TOTALLY DEDICATED TO CUSTOMER SERVICE


                                      1997
                                     ANNUAL
                                     REPORT




                          [SHELBY COUNTY BANCORP LOGO]



                          A REPORT TO OUT SHAREHOLDERS


 [COVER FEATURES PHOTOGRAPHS OF DAILY ACTIVITIES AT SHELBY COUNTY SAVINGS BANK]





1997

The  recently  completed  fiscal year 1997 was your  institution's  60th year of
providing financial service to the residents of Shelby County. I am very pleased
to report that the past year was the most profitable year ever for Shelby County
Bancorp.

Throughout  the year,  we  emphasized  the bank's total  commitment  to customer
service. By offering modern, competitive,  convenient products and services in a
friendly,  efficient  manner,  our  employees  helped us to  maintain  excellent
relationships  with our  customers  while  adding  many new  deposit and lending
accounts  for the bank.  These  factors  helped  our  institution  prosper  in a
competitive  environment  filled  with out of market  institutions,  and  helped
increase prosperity for Shelby County and our shareholders.

During the year the bank's two newest  offices,  Rampart Street and  Morristown,
continued  to  grow,  serving  the  financial  needs  of  additional  customers.
Meanwhile,   we  developed  plans  to  further  enhance   performance  at  those
facilities,  along with our downtown Shelbyville and St. Paul locations, and the
institution  as  a  whole.  New  strategies  include  an  employee  compensation
incentive program implemented to help maximize and reward performance. The plans
developed by the  Directors and  Management  of your ins titution  during fiscal
year 1997 will help pave the way for even  greater  success,  profitability  and
shareholder returns in the coming years.

For the fiscal year ending September 30, 1997, net income was $513,000, or $2.83
per share,  an increase of 117 percent from 1996 earnings of $236,000,  or $1.32
per share.  As  mentioned  above,  the net  earnings of $513,000  represents  an
all-time high amount.  We believe  conditions are favorable for fiscal year 1998
to be even more  profitable.  Total assets of the company  increased 9.6 percent
from  $82,676,000 at fiscal year 1996 to $90,609,000 at fiscal year 1997.  Also,
book  value per share  increased  from  $36.56 at fiscal  year 1996 to $40.76 at
fiscal year 1997.

Loans  receivable  for fiscal year 1997  increased 15 percent  from  $66,098,000
(fiscal year 1996) to $76,038,000. Total deposits for fiscal year 1997 decreased
slightly  to  $64,633,000  from fiscal year 1996  deposits of  $65,286,000,  a 1
percent drop.

Net interest  income after  provision for loan losses  improved by $314,000 from
fiscal  year  1996 to  1997.  The  ongoing  originations  of both  mortgage  and
non-mortgage  products at record amounts have continued to increase net interest
income  margins for the company,  making them even stronger than the high levels
of fiscal year 1996.


[PHOTOGRAPH OF RODNEY L. MEYERHOLTZ]


Non-performing  assets for fiscal  year 1997  remained  at levels  significantly
below industry norms. The company's loan  underwriting and collection  policies,
along with a healthy  economy,  are major  contributors  to keeping these levels
low.

We look forward to 1998 as we continue to provide  safe and sound  institutional
philosophies   and  values.   Meanwhile,   we  are   constantly   searching  for
opportunities that are beneficial to our customers and shareholders.

As always,  your  comments  and  suggestions  on how we may better serve you are
welcome.





/s/ Rodney L. Meyerholtz
Rodney L. Meyerholtz
President and Chief Executive officer

   ["SHELBY COUNTY BANCORP" appears in the corner of every odd numbered page]



[PHOTOGRAPH OF DRIVE-THRU SERVICE]

TABLE OF CONTENTS

President's Message to Shareholders .......................................    1
Selected Consolidated Financial Data ......................................    3
Financial Highlights ......................................................    5
Management's Discussion and Analysis ......................................    6
Independent Auditors' Report ..............................................   14
Consolidated Statements of Financial Condition ............................   15
Consolidated Statements of Earnings .......................................   16
Consolidated Statements of Shareholders' Equity ...........................   17
Consolidated Statements of Cash Flows .....................................   18
Notes to Consolidated Financial Statements ................................   19
Directors and Officers ....................................................   30
Shareholder Information.............................................  Back Cover


DESCRIPTION OF BUSINESS

Shelby County Bancorp (the "Corporation") is an Indiana corporation organized in
June, 1991 to become a unitary savings and loan holding company. The Corporation
became a unitary  savings and loan holding company upon the conversion of Shelby
County Bank,  FSB ("SCSB") from a federal mutual savings bank to a federal stock
savings bank in October,  1991. The Corporation is the sole shareholder of SCSB.
The Corporation  and SCSB conduct  business from its main office in Shelbyville,
Indiana with branch offices for SCSB in  Shelbyville,  St. Paul, and Morristown,
Indiana. SCSB is and historically has been among the top residential real estate
lenders in Shelby County and is the largest locally owned financial institution
in Shelby County.  SCSB offers a variety of retail deposits and lending services
to retail and commercial customers in Shelby County.


                        [PHOTOGRAPH OF BANK TRANSACTION]

    ["1997 ANNUAL REPORT" appears in the corner of every even numbered page]




                                                                     At September 30,
(In Thousands, Except per Share Amounts)               1997      1996      1995      1994      1993
- -----------------------------------------------------------------------------------------------------
                                                                                   
Summary of Financial Condition:
Total assets                                          $90,609   $82,676   $67,887   $57,123   $59,343
Loans receivable, net                                  76,038    66,098    50,600    43,136    41,697
Investment securities                                   8,695     8,511     7,281     5,470     7,403
Cash, including interest-bearing deposits               2,436     4,923     7,242     3,556     5,386
Government trust mutual fund                               --        --        --        --     2,022
Investment in FHLB stock, at cost                         920       620       409       409       377
Deposits                                               64,633    65,286    61,202    51,068    53,992
Common stock                                            1,358     1,358     1,341     1,341     1,324
Retained earnings-substantially restricted              5,188     4,745     4,579     4,304     4,002
Book value per share                                    40.76     36.56     35.65     33.54     30.87
- -----------------------------------------------------------------------------------------------------




                                                                   Year Ended September 30,
(In Thousands, Except per Share Amounts)                1997      1996      1995      1994      1993
- -----------------------------------------------------------------------------------------------------
                                                                                   
Summary of Operating Results:
Total interest income                                 $ 6,708   $ 5,839   $ 4,876   $ 4,375   $ 4,506
Total interest expense on FHLB advances
     and other borrowings                                 896       122       181        --        --
Total interest expense on deposits                      2,996     3,219     2,396     2,138     2,305
- -----------------------------------------------------------------------------------------------------
         Net interest income                            2,816     2,498     2,299   $ 2,237   $ 2,201
Provision for loan losses                                 104       100        55        66        52
         Net interest income after
                  provision for loan losses             2,712     2,398     2,244     2,171     2,149
- -----------------------------------------------------------------------------------------------------
Non-interest income:
         Service charges and fees                         249       236       197       146       153
         Other                                            100       282       171       145       174
- -----------------------------------------------------------------------------------------------------
                  Total non-interest income               349       518       368       291       327
- -----------------------------------------------------------------------------------------------------
Non-interest expense:
         Salaries and employee benefits                   960       940       939       758       802
         SAIF special assessment                           --       332        --        --        --
         Other                                          1,293     1,274     1,139     1,135     1,114
- -----------------------------------------------------------------------------------------------------
                  Total non-interest expense            2,253     2,546     2,078     1,893     1,916
- -----------------------------------------------------------------------------------------------------
Earnings before income taxes                              808       370       534       569       560
Income taxes                                              295       134       196       209       228
- -----------------------------------------------------------------------------------------------------
         Net earnings                                 $   513   $   236   $   338   $   360   $   332
- -----------------------------------------------------------------------------------------------------
         Earnings per share                           $  2.83   $  1.32   $  1.94   $  2.08   $  1.93



OF SHELBY COUNTY
BANCORP & SUBSIDIARY


                                                                           Year Ended September 30,
(In Thousands, Except per Share Amounts)                 1997          1996           1995           1994           1993
- ---------------------------------------------------------------------------------------------------------------------------
Average Balance Sheet Data:
                                                                                                        
Assets                                               $   85,934    $   74,696    $    62,536    $    58,942    $    56,229
Loans                                                    72,195        58,485         47,034         41,720         42,321
Interest-bearing liabilities                             79,403        68,582         54,442         53,249         50,945
Shareholders' equity (excluding unrealized          
         appreciation on investment securities)           6,324         6,011          5,782          5,430          5,077
                                                 
Supplemental Data:
Net yield on interest-earning assets1                      3.38%         3.46%          3.81%          3.91%          4.03%
Return on assets2                                           .60           .32            .54            .61            .59
Return on equity3                                          8.12          3.93           5.84           6.62           6.54
Equity-to-assets 4,5                                       7.91          7.78           9.00          10.04           8.79
Average interest-earning assets to average
         interest-bearing liabilities                    105.32        104.85         106.68         107.37         107.33
Non-performing assets to total assets5                      .46           .30            .67            .95            .83
Non-performing loans to total loans5                        .55           .37            .90           1.25            .69
Loan loss allowance to total loans5                         .52           .49            .48            .44            .34
Loan loss allowance to non-performing loans5                .94          1.32            .53            .35            .48
Net charge-offs to average loans5                           .06           .03            .01            .04            .09
Operating expenses to average assets6                      2.51          3.41           3.32           3.21           3.41
Tangible capital ratio                                     6.32          6.40           7.30           9.20           8.70
Core capital ratio                                         6.32          6.40           7.30           9.20           8.70
Total risk-based capital ratio                             9.50         10.30          12.30          17.54          16.80
Cash dividends per share                                    .40           .40            .363           .331           .325
Dividend payout ratio                                     13.71%        29.80%         18.71%         15.93%         16.88%
Number of full service offices                             4             4              4              2              2


(1)      Net interest income divided by average interest-earning assets.
(2)      Net income divided by average total assets.
(3)      Net income divided by average total equity.
(4)      Total equity divided by total assets.
(5)      At end of period.
(6)      Non-interest expense divided by average total assets.

