PROSPECTUS

                              Up to 678,500 Shares
                                       of
                                  Common Stock
                                       of
                              RESERVE BANCORP, INC.

                        Holding Company for Mt. Troy Bank


                               2000 Mt. Troy Road
                         Pittsburgh, Pennsylvania, 15212
                                 (412) 322-6787

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

         Reserve  Bancorp,  Inc.  is offering  for sale up to 678,500  shares of
common stock at $10.00 per share in accordance  with the  conversion of Mt. Troy
Savings Bank,  FSB from a federal mutual savings bank to a federal stock savings
bank to be called Mt. Troy Bank. As part of the  conversion,  Mt. Troy Bank will
become a wholly  owned  subsidiary  of Reserve  Bancorp,  Inc.  The deadline for
ordering  stock is 12:00  noon,  eastern  time,  on March 19,  2002,  and may be
extended to April 8, 2002. The minimum purchase is 25 shares (minimum investment
of $250). All funds submitted shall be placed in a segregated deposit account at
Mt. Troy Savings Bank until the shares are issued or the funds are returned.  No
stock will be sold if Reserve Bancorp, Inc. does not receive orders for at least
501,500 shares.

         There is currently  no public  market for the stock.  Reserve  Bancorp,
Inc. anticipates that the stock will be quoted on the OTC Bulletin Board, and if
so, the  trading  symbol is  expected  to be "RESB." See Market for the Stock on
page 14 of this document.

         Trident  Securities  is not  required  to sell any  specific  number or
dollar  amount  of stock  but will use  their  best  efforts  to sell the  stock
offered.

- ----------------------------------------------  ---------------- ---------------
                                                MINIMUM          MAXIMUM
- ----------------------------------------------  ---------------- ---------------
Number of Shares                                501,500          678,500
- ----------------------------------------------  ---------------- ---------------
Total Underwriting Commissions and Expenses     $356,000         $389,000
- ----------------------------------------------  ---------------- ---------------
Net Proceeds                                    $4,659,000       $6,396,000
- ----------------------------------------------  ---------------- ---------------
Net Proceeds Per Share                          $9.29            $9.43
- ----------------------------------------------  ---------------- ---------------

         Based upon market  conditions  and the approval of the Office of Thrift
Supervision, Reserve Bancorp, Inc. may increase the offering by up to 15% of the
678,500 shares to be sold,  which would bring the number of shares to be sold to
780,275 shares.

Please refer to "Risk Factors" beginning on page 7 of this document.

         These  securities  are not  deposits  or savings  accounts  and are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
governmental agency.

         Neither the  Securities and Exchange  Commission,  the Office of Thrift
Supervision,  nor any state  securities  regulator  has approved or  disapproved
these  securities or determined if this prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.

                        TRIDENT SECURITIES A Division of
                           McDonald Investments, Inc.

                The Date of this Prospectus is February 12, 2002


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

                                     SUMMARY

This summary  highlights  selected  information  from this  document and may not
contain all the  information  that is important to you. To understand  the stock
offering fully,  you should read this entire document  carefully,  including the
financial  statements  and the notes to the  financial  statements  of Mt.  Troy
Savings Bank.  References in this document to "we",  "us",  "our" and "the Bank"
refer to Mt. Troy Savings Bank either in its present form or as a stock  savings
bank following the conversion,  or in both cases, as the context  indicates.  In
certain instances where appropriate, "we", "us", or "our" refers collectively to
Reserve Bancorp,  Inc. and Mt. Troy Savings Bank. References in this document to
the "Company" refer to Reserve Bancorp, Inc.

Reserve Bancorp, Inc.

         Reserve Bancorp,  Inc. is a new company incorporated under Pennsylvania
law and has not  engaged  in any  significant  business  to  date.  Its  primary
activity  will be  owning  all the stock of Mt.  Troy  Savings  Bank  (sometimes
referred to herein as the "Bank"). It will invest its initial  capitalization as
discussed under "Use of Proceeds" on page 12. In the future, it may pursue other
business activities, including mergers and acquisitions, investment alternatives
and diversification of operations.  There are, however, no current arrangements,
understandings or agreements for these activities,  and any acquisition,  merger
or diversification  opportunities would not replace holding all the stock of the
Bank as the primary activity of Reserve Bancorp, Inc. See page 35.

Mt. Troy Savings Bank

         Mt. Troy Savings Bank is a federally  chartered mutual savings bank. It
is  converting  from the  mutual to the stock form of  ownership  as part of the
conversion.  At September 30, 2001,  the Bank had assets,  deposits and retained
earnings  of  $44.6  million,  $39.0  million  and $5.2  million,  respectively.
Approximately 85% of total assets were comprised of loans.

How the conversion will occur.

         We will effect the  conversion by exchanging our federal mutual savings
bank  charter for a federal  stock  savings  bank  charter and becoming a wholly
owned  subsidiary  of  Reserve   Bancorp,   Inc.  Our  depositors  will  receive
liquidation  interests in the newly formed stock savings bank as they have in us
before the  conversion.  On the  effective  date,  Reserve  Bancorp,  Inc.  will
commence  business as a savings and loan holding  company,  and Mt. Troy Savings
Bank will continue its business but as a federally chartered stock savings bank.
See pages 65 to 70.

Purposes of the conversion.

         Over the past several years, the Board of Directors of Mt. Troy Savings
Bank has  extensively  discussed  both  long  range  and  short  range  business
strategies  to  achieve  profitability  and  growth.  The Board  concluded  that
operation  in the future as a mutual  thrift  would limit the Bank's  ability to
raise capital and to compete in a changing business  environment.  The Board has
therefore determined that it is in the best interest of the Bank to convert to a
stock  association.  The  business  purposes  for  the  conversion  include  the
following:

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

                                        1

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

o    The proceeds  from the sale of common stock of Reserve  Bancorp,  Inc. will
     provide  us with  additional  equity  capital,  which will  support  future
     deposit growth and expanded  operations.  While we currently meet or exceed
     our regulatory capital  requirements,  the sale of stock in connection with
     the conversion,  coupled with the accumulation of earnings,  less dividends
     or other reductions in capital,  from year to year,  represents a means for
     the orderly  preservation  and expansion of our capital base, and allows us
     flexibility to respond to sudden and unanticipated capital needs.

o    Although  we do  not  have  any  current  arrangements,  understandings  or
     agreements regarding any opportunities,  we will be in a position after the
     conversion  and  offering,   subject  to  regulatory  limitations  and  our
     financial  position,  to  take  advantage  of any  acquisition,  merger  or
     diversification  opportunities  that may arise. The holding company form of
     organization  is  expected  to provide us with  additional  flexibility  to
     diversify  our  business   activities  through  existing  or  newly  formed
     subsidiaries,  or through  acquisitions  of or mergers with other financial
     institutions, as well as other companies. See pages 66 to 67.

Our use of the proceeds raised from the sale of stock.

         Reserve Bancorp, Inc. will use at least 50% of the cash received in the
offering to purchase all of Mt. Troy Savings Bank's stock. Reserve Bancorp, Inc.
will also lend Mt. Troy Savings  Bank's  employee  stock  ownership plan cash to
enable the plan to buy 8% of the shares sold in the  offering.  The balance will
be retained  as Reserve  Bancorp,  Inc.'s  initial  capitalization  and used for
general  business  purposes which may include  investment in securities,  paying
cash dividends or repurchasing shares of its common stock.

         The funds  received by Mt. Troy  Savings  Bank will be used for general
business purposes,  including  originating loans and purchasing  securities.  In
addition,  the Bank may also use the proceeds of the  offering to expand  either
through  opening or  acquiring  branch  offices  or  acquiring  other  financial
institutions.  The Bank  does not,  however,  have any  current  understandings,
agreements or arrangements for the expansion of its business, either through the
addition of branch offices or the acquisition of other  financial  institutions.
See Use of Proceeds beginning on page 12.

How we determined the price per share and the number of shares we are offering.

         The $10.00 per share price was  determined by the Board of Directors in
consultation with Trident  Securities.  The number of shares offered is based on
an independent appraisal by FinPro, Inc. of the pro forma estimated market value
of the stock  based on  information  as of  December  14,  2001,  divided by the
purchase price of $10.00. See pages 80 to 82.

         FinPro has  determined  that as of December  14,  2001,  our  estimated
aggregate pro forma market value was $5,900,000.  Based on that estimate, we are
required by Office of Thrift Supervision  ("OTS")  regulations to sell between a
minimum of $5,015,000 in stock and a maximum of $6,785,000 in stock,  subject to
adjustment.

         FinPro's  appraisal  contains  an  analysis  of a  number  of  factors,
including but not limited to:

o    our financial condition and results of operations as of September 30, 2001;
o    our operating trends;
o    the competitive environment in which we operate;
o    operating  trends of certain  savings  institutions  and  savings  and loan
     holding companies;

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

                                        2

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

o    relevant  economic  conditions both  nationally and in  Pennsylvania  which
     affect the operations of savings institutions;
o    stock market values of certain institutions; and
o    stock  market  conditions  for publicly  traded  savings  institutions  and
     savings and loan holding companies.

         In preparing its independent appraisal, FinPro focused primarily on the
price/earnings  and  price/book  valuation  methodologies,  both  of  which  are
discussed in the appraisal report. See Where You Can Find Additional Information
on page 88 for how to obtain a copy of the appraisal report. The following table
compares Mt. Troy Savings Bank's pro forma  price/earnings and price/book ratios
at the minimum and maximum of the offering range to the medians for all publicly
traded thrift institutions, all publicly traded Pennsylvania thrift institutions
and  a  comparable  group  of  thirteen  publicly  traded  thrift   institutions
identified in the appraisal  report.  Thrift  institutions in the mutual holding
company structure are excluded from each comparison group.

         The pro  forma  price/earnings  multiples  for Mt.  Troy  Savings  Bank
presented in the following  table are based on earnings for the trailing  twelve
months as required by regulatory appraisal guidelines.  Therefore,  these ratios
differ from the ratios  presented  in the tables  under "Pro Forma Data" on page
16.


                                                      Price/Earnings  Price/Book
                                                         Multiple       Ratio
                                                      --------------  ----------
Mt. Troy Savings Bank:
     Minimum..........................................      12.35x       54.38%
     Maximum..........................................      16.13x       63.13
Median for all publicly traded thrifts................      13.29       103.80
Median for all publicly traded Pennsylvania thrifts...      12.26        95.78
Median for the comparable group.......................      14.64        89.00

         In addition,  FinPro's  appraisal  takes into account the effect of the
additional  capital  raised by the sale of the common stock on the estimated pro
forma market  value.  The number of shares is subject to change if the appraisal
changes at the conclusion of the offering,  and any adjustments in our estimated
pro forma market value as a result of market and financial conditions would have
to be approved by the OTS. See pages 80 to 82.

The amount of stock you may purchase.

Minimum purchase     = 25 shares
Maximum purchase     = 10,000 shares

The  maximum  number of shares that any  individual  (or  individuals  through a
single  account) may purchase is 10,000.  The maximum  number of shares that any
individual (or individuals through a single account) together with any associate
or group of persons acting in concert is 15,000 shares.

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

                                        3

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

How we will  prioritize  orders if we receive  orders for more  shares  than are
available.

         You might not  receive  any or all of the stock you  request.  Mt. Troy
Savings Bank has granted subscription rights in the following order of priority:

o    Priority 1 -  depositors  of Mt. Troy Savings Bank at the close of business
     on September 30, 2000 with deposits of at least $50.00.

o    Priority 2 - the tax  qualified  employee  stock  benefit plans of Mt. Troy
     Savings Bank.

o    Priority 3 -  depositors  of Mt. Troy Savings Bank at the close of business
     on December 31, 2001 with deposits of at least $50.00.

o    Priority 4 - depositors  as of January 31, 2002 and borrowers as of January
     1, 1993 who  continue as  borrowers  as of the close of business on January
     31, 2002.