                       [PHOTOGRAPH OF CUSTOMERS CONDUCTING BANKING TRANSACTIONS]




     [PHOTOGRAPHS OF SCENIC INDIANA APPEAR ALONG TOP MARGIN OF EVERY PAGE]

FINANCIAL HIGHTLIGHTS
5 YEAR HISTORY

   TOTAL ASSETS                                   TOTAL LOANS
[BAR GRAPH REPLACED]                         [BAR GRAPH REPLACED]

FY93      $59,343                             FY93      $41,697
FY94      $57,123                             FY94      $43,136
FY95      $67,887                             FY95      $50,600
FY96      $82,676                             FY96      $66,098
FY97      $90,609                             FY97      $76,038



NET INTEREST INCOME                          NON-PERFORMING ASSETS
AFTER PROVISIONG FOR                           TO TOTAL ASSETS
    LOAN LOSSES                             [BAR GRAPH REPLACED]
[BAR GRAPH REPLACED]                         

FY93      $2,149                              FY93      0.83%
FY94      $2,171                              FY94      0.95%
FY95      $2,244                              FY95      0.67%
FY96      $2,398                              FY96      0.30%
FY97      $2,712                              FY97      0.46%





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

GENERAL

Shelby County Bancorp (the  "Corporation")  was formed as part of the Conversion
of Shelby County  Savings Bank,  FSB ("SCSB") from a federal mutual savings bank
to a federal  stock savings bank in October of 1991 (the  "Conversion").  In the
Conversion,  172,500  shares of common stock were sold at $10.00 per share.  Net
proceeds  of the  Conversion  were  approximately  $1,324,000.  Of this  amount,
$150,000 was retained by the  Corporation and the remainder was used to purchase
all  of  the  common  shares  of  SCSB.   The  principal   business  of  savings
associations,  including SCSB, has historically consisted of attracting deposits
from the general public and making loans secured by  residential  and other real
estate.  SCSB, like the entire savings  association  industry,  is significantly
affected by prevailing  economic and market  conditions as well as by government
policies and  regulations  concerning,  among other things,  monetary and fiscal
affairs,  housing and financial institutions.  Deposit flows are influenced by a
number of factors, including interest rates paid on money market funds and other
competing  investments,  account  maturities  and level of  personal  income and
savings. In addition,  deposit growth is also affected by how customers perceive
the stability of the financial  services industry in general and the savings and
loan industry  specifically.  Various current events such as regulatory changes,
failures of other thrifts and financing of the  depositinsurance  fund also have
an impact on deposit growth.  Lending  activities are influenced by, among other
things,  the demand for and supply of housing in the area as well as  prevailing
interest  rates.  Sources  of funds for  lending  activities  include  deposits,
borrowings,  amortization and prepayments of loan principal,  retained  earnings
and funds provided by operations.


                      [PHOTOGRAPH OF BANKING TRANSACTION]


The Corporation's earnings in recent years have been affected by certain changes
that have occurred in the regulatory,  economic, and competitive environments in
which  savings   associations   operate.  As  is  the  case  with  most  savings
associations,  SCSB's  earnings are  primarily  dependent  upon its net interest
income.  Interest  income is a function of the balances of loans and investments
outstanding during a given period of time and the yield earned on such loans and
investments.  Interest  expense is a  function  of the  amount of  deposits  and
borrowings outstanding during the same period of time and the rates paid on such
deposits and  borrowings.  Net  interest  income is the  difference  between the
interest income and interest expense. Net interest income of SCSB increased from
$2,498,000  for the year ended  September  30, 1996 to  $2,816,000  for the year
ended September 30, 1997, a 12.7% increase.


AVERAGE BALANCES
AND INTEREST

The  following  table  presents for the periods  indicated  the monthly  average
balances  of each  category  of  interest-earning  assets  and  interest-bearing
liabilities, and the interest earned or paid on such amounts.

Management  believes that the use of month-end average balances instead of daily
average  balances  has not caused any  material  difference  in the  information
presented.



                                                                                Year Ended September 30,
                                                                 1997                       1996                      1995
                                                         Average       Interest      Average     Interest      Average     Interest
(Dollars in Thousands)                                   Balance     Earned/Paid     Balance    Earned/Paid    Balance   Earned/Paid
- ------------------------------------------------------------------------------------------------------------------------------------
Interest-earning assets:                                                                        
                                                                                                             
         Interest-earning deposits                       $ 2,781       $   108       $ 5,055       $   234      $ 4,724    $   243
         Investment securities                             3,286           171         2,998           223        2,967        186
         Loans1                                           72,195         6,066        58,485         5,036       47,034      4,067
         Stock in FHLB of Indianapolis                       746            59           458            35          409         27
Mortgage-backed securities                                 4,622           304         5,261           311        5,243        353
- ------------------------------------------------------------------------------------------------------------------------------------
                  Total interest-earning assets           83,630         6,708        72,257         5,839       60,377      4,876
- ------------------------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:                                                                                            
         Passbook accounts                                10,027           283        10,175           313       11,743        376
         NOW and money market accounts                    14,468           313        13,062           302       12,055        312
         Certificates of deposit                          40,536         2,401        43,173         2,604       30,644      1,708
- ------------------------------------------------------------------------------------------------------------------------------------
                  Total deposits                          65,031         2,997        66,410         3,219       54,442      2,396
         Borrowings                                       14,372           896         2,503           122        2,154        181
- ------------------------------------------------------------------------------------------------------------------------------------
                  Total interest-bearing liabilities      79,403         3,893        68,913         3,341       56,596      2,577
Net interest-earning assets                              $ 4,227       $ 3,344       $ 3,781                             
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                                    $ 2,815                     $ 2,498                 $ 2,299
- ------------------------------------------------------------------------------------------------------------------------------------
Average interest-earning assets to                                                                                       
                  average interest-bearing liabilities          105.32%                     104.85%                   106.68%       
                                                                                                                           

(1)   Average balances include non-accrual loans.




                                           [PHOTOGRAPH OF SCSB FINANCED PROJECT]

INTEREST RATE
SPREAD


The  following  table sets forth the weighted  average  effective  interest rate
earned  by SCSB on its loan and  investment  portfolios,  the  weighted  average
effective costs of SCSB's  deposits and borrowings,  the interest rate spread of
SCSB,  and the net yield on  weighted  average  interest-earning  assets for the
periods  and as of the date  shown.  Average  balances  are  based on  month-end
average balances.



                                                        At
                                                    September 30,      Year Ended September 30,
                                                       1997           1997      1996      1995
- ------------------------------------------------------------------------------------------------
Weighted average interest rate earned on:                         
                                                                                
         Interest-earning deposits                      5.39           3.88      4.63      5.14
         Investment securities                          7.00           5.20      7.44      6.27
         Loans                                          8.51           8.40      8.61      8.65
         Stock in FHLB of Indianapolis                  8.25           7.91      7.64      6.60
         Mortgage-backed securities                     6.60           6.58      5.91      6.73
                  Total interest-earning assets         8.30           8.02      8.08      8.08
                                                                  
Weighted average interest rate cost of:                           
         Passbook accounts                              2.81           2.82      3.08      3.20
         NOW and money market accounts                  2.74           2.16      2.31      2.59
         Certificates of deposit                        6.07           5.92      6.03      5.57
         Borrowings                                     6.88           6.23      4.87      8.40
                  Total interest-bearing liabilities    5.24           4.90      4.58      4.55
                                                                  
Interest rate spread1                                   3.06           3.12      3.23      3.53
Net yield on weighted average                                     
         interest-earning assets2                                      3.38      3.46      3.81


                                                             

(1)  Interest rate spread is calculated by subtracting  total  weighted  average
     interest rate cost from total weighted average interest rate earned for the
     period indicated.  Interest rate spread figures must be considered in light
     of the  relationship  between  the amounts of  interest-earning  assets and
     interest-bearing  liabilities.  Since  the  Corporation's  interest-earning
     assets exceeded its interest-bearing  liabilities for the three years shown
     above, a positive interest rate spread resulted in net interest income.

(2)  The net yield of weighted average  interest-earning assets is calculated by
     dividing net interest income by weighted  average  interest-earning  assets
     for the period indicated. No net yield figure is presented at September 30,
     1997,  because  the com  putation  of net yield is  applicable  only over a
     period rather than at a specific date.


[PHOTOGRAPH OF SCENIC INDIANA]



         The following  table  describes the extent to which changes in interest
rates and  changes in volume of  interest-related  assets and  liabilities  have
affected SCSB's interest  income and expense during the periods  indicated.  For
each  category  of  interest-earning   asset  and  interest-bearing   liability,
information is provided on changes  attributable to (1) changes in rate (changes
in rate  multiplied by old volume) and (2) changes in volume  (changes in volume
multiplied  by old rate).  Changes  attributable  to both rate and  volume  that
cannot be segregated  have been  allocated  proportionally  to the change due to
volume and the change due to rate.




                                            Increase (Decrease) in Net Interest Income
                                                 Total Net   Due to      Due to
(In Thousands)                                    Change      Rate       Volume
- ---------------------------------------------------------------------------------------
Year ended September 30, 1997 compared
to year ended September 30, 1996
         Interest-earning assets:
                                                                        
                  Interest-earning deposits       $  (126)     $   (33)     $   (93)
                  Investment securities               (52)         (72)          20
                  Loans                             1,030         (125)       1,155
                  Stock in FHLB of Indianapolis        24            2           22
                  Mortgage-backed securities           (7)          33          (40)
- ---------------------------------------------------------------------------------------
                       Total                      $   869      $  (195)     $ 1,064
- ---------------------------------------------------------------------------------------
         Interest-bearing liabilities:                                    
                  Passbook accounts               $   (30)     $   (26)     $    (4)
                  NOW and money market accounts        11          (20)          31
                  Certificates of deposit            (203)         (46)        (157)
                  Borrowings                          774           43          731
- ---------------------------------------------------------------------------------------
                       Total                      $   552      $   (49)     $   601
- ---------------------------------------------------------------------------------------
Net change in net interest income                 $   317      $  (146)     $   463
- ---------------------------------------------------------------------------------------
Year ended September 30, 1996 compared                                    
to year ended September 30, 1995                                          
         Interest-earning assets:                                         
                  Interest-earning deposits       $    (9)     $   (25)     $    16
                  Investment securities                37           35            2
                  Loans                               969          (17)         986
                  Stock in FHLB of Indianapolis         8            4            4
                  Mortgage-backed securities          (42)         (43)           1
- ---------------------------------------------------------------------------------------
                       Total                      $   963      $   (46)     $ 1,009
- ---------------------------------------------------------------------------------------
         Interest-bearing liabilities:                                    
                  Passbook accounts               $   (63)     $   (14)     $   (49)
                  NOW and money market accounts       (10)         (35)          25
                  Certificates of deposit             896          150          746
                  Borrowings                          (59)         (85)          26
- ---------------------------------------------------------------------------------------
                       Total                      $   764      $    16      $   748
- ---------------------------------------------------------------------------------------
Net change in net interest income                 $   199      $   (62)     $   261
- ---------------------------------------------------------------------------------------






GENERAL

     Net earnings for the year ended September 30, 1997 were $513,000,  compared
to $236,000 for the year ended  September  30, 1996,  an increase of $277,000 or
117.4%.  Net  interest  income  after  provision  for loan losses  increased  by
$314,000.

     Total assets  increased  during the year ended  September  30, 1997.  Total
assets at  September  30,  1997 were  $90,609,000  compared  to  $82,676,000  at
September  30,  1996,  an increase of  $7,933,000,  or 9.6%.  This  increase was
primarily due to an increase in loans  receivable  of $9,940,000 or 15.0%,  from
$66,098,000 in 1996 to $76,038,000 in 1997.  This growth in loans is a result of
continued economic expansion in SCSB's primary market area.