         If shares remain  available  and  depending on market  conditions at or
near the  completion of the  subscription  offering,  we may conduct a community
offering.  In a  community  offering,  preference  will be given to persons  who
reside in Allegheny County,  Pennsylvania,  and we will have the right to reject
any stock order received in the community offering. If any shares remain after a
community offering, we may conduct a public offering, which would be open to the
general public beyond the local  community,  however,  we will have the right to
reject orders,  in whole or in part, in the public offering.  A public offering,
if we conducted  one,  would  commence just prior to, or as soon as  practicable
after,  the  termination of the  subscription  offering,  and orders received in
connection  with a public  offering  would receive a lower  priority than orders
received in the subscription  offering and community offering.  In addition,  in
any  community  offering or public  offering,  we must first fill orders for our
common stock up to a maximum of 2% of the shares  issued in the  conversion in a
manner that will achieve a wide  distribution  of the stock,  and thereafter any
remaining shares will be allocated in an equal number of shares per order basis,
until all orders have been filled. See The Offering beginning on page 71.

Our  corporate  documents  may make it difficult  for anyone to acquire  Reserve
Bancorp, Inc.

         Our articles of incorporation  and bylaws contain  provisions that make
it  difficult  for someone to acquire  control of Reserve  Bancorp,  Inc.  These
provisions  may  discourage  takeover  attempts and prevent you from receiving a
premium  over the market  price of your shares as part of a  takeover.  See Risk
Factors on page 7 and  Restrictions on Acquisition of Reserve  Bancorp,  Inc. on
page 84.

Our officers,  directors and employees may receive benefits from the offering or
within one year of the offering.

         In order to tie our employees' and directors'  interests  closer to our
stockholders'  interests,  we intend to establish certain benefit plans that use
our  stock as  compensation.  Officers,  directors,  and  employees  will not be
required to pay cash in exchange for shares  received  under the employee  stock
ownership  plan  ("ESOP") or  restricted  shares but will be required to pay the
exercise price to exercise options.

         The following table presents information  regarding the participants in
each plan, total amount, the percentage,  and the dollar value of the stock that
we intend to set aside for our employee  stock  ownership  plan and  stock-based
incentive  plans.  The table  below  assumes  the sale of 590,000  shares in the
offering.  It is assumed  that the value of the stock in the table is $10.00 per
share.  Options are given no value because their exercise price will be equal to
the fair  market  value of the stock on the day the options  are  granted.  As a
result,  anyone who  receives an option will only benefit from the option if the
price of the stock rises

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

                                        4

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

above the  exercise  price and the option is  exercised.  See pages 64 to 65 for
more  information,  including  regulatory  restrictions on the maximum amount of
benefits  participants  may receive and the rate at which benefits may be earned
under the incentive plans.



                                                          Estimated                    Percentage of
                                                            Value        Number      Total Shares Sold
                                    Participants          of Shares     of Shares     in the Offering
                                    ------------          ---------     ---------     ---------------
                                                                             
Employee Stock Ownership Plan.....  Employees             $472,000        47,200            8.0%
Stock-Based Incentive Plans:
         Stock Awards.............  Officers and
                                    Directors              236,000        23,600            4.0
         Stock Options............  Officers and
                                    Directors                    -             -           10.0
                                                          --------       -------           ----
              Total...............                        $708,000        70,800           22.0%
                                                          ========        ======           ====


         It is important for us to reassure our  management of our commitment to
their  employment  with Mt. Troy Savings Bank.  With this in mind,  the Board of
Directors may enter into an employment  agreement or change in control agreement
with the Bank's president and its  treasurer/controller.  It is anticipated that
such  agreements,  if they are  entered  into,  would  provide  that if  Reserve
Bancorp,  Inc. or Mt. Troy Savings Bank is acquired and the officer's employment
is terminated,  he will receive a cash severance payment. Such severance payment
will in no event exceed  2.999 times the  terminated  officer's  prior five year
average taxable compensation. The actual details of such agreements have not yet
been determined.  Any payments under the agreements will be an expense to us and
would  result in  reductions  to our net income and  capital.  See  Management -
Executive  Compensation  - Change in  Control/Employment  Agreements on page 62.
Participants  in our  stock-based  benefit  plans may also  receive  benefits if
Reserve Bancorp, Inc. or Mt. Troy Savings Bank is acquired.

Dividends.

         We anticipate paying cash dividends after the conversion,  although the
timing, amount and frequency have not been determined.  At the minimum, midpoint
and maximum of the offering range, respectively, our initial capitalization will
be $1.9 million, $2.3 million, and $2.7 million. A portion of these funds may be
used to pay  dividends.  However,  there is no assurance that such funds will be
used to pay  dividends.  Our appraisal  report  states that the median  dividend
yield ratio for comparable banks like us, after conversion,  was 3.61%,  ranging
from a high of 5.32% to a low of  2.32%.  There  are  also  restrictions  on our
ability to pay dividends.  See Use of Proceeds beginning on page 12 and Dividend
Policy on page 13. See also,  Where You Can Find Additional  Information on page
88 for our appraisal report.

Deadlines for purchasing stock.

         The subscription  offering will terminate at 12:00 noon,  eastern time,
on March 19, 2002 unless extended.  The subscription offering may be extended to
April 8, 2002. A community offering and a public offering, if such offerings are
conducted,  may  terminate at any time without  notice but no later than May 23,
2002. See The Offering beginning on page 71.

Subscription rights are not transferrable.

         Selling or  transferring  your  right to buy stock in the  subscription
 offering is  illegal.  If you  exercise  this right you must state that you are
 purchasing stock for your own account. If we believe your order

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

                                        5

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

violates  this  restriction,  your  order  will not be  filled.  You also may be
subject to penalties imposed by the OTS.

We believe that subscription rights have no value and that your tax basis in our
common stock will be the purchase  price,  but the Internal  Revenue Service may
disagree.

         Our tax counsel,  Malizia Spidi & Fisch,  PC,  believes that it is more
likely than not that the nontransferable  subscription rights to purchase common
stock  have  no  value  in  the  absence  of  both  an  oversubscription  in the
subscription  offering  and an increase in the market  price of the common stock
upon commencement of trading following completion of the conversion. Tax counsel
expresses no belief as to whether or not the subscription  rights have value, if
both an  oversubscription  in the  subscription  offering  occurs and the market
price of the common  stock  increases  upon  commencement  of trading  following
completion of the  conversion,  as the issue of whether or not the  subscription
rights  have value is  dependent  upon all of the facts and  circumstances  that
occur. If the Internal Revenue Service determines that your subscription  rights
have ascertainable  value, you could be taxed in an amount equal to the value of
those rights.

         We have received the opinion of Malizia Spidi & Fisch,  PC that the tax
basis to the  stockholders  of the common stock purchased in the conversion will
be the amount paid for the common stock,  and that the conversion  will not be a
taxable event for either  Reserve  Bancorp,  Inc. or Mt. Troy Savings Bank under
federal or Pennsylvania state income tax laws. These opinions,  however, are not
binding on the  Internal  Revenue  Service.  The full texts of the  opinions are
filed as  exhibits to the  Registration  Statement  of which this  document is a
part, and copies may be obtained from the SEC. See Where You Can Find Additional
Information on page 88.

There are conditions that must be satisfied  before we can complete the offering
and issue the stock.

         The following  must occur before we can complete the offering and issue
our stock:

o    We must receive all the required  approvals  from the  government  agencies
     that regulate us;
o    Mt. Troy Savings Bank's members must approve the conversion; and
o    We must sell at least the minimum number of shares offered.

Proposed stock purchases by management.

         Our  directors  and  officers  are  expected to purchase  approximately
76,430 shares of stock in the offering,  12.9% if a total of 590,000  shares are
sold in the offering. See page 12.

Market for the stock.

         We expect the stock to be traded on the  over-the-counter  market  with
quotations  available on the OTC  Electronic  Bulletin  Board.  The stock is not
expected to meet the listing  requirements  for the Nasdaq  system and it is not
expected that an  application  to the Nasdaq system will be made.  Prior to this
offering,  there has not been a public  market for the  stock,  and it is highly
unlikely  that an active and liquid  trading  market for the stock will develop.
The lack of an active  and  liquid  trading  market  may  adversely  affect  the
liquidity and price of the stock. See Market for the Stock.

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

                                        6


                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.

The small amount of stock being offered may make it difficult to buy or sell our
stock in the future.

         Due to the  relatively  small size of the  offering to the  public,  an
active  market for the stock is not expected to exist after the  offering.  This
means that there will be very limited  secondary market liquidity for our stock,
and this  might  make it  difficult  for you to buy or sell the stock  after the
initial offering. See Market for the Stock.

Future changes in interest rates may reduce our profits.

         Our  ability  to make a  profit  largely  depends  on our net  interest
income,  which could be negatively  affected by changes in interest  rates.  Net
interest income is the difference between:

o    the  interest  income  we  earn  on our  interest-earning  assets,  such as
     mortgage loans and investment securities; and

o    the interest expense we pay on our  interest-bearing  liabilities,  such as
     deposits and amounts we borrow.

         The rates we earn on our assets and the rates we pay on our liabilities
are  generally  fixed for a  contractual  period of time.  We, like many savings
institutions,   have  liabilities   that  generally  have  shorter   contractual
maturities  than our assets.  This  imbalance  can create  significant  earnings
volatility,  because  market  interest  rates  change over time.  In a period of
rising interest rates, the interest income earned on our assets may not increase
as rapidly as the  interest  paid on our  liabilities.  In a period of declining
interest  rates,  the interest  income  earned on our assets may  decrease  more
rapidly than the interest paid on our liabilities.  See Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations - Management of
Interest Rate Risk and Market Risk on page 27.

         In addition, changes in interest rates can also affect the average life
of loans and  mortgage-backed  and related  securities.  A reduction in interest
rates results in increased  prepayments of loans and mortgage-backed and related
securities, as borrowers refinance their debt in order to reduce their borrowing
cost.  This  causes  reinvestment  risk.  This  means that we may not be able to
reinvest  prepayments at rates that are comparable to the rates we earned on the
prepaid loans or securities.

We intend to increase our  origination of  construction  loans,  commercial real
estate loans and consumer  loans after the  offering.  The risk related to these
types of loans is greater than the risk related to residential loans.

         At September 30, 2001 the Bank's loan portfolio included  approximately
$6.2 million of construction  loans, or 15.17% of its total loan portfolio.  The
increase in capital  from the  offering  will permit us to increase  the size of
this portfolio. Construction lending is generally considered to involve a higher
degree of credit risk than long-term  financing of residential  properties.  The
Bank's  risk of loss  on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction  and  the  estimated  cost  of  construction.  If the  estimate  of
construction cost

                                        7


and the marketability of the property upon completion of the project prove to be
inaccurate,  the Bank may be compelled to advance  additional  funds to complete
the construction.  Furthermore,  if the final value of the completed property is
less  than  the  estimated  amount,  the  value  of the  property  might  not be
sufficient to assure the repayment of the loan.

         In  addition  to  construction   loans,  we  also  currently  originate
commercial  real estate loans and consumer  loans.  The increase in capital from
the offering will permit us to increase the size of these  portfolios.  The risk
that  commercial real estate loans and consumer loans will not be repaid or will
be late in paying is  generally  greater  than the same  risks  associated  with
residential  loans. Any failure to pay or late payments would hurt our earnings.
See  Business of Mt. Troy Savings  Bank - Lending  Activities - Commercial  Real
Estate Loans and - Consumer Loans on pages 40 and 41.

Our return on equity after the offering will be low; this may negatively  affect
the price of our stock.

         The net proceeds  from the  offering  will  substantially  increase our
equity capital.  It will take a significant  period of time to prudently  invest
this  capital in assets  that  produce  high rates of return.  As a result,  our
return on  equity,  which is the ratio of our  earnings  divided  by our  equity
capital,  will decrease as compared to previous years and may be lower than that
of similar companies. Because the stock market values a company based in part on
its return on equity,  a decline in our return on equity could cause the trading
price of our stock to decline.

         We  intend to adopt an  employee  stock  ownership  plan as part of the
conversion.  We also intend to adopt other stock-based  benefit plans. The money
that we use to buy  stock  to fund our  stock-based  benefit  plans  will not be
available for investment and will increase our future expenses. In addition, the
public company costs of preparing reports for stockholders and the SEC will also
cause our expenses to be higher than they would be if we remained in mutual form
and did not expand our employee benefit plans. See Pro Forma Data and Management
- - Executive Compensation - Employee Stock Ownership Plan.

We intend  to  remain  independent  and the  steps we have  taken to  discourage
takeover attempts may prevent you from receiving a premium over market price for
your  shares as part of a  takeover  and may make it  difficult  to  remove  our
current management.

         Mt.  Troy  Savings  Bank  has  operated  as  an  independent  financial
institution  since its  establishment in 1891. It is our intent to continue that
tradition,  and you are urged not to invest in our stock if you are anticipating
a  quick  sale  of  Reserve  Bancorp,   Inc.   Provisions  in  our  articles  of
incorporation and bylaws may make it difficult for another company to acquire us
if such  acquisition  is opposed  by our Board of  Directors.  These  provisions
include:

          o    restrictions on the acquisition of our stock;

          o    limitations on voting rights;

          o    the election of only  approximately  one-quarter  of our Board of
               Directors each year;

          o    restrictions  on the ability of  stockholders  to call  meetings,
               make stockholder proposals or nominate persons as directors;

          o    the right of the Board of  Directors to issue shares of preferred
               or common stock without stockholder approval; and

                                        8


          o    the requirement of an 80% vote of  stockholders  for the approval
               of business  combinations not approved by two-thirds of the Board
               of Directors.

         The overall effect of these provisions could:

          o    limit the trading price potential of our stock;

          o    result in  Reserve  Bancorp,  Inc.  being  less  attractive  to a
               potential acquiror;

          o    prevent an  acquisition  of  Reserve  Bancorp,  Inc.  even if the
               acquisition   would  result  in  our  stockholders   receiving  a
               substantial premium over the market price of our stock; and/or

          o    make it  difficult  to remove our current  Board of  Directors or
               management.

         In addition, if we are faced with challenges to our independence,  such
as a hostile takeover attempt or a proxy contest,  we intend to defend ourselves
against such actions. Our defense would significantly  increase our expenses and
reduce our net income and return on equity,  which could  negatively  impact our
stock price.

         Further, the Board's ability to issue authorized but unissued shares of
preferred  or common  stock  without  stockholder  approval  except as otherwise
required to approve the  transaction  in which the  additional  shares  would be
issued, could be a useful anti-takeover  device, but existing stockholders would
experience a reduction in ownership interest and their voting interests would be
diluted. See Restrictions on Acquisition of Reserve Bancorp, Inc.

Recent  regulatory  actions may have the effect of precluding or  discouraging a
takeover of us for three years.

         Further,  the OTS has  recently  stated its  intention  to impose  more
stringent  restrictions  on the approval of  acquisitions of greater than 10% in
the three  years  after a  conversion  and has stated that it intends to approve
only those  acquisitions of control within three years that comply strictly with
the  regulatory  criteria.  In  addition,  the OTS may require as a condition of
approving  our  conversion  that the Bank keep its federal  stock  charter for a
minimum of three years following the conversion. These actions could preclude or
discourage an  acquisition  of us and prevent you from  receiving the premium on
your stock that an acquisition of us could otherwise create. See Restrictions on
Acquisition of Reserve Bancorp, Inc.

The amount of stock held by our officers and  directors  and stock benefit plans
could make it difficult for  stockholders to adopt proposals or approve takeover
attempts not supported by management.

         The  amount of  ownership  and  control of our stock by  directors  and
officers could make it difficult for stockholders to make successful stockholder
proposals  if they are  opposed by  management  and the Board of  Directors.  In
addition,  directors  and  officers  could use their  voting  power to block the
approval  of  transactions,  such as business  combinations  and  amendments  to
Reserve Bancorp,  Inc.'s articles of incorporation or bylaws, which are required
by  the  articles  of  incorporation  to be  approved  by at  least  80%  of the
stockholders.  Our directors and officers are expected to purchase approximately
76,430  shares of stock in the  offering,  12.9% if 590,000  shares are sold. In
addition,  approximately 8% of the shares of common stock issued in the offering
are expected to be purchased by our employee stock ownership plan.  Shares owned
by the Mt. Troy Savings Bank's  employee stock ownership plan which have not yet
been  allocated  to the  accounts of  employees  will be voted by a committee of
non-employee directors. If we

                                        9


implement  stock  benefit  plans,  the  ownership  and control by  officers  and
directors would increase, causing voting dilution to the other stockholders. See
Management  -  Executive  Compensation  -  Employee  Stock  Ownership  Plan  and
Management - Potential Stock Benefit Plans.

We are a relatively small  institution,  and our size is a factor in our ability
to compete successfully.

         Our ability to compete  successfully is a significant  factor affecting
our  profitability.  Mt. Troy Savings Bank faces substantial  competition in its
attraction of deposits,  which are its primary source of funds for lending,  and
in the origination of loans, and many of its competitors are larger institutions
with greater financial and managerial  resources.  At September 30, 2001, we had
nine full-time and two part- time employees.  Our limited resources restrict our
ability to undertake the  development of new products and to pursue  diversified
lines of  business,  which in turn  has a  negative  effect  on our  ability  to
compete.

Increases in market rates of interest could adversely affect our equity.

         At  September  30,  2001,  Mt.  Troy  Savings  Bank held  approximately
$1,962,000 in available-for-  sale securities,  which consisted of $1,645,000 of
investment  securities  and $317,000 of  mortgage-backed  securities.  Generally
accepted accounting  principles require that these securities be carried at fair
value on the Bank's balance sheet.  Unrealized  holding gains or losses on these
securities,  that is, the  difference  between the fair value and the  amortized
cost of these  securities,  net of  deferred  taxes,  is  reflected  in  equity.
Recently, market rates of interest have decreased which caused the fair value of
Mt. Troy  Savings  Bank's  available-for-sale  securities  to increase  and also
caused  equity to increase.  As of September 30, 2001,  Mt. Troy Savings  Bank's
equity included  approximately  $14,000 in other comprehensive income, which was
comprised exclusively of net unrealized holding gains on its  available-for-sale
securities portfolio.  However, when interest rates increase,  the fair value of
Mt. Troy Savings Bank's  available-for-  sale  securities  generally  decreases,
which also decreases equity. If market interest rates increase, our equity could
be adversely affected.

The  implementation  of  stock-based  benefit  plans may dilute  your  ownership
interest in Reserve Bancorp, Inc.

         We intend to adopt a stock  option  plan and a  restricted  stock  plan
following  the  conversion.  These stock  benefit  plans will be funded  through
either open market  purchases  or from the issuance of  authorized  but unissued
shares.  Stockholders  would experience a reduction in ownership interest in the
event newly issued  shares are used to fund stock  options and awards made under
the  restricted  stock plan. The use of newly issued shares of stock to fund the
restricted  stock plan instead of open market  purchases would dilute the voting
interests of existing  stockholders  by  approximately  3.85%.  The use of newly
issued  shares of stock to fund the stock  option  plan  instead of open  market
purchases  would  dilute  the  voting  interests  of  existing  stockholders  by
approximately 9.09%. See Management - Potential Stock Benefit Plans beginning on
page 64.

                                       10


                              MT. TROY SAVINGS BANK

         Mt.  Troy  Savings  Bank  was   originally   founded  in  1891  by  the
Commonwealth of Pennsylvania and the Mt. Troy Building & Loan  Association.  The
Bank's deposits are federally insured by the Savings Association  Insurance Fund
as administered by the Federal Deposit Insurance  Corporation (the "FDIC').  The
Bank is regulated by the OTS and the FDIC.

         The  Bank  is  a  community-oriented  savings  organization,  providing
traditional retail banking services,  one- to four-family  residential  mortgage
loans, residential construction loans and consumer loan products, including home
equity,  auto, and personal loans. The Bank conducts its operations  through its
main  office  and a full  service  branch  office,  both  located  in the  north
Pittsburgh area.

         At September 30, 2001, the Bank had total assets,  deposits, and equity
of $44.6  million,  $39.0  million,  and $5.2  million,  respectively.  The Bank
attracts  deposits from the general public and uses these deposits  primarily to
originate  loans  and to  purchase  mortgage-backed  and other  securities.  The
principal  sources of funds for the Bank's lending and investing  activities are
deposits,  the repayment and maturity of loans and the sale, maturity,  and call
of  securities.  The  principal  source  of  income  is  interest  on loans  and
investment and  mortgage-backed  securities.  The principal  expense is interest
paid on deposits.

         At September 30, 2001, net loans  receivable  amounted to approximately
$37.7 million or 84.5% of total assets, consisting principally of first mortgage
loans.  The  Bank  invests  excess  liquidity  in   mortgage-backed   and  other
securities, primarily in U.S. government agency securities.  Mortgage-backed and
other securities  amounted to $4.3 million, or approximately 10% of total assets
at September 30, 2001.  The Bank had no borrowings  outstanding at September 30,
2001. See Business of Mt. Troy Savings Bank.

                              RESERVE BANCORP, INC.

         Reserve  Bancorp,  Inc.  is a  Pennsylvania  corporation  organized  in
December  2001 for the purpose of  acquiring  all of the capital  stock that Mt.
Troy Savings Bank will issue upon its  conversion  from the mutual to stock form
of ownership.  Reserve Bancorp, Inc. has not engaged in any significant business
to  date  but  will  serve  as a  holding  company  of the  Bank  following  the
conversion. Reserve Bancorp, Inc. has applied for approval to acquire control of
the Bank.  Reserve Bancorp,  Inc. will use approximately 50% of the net proceeds
of the  offering to purchase  all of the stock to be issued by Mt. Troy  Savings
Bank.  Reserve  Bancorp,  Inc. will also lend Mt. Troy Savings  Bank's  employee
stock ownership plan cash to enable the plan to buy 8% of the shares sold in the
offering.  The  balance  will be  retained as Reserve  Bancorp,  Inc.'s  initial
capitalization.  Upon completion of the conversion,  Reserve Bancorp,  Inc. will
have no  significant  assets  other than that portion of the net proceeds of the
offering,  the  promissory  note  representing  the  amount  of its  loan to the
employee  stock  ownership  plan,  and the  shares of the Bank's  capital  stock
acquired in the conversion, and it will have no significant liabilities. Reserve
Bancorp, Inc.'s cash flow will be dependent upon earnings from the investment of
the  portion of net  proceeds  it retains in the  conversion  and any  dividends
received from the Bank. See Use of Proceeds.

         Management  believes that the holding  company  structure  will provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or agreements  regarding  any  acquisition,  merger or expansion  opportunities,
Reserve  Bancorp,  Inc. will be in a position after the  conversion,  subject to
regulatory  limitations  and its financial  condition,  to take advantage of any
acquisition, merger and expansion opportunities that may arise. However, some of
these activities could

                                       11


be  considered  to entail a greater  risk than the  activities  permissible  for
federally  chartered  savings banks such as Mt. Troy Savings  Bank.  The initial
activities of Reserve Bancorp,  Inc. are anticipated to be funded by the portion
of the net proceeds retained by it and earnings thereon.