INTEREST INCOME

     Total interest  income for the year ended September 30, 1997 was $6,708,000
compared to  $5,839,000  for the year ended  September  30, 1996, an increase of
$869,000  or  14.9%.  This  increase  resulted  primarily  from an  increase  of
$1,030,000  or 20.5%,  in  interest  earned on loans  receivable.  Although  the
weighted  average  interest  rate earned on loans in 1997 dropped  slightly from
8.61% to 8.40%,  the growth in the loan portfolio  accounted for the increase in
interest income. The loan portfolio growth reflects  management's  commitment to
meet the needs of the growing economy in Shelby County.

                [PHOTOGRAPH OF CUSTOMER AND SCSB REPRESENTATIVE]

INTEREST EXPENSE

     Total  interest  expense for the period ended  September 30, 1997,  totaled
$3,892,000,  an increase of $551,000, or 16.5%, compared with $3,341,000 for the
year ended  September  30, 1996.  This  increase  was  primarily a result of the
payment of $869,000 in interest on advances  from the Federal  Home Loan Bank of
Indianapolis.  The  weighted  average  interest  rate cost for all  deposits and
borrowings in 1997 was 4.90% compared to 4.58% in 1996.

PROVISION FOR LOAN LOSSES

     SCSB's  provision for loan losses was $104,000 for the year ended September
30, 1997,  compared to $100,000 for the year ended  September 30, 1996. The 1997
provision  exceeded net  charge-offs of $38,000 during the year ended  September
30, 1997. This provision  reflects  management's  intent to provide an increased
general  allowance for loan loss and further  provide for losses inherent in its
consumer loan portfolio.  Management believes that this low level of charge-offs
is a result of SCSB's  underwriting  guidelines and collection  policies and the
relatively  strong local economy.  Also, the provision  resulted in an allowance
for loan losses of $392,000  (.5% of total  loans) at  September  30,  1997,  an
amount management  believes adequate to absorb  anticipated  future loan losses.
The allowance as a percentage of  non-performing  loans was 94% at September 30,
1997,   compared  to  132%  at  September  30,  1996.  At  September  30,  1997,
non-performing  loans as a percent  of total  loans  were  .55%.  This  compares
favorably to industry averages and the 1996 percentage of .37%.

NON-INTEREST INCOME

     Total  non-interest  income for the year ended September 30, 1997,  totaled
$349,000  compared to $518,000 for the year ended  September 30, 1997.  The 1997
totals are generally consistent with prior year's earnings.

NON-INTEREST EXPENSE

     Non-interest expense decreased $293,000,  or 11.5%, from $2,546,000 for the
year ended  September 30, 1996, to $2,253,000  for the year ended  September 30,
1997.  The  decrease  was  primarily  attributed  to a reduction  in the Federal
Deposit Insurance Fund expense due to the one-time special assessment in 1996.



YEAR ENDED SEPTEMBER 30, 1996
COMPARED TO YEAR ENDED
SEPTEMBER 30, 1995

General

         Net  earnings  for the year ended  September  30,  1996 were  $236,000,
compared  to  $338,000  for the year ended  September  30,  1995,  a decrease of
$102,000 or 30.2%.  Although net interest income after provision for loan losses
increased by $154,000,  earnings were  affected by a SAIF special  assessment of
$332,000  and  increased  non-interest  expenses  related  to  a  full  year  of
operations of the two branches opened in 1995.

         Assets increased during the year ended September 30, 1996. Total assets
at September 30, 1996, were $82,676,000 compared to $67,887,000 at September 30,
1995, an increase of $14,789,000,  or 21.8%.  This increase was primarily due to
an increase in loans  receivable of  $15,498,000 or 30.6%,  from  $50,600,000 in
1995 to  $66,098,000  in 1996.  This growth in loans and deposits is a result of
continued economic expansion in SCSB's primary market area.

Interest Income

         Total  interest  income  for the  year  ended  September  30,  1996 was
$5,840,000  compared to  $4,876,000  for the year ended  September  30, 1995, an
increase of $964,000 or 19.8%. This increase resulted primarily from an increase
of $1,006,000,  or 23.7%,  in interest  earned on loans  receivable and interest
earned on investment  securities.  Although the weighted  average  interest rate
earned on total interest earning assets in 1996 remained consistent with 1995 at
8.08%,  the growth in the loan portfolio  accounted for the increase in interest
income. The loan portfolio growth reflects  management's  commitment to meet the
needs of the growing economy in Shelby County.

Interest Expense

         Total interest  expense for the period ended September 30, 1996 totaled
$3,341,000,  an increase of $764,000, or 29.6%, compared with $2,577,000 for the
year ended  September  30, 1995.  This  increase  was  primarily a result of the
increase  in  certificates  of deposit and the payment of $96,000 in interest on
advances from the Federal Home Loan Bank of  Indianapolis.  The weighted average
interest rate cost for all deposits and borrowings in 1996 was 4.85% compared to
4.55% in 1995.

Provision for Loan Losses

         SCSB's  provision  for loan  losses  was  $100,000  for the year  ended
September 30, 1996,  compared to $55,000 for the year ended  September 30, 1995.
The 1996  provision  exceeded net  charge-offs  of $15,000 during the year ended
September 30, 1996. This provision  reflects  management's  intent to provide an
increased  general  allowance  for loan  loss and  further  provide  for  losses
inherent in its consumer loan portfolio. Management believes that this low level
of  charge-offs  is a result of SCSB's  underwriting  guidelines  and collection
policies and the relatively strong local economy.  Also, the provision  resulted
in an allowance  for loan loss of $326,000 (.5% of total loans) at September 30,
1996, an amount management  believes adequate to absorb  anticipated future loan
losses.  The  allowance  as a  percentage  of  non-performing  loans was 132% at
September  30, 1996,  compared to 53% at September  30, 1995.  At September  30,
1996, non-performing loans as a percent




of total loans were .37%. This compares  favorably to industry  averages and the
1995  percentage of .90%.  There were no mortgage loan  foreclosures  in 1996 or
1995.

Non-Interest Income

         Total non-interest income for the year ended September 30, 1996 totaled
$518,000  compared to $368,000 for the year ended  September 30, 1995.  The most
significant increases in non-interest income were from increased service fees on
checking and savings accounts.

Non-Interest Expense

         Non-interest expense increased $468,000,  or 22.5%, from $2,078,000 for
the year ended  September 30, 1995, to $2,546,000  for the year ended  September
30,  1996.  The  increase  was  primarily  due to an increase  in  premises  and
equipment  expenses of $102,000  related to a full year of branch  operation for
the two  branches  opened in 1995 and the  payment of  $332,000  to the  Savings
Association  Insurance Fund (SAIF) as a special assessment to bolster the Fund's
reserves.




     The standard measure of liquidity for the savings  association  industry is
the ratio of cash and eligible  investments to a percentage of savings  deposits
and borrowings due within one year. The minimum  required ratio is currently set
by OTS  regulation  at 5%, of which at least 1% must be composed  of  short-term
investments  (i.e.,  generally with a term of less than one year).  At September
30,  1997,  SCSB's  regulatory  liquidity  ratio  was 8.3%,  of which  100% were
short-term investments.  This was an increase of .8% from its liquidity ratio at
September 30, 1996.  Management  believes that SCSB's liquidity level, both on a
short-term and a long-term basis, is sufficient for SCSB's liquidity needs.

     Historically,  SCSB has  maintained  its liquid  assets  above the  minimum
requirements  imposed by OTS  regulations  and at a level believed by management
adequate to meet  requirements of normal daily activities and potential  deposit
withdrawals.  Management monitors the cash flow position  periodically to assure
that adequate liquidity is maintained.  Cash for liquidity purposes is generated
through loan  prepayments,  repayments and increases in deposits.  Loan payments
are a relatively  stable source of funds,  while  deposit  flows are  influenced
significantly  by the level of  interest  rates and general  market  conditions.
SCSB's liquidity,  represented by cash and cash equivalents,  is a result of its
operating, investing and financing activities.

     During the year ended  September  30,  1997,  there was a net  decrease  of
$2,487,000 in cash and cash equivalents.  The major reason for this decrease was
an increase in loans receivable.

     As a member of the Federal Home Loan Bank System ("FHLB System"),  SCSB may
borrow from the Federal Home Loan Bank of Indianapolis ("FHLB of Indianapolis").
Borrowings  outstanding at September 30, 1997, were  $17,746,000,  and under OTS
regulations, SCSB could have borrowed up to an additional $10.2 million from the
FHLB of  Indianapolis  as of that date. As of that date, SCSB had commitments to
fund  loan  originations  of  approximately  $2.5  million.  In the  opinion  of
management, SCSB has sufficient cash flow and borrowing capacity to meet current
and anticipated funding commitments.

     The  Corporation  is subject to  regulations  as a savings and loan holding
company by the OTS. SCSB, as a subsidiary of a savings and loan holding company,
is subject to certain restrictions in its dealing with the Corporation.  SCSB is
subject to regulatory requirements applicable to a federal savings bank.

     Capital  regulations  require  savings   institutions  to  have  a  minimum
regulatory  tangible  capital  equal to 1.5% of total  assets and a minimum core
capital ratio equal to 3% of total assets.  Additionally,  savings  institutions
are required to meet a risk-based capital ratio of 8% of risk-weighted assets.

     In connection with the Federal Deposit  Insurance  Corporation  Improvement
Act of 1991, the OTS implemented additional minimal capital standards that place
savings   institutions   into   one  of  five   categories,   from   "critically
undercapitalized to "well capitalized," depending on levels of three measures of
capital. At each successively lower capital category,  an institution is subject
to more restrictive and numerous  mandatory or discretionary  regulatory actions
and limits. A well capitalized institution, as defined by the regulations, has a
total  risk-based  capital  ratio  of at  least  10  percent,  a Tier  1  (core)
risk-based  capital  ratio  of at  least  six  percent,  and a  leverage  (core)
risk-based capital of at least five percent.  At September 30, 1997, the Savings
Bank was classified as adequately capitalized.

     For a  description  of the  origination,  purchase  and sale of loans,  see
"Business - Origination, Purchase and Sale of Loans" in the Form 10-K.



                                 GAAP        Tangible           Core           Risk-based 
                                capital      capital           capital           capital
                                                                          
- -------------------------------------------------------------------------------------------
Corporation GAAP Capital      $    7,171
- -------------------------------------------------------------------------------------------
SCSB GAAP Capital             $    6,219
- -------------------------------------------------------------------------------------------
Regulatory Capital                            $5,593,000      $  5,593,000    $  5,985,000
Minimum capital requirement                    1,327,000         2,653,000       5,048,000
Excess capital                                $4,266,000      $  2,940,000    $    937,000
- -------------------------------------------------------------------------------------------
Regulatory capital ratio                             6.3%              6.3%            9.5%
- -------------------------------------------------------------------------------------------
Current requirement                                  1.5%              3.0%            8.0%
- -------------------------------------------------------------------------------------------
Fully phased-in requirement                          3.0%              3.0%            8.0%
- -------------------------------------------------------------------------------------------




LIQUIDITY AND
CAPITAL RESCOURCES

continued


IMPACT OF INFLATION

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

     The Corporation's primary assets and liabilities are monetary in nature. As
a result,  interest rates have a more significant impact on performance than the
effects of general levels of inflation.  Interest rates do not necessarily  move
in the same  direction  or with the same  magnitude  as the  price of goods  and
services,  which is more  directly  affected by  inflation.  For a discussion of
management's  efforts to reduce its  vulnerability to changes in interest rates,
see "Asset/Liability Management" in the Form 10-K.

     The  principal  effect of  inflation,  as distinct  from levels of interest
rates,  on the  Corporation's  earnings is in the area of other  expenses.  Such
expense items as salaries and employee benefits, occupancy expense and equipment
costs may be subject to increases as a result of inflation.

[PHOTOGRAPH OF WOMEN HOLDING CHILD WHILE WORKING ON HOME PC]


YEAR 2000 COMPLIANCE

     Because computer memory was so expensive on early mainframes, some computer
programs  used only the final two digits  for the year in the date  field  while
maintaining the first two digits
of each year constant.  As a result, some computer applications may be unable to
interpret  the change from the year 1999 to the year 2000.  The  Corporation  is
actively  monitoring its year 2000 computer  compliance  issues. The bulk of the
Corporation's  computer  processing is contracted with Intrieve  Incorporated of
Cincinnati, Ohio ("Intrieve"). Intrieve's schedule for compliance with year 2000
is for all data  processing  to be in  compliance  by May,  1998.  Intrieve will
assist the Corporation  with other phases of year 2000  compliance  through 1998
and 1999.  The  Corporation  has also  appointed a year 2000 team to address all
aspects of the year 2000 compliance.

[PHOTOGRAPH OF MAN TALKING ON TELEPHONE]



INDEPENDENT 
AUDITORS REPORT

We have audited the accompanying  consolidated statements of financial condition
of Shelby County  Bancorp and  subsidiary as of September 30, 1997 and 1996, and
the related consolidated  statements of earnings,  shareholders' equity and cash
flows for each of the years in the three-year  period ended  September 30, 1997.
These   consolidated   financial   statements  are  the  responsibility  of  the
Corporation's  management.  Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

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


/s/ KPMG Peat Marwick LLP

Indianapolis, Indiana
November 21, 1997




CONSOLIDATED STATEMENTS OF 
FINANCIAL CONDITION

SEPTEMBER 30, 1997 AND 1996

OF SHELBY COUNTY BANCORP & SUBSIDIARY



                                                                        September 30,
Assets                                                                1997          1996
- --------------------------------------------------------------------------------------------
Cash and cash equivalents:
                                                                                   
         Cash                                                      $   663,335     1,043,977
         Interest-bearing deposits                                   1,772,848     3,879,299
                                                                   -----------     ---------
                                                                     2,436,183     4,923,276
Investment securities available for sale (note 2)                    7,886,663     7,243,756
Investment securities held to maturity (market value:
         $806,995 and $1,275,717) (note 3)                             808,817     1,267,448
Loans receivable, net (note 4)                                      76,037,920    66,098,422
Accrued interest receivable on investment securities                   133,053
                                                                                     104,504
Accrued interest receivable on loans                                   486,247       424,054
Stock in FHLB of Indianapolis, at cost                                 920,200       620,100
Premises and equipment (note 5)                                      1,774,961     1,874,702
Real estate owned                                                       36,727            --
Prepaid expenses and other assets                                       88,607       119,353
                                                                   -----------     ---------
                                                                   $90,609,378    82,675,615
                                                                   ===========    ==========

         Liabilities and Shareholders' Equity
- --------------------------------------------------------------------------------------------
Liabilities:
         Deposits (note 6)                                          64,633,384    65,286,137
         Advances from FHLB and other borrowings (note 7)           18,057,629    10,071,360
         Accrued interest on deposits and FHLB advances                126,484       133,492
         Income taxes payable                                           70,789       225,237
         Deferred income taxes (note 8)                                333,912         4,954
         Accrued expenses and other liabilities (note 6)               215,858       521,557
                                                                   -----------     ---------
                                                                    83,438,056    76,242,737

Shareholders' equity (note 10):
         Common stock no par value; shares authorized
                  of 5,000,000, shares issued and outstanding of
                  175,950                                            1,358,123     1,358,123
         Retained earnings - substantially restricted                5,187,531     4,744,525
         Net unrealized appreciation on investment securities
                  available for sale (notes 2 and 8)                   625,668       330,230
                                                                   -----------     ---------
                                                                     7,171,322     6,432,878
                                                                   -----------     ---------
Commitments and contingencies (notes 4 and 7)

                                                                   $90,609,378    82,675,615
                                                                   ===========    ==========


See accompanying notes to consolidated financial statements.


CONSOLIDATED
STATEMENTS
OF EARNINGS



                                                    For the years ended September 30,
                                                    1997         1996         1995
- ---------------------------------------------------------------------------------------
Interest income:
                                                                          
         Loans receivable                         $6,065,982    5,036,470    4,067,465
         Mortgage-backed securities                  303,587      311,135      353,161
         Interest-bearing deposits                   108,161      234,009      243,140
         Investment securities                       171,230      222,910      185,720
         Dividends from FHLB                          59,049       35,008       26,560
                                                  ----------    ---------    ---------
                  Total interest income            6,708,009    5,839,532    4,876,046
                                                  ----------    ---------    ---------
Interest expense on deposits (note 6)              2,996,545    3,219,473    2,396,189
Interest expense on FHLB advances
         and other borrowings (note 7)               895,844      122,018      180,898
                                                  ----------    ---------    ---------
                  Total interest expense           3,892,389    3,341,491    2,577,087
                                                  ----------    ---------    ---------

                  Net interest income              2,815,620    2,498,041    2,298,959

Provision for loan losses (note 4)                   104,000      100,000       55,000
                                                  ----------    ---------    ---------
                  Net interest income after
                      provision for loan losses    2,711,620    2,398,041    2,243,959
                                                  ----------    ---------    ---------

Non-interest income:
         Service charges and fees                    249,383      235,991      196,553
         Annuity commissions                             268       41,304       96,411
         Other (note 2)                               99,683      240,478       74,993
                                                  ----------    ---------    ---------
                  Total non-interest income          349,334      517,773      367,957
                                                  ----------    ---------    ---------

Non-interest expense:
         Salaries and employee benefits              960,375      939,740      939,081
         Premises and equipment                      268,952      271,121      169,464
         Federal deposit insurance (note 6)           74,721      484,823      138,101
         Data processing                             255,402      236,452      207,849
         Advertising                                 161,625      140,476      173,932
         Bank fees and charges                        84,296       72,403       64,464
         Other                                       447,483      400,518      385,177
                                                  ----------    ---------    ---------
                  Total non-interest expense       2,252,854    2,545,533    2,078,068
                                                  ----------    ---------    ---------

                  Earnings before income taxes       808,100      370,281      533,848

Income taxes (note 8)                                294,720      134,100      196,200
                                                  ----------    ---------    ---------

                  Net earnings                    $  513,380      236,181      337,648
                                                  ==========      =======      =======

Earnings per share (note 1)                       $     2.83         1.32         1.94
                                                  ==========      =======      =======



See accompanying notes to consolidated financial statements.



CONSOLIDATED STATEMENTS
OF SHAREHOLDERS' EQUITY

OF SHELBY COUNTY BANCORP & SUBSIDIARY
FOR THE YEARS ENDED SEPTEMBER 30, 1997, 1996 AND 1995




                                                                                                    Unrealized
                                                                                                  appreciation on
                                                                                                     investment           Total
                                                                   Common          Retained          securities        shareholders'
                                                                    stock          earnings       available for sale     equity
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                
Balance at September 30, 1994                                     $1,340,873        4,304,234          198,363          5,843,470
         Net change in unrealized appreciation                                                                        
                  on investment securities available                                                                  
                  for sale (note 2)                                       --               --           92,518             92,518
         Dividends ($.3625 per share)                                     --          (63,158)              --            (63,158)
         Net earnings for 1995                                            --          337,648               --            337,648
                                                                  ----------        ---------          -------          ---------
Balance at September 30, 1995                                      1,340,873        4,578,724          290,881          6,210,478
         Exercise of options for 1,725 shares of                                                                      
                  common stock at $10 per share (note 10)             17,250               --               --             17,250
         Net change in unrealized appreciation                                                                        
                  on investment securities available for                                                              
                  sale (note 2)                                           --               --           39,349             39,349
         Dividends ($.40 per share)                                       --          (70,380)              --            (70,380)
         Net earnings for 1996                                            --          236,181               --            236,181
                                                                  ----------        ---------          -------          ---------
Balance at September 30, 1996                                      1,358,123        4,744,525          330,230          6,432,878
         Net change in unrealized appreciation                                                                        
                  on investment securities available for                                                              
                  sale (note 2)                                           --               --          295,438            295,438
         Dividends ($.40 per share)                                       --          (70,374)              --            (70,374)
         Net earnings for 1997                                            --          513,380               --            513,380
                                                                  ----------        ---------          -------          ---------
Balance at September 30, 1997                                     $1,358,123        5,187,531          625,668          7,171,322
                                                                  ==========        =========          =======          =========


See accompanying notes to consolidated financial statements. 
                                                             
                                                             


CONSOLIDATED STATEMENTS
OF CASH FLOWS





                                                                                   For the years ended September 30,
                                                                                 1997             1996             1995
- -------------------------------------------------------------------------------------------------------------------------
Cash flows from operating activities:
                                                                                                             