                     PROPOSED STOCK PURCHASES BY MANAGEMENT

         The  following  table sets forth for each of the  directors of the Bank
and for all of the directors  and officers of the Bank as a group  (including in
each case all  "associates"  of the directors and officers) the number of shares
of common stock which each  director and officer  intends to purchase,  assuming
the sale of 590,000  shares of common stock at $10.00 per share.  The table does
not include  purchases by the employee  stock  ownership  plan (8% of the common
stock sold in the  offering),  and does not take into account any stock  benefit
plans to be adopted within one year following the  conversion.  See Management -
Potential Stock Benefit Plans.

                                                               Percentage of
                             Total Number     Total Dollar      590,000 Total
                               of Shares     Amount of Shares   Shares Sold in
             Name          to be Purchased   to be Purchased   the Offering(1)
- -------------------------  ---------------   ---------------   ---------------
David P. Butler                 15,000          $150,000           2.5%
Louis J. Slais                     500             5,000            *
Richard A. Sinewe               15,000           150,000           2.5
Fred L. Maitz, Jr.               2,500            25,000            *
Robert B. Shust                 15,000           150,000           2.5
Timothy Schneider               15,000           150,000           2.5
Non-director officers of
    the Bank                    13,430           134,300           2.3
                                ------          --------          ----
         Total                  76,430          $764,300          12.9%
                                ======          ========          ====
- ---------------
*    Less than 1%.
(1)  In the event the  stockholders of Reserve  Bancorp,  Inc. approve the stock
     benefit plans as discussed in this prospectus (restricted stock plan (4% of
     the common stock sold in the  offering)  and the stock option plans (10% of
     the common  stock sold in the  offering)),  and all of the shares of common
     stock  available for award under the restricted  stock plan are awarded and
     all of the options  available  under the stock  option plan are awarded and
     exercised,  directors and officers would own 159,030 or 26.9% of the shares
     of common  stock  outstanding,  or 20.3% if the option plan and  restricted
     stock plan were funded with newly issued shares instead of shares  acquired
     in open market purchases.  If fewer than 590,000 shares were publicly sold,
     these  percentage  ownership  estimates  would  increase.  See Management -
     Potential Stock Benefit Plans.

                                 USE OF PROCEEDS

         The  net  proceeds  will  depend  on  the  expenses  incurred  by us in
connection  with the  offering and the total number of shares of stock issued in
the  offering,  which will depend on the  independent  valuation  and  marketing
considerations.  Although  the actual net  proceeds  from the sale of the common
stock cannot be determined until the offering is completed,  we estimate that we
will receive net proceeds from the sale of common stock of between $4,659,000 at
the minimum and $6,396,000 at the maximum of the offering range.

         Assuming the sale of  $5,015,000,  $5,900,000  and $6,785,000 of common
stock at the minimum, midpoint and maximum, respectively, of the offering range,
expenses of  $356,000,  $373,000  and  $389,000,  at the  minimum,  midpoint and
maximum, respectively, and the purchase of 8% of the shares

                                       12


by the employee stock  ownership  plan, the following  table shows the manner in
which we will use the net proceeds:



                                               MINIMUM               MIDPOINT             MAXIMUM
                                          ------------------   -------------------   ------------------
                                               $        %           $         %          $        %
                                          ---------- -------   -----------  ------   ----------  ------
                                                                              
Loan to employee stock ownership plan...  $  401,000    8.6%    $  472,000    8.5%   $  543,000    8.5%
Investment in Mt. Troy Savings Bank.....   2,329,500    50.0     2,763,500    50.0    3,198,000    50.0
Reserve Bancorp, Inc. working capital...   1,928,500    41.4     2,291,500    41.5    2,655,000    41.5
                                          ----------    ----    ----------    ----   ----------    ----
         Net Proceeds...................  $4,659,000   100.0%   $5,527,000   100.0%  $6,396,000   100.0%
                                          ==========   =====    ==========   =====   ==========   =====


         We will  use at least  50% of the  cash  received  in the  offering  to
purchase  all of Mt. Troy  Savings  Bank's  stock.  We will also lend the Bank's
employee  stock  ownership  plan cash to enable the plan to buy 8% of the shares
sold in the offering. The balance will be retained as our initial capitalization
and  used  for  general  business  purposes  which  may  include  investment  in
securities, paying cash dividends or repurchasing shares of our common stock.

         The funds received by the Bank from us in exchange for all its stock to
be  issued  in the  conversion  will  be used  for  general  business  purposes,
including originating loans and purchasing securities.  Net proceeds may also be
used by the Bank to make  contributions  to the employee  stock  ownership  plan
which in turn would be used to repay the loan from us.

         In  addition,  the Bank may also use the  proceeds  of the  offering to
expand either through  opening or acquiring  branch  offices or acquiring  other
financial   institutions.   The  Bank  does  not,  however,   have  any  current
understandings,  agreements or  arrangements  for the expansion of its business,
either  through  the  addition  of branch  offices or the  acquisition  of other
financial institutions.

         If the employee stock  ownership plan does not purchase common stock in
the  offering,  it may  purchase  shares of common stock in the market after the
conversion.  If the  purchase  price of the common  stock is higher than $10 per
share,  the amount of proceeds  required for the purchase by the employee  stock
ownership  plan  will  increase  and the  resulting  stockholders'  equity  will
decrease.

         The net proceeds may vary  significantly  because total expenses of the
conversion  may be  significantly  more or less than  those  estimated.  The net
proceeds  will also vary if the number of shares to be issued in the  conversion
are  adjusted to reflect a change in the  estimated  pro forma  market  value of
Reserve  Bancorp,  Inc.  and Mt. Troy  Savings  Bank.  Payments  for shares made
through  withdrawals  from existing deposit accounts at the Bank will not result
in the receipt of new funds for investment but will result in a reduction of the
Bank's  deposits and interest  expense as funds are  transferred  from interest-
bearing certificates or other deposit accounts.

                                 DIVIDEND POLICY

         Reserve Bancorp,  Inc. anticipates the establishment of a policy to pay
cash dividends. The timing, frequency and initial annual amount of the dividends
have not yet been  determined.  Dividends will be subject to  determination  and
declaration  by the Board of  Directors of Reserve  Bancorp,  Inc. In making its
decision, the Board of Directors will consider several factors, including:

o    financial condition;

                                       13


o    results of operations;
o    tax considerations;
o    industry standards; and
o    general economic conditions.

         There can be no assurance  that  dividends  will in fact be paid on the
stock or that,  if paid,  dividends  will not be reduced or eliminated in future
periods.

         Reserve  Bancorp,  Inc.'s  ability to pay dividends also depends on the
receipt of dividends from Mt. Troy Savings Bank which is subject to a variety of
regulatory limitations on the payment of dividends.  See Regulation - Regulation
of the Bank - Dividend and Other Capital Distribution Limitations.  Furthermore,
as a condition  to OTS approval of the  conversion,  Reserve  Bancorp,  Inc. has
agreed that it will not initiate any action within one year of completion of the
conversion in the furtherance of payment of a special  distribution or return of
capital to stockholders of the Company.

                              MARKET FOR THE STOCK

         Reserve  Bancorp,  Inc. has never issued capital  stock.  Consequently,
there is not, at this time,  any market for the stock.  Following the completion
of the offering, Reserve Bancorp, Inc. anticipates that its stock will be traded
on the over-the-counter market under the symbol "RESB" with quotations available
through the OTC Electronic  Bulletin Board.  Reserve Bancorp,  Inc. expects that
Trident  Securities  will use its best  efforts  to make a market in the  stock.
Making a market may include the  solicitation of potential buyers and sellers in
order to match buy and sell  orders.  However,  Trident  Securities  will not be
obligated with respect to these efforts.

         The development of an active trading market depends on the existence of
willing buyers and sellers. Due to the small size of the offering,  it is highly
unlikely that an active trading market will develop and be maintained  after the
offering.  The small  amount of stock  being  issued to the  public  may make it
difficult  to buy or sell our stock in the  future.  You could  have  difficulty
disposing  of your  shares  and you  should  not view the shares as a short term
investment. You may not be able to sell your shares at a price equal to or above
the price you paid.

                                       14


                                 CAPITALIZATION

         Set  forth  below is the  historical  capitalization  of the Bank as of
September 30, 2001,  as restated,  and the pro forma  capitalization  of Reserve
Bancorp,  Inc. after giving effect to the offering.  The table also gives affect
to the  assumptions  set forth under "Pro Forma Data." A change in the number of
shares sold in the offering may affect materially the pro forma capitalization.



                                                                  Pro Forma Capitalization at September 30, 2001
                                                                ---------------------------------------------------
                                                                                                          Maximum,
                                                                   Minimum     Midpoint     Maximum     as adjusted
                                                                   501,500      590,000     678,500      780,275
                                                  Actual, at      Shares at    Shares at    Shares at    Shares at
                                               September 30,     $10.00 per   $10.00 per   $10.00 per   $10.00 per
                                               2001, Restated       share        share        share      share(1)
                                               --------------   -----------   -----------  ----------   -----------
                                                                            (In thousands)
                                                                                          
Deposits(2)...................................    $39,038          $39,038       $39,038     $39,038       $39,038
Borrowed funds................................          -                -             -           -             -
                                                 --------          -------       -------     -------       -------
Total deposits and borrowed funds.............    $39,038          $39,038       $39,038     $39,038       $39,038
                                                  =======          =======       =======     =======       =======
Stockholders' equity:
Preferred stock, $0.10 par value, 2,000,000
  shares authorized; none to be issued........    $     -          $     -       $     -     $     -       $     -
 Common stock, $0.10 par value, 8,000,000
    shares authorized, assuming shares
    outstanding as shown(3)...................          -               50            59          68            78
Additional paid-in capital(3)(4)..............          -            4,609         5,468       6,328         7,317
Retained earnings.............................      5,150            5,150         5,150       5,150         5,150
Accumulated other comprehensive income, net
    of taxes..................................         14               14            14          14            14
Less:
  Common stock acquired by ESOP(5)............          -             (401)         (472)       (543)         (624)
  Common stock acquired by
    stock programs(6).........................          -             (201)         (236)       (271)         (312)
                                                  -------          -------       -------     -------       -------
Total equity/stockholders' equity.............     $5,164          $ 9,221       $ 9,983     $10,746       $11,623
                                                  =======          =======       =======     =======       =======


- ------------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur  due  to  an  increase  in  the  independent  valuation  and a
     commensurate increase in the offering range of up to 15% to reflect changes
     in market and financial conditions.
(2)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     stock in the offering.  Any withdrawals  would reduce pro forma deposits by
     an amount equal to the withdrawals.
(3)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to any stock option plans that may be adopted by Reserve  Bancorp,
     Inc. and the Bank and presented for approval by the stockholders  after the
     offering.  An  amount  equal  to 10% of the  shares  of  stock  sold in the
     offering  would be reserved for issuance upon the exercise of options to be
     granted  under  the  stock  option  plans  within  one year  following  the
     conversion.  See Management - Potential Stock Benefit Plans - Stock Options
     Plans.
(4)  Additional paid-in capital amounts are net of operating expenses.
(5)  Assumes that 8.0% of the shares sold in the  offering  will be purchased by
     the employee stock  ownership  plan, and that the funds used to acquire the
     ESOP shares will be borrowed from Reserve Bancorp,  Inc. For an estimate of
     the impact of the loan on earnings, see Pro Forma Data. The Bank intends to
     make scheduled discretionary  contributions to the employee stock ownership
     plan sufficient to enable the plan to service and repay its debt over a ten
     year  period.  The amount of shares to be acquired by the ESOP is reflected
     as  a  reduction  of  stockholders'  equity.  See  Management  -  Executive
     Compensation  -  Employee  Stock  Ownership  Plan.  If the  employee  stock
     ownership  plan is unable to  purchase  stock in the  conversion  due to an
     oversubscription  in the offering by eligible  account holders having first
     priority,  and the  purchase  price in the open market is greater  than the
     original $10.00 price per share, there will be a corresponding reduction in
     stockholders'   equity.   See  The  Offering  -  Subscription   Offering  -
     Subscription Rights.
(6)  Assumes  that an  amount  equal to 4% of the  shares  of stock  sold in the
     offering is  purchased  by stock  programs  within one year  following  the
     conversion.  The stock  purchased  by the stock  programs is reflected as a
     reduction of stockholders'  equity. See footnote (2) to the table under Pro
     Forma  Data.  See  Management  -  Potential  Stock  Benefit  Plans  - Stock
     Programs.