         Net earnings                                                        $    513,380         236,181         337,648
         Adjustments to reconcile net earnings to
                  net cash provided by operating activities:
                     Depreciation and amortization                                157,211         110,761          79,300
                     Net deferred loan origination fees                            (9,979)         (8,117)        (15,808)
                     Deferred income taxes                                        132,000        (155,846)         14,000
                     Provision for loan losses                                    104,000         100,000          55,000
                     Loss on disposal of premises and equipment                        --              --          24,999
                     (Increase) decrease in accrued interest receivable on
                        investment securities                                     (28,549)        (36,223)         13,770
                     (Increase) decrease in other assets                           30,746          26,733         (96,356)
                     Increase (decrease) in other liabilities                    (467,155)        540,661          64,788
                     Gain on sale of securities available for sale                 (5,807)        (28,445)         (4,947)
                                                                             ------------      ----------      ----------
                        Net cash provided by operating activities                 425,847         785,705         472,394
                                                                             ------------      ----------      ----------
Cash flows from investing activities:
         Loans funded net of collections                                      (10,132,439)    (15,838,914)     (7,494,460)
         Purchase of securities available for sale                             (5,201,233)     (7,916,623)     (3,047,998)
         Purchase of securities held to maturity                                       --        (116,446)       (453,971)
         Proceeds from sales of securities available for sale                   4,533,477       3,575,098       4,435,762
         Maturities of securities available for sale                              488,863       3,190,824         418,663
         Maturities of securities held to maturity                                448,255         148,102         128,209
         Purchase of FHLB stock                                                  (300,100)       (210,800)             --
         Purchase of premises and equipment                                       (47,758)        (37,645)       (845,876)
         Disposals of premises and equipment                                       34,853              --               1
                                                                             ------------      ----------      ----------
                           Net cash used in investing activities              (10,176,082)    (17,206,404)     (6,859,670)
                                                                             ------------      ----------      ----------
Cash flows from financing activities:
         Dividends paid on common stock                                           (70,374)        (70,380)        (60,980)
         Net increase (decrease) in deposits                                     (652,753)      4,084,063      10,134,020
         Proceeds from FHLB advances and other borrowings                       8,000,000      10,081,000              --
         Repayments of FHLB advances and other borrowings                         (13,731)         (9,640)             --
         Proceeds from issuance of common stock through stock
                  option plan                                                          --          17,250              --
                                                                             ------------      ----------      ----------
                           Net cash provided by financing activities            7,263,142      14,102,293      10,073,040
                                                                             ------------      ----------      ----------

Net increase (decrease) in cash and cash equivalents                           (2,487,093)     (2,318,406)      3,685,764
Cash and cash equivalents at beginning of year                                  4,923,276       7,241,682       3,555,918
                                                                             ------------      ----------      ----------
Cash and cash equivalents at end of year                                     $  2,436,183       4,923,276       7,241,682
                                                                             ============       =========       =========
Supplemental cash flow information:
         Interest paid                                                       $  3,899,397       3,320,806       2,282,351
                                                                             ============       =========       =========
         Income taxes paid                                                   $    312,000          80,000         345,900
                                                                             ============       =========       =========
         Loans transferred to real estate owned                              $     36,727              --              --
                                                                             ============       =========       =========


See accompanying notes to consolidated financial statements.


NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS

OF SHELBY COUNTY BANCORP & SUBSIDIARY
FOR THE YEARS ENDED SEPTEMBER 30, 1997, 1996 AND 1995

(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Basis of Presentation

     The consolidated financial statements include the accounts of Shelby County
Bancorp (the  "Corporation")  and its  wholly-owned  subsidiary,  Shelby  County
Savings  Bank,  FSB and  subsidiaries  (the  "Savings  Bank").  All  significant
intercompany balances and transactions are eliminated in consolidation.

     The Savings Bank offers  retail  deposit and lending  services  through its
office and banking center in  Shelbyville,  Indiana and branches in Shelbyville,
Morristown  and St. Paul,  Indiana.  The Savings Bank is subject to  competition
from other financial  institutions  and is regulated by certain federal agencies
and undergoes periodic examinations by those regulatory authorities.

     The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amounts of assets and  liabilities as of the date of the balance sheet
and revenues and expenses for the period. Actual results could differ from those
estimates.

     Securities Held to Maturity and Available for Sale

     Securities  classified  as  available  for  sale  are  securities  that the
Corporation  intends  to  hold  for  an  indefinite  period  of  time,  but  not
necessarily until maturity,  and include securities that management might use as
part of its asset-liability strategy, or that may be sold in response to changes
in interest rates,  changes in prepayment risk, the need to increase  regulatory
capital  or other  similar  factors,  and which  are  carried  at market  value.
Unrealized  holding  gains  and  losses,  net of  tax,  on  available  for  sale
securities are reported as a net amount in a separate component of shareholders'
equity until realized.

     Securities   classified  as  held  to  maturity  are  securities  that  the
Corporation has both the ability and positive intent to hold to maturity and are
carried at cost adjusted for  amortization  of premium or accretion of discount.
Gains and losses are computed on a specific identification basis.

     Loans Receivable and Real Estate Owned

     Loans receivable are considered long-term investments and, accordingly, are
carried at  historical  cost.  The Savings Bank has a mortgage  lien on all real
estate  on  which   mortgage,   participation   or  purchased  loans  are  made.
Substantially  all loan  originations  are secured by  mortgages  on property in
Shelby County, Indiana.

     An allowance for interest  accrued but  uncollected is  established  once a
loan is 90 days delinquent, in process of foreclosure or is otherwise considered
to be uncollectible as determined by management.

     The Bank provides  specific  valuation  allowances for estimated  losses on
loans and real estate owned when a significant  and  permanent  decline in value
occurs.  Loans  considered  to be impaired  are reduced to the present  value of
expected  future  cash  flows or to 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 an  increase,  allocations  are
considered in relation to the overall  adequacy of the allowance for loan losses
and  subsequent  adjustment  to  the  loss  provision.  In  providing  valuation
allowances,  through a charge to operations,  the estimated net realizable value
of  the  underlying  collateral  and  the  costs  of  holding  real  estate  are
considered.   Non-specific   valuation   allowances  for  estimated  losses  are
established  based on management's  judgment of current economic  conditions and
the credit risk of the loan portfolio and real estate owned.

     Management  believes  the  allowance  for loan  losses is  adequate.  While
management  uses  available  information  to recognize  losses on loans,  future
additions  to the  allowance  may be  necessary  based on  changes  in  economic
conditions and borrower circumstances. In addition, various regulatory agencies,
as an integral part of their examination process, periodically review the Bank's
allowance  for loan  losses.  Such  agencies  may require the Bank to  recognize
additions to the allowance based on their judgments about information  available
to them at the time of their examination.




     Real estate properties  acquired  through,  or in lieu of, loan foreclosure
are to be  sold  and  are  initially  recorded  at  fair  value  at the  date of
foreclosure  establishing a new cost basis.  After  foreclosure,  valuations are
periodically performed by management and the real estate is carried at the lower
of carrying amount or fair value less cost to sell.

     Loan Fees

     Loan  origination fees and certain direct costs are deferred and recognized
over the lives of the related loans as an adjustment of the loan's yield.

     FHLB Stock

     Federal law  requires a member  institution  of the Federal  Home Loan Bank
system to hold common stock of its district  FHLB  according to a  predetermined
formula.  This investment is stated at cost, which represents  redemption value,
and may be pledged to secure FHLB advances.

     Premises and Equipment

     Purchases of premises  and  equipment  and  expenditures  which  materially
extend  useful  lives are  capitalized  at cost.  Depreciation  is provided on a
straight-line  basis over the  estimated  useful lives of the related  assets as
follows:  2 to 50 years  for  buildings  and  improvement  and 2 to 20 years for
furniture and equipment.

     Federal Income Taxes

     The  Corporation  and the  Savings  Bank  file  consolidated  tax  returns.
Deferred tax assets and liabilities are recognized for the estimated  future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
in effect for the years in which those temporary  differences are expected to be
recovered  or settled.  The effect on deferred tax assets and  liabilities  of a
change in tax rates is  recognized  in income in the period  that  includes  the
enactment date.

     Cash and Cash Equivalents

     For purposes of reporting  cash flows,  the  Corporation  considers cash on
hand and at banks and liquid money market  investments of less than three months
maturity to be cash equivalents.

     Earnings Per Share

     Earnings  per share have been  computed  on the basis of  weighted  average
number of common shares outstanding and the dilutive effect of stock options not
exercised using the treasury stock method. The weighted average number of shares
for use in the  primary  earnings  per share  computation  was 181,282 for 1997,
179,605 for 1996 and 174,225 for 1995. The effects of outstanding  stock options
on fully diluted earnings per share were dilutive by less than three percent for
1997, 1996 and 1995.

     Reclassifications

     Certain amounts in the 1996 and 1995 consolidated financial statements have
been reclassified to conform with the 1997 presentation.


   [PHOTOGRAPH OF CUSTOMER WITH SCSB REPRESENTATIVE WITH SAFTEY DEPOSIT BOX]





NOTES
CONTINUED


(2)  INVESTMENT SECURITIES AVAILABLE FOR SALE

Investment  securities  available  for  sale at  September  30,  consist  of the
following



                                                               September 30, 1997
                                         Amortized         Unrealized     Unrealized       Market
                                           cost              gains          losses         value
- ----------------------------------------------------------------------------------------------------
         Treasury notes:
                  Due after one year through
                                                                                        
              five years                  $  223,917          1,434               --         225,351
                                          ----------      ---------          -------       ---------
Mortgage-backed securities:
         FNMA                              1,083,541             --           (9,125)      1,074,416
         FHLMC                             1,562,472             --          (14,308)      1,548,164
         FHLB                                351,213             --             (650)        350,563
                                          ----------      ---------          -------       ---------
                                           2,997,226             --          (24,083)      2,973,143
                                          ----------      ---------          -------       ---------
FHLMC preferred stock                         30,691      1,078,103               --       1,108,794
                                          ----------      ---------          -------       ---------
Corporate bonds:
         Due after one year through
              five years                     617,180             --           (6,369)        610,811
         Due after five years through                                  
              ten years                    1,636,055             --          (20,407)      1,615,648
                                          ----------      ---------          -------       ---------
                                           2,253,235             --          (26,776)      2,226,459
                                          ----------      ---------          -------       ---------
Municipal bonds:                                                     
         Due after five years through
              ten years                      443,575            241               --         443,816
         Due after ten years                 895,239         13,861               --         909,100
                                          ----------      ---------          -------       ---------
                                           1,338,814         14,102               --       1,352,916
                                          ----------      ---------          -------       ---------
                                          $6,843,883      1,093,639          (50,859)      7,886,663
                                          ==========      =========          =======       =========


 

                                                           September 30, 1996
                                         Amortized         Unrealized     Unrealized       Market
                                           cost              gains          losses         value
- ----------------------------------------------------------------------------------------------------
Mortgage-backed securities:
                                                                                    
FNMA                                      $2,907,950          2,986         (72,473)      2,838,463
FHLMC                                      1,792,181          2,735         (50,242)      1,744,674
                                          ----------      ---------          -------       ---------
                                           4,700,131          5,721        (122,715)      4,583,137
                                          ----------      ---------          -------       ---------
FHLMC preferred stock                         30,691        748,991               --         779,682
                                          ----------      ---------          -------       ---------
Corporate bonds:
         Due after one year through
              five years                     508,235             --          (20,120)        488,115
                                                                         
         Due after five years through                                    
              ten years                    1,009,184             --          (50,837)        958,347
                                          ----------      ---------          -------       ---------
                                           1,517,419             --          (70,957)      1,446,462
                                          ----------      ---------          -------       ---------
Municipal bonds:
         Due after five years through
              ten years                      445,131             --          (10,656)        434,475
                                          ----------      ---------          -------       ---------
                                          $6,693,372        754,712         (204,328)      7,243,756
                                          ==========        =======         ========       =========



     A  reclassification  of  investment  securities  from the held to  maturity
portfolio to the available for sale portfolio  occurred during the quarter ended
December 31,  1995,  in  accordance  with the FASB  Special  Report,  A Guide to
Inplementation of Statement 115 on Accounting for Certain Investment in Debt and
Equity Securities, which was issued November 15, 1995. The investment securities
that were  reclassified had a carrying value of $1,521,922 and a market value of
$1,550,360 at the time of transfer.