                                       15


                                 PRO FORMA DATA

         The actual net proceeds from the sale of the stock cannot be determined
until the offering is  completed.  However,  investable  net proceeds to Reserve
Bancorp, Inc. are currently estimated to be between approximately $4,057,000 and
$5,582,000  (or  $6,459,000  if the  independent  valuation is increased by 15%)
based on the following assumptions:

o    an amount  equal to 8% of the shares  issued  will be loaned to the ESOP to
     fund its purchase of 8% of the shares issued;

o    an amount equal to 4% of the shares issued will be awarded  pursuant to the
     stock  programs  adopted no sooner than six months  following the offering,
     funded through open market purchases; and

o    expenses of the offering are estimated to be between approximately $356,000
     and $389,000 ($408,000 if the independent valuation is increased by 15%).

         We have prepared the following  table,  which sets forth our historical
net income and net worth prior to the conversion and our pro forma  consolidated
net income and stockholders' equity following the conversion.  In preparing this
table and in calculating pro forma data, we have made the following assumptions:

o    Pro forma earnings have been calculated assuming the stock had been sold at
     the  beginning of the period and the net  proceeds had been  invested at an
     average  yield of 3.60%  for the  year  ended  September  30,  2001,  which
     approximates  the yield on a one-year  U.S.  Treasury bill on September 30,
     2001. The yield on a one-year U.S. Treasury bill, rather than an arithmetic
     average of the average  yield on  interest-earning  assets and average rate
     paid on deposits,  has been used to estimate income on net proceeds because
     it is believed that the one-year U.S. Treasury bill rate is a more accurate
     estimate  of the  rate  that  would be  obtained  on an  investment  of net
     proceeds from the offering.

o    The pro forma  after-tax  yield on the net  proceeds is assumed to be 2.30%
     for the year ended  September  30, 2001,  based on an effective tax rate of
     36%.

o    We did not include any withdrawals from deposit accounts to purchase shares
     in the offering.

o    Historical and pro forma per share amounts have been calculated by dividing
     historical  and pro  forma  amounts  by the  indicated  number of shares of
     stock,  as adjusted in the pro forma net  earnings per share to give effect
     to the purchase of shares by the employee stock ownership plan.

o    Pro forma stockholders' equity amounts have been calculated as if the stock
     had been sold on September  30,  2001,  and no effect has been given to the
     assumed earnings effect of the transactions.

         The  following  pro forma data  relies on the  assumptions  we outlined
above,  and this data does not  represent  the fair  market  value of the common
stock,  the current value of assets or liabilities,  or the amount of money that
would be distributed to stockholders if we liquidated Reserve Bancorp,  Inc. The
pro forma data does not predict how much we will earn in the future.

                                       16


         The following table summarizes historical data of Mt. Troy Savings Bank
and pro forma data of Reserve  Bancorp,  Inc. at or for the year ended September
30,  2001 based on the  assumptions  set forth above and in the table and should
not be used as a basis for  projections  of market value of the stock  following
the conversion.  No effect has been given in the table to the possible  issuance
of additional stock reserved for future issuance pursuant to a stock option plan
that may be adopted by the Board of Directors of Reserve  Bancorp,  Inc.  within
one year  following the  conversion,  nor does book value give any effect to the
liquidation  account to be established  or the bad debt reserve in  liquidation.
See The Conversion - Effects of Conversion - Liquidation Rights and Management -
Potential Stock Benefit Plans - Stock Option Plans.



                                                          At or For the Year Ended September 30, 2001
                                                    -------------------------------------------------------
                                                     $5,015,000   $5,900,000     $6,785,000     $7,802,750
                                                     Independent  Independent    Independent    Independent
                                                      Valuation    Valuation      Valuation      Valuation
                                                     ----------- ------------   ------------   ------------
                                                       501,500      590,000        678,500        780,275
                                                       Shares       Shares         Shares         Shares
                                                     ----------- ------------   ------------   ------------
                                                       (Dollars in thousands, except per share amounts)

                                                                                 
Gross proceeds ...................................   $   5,015     $   5,900     $   6,785     $   7,803
Less expenses ....................................        (356)         (373)         (389)         (408)
                                                     ---------     ---------     ---------     ---------
   Estimated net proceeds ........................       4,659         5,527         6,396         7,395
Less ESOP funded by Reserve Bancorp, Inc. ........        (401)         (472)         (543)         (624)
Less stock programs adjustment ...................        (201)         (236)         (271)         (312)
                                                     ---------     ---------     ---------     ---------
   Estimated investable net proceeds .............   $   4,057     $   4,819     $   5,582     $   6,459
                                                     =========     =========     =========     =========
Net Income:
   Historical (Restated) .........................   $     340     $     340     $     340     $     340
   Pro forma income on net proceeds ..............          93           111           128           149
   Pro forma ESOP adjustments(1) .................         (26)          (30)          (35)          (40)
   Pro forma stock programs adjustment(2) ........         (26)          (30)          (35)          (40)
                                                     ---------     ---------     ---------     ---------
   Pro forma net income(1)(3)(4) .................   $     381     $     391     $     398     $     409
                                                     =========     =========     =========     =========
Per share net income
   Historical (Restated) .........................   $    0.73     $    0.62     $    0.54     $    0.47
   Pro forma income on net proceeds ..............        0.20          0.20          0.20          0.21
   Pro forma ESOP adjustments(1) .................       (0.06)        (0.05)        (0.06)        (0.06)
   Pro forma stock programs adjustment(2) ........       (0.06)        (0.05)        (0.06)        (0.06)
                                                     ---------     ---------     ---------     ---------
   Pro forma net income per share(1)(3)(4) .......   $    0.81     $    0.72     $    0.62     $    0.56
                                                     =========     =========     =========     =========
Shares used in calculation of income per share(1)      465,392       547,520       629,648       724,095
Stockholders' equity:
   Historical (Restated) .........................   $   5,164     $   5,164     $   5,164     $   5,164
   Estimated net proceeds ........................       4,659         5,527         6,396         7,395
   Less: Common Stock acquired ESOP(1) ...........        (401)         (472)         (543)         (624)
   Less: Common Stock acquired by stock
         programs(2) .............................        (201)         (236)         (271)         (312)
                                                     ---------     ---------     ---------     ---------
   Pro forma stockholders' equity(1)(3)(4) .......   $   9,221     $   9,983     $  10,746     $  11,623
                                                     =========     =========     =========     =========
Stockholders' equity per share:
   Historical (Restated) .........................   $   10.30     $    8.75     $    7.61     $    6.62
   Estimated net proceeds ........................        9.29          9.37          9.43          9.48
   Less: Common Stock acquired by the ESOP(1) ....       (0.80)        (0.80)        (0.80)        (0.80)
   Less: Common stock acquired by stock
         programs(2) .............................       (0.40)        (0.40)        (0.40)        (0.40)
                                                     ---------     ---------     ---------     ---------
   Pro forma stockholders' equity per share(4) ...   $   18.39     $   16.92     $   15.84     $   14.90
                                                     =========     =========     =========     =========
Offering price as a percentage of pro forma
  stockholders' equity per share .................       54.38%        59.10%        63.13%        67.11%
                                                     =========     =========     =========     =========
Offering price to pro forma
  net income per share ...........................       12.35X        13.89X        16.13X        17.86X
                                                     =========     =========     =========     =========

Shares used in calculation of stockholders' equity
  per share ......................................     501,500       590,000       678,500       780,275


                                                   (Footnotes on following page)

                                                                     17

- -----------
(1)  Assumes  that  8% of the  shares  of  stock  sold in the  offering  will be
     purchased  by the  employee  stock  ownership  plan and that the plan  will
     borrow funds from Reserve Bancorp,  Inc. The stock acquired by the employee
     stock ownership plan is reflected as a reduction of  stockholder's  equity.
     The Bank intends to make annual  contributions  to the plan in an amount at
     least equal to the principal  and interest  requirement  of the loan.  This
     table assumes a 10 year  amortization  period.  See  Management - Executive
     Compensation  - Employee Stock  Ownership  Plan. The pro forma net earnings
     assumes:  (i) that the Bank's  contribution to the employee stock ownership
     plan for the  principal  portion of the debt service  requirement  for year
     ended  September  30,  2001 was made at the end of the  period;  (ii)  that
     4,012, 4,720, 5,428 and 6,242 shares at the minimum, midpoint, maximum, and
     15% above the  maximum of the range,  respectively,  were  committed  to be
     released during the year ended September 30, 2001, at an average fair value
     of $10.00  per  share and were  accounted  for as a charge  to  expense  in
     accordance with Statement of Position  ("SOP") No. 93-6; and (iii) only the
     employee  stock  ownership  plan  shares  committed  to  be  released  were
     considered   outstanding  for  purposes  of  the  net  earnings  per  share
     calculations.  All employee  stock  ownership  plan shares were  considered
     outstanding   for   purposes   of  the   stockholders'   equity  per  share
     calculations.

(2)  Gives  effect  to the  stock  programs  that  may be  adopted  by the  Bank
     following  the  conversion  and  presented  for  approval  at a meeting  of
     stockholders to be held within one year after completion of the conversion.
     If the stock programs are approved by the stockholders,  the stock programs
     would be  expected  to acquire an amount of stock equal to 4% of the shares
     of stock sold in the offering, or 20,060,  23,600, 27,140 and 31,211 shares
     of stock respectively at the minimum,  midpoint,  maximum and 15% above the
     maximum of the range through open market purchases. Funds used by the stock
     programs to purchase the shares will be  contributed  to the stock programs
     by the Bank. In calculating the pro forma effect of the stock programs,  it
     is assumed that the required stockholder  approval has been received,  that
     the shares were acquired by the stock programs at the beginning of the year
     ended  September  30, 2001  through  open market  purchases,  at $10.00 per
     share,  and that 20% of the amount  contributed  was  amortized  to expense
     during the year ended September 30, 2001. The plan will be amortized over 5
     years. The issuance of authorized but unissued shares of stock to the stock
     plans instead of open market purchases would dilute the voting interests of
     existing  stockholders by approximately  3.85% and pro forma net income per
     share for the year ended September 30, 2001 would be $.79,  $.69, $.62, and
     $.55,  at the minimum,  midpoint,  maximum and 15% above the maximum of the
     range,  respectively,  and pro  forma  stockholders'  equity  per  share at
     September  30,  2001  would be  $17.68,  $16.27,  $15.23  and $14.32 at the
     minimum,  midpoint,  maximum  and  15%  above  the  maximum  of the  range,
     respectively.  There can be no assurance that  stockholder  approval of the
     stock programs will be obtained, or the actual purchase price of the shares
     will be equal to $10.00 per share. See Management - Potential Stock Benefit
     Plans - Stock Programs.

(3)  The retained  earnings of Reserve Bancorp,  Inc. and the Bank will continue
     to be substantially  restricted after the conversion.  See Dividend Policy,
     The Conversion - Effects of Conversion - Liquidation  Rights and Regulation
     -  Regulation  of the  Bank -  Dividends  and  Other  Capital  Distribution
     Limitations.