     For the year ended  September  30,  1997,  gross  realized  gains and gross
realized  losses  on sales of  securities  available  for sale were  $8,603  and
$2,796,  respectively,  and are included in other  non-interest  income. For the
year ended  September  30, 1996,  gross  realized  gains on sales of  investment
securities   available   for  sale  were  $28,445  and  are  included  in  other
non-interest income.



(3)  INVESTMENT SECURITIES HELD TO MATURITY
Investment securities held to maturity at September 30, consist of:




                                                                   September 30, 1997
                                                   Amortized    Unrealized     Unrealized      Market
                                                     cost        gains          losses         value
- ------------------------------------------------------------------------------------------------------
         Mortgage-backed securities:
                                                                                      
         FHLMC                                      $310,135        3,310       (17,543)      295,902
         GNMA                                         26,144        2,607            --        28,751
                                                    --------       ------       -------       -------
                                                     336,279        5,917       (17,543)      324,653
                                                    --------       ------       -------       -------
Municipal bonds:
         Due after five years through ten years       22,525        4,924          (547)      226,902
                                                    --------       ------       -------       -------
Corporate bonds:
         Due after one year through five years       250,013        5,427            --       255,440
                                                    --------       ------       -------       -------
                                                    $808,817       16,268       (18,090)      806,995
                                                    ========       ======       =======       =======






                                                                        September 30, 1996
                                                     Amortized      Unrealized       Unrealized       Market
                                                       cost           gains           losses          value
- -------------------------------------------------------------------------------------------------------------
         Mortgage-backed securities:
                                                                                                 
         FNMA                                       $  199,678          2,380              --         202,058
         FHLMC                                         400,373          2,851          (3,672)        399,552
         GNMA                                           33,039          2,834              --          35,873
                                                    ----------         ------          ------       ---------
                                                       633,090          8,065          (3,672)        637,483
                                                    ----------         ------          ------       ---------
Municipal bonds:
         Due after five years through ten years        226,672          1,703          (4,345)        224,030
                                                    ----------         ------          ------       ---------
Corporate bonds:
         Due after one year through five years         407,686          6,518              --         414,204
                                                    ----------         ------          ------       ---------
                                                    $1,267,448         16,286          (8,017)      1,275,717
                                                    ==========         ======          ======       =========






 (4)     Loans Receivable

Loans receivable at September 30, 1997 and 1996, respectively, consist of:

                                             1997            1996
- --------------------------------------------------------------------
Real estate mortgage loans:
         One-to-four family              $45,137,304      40,679,356
         Commercial                       11,317,800       9,828,050
         Home equity loans                   977,216         740,433
         Residential construction          1,053,769       1,002,262
         Participations purchased:
                  One-to-four family           3,300           5,430
                  Commercial               4,485,388       2,770,483
Consumer loans                             9,696,072       8,257,929
Commercial loans                           3,946,964       3,320,574
                                          ----------     -----------
                                          76,617,813      66,622,517
Less:
         Deferred loan fees                  188,216         198,195
         Allowance for loan losses           391,677         325,900
                                          ----------     -----------

                                          76,037,920     $66,098,422
                                          ==========     ===========

Activity in the  allowance  for loan losses for the years  ended  September  30,
consist of:

                                     1997           1996           1995
- --------------------------------------------------------------------------
Balance at beginning of year      $ 325,900        241,094        188,879
Provision charged to earnings       104,000        100,000         55,000
Charge-offs                         (39,369)       (15,523)        (2,785)
Recoveries                            1,146            329             --
                                  ---------        -------        -------

Balance at end of year            $ 391,677        325,900        241,094
                                  =========        =======        =======

     At September  30, 1997 and 1996,  non-accrual  loans  totaled  $416,601 and
$299,649, respectively.



[right column]

The Savings  Bank makes loans to certain  directors  and  officers in the normal
course of  business.  These  loans  are made on  substantially  the same  terms,
including  interest  rate and  collateral,  as those  prevailing at the time for
comparable  transactions  with other  customers and do not involve more than the
normal risk of collectibility. A summary of activity in these loans for the year
ended September 30, 1997 follows:


         Balance at beginning of year                         $996,255
            New loans                                          218,822
            Repayments                                        (388,035)
                                                              -------- 
         Balance at end of year                               $827,042
                                                              ========

At September 30, 1997, the Savings Bank and the  Corporation  had commitments to
originate  $1,958,000 of fixed and  variable-rate  loans.  The interest rates on
these  loans  commitments  range from 6.50% to 12.0% The  Savings  Bank also had
commitments to fund $587,284 of variable-rate home equity loans.

(5)      Premises and Equipment
Premises and equipment consist of:

                                     1997           1996
- -----------------------------------------------------------
Land                              $  251,766        251,766
Buildings and improvements         1,326,961      1,315,069
Furniture and equipment              972,890        971,877
                                  ----------      ---------
                                   2,551,617      2,538,712
Less accumulated depreciation        776,656        664,010
                                  ----------      ---------

                                  $1,774,961      1,874,702
                                  ==========      =========


                                                 [PHOTOGRAPH OF FAMILY AT BEACH]





(6)      Deposits
         Deposits at September 30, consist of:




                                                    1997                             1996
                                       Amount                    %        Amount                  %
- ------------------------------------------------------------------------------------------------------
                                                                                      
Passbook accounts (2.85% at
         Sept. 30, 1997 and 1996)     $ 9,206,489               14%     $10,027,894               15%
NOW and Super NOW
         (2.00% and 2.50% at
         Sept. 30, 1997 and 2.00%
         at Sept. 30, 1996)            13,062,895               21       13,532,702               21
Money Market (2.85% to
5.60% at Sept. 30, 1997)                2,731,690                4               --               --
                                      -----------              ---       ----------              --- 
                                       25,001,074               39       23,560,596               36
                                      -----------              ---       ----------              --- 
Certificate accounts:
Up to 3%                                  109,407               --           58,945               --
3.01%-4%                                  203,144               --          431,614                1
4.01%-5%                                3,753,973                6        4,884,518                7
5.01%-6%                               20,917,804               32       21,169,641               33
6.01%-7%                               11,331,750               18       11,936,295               18
7.01%-8%                                2,023,232                3        1,951,528                3
8.01%-9%                                1,293,000                2        1,293,000                2
                                      -----------              ---       ----------              --- 
                                       39,632,310               61       41,725,541               64
                                      -----------              ---       ----------              --- 
                                      $64,633,384              100%      65,286,137              100%
                                      ===========              ===       ==========              === 
Weighted average cost of
         all deposits                                         4.78%                             4.75%
                                                              ====                              ==== 



         Included in  certificates at September 30, 1997 and 1996 are $7,641,000
and $4,737,000, respectively, in certificates of $100,000 or more.

         Eligible  deposit  accounts are insured by the full faith and credit of
the government up to $100,000 under the Federal Deposit Insurance  Corporation's
Savings Association Insurance Fund (SAIF) at September 30, 1997.

         The  contractual  maturities  of  certificates  at  September  30, 1997
consist of (in thousands of dollars):

                       Amount                %
- ------------------------------------------------
Under 12 months     $19,446,737              49%
12 to 24 months       4,528,213              11
24 to 36 months      11,356,770              29
36 to 48 months       2,709,640               7
48 to 60 months       1,347,170               3
Over 60 months          243,780               1
                    -----------             --- 
                    $39,632,310             100%
                    ===========             === 


         Interest  expense by type of deposit for the years ended  September 30,
consist of:


Account Type              1997           1996           1995
- --------------------------------------------------------------
Passbook              $  283,217        313,341        376,473
NOW and Super NOW        313,997        301,579        311,926
Certificates           2,399,331      2,604,553      1,707,790
                      ----------      ---------      ---------
                      $2,996,545      3,219,473      2,396,189
                      ==========      =========      =========

         The deposits of the Savings Bank are insured by the Savings Association
Insurance Fund (SAIF),  which together with the Bank Insurance Fund (BIF), which
insures the deposits of commercial  banks,  are the two deposit  insurance funds
administered by the Federal Deposit Insurance  Corporation  (FDIC).  The Deposit
Insurance Funds Act, enacted on September 30, 1996,  required the FDIC to assess
a special  one-time  premium on  deposits  insured by SAIF to raise the ratio of
SAIF insurance funds to insured deposits to 1.25%. The Savings Bank was assessed
an additional premium of $332,077 in 1996 which was paid in November 1996.

(7)      Advances From FHLB and Other Borrowings

Advances  from FHLB and other  borrowings at September 30, 1997 and 1996 consist
of:

                                             1997             1996
- -----------------------------------------------------------------------
Advances from FHLB with interest 
at variable rates (6.85% and 6.48% 
at September 30, 1997 and 1996)  
collateralized by qualifying  
mortgage loans and investments
(as defined)
equal to 160% of FHLB advances             $17,746,000       9,746,000
                                                           
Mortgage borrowing secured by bank                         
branch with monthly payments of                            
principal and interest at 8.75%                            
through October 2010                           311,629         325,360
                                           -----------      ----------
                                           $18,057,629      10,071,360
                                           ===========      ==========
                                                   
         The weighted  average  interest  rate of all  borrowings  was 6.88% and
6.55% at September 30, 1997 and 1996, respectively.

         Advances  from FHLB and other  borrowings  at  September  30,  1997 are
scheduled to mature as follows:

                   FHLB             Other
                 Advances         Borrowings      Total
- ----------------------------------------------------------
      1998      $17,746,00          13,382      17,759,382
      1999              --          14,601          14,601
      2000              --          15,931          15,931
      2001              --          17,382          17,382
      2002              --          18,965          18,965
Thereafter              --         231,368         231,368
               -----------         -------      ----------
               $17,746,000         311,629      18,057,629
               ===========         =======      ==========




(8)      Income Taxes

         The  composition  of income  taxes for the years  ended  September  30,
consist of:
                        1997          1996           1995
- -----------------------------------------------------------
Current:
         Federal     $  86,196       228,946        121,200
         State          76,524        61,000         61,000
                     ---------       -------      ---------
                       162,720       289,946        182,200
Deferred               132,000      (155,846)        14,000
                     ---------       -------      ---------
                     $ 294,720       134,100      $ 196,200
                     =========       =======      =========


         The tax effects of temporary  differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities at September 30
follow:

                                                    1997           1996
- -------------------------------------------------------------------------
Deferred tax assets:
         Deferred loan fees                      $  75,300         79,300
         Allowance for delinquent interest           1,400          9,800
         Allowance for possible loan losses
            for financial reporting purposes       133,200        110,800
         SAIF special assessment                        --        132,800
         Allowance for environmental
            contingency                                 --         18,300
                                                 ---------         ------ 
                                                   209,900        351,000
                                                 =========         ====== 
Deferred tax liabilities:
         FHLB stock dividend                       (29,200)       (29,200)
         Depreciation                              (43,200)       (29,200)
         Tax bad debt reserve                      (35,900)       (51,600)
         Deductible prepaid expense                (18,400)       (25,800)
         Investment securities available
            for sale                              (417,112)      (220,154)
                                                 ---------         ------ 
                                                  (543,812)      (355,954)
                                                 ---------         ------ 
         Net temporary differences                (333,912)        (4,954)
         Less valuation allowance                       --             --
                                                 ---------         ------ 
         Net deferred tax liability              $(333,912)        (4,954)
                                                 =========         ====== 





         The  effective  income  tax rate  differs  from the  statutory  federal
corporate rate as follows:


                                   1997         1996         1995
- ------------------------------------------------------------------
Statutory tax rate                 34.0%        34.0%        34.0%
State income taxes                  5.6          5.6          5.6
Tax exempt interest income          (.7)        (3.5)        (3.2)
Other                              (2.4)          .1           .4
                                   ----         ----         ---- 
Effective tax rate                 36.5%        36.2%        36.8%
                                   ====         ====         ==== 

         Under the Internal  Revenue Code,  through  1996,  the Savings Bank was
allowed a special bad debt  deduction  for  additions  to tax bad debt  reserves
established for the purpose of absorbing losses. Subject to certain limitations,
the allowable bad debt  deduction was computed  based on one of two  alternative
methods:  (1) a percent of taxable  income  before  such  deduction  or (2) loss
experience  method.  The Savings Bank generally  computed its annual addition to
its tax bad debt reserves  using the percentage of taxable income method through
1996.

         Under  Legislation  enacted  in 1996,  beginning  in fiscal  1997,  the
Savings  Bank is no  longer  allowed  a  special  bad debt  deduction  using the
percentage  of taxable  income  method.  Beginning in 1997,  the Savings Bank is
required to  recapture  its excess tax bad debt  reserve over its 1987 base year
reserve over a six-year period. This amount has been provided for in the Savings
Bank's deferred tax liability.

         Retained   earnings  at  September   30,  1997  include   approximately
$1,100,000 for which no provision for Federal  income taxes has been made.  This
amount  represents  allocations of earnings to tax bad debt deductions  prior to
1987.  Reduction  of amounts so allocated  for purposes  other than tax bad debt
losses will create  taxable  income,  which will be subject to the then  current
corporate income tax rate. It is not contemplated  that amounts allocated to bad
debt deductions will be used in any manner to create taxable income.

(9)      Retirement Plan

         The Savings Bank maintains a noncontributory defined benefit retirement
plan which covers  substantially  all  employees.  Pension  expense  amounted to
$18,173,  $39,521 and $29,423 for the years ended  September 30, 1997,  1996 and
1995. The Plan in which the Savings Bank  participates is a multi-employer  plan
for  which  separate  actuarial  valuations  are not made with  respect  to each
employer.




(10)     Stockholders' Equity

         The  Corporation is subject to regulation as a savings and loan holding
company by the Office of Thrift  Supervision  ("OTS").  The Savings  Bank,  as a
subsidiary  of a  savings  and loan  holding  company,  is  subject  to  certain
restrictions in its dealings with the  Corporation.  The Savings Bank is further
subject to the regulatory requirements applicable to a federal savings bank.

         Savings  institutions  are required to maintain  risk-based  capital of
8.0% of  risk-weighted  assets.  At  September  30,  1997,  the  Savings  Bank's
risk-based  capital exceeded the required amount.  Risk-based capital is defined
as the Savings Bank's core capital adjusted by certain items.  Risk weighting of
assets is derived from  assigning  one of four  risk-weighted  categories  to an
institution's  assets,  based on the degree of credit risk  associated  with the
asset.  The  categories  range from zero  percent for  low-risk  assets (such as
United States  Treasury  securities) to 100% for high-risk  assets (such as real
estate  owned).  The book  value of each  asset is then  multiplied  by the risk
weighting  applicable  to the asset  category.  The sum of the  products  of the
calculation equals total risk-weighted assets.

         Savings  institutions  are also required to maintain a minimum leverage
ratio under which core  capital must equal at least 3% of total  assets,  but no
less than the minimum  required by the Office of the Comptroller of the Currency
("OCC") for national banks, which minimum currently stands between 4% and 5% for
other than the highest rated institutions. The Savings Bank's primary regulator,
the Office of Thrift  Supervision,  is  expected to adopt the OCC  minimum.  The
components  of core  capital  are the same as those set by the OCC for  national
banks,  and consist of common  equity plus  non-cumulative  preferred  stock and
minority  interests  in  consolidated  subsidiaries,  minus  certain  intangible
assets.  At  September  30, 1997,  the Savings  Bank's core capital and leverage
ratio were in excess of the required amount.

         Savings  institutions  must also maintain  minimum  tangible capital of
1.5% of total assets.  The Savings Bank's tangible  capital and tangible capital
ratio at September 30, 1997 exceeded the required amount.

         The OTS has minimum capital  standards that place savings  institutions
into   one  of  five   categories,   from   "critically   undercapitalized"   to
"well-capitalized,"  depending  on levels of three  measures of capital.  A well
capitalized  institution as defined by the  regulations  has a total  risk-based
capital ratio of at least 10 percent,  a Tier 1 (core) risk-based  capital ratio
of at least six percent,  and a leverage (core)  risk-based  capital ratio of at
least five percent.  At September 30, 1997,  the Savings Bank was  classified as
adequately capitalized.

         The following is a summary of the Savings Bank's regulatory capital and
capital requirements at September 30, 1997:



                                                                          Core         Tier 1      Total
                                               GAAP      Tangible       Tangible      leverage    Risk based        Risk-based
(Dollars in Thousands)                       capital      capital        equity       capital      capital           capital
- ------------------------------------------------------------------------------------------------------------
                                                                                                  
Savings Bank GAAP capital as
         submitted to OTS                     $ 6,219
Less: Unrealized appreciation on             
         certain available for               
         sale securities                          626
                                              $ 5,593       5,593         5,593        5,593        5,593         5,593
- ------------------------------------------------------------------------------------------------------------
Additional capital items:                                
         General valuation                               
         allowance                                              -             -             -            -          392
                                                            5,593         5,593         5,593        5,593        5,985
- ------------------------------------------------------------------------------------------------------------
Total assets:                                            
         Adjusted total assets                             89,478        89,478        89,478            -            -
Risk-weighted assets                                            -             -             -       63,098       63,098
                                                           89,478        89,478        89,478       63,098       63,098
- ------------------------------------------------------------------------------------------------------------
Capital ratio                                                 6.3%          6.3%          6.3%         8.9%         9.5%
- ------------------------------------------------------------------------------------------------------------
Regulatory capital category:                             
         OTS minimum requirements                             1.5%                        3.0%         8.0%
- ------------------------------------------------------------------------------------------------------------
Prompt Corrective Action requirements:                   
         Not critically undercapitalized equal            
         to or greater than                                                 2.0%
- ------------------------------------------------------------------------------------------------------------
         Adequately capitalized equal to                 
         or greater than                                      4.0%                        4.0%                      8.0%
         Well-capitalized equal to                       
         or greater than                                      5.0%                        6.0%        10.0%

                                                         
                                               

         The OTS has regulations governing dividend payments, stock redemptions,
and other capital distributions, including upstreaming of dividends by a savings
institution to a holding company. Under these regulations, the Savings Bank may,
without prior OTS approval,  make capital distributions to the Corporation of up
to 100% of its net income  during the calendar  year,  plus an amount that would
reduce by half its excess capital over its fully phased-in  capital  requirement
at the beginning of the calendar  year.  The  Corporation  is not subject to any
regulatory restrictions on the payments of dividends to its stockholders,  other
than restrictions under Indiana law.

         At  the  time  of  conversion,  October  17,  1991,  the  Savings  Bank
established a liquidation account of $3,348,000 which equaled the Savings Bank's
retained earnings as of the date of the latest statement of financial condition,
June 30, 1991, contained in the final offering circular. The liquidation account
will be maintained for the benefit of depositors,  as of the eligibility  record
date,  who  continue  to  maintain  their  deposits  in the  Savings  Bank after
conversion.  In the event of a complete  liquidation  (and only in such  event),
each eligible  depositor will be entitled to receive a liquidation  distribution
from the liquidation  account,  in the proportionate  amount to the then current
adjusted balance for deposits then held, before any liquidation distribution may
be made with respect to the shareholders. Except for the repurchase of stock and
payment of  dividends by the Savings  Bank,  the  existence  of the  liquidation
account does not restrict the use or application of such retained earnings.

         The  Corporation  has a stock  option  plan  whereby  17,250  shares of
authorized but unissued  common stock are reserved for future  issuance upon the
exercise of stock options.  Stock options for the purchase of 12,075 shares have
been  granted to certain  officers and  directors  at $10 per share,  the market
value at the date of approval of the plan.  The options can be  exercised at any
time until  expiration in October 2001.  Stock options for the purchase of 1,725
shares were granted to a new director in 1995 at $18 per share, the market value
the date the options  were  granted.  The options can be  exercised  at any time
until expiration in January 2005.  Additionally,  stock options for the purchase
of 3,450  shares were granted in 1996 to certain  officers and  directors at $20
per share,  the market value at the date the options were  granted.  The options
can be  exercised  at any time until  expiration  in August  2006.  During 1994,
options for 1,725  shares were  exercised.  No options  were  exercised in 1995.
During 1996,  options for 1,725 shares were exercised leaving 13,800 unexercised
options at September 30, 1996. No options were exercised in 1997.

         In October  1995,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting Standards No. 123, Accounting for Stock-Based
Compensation  ("SFAS  123"),  effective  for  transactions  entered  into  after
December 15, 1995. This statement  defines a fair value method of accounting for
employee  stock  options  and  encourages  entities  to  adopt  that  method  of
accounting  for its  stock  compensation  plans.  SFAS 123  allows  an entity to
continue to measure compensation costs for these plans using the intrinsic value
based method of accounting  prescribed by the Accounting Principles Board Option
No. 25, Accounting for Stock Issued to Employees ("APB 25"). The Corporation has
elected to continue  to account  for its  employee  stock  compensation  plan as
prescribed  under APB 25 and make the pro forma  disclosures  of net  income and
earnings  per share  required by SFAS 123. As only 1,725  options were issued in
1996 and no stock options were awarded in 1997,  the adoption of SFAS 123 had no
impact on the Corporation's financial position or results of operations.