(4)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant  to the  stock  option  plans  that  may be  adopted  by the  Bank
     following the conversion which, in turn, would be presented for approval at
     a meeting of  stockholders  to be held within one year after the completion
     of the conversion.  If the stock option plans are presented and approved by
     stockholders,  an amount equal to 10% of the stock sold in the offering, or
     50,150, 59,000, 67,850 and 78,027 shares at the minimum,  midpoint, maximum
     and 15% above the maximum of the range, respectively,  will be reserved for
     future  issuance upon the exercise of options to be granted under the stock
     option plans.  The issuance of authorized  but unissued  shares of stock to
     the stock plan  instead of open market  purchases  would  dilute the voting
     interests  of  existing   stockholders  by  approximately  9.09%.  Assuming
     stockholder  approval  of the stock  option  plans and the  exercise of all
     options at the end of the period at an exercise  price of $10.00 per share,
     the pro forma net  earnings per share would be $.74,  $.64,  $.57 and $.51,
     respectively at the minimum, midpoint, maximum and 15% above the maximum of
     the range for the year ended  September 30, 2001;  pro forma  stockholders'
     equity per share would be $17.62, $16.29, $15.31, and $14.45,  respectively
     at the minimum, midpoint, maximum and 15% above the maximum of the range at
     September 30, 2001. See Management - Potential  Stock Benefit Plans - Stock
     Option Plans.

                                       18


                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         The following table presents the Mt. Troy Savings Bank's historical and
pro forma capital position relative to its capital  requirements as of September
30, 2001.  Pro forma capital  levels assume  receipt by Mt. Troy Savings Bank of
the net proceeds of the offering and retention by Reserve  Bancorp,  Inc. of 50%
of the net  proceeds,  and that the ESOP  purchases  8% of the stock sold in the
offering,  and that 4% of the shares of stock sold in the  offering is purchased
by the stock  programs at the purchase price  subsequent to the offering.  For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented  below,  see Use of Proceeds,  Capitalization  and Pro Forma Data. The
definitions  of the terms used in the table are those  provided  in the  capital
regulations  issued  by the  OTS.  For a  discussion  of the  capital  standards
applicable  to the Bank,  see  Regulation - Regulation  of the Bank - Regulatory
Capital Requirements.



                                                                      Pro Forma at September 30, 2001
                                               -------------------------------------------------------------------------------------
                             Actual, at
                         September 30, 2001,      $5,015,000            $5,900,000             $6,785,000           $7,802,750
                              Restated             Offering              Offering               Offering            Offering(1)
                        ---------------------  --------------------  --------------------  --------------------  -------------------

                                  Percentage            Percentage           Percentage            Percentage           Percentage
                        Amount   of Assets(2)  Amount  of Assets(2)  Amount  of Assets(2)  Amount  of Assets(2)  Amount of Assets(2)
                        ------   ------------  ------  ------------  ------  ------------  ------  ------------  ------ ------------
                                                                  (Dollars in thousands)

                                                                                           
GAAP Capital(3).......  $5,164     11.59%      $6,891     14.89%     $7,219     15.49%     $7,548     16.08%     $7,925    16.75%

Tangible Capital:
  Actual or
    Pro Forma.........  $5,136     11.53%      $6,864     14.83%     $7,192     15.43%     $7,520     16.02%     $7,898    16.69%
  Required............     668      1.50          694      1.50         699      1.50         704      1.50         710     1.50
                        ------     -----       ------     -----      ------     -----      ------     -----      ------    -----
  Excess..............  $4,468     10.03%      $6,170     13.33%     $6,493     13.93%     $6,816     14.52%     $7,188    15.19%
                        ======     =====       ======     =====      ======     =====      ======     =====      ======    =====
Core Capital:
  Actual or
    Pro Forma.........  $5,136     11.53%      $6,864     14.83%     $7,192     15.43%     $7,520     16.02%     $7,898    16.69%
  Required(4).........   1,337      3.00        1,388      3.00       1,398      3.00       1,408      3.00       1,419     3.00
                        ------     -----       ------     -----      ------     -----      ------     -----      ------    -----
  Excess..............  $3,799      8.53%      $5,476     11.83%     $5,794     12.43%     $6,112     13.02%     $6,479    13.69%
                        ======     =====       ======     =====      ======     =====      ======     =====      ======    =====

Risk-Based Capital:
  Actual or
    Pro Forma(5)(6)...  $5,303     20.43%      $7,031     26.22%     $7,359     27.28%     $7,687     28.32%     $8,065    29.51%
  Required............   2,076      8.00        2,145      8.00       2,158      8.00       2,171      8.00       2,187     8.00
                        ------     -----       ------     -----      ------     -----      ------     -----      ------    -----
  Excess..............  $3,227     12.43%      $4,886     18.22%     $5,201     19.28%     $5,516     20.32%     $5,878    21.51%
                        ======     =====       ======     =====      ======     =====      ======     =====      ======    =====


- -----------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to an  increase  in the  offering  range of up to 15% as a
     result of  regulatory  considerations  or  changes  in  market  or  general
     financial  and  economic  conditions  following  the  commencement  of  the
     offerings.
(2)  Tangible  and  core  capital  levels  are  shown as a  percentage  of total
     adjusted assets.  The risk-based  capital level is shown as a percentage of
     risk-weighted assets.
(3)  GAAP Capital  includes  unrealized gain on  available-for-sale  securities,
     net, which is not included as regulatory capital.
(4)  The current OTS core capital  requirement  for savings banks is 3% of total
     adjusted assets for thrifts that receive the highest supervisory rating for
     safety and soundness and a 4% to 5% core capital ratio  requirement for all
     other thrifts. See Regulation - Regulation of the Bank - Regulatory Capital
     Requirements.
(5)  Assumes net proceeds are invested in assets that carry a 50% risk-weighing.
(6)  The difference between equity under GAAP and regulatory  risk-based capital
     is  attributable  to the  addition of the general  valuation  allowance  of
     $166,000 at September 30, 2001 and the  subtraction  of  accumulated  other
     comprehensive  income of approximately  $14,000,  net of applicable  income
     taxes and the  subtraction of net  unrealized  losses on available for sale
     equity securities of $13,000.

                                       19


                               RECENT DEVELOPMENTS

         The  information  set forth below at or for the periods ended  December
31,  2001  and  2000  is  unaudited  and,  in the  opinion  of  management,  all
adjustments  (consisting  of normal  recurring  accruals)  necessary  for a fair
presentation  or the  results  for the  unaudited  periods  have been made.  The
results of  operations  for the three  months  ended  December  31, 2001 are not
necessarily  indicative  of the results that may be expected for the fiscal year
ending September 30, 2002 or any other period.  This information  should be read
in conjunction with Management's  Discussion and Analysis of Financial Condition
and Results of Operations and the consolidated  financial  statements  contained
elsewhere in this prospectus.

                          Selected Financial Highlights
                             (Dollars in thousands)

Balance Sheet:                                      December 31,  September 30,
                                                        2001          2001
                                                    ------------  -------------
                                                    (Unaudited)    (Restated)

Assets ............................................   $45,843        $44,554
Loans receivable, net .............................    37,414         37,731
Investment securities .............................     4,614          4,347
Cash and cash equivalents .........................     2,417          1,060
Deposits ..........................................    40,103         39,038
FHLB advances .....................................      --             --
Total equity ......................................     5,274          5,164

Summary of Operations:                   For the Three Months Ended December 31,
                                         ---------------------------------------
                                                        2001          2001
                                                    ------------  -------------
                                                           (Unaudited)

Interest and dividend income ......................   $   805        $   775
Interest expense ..................................       416            425
                                                      -------        -------
Net interest income ...............................       389            350
Provision for loan losses .........................         5              5
                                                      -------        -------
Net interest income after provision for loan losses       384            345
Noninterest income ................................        44             43
Noninterest expense ...............................       245            239
                                                      -------        -------
Income before income taxes ........................       183            149
Income taxes ......................................        67             53
                                                      -------        -------
Net income ........................................   $   116        $    96
                                                      =======        =======

Actual number (not in thousands):
Real estate loans outstanding .....................       397            411
Deposit accounts ..................................     5,751          5,885
Full service offices ..............................         2              2
Selected Financial Ratios

                                       20

                                                                At or For the
                                                                 Three Months
                                                              Ended December 30,
                                                                2001(1)  2000(1)
                                                               --------  -------
Performance Ratios: ...................................          (unaudited)
  Return on average assets (net income divided by
     average total  assets) ...........................        1.02%     0.84%

  Return on average equity (net income divided by
     average equity) ..................................        8.98      7.43

  Net interest rate spread ............................        3.07      2.91

  Net interest margin on average interest-earning
     assets ...........................................        3.51      3.41

  Average interest-earning assets to average
     interest-bearing liabilities .....................      111.70    111.97

  Efficiency ratio (noninterest expense divided by the
     sum of net interest income and noninterest income)       56.58     60.81

Asset Quality Ratios:
  Non-performing loans to total loans, net ............        0.34      0.40

  Non-performing assets to total assets ...............        0.28      0.33

  Net charge-offs to average loans outstanding ........           -         -

  Allowance for loan losses to total loans ............        0.46      0.45

Capital Ratios:
  Average equity to average assets ratios
     (average equity divided by average total assets) .       11.33     11.50

  Equity to assets at period end ......................       11.50     11.59

- ------------------
(1)  Ratios for the three month periods are stated on an annualized  basis. Such
     ratios and results are not  necessarily  indicative  of results that may be
     expected for the full year or any other period.


Comparison of Financial Condition at December 31, 2001 and September 30, 2001

         Assets.  Total assets increased $1.3 million, or 2.9%, to $45.9 million
at December 31, 2001 from $44.6 million at September  30, 2001.  The increase in
total assets resulted from a $1.4 million  increase in cash and cash equivalents
and a $170,000  net  increase  in  investment  securities  and  interest-bearing
deposits in other banks, offset by a $300,000 decrease in net loans outstanding.

         Liabilities.  Total  liabilities  increased  $1.2 million,  or 3.0%, to
$40.6 million at December 31, 2001 from $39.4 million at September 30, 2001. The
increase in total liabilities  resulted from a $1.1 million increase in deposits
and an increase in escrow and other liabilities of $100,000.

                                       21


         Equity.  The  increase of $110,000 in the Bank's  equity  reflects  the
$116,000  in net income for the three  months  ended  December  31,  2001 and an
decrease of $6,000 in unrealized gains on investments available for sale, net of
tax.

Comparison  of Operating  Results for Three  Months Ended  December 31, 2001 and
2000.

         Net Income.  Net income for the three  months  ended  December 31, 2001
increased  20.8% to  $116,000  compared  to net income of  $96,000  for the same
period in 2000. Net interest income  increased as interest  income  increased by
3.9% while interest expense decreased by 2.1%, as the result of a 44 basis point
decrease in the average cost of interest-bearing liabilities. Noninterest income
increased by $1,000,  or 2.3%,  for the three months ended  December 31, 2001 as
compared to the same period in 2000. The increase in noninterest  income was the
result of an increase in income from fees and service  charges.  The increase in
noninterest income, however, was more than offset by a $6,000, or 2.5%, increase
in noninterest expense.

         Net Interest Income. Net interest income increased by $39,000, or 11.1%
for the three  months  ended  December  31, 2001  compared to the same period in
2000.  Interest income  increased by $30,000 and interest  expense  decreased by
$9,000.

         Interest Income.  Total interest income increased $30,000, or 3.9%, for
the three months ended December 31, 2001 compared to the same period in 2000, as
a result of an  approximately  $3.4 million  increase in the average  balance of
interest-earning  assets,  consisting of a $3.0 million  increase in the average
balance of loans and a $319,000  increase in the average  balance of securities,
partially  offset by a decrease of 30 basis points in the average interest rates
earned.  Interest  income on loans increased by $45,000 to $733,000 for the 2001
period  from  $688,000  for the 2000  period due to the  increase in the average
balance of loans from $37.8 million for the three months ended December 31, 2001
compared  to $34.8  million for the same  period in 2000.  The average  yield on
loans  decreased  by 16 basis points from 7.91% for the 2000 period to 7.75% for
the 2001 period.  Interest income on investment  securities decreased by $15,000
due to a decrease of 117 basis points in the average  interest rates earned from
5.52% for the three months ended  December 31, 2000 to 4.35% for the same period
in 2001,  partially  offset by  increases in the average  balance of  investment
securities  from $6.3  million for the 2000 period to $6.6  million for the 2001
period.

         Interest  Expense.  Total  interest  expense  decreased  by  $9,000  to
$416,000 for the three months ended December 31, 2001, as a result of a 44 basis
point  decrease in the average rates paid on interest-  bearing  liabilities  to
4.19% for the 2001 period  compared  to 4.63% for the same period in 2000,  even
though the average balance of  interest-bearing  liabilities  increased to $39.7
million for 2001 from $36.7  million for the three  months  ended  December  31,
2000. The average balances of NOW and savings accounts increased $698, or 11.7%,
and $1,488 or 13.9%,  respectively,  while the average rate paid on NOW accounts
fell 7 basis points and the average rate paid on savings  accounts  decreased by
10 basis points.  The average balance of  certificates  increased $996, or 5.0%,
while the  average  rate fell 57 basis  points.  The  increase  in rates paid on
interest-bearing  liabilities reflects market rates. The average balance of FHLB
advances fell from  $217,000 for the three months ended  December 31, 2000 to $0
for the same period in 2001.

         Provision  for Loan Losses.  The Bank  maintains an allowance  for loan
losses through  provisions for loan losses which are charged to operations.  The
provision  is made to adjust the total  allowance  for loan  losses to an amount
that represents  management's  best estimate of known and inherent losses in the
loan  portfolio at the balance sheet date that are both probable and  reasonably
estimable. In determining

                                       22


the  appropriate  level of the allowance for loan losses,  management  considers
factors such as its internal analysis of credit quality,  general levels of loan
delinquencies,  collateral  values,  the Bank's historical loan loss experience,
changes in loan  concentrations  by loan category,  peer group  information  and
economic  and  market   trends.   See  Business  of  Mt.  Troy  Savings  Bank  -
Non-Performing Loans and Problem Assets - Allowance for Loan Losses beginning on
page 44.  The  provision  established  each  quarter  for loan  losses  reflects
management's  assessment  of  these  factors  in  relation  to the  level of the
allowance at such time.

         The  provision  for loan losses was $4,500 for the three  months  ended
December  31, 2001 and 2000.  The Bank had net  charge-offs  of $0 for the three
months ended  December 31, 2001  compared to net  charge-offs  of $137 for 2000.
Management's  evaluation  of the  adequacy  of the  allowance  for  loan  losses
involved  consideration of the general factors described in the paragraph above,
and its  evaluation  did not change either in estimation  methods or assumptions
for the 2001 period as compared to the 2000 period.  The level of non-performing
loans  was  0.34%  and  0.40%  of net  loans at  December  31,  2001  and  2000,
respectively.

         The Bank's  allowance for loan losses stood at $171,000 at December 31,
2001  compared to $166,000 at  September  30,  2001.  Management  allocates  the
allowance  to  various   categories   based  on  its   assessment  of  the  risk
characteristics  of each loan  category and the relative  balances at the end of
each quarter for each loan category.  The  allocation did not change  materially
from  September 30, 2001 to December 31, 2001.  See Business of Mt. Troy Savings
Bank - Non-Performing Loans and Problem Assets - Allowance for Loan Losses and -
Allocation of Allowance for Loan Losses.

         Noninterest Income.  Noninterest income, which is primarily composed of
loan fees and  service  charges,  increased  $1,000  from  $43,000 for the three
months  ended  December  31,  2000 to $44,000  for 2001.  Loan fees and  service
charges  increased  $1,000 from $36,000 for the three months ended  December 31,
2000 to $37,000 for 2001. The increase  reflects the Bank's emphasis on charging
appropriate fees for its services.

         Noninterest  Expense.   Noninterest  expense  increased  by  $6,000  to
$245,000 for the three months  ended  December 31, 2001 from  $239,000 for 2000.
This  increase  was due  primarily  to a $13,000  increase in  compensation  and
employee benefits offset by a decrease of $7,000 in legal, marketing,  and other
professional services.

         The Bank  expects  increased  expenses in the future as a result of the
establishment  of the employee stock  ownership  plan,  potential  stock benefit
plans, and the adoption of the directors and executive retirement plans, as well
as  increased  costs  associated  with being a public  company  such as periodic
reporting, annual meeting materials, transfer agent, and professional fees.

         Provision  for Income Taxes.  Provision  for income taxes  increased by
$14,000 for the three  months ended  December 31, 2001 as compared to 2000.  The
increase reflects higher net income for the three months.

                                       23


                        SELECTED FINANCIAL AND OTHER DATA

         The following  financial  information and other data in this section is
derived  from the  Bank's  audited  financial  statements  for the  years  ended
September  30,  2001  and 2000  and  should  be read  together  with the  Bank's
financial  statements  and the  notes  thereto  beginning  at  page  F-2 of this
prospectus.  The  historical  financial and other data at or for the years ended
September  30, 2001 and 2000 may not be indicative of results for the year ended
September 30, 2002 or for any other period.

                          Selected Financial Highlights
                             (Dollars in thousands)

Balance Sheet:                                           At September 30,
                                                      ----------------------
                                                        2001           2000
                                                      -------        -------
                                                           (Restated)

Assets ............................................   $44,554        $42,586
Loans receivable, net .............................    37,731         35,685
Investment securities .............................     4,347          4,353
Interest-bearing deposits in other bank ...........       400            597
Cash and cash equivalents .........................     1,060            989
Deposits ..........................................    39,038         36,011
FHLB advances .....................................      --            1,450
Total equity ......................................     5,164          4,777

Summary of Operations:                          For the Year Ended September 30,
                                                --------------------------------
                                                        2001           2000
                                                      -------        -------
                                                    (Restated)
Interest and dividend income ......................   $ 3,161        $ 3,121
Interest expense ..................................     1,696          1,644
                                                      -------        -------
Net interest income ...............................     1,465          1,477
Provision for loan losses .........................        18             18
                                                      -------        -------
Net interest income after provision for loan losses     1,447          1,459
Noninterest income ................................       145             98
Noninterest expense ...............................     1,097            906
                                                      -------        -------
Income before income taxes ........................       495            651
Income taxes ......................................       155            227
                                                      -------        -------
Net income ........................................   $   340        $   424
                                                      =======        =======

Actual number (not in thousands):
Real estate loans outstanding .....................       411            396
Deposit accounts ..................................     5,885          5,769
Full service offices ..............................         2              2


                                       24

Selected Financial Ratios

                                                                  At or For
                                                               the Year Ended
                                                                September 30,
                                                              ------------------
                                                                2001       2000
                                                              -------    -------
Performance Ratios:
  Return on average assets (net income divided by
     average total  assets) ...........................         0.79%      1.00%

  Return on average equity (net income divided by
     average equity) ..................................         6.88       9.54

  Net interest rate spread ............................         2.97       3.14

  Net interest margin on average interest-earning
     assets ...........................................         3.46       3.57

  Average interest-earning assets to average
     interest-bearing liabilities .....................       112.34     110.88

  Efficiency ratio (noninterest expense divided by the
     sum of net interest income and noninterest income)        68.14      57.52

Asset Quality Ratios:
  Non-performing loans to total loans, net ............         0.20       0.36

  Non-performing assets to total assets ...............         0.17       0.30

  Net charge-offs to average loans outstanding ........         0.01       0.05

  Allowance for loan losses to total loans ............         0.44       0.43

Capital Ratios:
  Average equity to average assets ratios
     (average equity divided by average total assets) .        11.48      10.49

  Equity to assets at period end ......................        11.59      11.22


                                       25


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

General

         Management's  discussion and analysis of the Bank's financial condition
and results of operations is intended to provide assistance and understanding of
the Bank's  financial  condition and results of operations.  The  information in
this section should be read with the financial  statements and the notes thereto
beginning at page F-2.

         The Bank's  results of operations  are  primarily  dependent on its net
interest income.  Net interest income is a function of the balances of loans and
investments  outstanding in any one period, the yields earned on those loans and
investments  and the  interest  paid on deposits  and  borrowed  funds that were
outstanding  in that same  period.  To a lesser  extent,  the Bank's  results of
operations  are also affected by the relative  levels of the Bank's  noninterest
income and  noninterest  expense.  The Bank's  noninterest  income  consists  of
primarily fees and service charges, and to a lesser extent, gains on the sale of
securities  held by the  Bank.  The  results  of  operations  are  significantly
impacted  by the  amount of  provisions  for loan  losses  which,  in turn,  are
dependent upon,  among other things,  the size and makeup of the loan portfolio,
loan quality and loan trends.  The  noninterest  expenses  consist  primarily of
employee  compensation  and benefits,  occupancy and  equipment  expenses,  data
processing costs, marketing costs, professional fees, office supplies, telephone
and postage costs, and federal deposit insurance premiums. The Bank's results of
operations  are  affected  by  general  economic  and  competitive   conditions,
including  changes in prevailing  interest  rates and the policies of regulatory
agencies.

         The  financial  statements  for the years ended  September 30, 2001 and
2000, respectively,  were restated to reflect certain adjustments.  Please refer
to Notes V and W of the  notes to the  financial  statements  beginning  on page
F-29.

Forward - Looking Statements

         This document contains statements that project the future operations of
Reserve Bancorp,  Inc. which involve risks and  uncertainties.  Reserve Bancorp,
Inc.'s actual  results may differ  significantly  from the results  discussed in
these  forward-looking  statements.  Factors  that might cause a  difference  in
results  include,  but are not limited to,  those  discussed  in "Risk  Factors"
beginning on page 7 of this document.

Business Strategy

         The Bank's business strategy has been to operate as a  well-capitalized
independent  community  savings bank dedicated to providing  quality  service at
competitive prices. Generally, the Bank has sought to implement this strategy by
maintaining  a substantial  part of its assets in loans  secured by  one-to-four
family  residential  real estate located in the Bank's market area,  home equity
and second  mortgage  loans.  To the extent that new deposits have exceeded loan
originations,  the Bank has invested  these  deposits  primarily in  securities,
including fixed rate corporate bonds,  state and local  government  obligations,
U.S. government and agency obligations and mortgage-backed securities.

         Management  believes that the Bank benefits from its ability to quickly
and  effectively  provide  personal  service  tailored  to  customer  needs  and
inquiries, in comparison to many of its local competitors.

                                       26


In fall of 2000, the Bank enhanced its capabilities as a full service  community
bank with the issuance of check cards/debit cards.

         While  management  intends to maintain  its  community  orientation  by
continuing  to  emphasize  traditional  deposit  and  loan  products,  primarily
single-family  residential  mortgages  and  to a  lesser  extent,  construction,
commercial real estate and consumer loans,  the additional  capital  provided by
the offering will allow the Bank to take steps toward  achieving  greater growth
and profitability,  including increasing its loan originations. In addition, the
Bank may also use the proceeds of the offering to expand either through  opening
or acquiring branch offices or acquiring other financial institutions.  The Bank
does not, however, have any current  understandings,  agreements or arrangements
for the expansion of its business, either through the addition of branch offices
or the acquisition of other  financial  institutions.  Initially,  the Bank will
invest the proceeds in short term securities.