         In April 1995, the Corporation  issued to its  shareholders  one Common
Share  Purchase  Rights (the Rights) for each share of common  stock owned.  The
Rights entitle the shareholders to purchase one share of common stock for $70.




(11)              Parent Company Financial Information

Following is condensed parent company financial information of the Corporation:




                  Condensed Statement of Financial Condition

Assets                                    1997           1996
- ----------------------------------------------------------------
Cash, including interest-bearing
   deposit of $100,000                 $  156,228        378,342
Investment in Savings Bank              6,218,520      5,585,782
Due from Savings Bank for
   income taxes and proceeds
   from issuance of common stock            8,426         61,300
Premises and equipment, net               817,735        830,859
Loans receivable                          350,155             --
                                       ----------      ---------
                                       $7,551,064      6,856,283
                                       ==========      =========
Liabilities

Due to Savings Bank for
   compensation expense                    44,994         80,448
Long-term debt                            311,629        325,360
Other Liabilities                          23,119         17,597
                                       ----------      ---------
                                          379,742        423,405
                                       ----------      ---------
Shareholders' Equity

Common stock                            1,358,123      1,358,123
Retained earnings                       5,187,531      4,744,525
Unrealized appreciation on
   investment securities available
    for sale held by Savings Bank         625,668        330,230
                                       ----------      ---------
                                        7,171,322      6,432,878
                                       ----------      ---------
                                       $7,551,064      6,856,283
                                       ==========      =========

Condensed Statement of Earnings
                                   1997           1996           1995
- ------------------------------------------------------------------------
Dividend from Savings Bank      $ 200,000             --        750,000
Lease income                       42,135         49,500         21,000
Interest income on deposits        11,926         10,646          1,647
Interest income on loans           21,664             --             --
Interest expense on loans         (26,457)       (26,212)            --
Operating expenses               (119,631)      (108,393)       (78,750)
                                ---------        -------        -------
                                  129,637        (74,459)       693,897
Income tax benefit                 46,443         25,300         36,000
                                ---------        -------        -------
   Income (loss) before
   equity in undistributed
   earnings of Savings Bank       176,080        (49,159)       729,897

Equity in undistributed
   earnings of Savings Bank       337,300        285,340       (392,249)
                                ---------        -------        -------
     Net earnings               $ 513,380        236,181        337,648
                                =========        =======        =======






                                                                                Condensed Statement of Cash Flows
                                                                                1997           1996           1995

Net cash flows from operating activities:
                                                                                                         
         Net earnings                                                         $ 513,380        236,181        337,648
         Adjustments to reconcile net cash provided
                  by operating activities:
                           Equity in undistributed
                              earnings of Savings Bank                         (337,300)      (285,340)       392,249
                           Depreciation and amortization                         23,697         22,817          3,803
                           (Increase) decrease in due
                              from Savings Bank                                  52,874         73,925        (36,000)
                           Increase in due to Savings Bank                      (29,932)            --             --
                           Decrease in other receivables                             --             25             --
                           Increase in other liabilities                             --         22,503         36,438
                                                                              ---------        -------        -------
                                    Net cash provided
                                      by operating activities                   222,719         70,111        734,138

Cash flows from investing activities:
                  Loans funded net of collections                              (350,155)            --             --
                  Purchase of premises and equipment                            (10,573)            --       (685,439)
                                                                              ---------        -------        -------
                                    Net cash used by investing activities      (360,728)      (685,439)
                                                                              ---------        -------        -------

Cash flows from financing activities:
         Proceeds from borrowings                                                    --        335,000             --
         Repayment of borrowings                                                (13,731)        (9,640)            --
         Net proceeds from issuance of common stock                                  --         17,250             --
         Dividends paid to shareholders                                         (70,374)       (70,380)       (60,980)
                                                                              ---------        -------        -------
                                    Net cash provided
                                     (used) by financing
                                    activities                                  (84,105)       272,230        (60,980)
                                                                              ---------        -------        -------

Net increase (decrease) in cash                                                (222,114)       342,341        (12,281)

Cash and cash equivalents at beginning of year                                  378,342         36,001         48,282
                                                                              ---------        -------        -------

Cash and cash equivalents at end of year                                      $ 156,228        378,342         36,001
                                                                              =========        =======        =======
Supplemental cash flow information - Interest paid                            $  26,457         26,212             --
                                                                              =========        =======        =======



[PHOTOGRAPH OF BOAT]



(12)     Fair Value of Financial Instruments

         The  following   disclosure  of  fair  value  information  is  made  in
accordance with the requirements of Statement of Financial  Accounting Standards
No. 107,  "Disclosures About Fair Value of Financial  Instruments." SFAS No. 107
requires  disclosure  of fair value  information  about  financial  instruments,
whether or not recognized in the balance  sheet,  for which it is practicable to
estimate  value.  The estimated  fair value amounts have been  determined by the
Corporation using available market  information and other appropriate  valuation
techniques. These techniques are significantly affected by the assumptions used,
such as the discount rate and estimates of future cash flows.  Accordingly,  the
estimates  made herein are not  necessarily  indicative  of the  amounts  Shelby
County  Bancorp  could  realize  in a  current  market  exchange  and the use of
different  market  assumptions  and/or  estimation  methods  may have a material
effect on the estimated fair value amount.

         The following schedule includes the book value and estimated fair value
of all financial  assets and  liabilities,  as well as certain off balance sheet
items, at September 30, 1997.

                                    Carrying     Estimated
(In Thousands)                       amount     fair value
- ----------------------------------------------------------
Assets
Cash and cash equivalents           $ 2,436       2,436
Securities including securities
available for sale                    8,695       8,694
Loans receivable, net                76,038      76,443
Accrued interest receivable             619         619
Stock in FHLB of Indianapolis           920         920

Liabilities
- ----------------------------------------------------------
Deposits                             64,633      65,374
Borrowings:
   FHLB advances                     17,746      17,746
   Long-term borrowing                  312         312
Accrued interest payable                126         126

         The  following  valuation  methods  and  assumptions  were  used by the
Corporation in estimating the fair value of its financial instruments.

         Cash and Cash Equivalents.  The fair value of cash and cash equivalents
approximates carrying value.

     Securities.  Fair values are based on quoted market prices.

     Loans Receivable,  Net. The fair value of loans is estimated by discounting
the estimated  future cash flows using market rates at which similar loans would
be made to borrowers  with  similar  credit  ratings and for the same  remaining
maturities.  Contractual  cash  flows  were adj usted for  prepayment  estimates
consistent with those used by the Office of Thrift  Supervision at September 30,
1997.

         Accrued  Interest  Receivable.   The  fair  value  of  these  financial
instruments approximates carrying value.

         Stock in FHLB of Indianapolis. Fair value of FHLB stock is based on the
price at which it may be resold to the FHLB.

         Deposits.  The fair values for demand deposits (i.e.,  interest bearing
and non-interest bearing checking,  passbooks savings and money market accounts)
are equal to the amount payable on demand at the reporting date. Fair values for
fixed-maturity  certificates  of deposit are calculated  using a discounted cash
flow analysis that applies interest rates currently offered on certificates.

         FHLB  Advances.  The  fair  values  of the  FHLB  advances  approximate
carrying values as the interest rates are variable and adjust to market rates.

         Long-term Borrowing. The fair value of long-term borrowing approximates
carrying value as the interest rate approximates current market rates.

         Accrued Interest Payable. The fair value of these financial instruments
approximates carrying value.




Directors

         David  A.  Carmony  has  been  President  and  a  50%   shareholder  of
Carmony-Ewing Funeral Homes, Inc., which provides funeral services in the Shelby
County area,  since 1988.  Prior to 1988, Mr. Carmony owned and operated Carmony
Funeral Home, Incorporated, a similar business.

         Leonard J. Fischer has been a director of Shelby  County  Bancorp since
the  Conversion  and a director of SCSB since 1975. He is a self- employed metal
fabricator.  Prior to 1986,  Mr. Fischer was manager of plants and equipment for
Shelby Steel, Inc.

         Rodney L. Meyerholtz has been President and a director of Shelby County
Bancorp since the Conversion and President and director of SCSB since 1986.

         James M.  Robison  became  a  director  and  Chairman  of the  Board of
Directors  of Shelby  County  Bancorp and SCSB in 1991,  and has served as legal
counsel to SCSB since prior to 1986. Mr. Robison is a member of the  Shelbyville
law firm of Robison , Yeager, Good, Baldwin and Apsley P.A.

         Robert E. Thomas became a director of Shelby County Bancorp and SCSB in
1995.  Mr.  Thomas has  served as a general  agent for the past 45 years for the
Franklin Life Insurance Company.

[PHOTOGRAPH OF SCSB TELLER]

Officers
         Officers of Shelby County Bancorp

         James M. Robison
         Chairman of the Board

         Rodney L. Meyerholtz
         President

         Leonard J. Fischer
         Vice President

         David A. Carmony
         Secretary

         Robert E. Thomas
         Treasurer


Officers of Shelby County Savings Bank, FSB

         Rodney L. Meyerholtz
         President

         Ronald L. Lanter
         Vice President-Consumer Lending

         Joyce E. Ford
         Vice President-Mortgage Lending

         Rita A. Sturgill
         Vice President-Treasurer

         Betty J. Baker
         Secretary

         Brenda L. Coers
         Assistant Secretary



Market Information

The common  stock of Shelby  County  Bancorp  is traded in the  over-the-counter
market but is not listed on NASDAQ. NatCity Investments,  Indianapolis, Indiana,
acts as a market maker for the stock

Transfer Agent and Registrar

Registrar and Transfer  Company is Shelby County  Bancorp's stock transfer agent
and  registrar.  Registrar  and Transfer  Company  maintains  the  Corporation's
shareholder  records.  To change name,  address or ownership of stock, to report
lost certificates,  o r to consolidate accounts, contact: Registrar and Transfer
Company 10 Commerce DriveCranford, New Jersey 07016 (800) 456-0596

General Counsel
Barnes & Thornburg
11 South Meridian Street
Indianapolis, Indiana 46204


                        [PHOTOGRAPH OF SCSB MAIN OFFICE]

Auditors

KPMG Peat Marwick LLP
2400 First Indiana Plaza
135 North Pennsylvania Street
Indianapolis, Indiana 46204

Shareholder & General Inquiries

Shelby County  Bancorp is required to file an Annual Report on Form 10-K for its
fiscal  year  ended   September  30,  1997  with  the  Securities  and  Exchange
Commission.  Copies of this Annual  Report may be obtained  without  charge upon
written request to:

         Rodney L. Meyerholtz
         Shelby County Bancorp
         29 East Washington Street,  P.O. Box 438
         Shelbyville, Indiana  46176
         (317) 398-9721

Main Office
29 E. Washington Street, PO Box 438
Shelbyville, Indiana  46176
Phone: (317) 398-9721