Analysis of Net Interest Income

         The Bank's earnings have historically been most significantly  affected
by the Bank's net interest  income,  which is the  difference  between  interest
income  earned on its loans and  investments  ("interest-  earning  assets") and
interest  paid  on  its  deposits  and  any  borrowed  funds  ("interest-bearing
liabilities").  Net interest  income is affected by (a) the  difference  between
rates of interest earned on the Bank's  interest-  earning assets and rates paid
on its  interest-bearing  liabilities  ("interest  rate  spread")  and  (b)  the
relative   amounts  of  its   interest-earnings   assets  and   interest-bearing
liabilities.

Management of Interest Rate Risk and Market Risk

         Qualitative  Analysis.  Because the  majority of the Bank's  assets and
liabilities  are  sensitive  to  changes in  interest  rates,  the  Bank's  most
significant  form of market risk is interest  rate risk,  or changes in interest
rates.  The Bank is  vulnerable  to an increase in interest  rates to the extend
that   interest-bearing   liabilities   mature  or  reprice  more  rapidly  than
interest-earning  assets.  The lending  activities of the Bank have historically
emphasized  the   origination   of  long-term,   fixed  rate  loans  secured  by
single-family  residences.  The Bank's primary source of funds has been deposits
with substantially shorter maturities. While having interest-bearing liabilities
that  reprice  more  frequently  than  interest-earnings   assets  is  generally
beneficial to net interest  income during a period of declining  interest rates,
this type of an asset/liability mismatch is generally detrimental during periods
of rising interest rates.

         The Board of Directors has  established  an  asset/liability  committee
which consists of the Bank's president,  treasurer/controller and two members of
the Board of Directors.  The  committee  meets  periodically  to review loan and
deposit pricing and production volumes,  interest rate risk analysis,  liquidity
and  borrowing  needs,  and a variety of other assets and  liability  management
topics.

         To reduce the effect of interest  rate changes on net  interest  income
the Bank has adopted various  strategies to enable it to improve the matching of
interest-earning asset maturities to interest-bearing  liability maturities. The
main elements of these strategies include seeking to:

(1)  originate  loans with  adjustable  rate  features  or fixed rate loans with
     short maturities;

(2)  lengthen the maturities of its liabilities  when it would be cost effective
     through  the  pricing  and  promotion  of   certificates   of  deposit  and
     utilization of FHLB advances;

                                       27


(3)  attract low cost checking and  transaction  accounts  which tend to be less
     interest rate sensitive when interest rates rise;

(4)  when market  conditions  permit,  to  originate  and hold in its  portfolio
     adjustable rate loans which have annual interest rate adjustments; and

(5)  maintain an investment  portfolio that provides a stable cash flow, thereby
     providing investable funds in varying interest rate cycles.

         The Bank has also made a  significant  effort to maintain  its level of
lower cost  deposits as a method of enhancing  profitability.  At September  30,
2001,  the Bank had  approximately  44% of its  deposits  in  low-cost  passbook
savings accounts and NOW accounts.  These deposits have  traditionally  remained
relatively stable and are expected to be only moderately affected in a period of
rising interest rates.

         Quantitative  Analysis.  Exposure  to  interest  rate risk is  actively
monitored by management.  The Bank's objective is to maintain a consistent level
of  profitability  within  acceptable  risk  tolerances  across a broad range of
potential interest rate environments.  The Bank uses the OTS Net Portfolio Value
("NPV")  Model to monitor its  exposure to interest  rate risk which  calculates
changes in net portfolio value.  Reports generated from assumptions provided and
modified by management are reviewed by the Asset/Liability  Management Committee
and reported to the Board of Directors quarterly.  The Interest Rate Sensitivity
of Net Portfolio Value Report shows the degree to which balance sheet line items
and net  portfolio  value are  potentially  affected by a 100 to 300 basis point
(1/100th  of a  percentage  point)  upward  and  downward  shift  (shock) in the
Treasury yield curve.

         The following  table  presents the Bank's NPV as of September 30, 2001.
The NPV was calculated by the OTS, based on information provided by the Bank.

              (Net Portfolio Value ("NPV")  NPV as % of Present Value of Assets
              ----------------------------  -----------------------------------
Change                                                              Basis Point
in Rates(1)    $ Amount         $ Change     % Change   NPV Ratio      Change
- ------------------------------------------------------------------------------
                 (Dollars in thousands)
    +300 bp       5,254          -2,447        -32%       11.75%      -433 bp
    +200 bp       6,135          -1,566        -20%       13.38%      -270 bp
    +100 bp       6,981            -720         -9%       14.87%      -120 bp
       0 bp       7,701                                   16.08%
    -100 bp       8,063             361          5%       16.62%       +54 bp
    -200 bp       8,285             584          8%       16.91%       +83 bp

- -------------
(1)  The -300bp scenario is not shown due to abnormally low prevailing  interest
     rate environment.

         Future interest rates or their effect on NPV or net interest income are
not  predictable.  Nevertheless,  the Bank's  management does not expect current
interest  rates to have a  material  adverse  effect  on the  Bank's  NPV or net
interest  income in the near  future.  Computations  of  prospective  effects of
hypothetical interest rate changes are based on numerous assumptions,  including
relative levels of market interest rates, prepayments, and deposit run-offs, and
should not be relied upon as indicative of actual results.  Certain shortcomings
are  inherent  in  this  type  of  computation.   Although  certain  assets  and
liabilities may have similar maturity or periods of repricing, they may react at
different  times and in  different  degrees to  changes  in the market  interest
rates.  The  interest  rate on  certain  types of  assets  and  liabilities  may
fluctuate in advance of changes in market interest  rates,  while rates on other
types of assets

                                       28


and liabilities may lag behind changes in market interest rates.  Certain assets
such as  adjustable  rate  mortgages,  generally  have features  which  restrict
changes in interest rates on a short-term  basis and over the life of the asset.
In the event of a change in interest  rates,  prepayments  and early  withdrawal
levels could deviate significantly from those assumed in making calculations set
forth above. Additionally, an increased credit risk may result as the ability of
many  borrowers  to service  their debt may decrease in the event of an interest
rate increase.

Comparison of Financial Condition at September 30, 2001 and 2000

         Assets.  Total assets increased $2.0 million, or 4.7%, to $44.6 million
at September 30, 2001 from $42.6 million at September 30, 2000.  The increase in
total  assets  resulted  primarily  from a $2.0  million  increase  in net loans
outstanding.  The loan  increase  was  mainly  attributable  to an  increase  in
construction lending demand.

         Liabilities.  Total  liabilities  increased  $1.6 million,  or 4.2%, to
$39.4  million at September  30, 2001 from $37.8  million at September 30, 2000.
The  increase  in  total  liabilities  resulted  primarily  from a $3.0  million
increase in deposits,  partially  offset by a decrease in FHLB  advances of $1.5
million.

         Equity.  The  increase of $387,000 in the Bank's  equity  reflects  the
$340,000 in net income for the year ended  September 30, 2001 and an increase of
$47,000 in unrealized gains on investments available for sale, net of tax.

Liquidity and Capital Resources

         The Bank  maintains  liquid  assets at levels it considers  adequate to
meet its liquidity  needs. The liquidity of a savings  institution  reflects its
ability to provide funds to meet loan requests, accommodate possible outflows in
deposits,  fund current and planned  expenditures and take advantage of interest
rate market  opportunities  in connection  with asset and  liability  management
objectives.  Funding of loan  requests,  providing for liability  outflows,  and
management of interest rate fluctuations require continuous analysis in order to
match the maturities of specific  categories of short-term loans and investments
with specific types of deposits and borrowings. Savings institution liquidity is
normally considered in terms of the nature and mix of the savings  institution's
sources and uses of funds.

         The  Bank's  primary  sources  of  liquidity  are  deposits,  scheduled
amortization  and  prepayment  of  loans  and  mortgage-backed   securities  and
maturities  and calls of investment  securities.  In addition,  the Bank invests
excess funds in short-term  investments,  both interest-earning and non-interest
earning, which provide liquidity. The Bank's cash and cash equivalents,  defined
as cash and deposits in other financial institutions with original maturities of
three months or less, totaled  approximately $1.0 million at September 30, 2001.
To a lesser extent,  the earnings and funds provided from the Bank's  operations
are a source of liquidity.

         For the year ended September 30, 2001, purchases of  available-for-sale
securities totaled approximately  $608,000,  proceeds from sales, maturities and
calls of  available-for-sale  securities totaled approximately $1.1 million, and
proceeds   from    principal    repayments   of    mortgage-backed    securities
available-for-sale  totaled approximately $71,000. The Bank's available-for-sale
securities  portfolio totaled  approximately $2.0 million at September 30, 2001.
For the year ended September 30, 2001, purchases of held-to-maturity  securities
totaled  approximately  $1.7  million,  proceeds  from  maturities  and calls of
held-to-maturity  securities totaled  approximately  $1.0 million,  and proceeds
from principal repayments of

                                       29


mortgage-backed  securities  held-to-maturity totaled approximately $74,000. The
Bank's held-to-maturity  securities portfolio totaled approximately $2.4 million
at September 30, 2001.

         Loan  originations,  net of  principal  repayments  on  loans,  totaled
approximately $2.1 million for the year ended September 30, 2001.

         The Bank sets the interest  rates on its deposits to maintain a desired
level of total  deposits.  For the  year  ended  September  30,  2001,  the Bank
experienced  a net  increase of  deposits  of  approximately  $3.0  million,  as
compared to a net increase of approximately  $1.9 million during the prior year.
At September 30, 2001,  certificates of deposit of $100,000 or more scheduled to
mature in less than one year totaled approximately $1.8 million.  Based on prior
experience, management believes that a significant portion of such deposits will
remain with the Bank on maturity,  although  there can be no assurance that this
will be the case. In addition,  the cost of such  deposits may be  significantly
higher upon renewal in a rising interest rate environment.

         Liquidity management is both a daily and long-term function of business
management.  While scheduled  principal  repayments on loans and mortgage-backed
securities are a relatively  predictable source of funds, deposit flows and loan
prepayments  are  greatly   influenced  by  general  interest  rates,   economic
conditions,  and  competition.  If the Bank requires funds beyond its ability to
generate them internally, it has the ability to obtain advances from the Federal
Home Loan Bank of Pittsburgh,  which provides an additional source of funds. See
Sources of Funds - Borrowings. At September 30, 2001, the Bank had no borrowings
outstanding.

         The Bank is subject to federal  regulations that impose minimum capital
requirements.  For a discussion on these capital levels,  see Historical and Pro
Forma Capital  Compliance  and  Regulation - Regulation of the Bank - Regulatory
Capital Requirements.

         Management  is not aware of any known trends,  events or  uncertainties
that will have or are reasonably  likely to have a material effect on the Bank's
liquidity,  capital  or  operations  nor is  management  aware  of  any  current
recommendation  by regulatory  authorities,  which if implemented,  would have a
material  effect on liquidity,  capital or  operations.  The total amount of the
Bank's  commitments  to extend  credit for  mortgage  and  consumer  loans as of
September 30, 2001, was approximately  $276,000,  excluding commitments on lines
of credit which totaled approximately $886,000.

                                       30


         Significant cash flows were as follows for the year ended September 30,
2001:


                                                              (In thousands)
                                                               ------------
Cash provided by operations..................................   $     334
Net loan originations........................................      (2,084)
Sales and redemptions of investment securities...............       2,249
Purchases of investment securities...........................      (2,274)
Purchases of interest-bearing deposits in other banks........        (200)
Maturities of interest-bearing deposits in other banks.......         397
Net decrease in FHLB advances................................      (1,450)
Net increase in deposits.....................................       3,027
Other - net..................................................          72
                                                                ---------
Net increase in cash and cash equivalents                       $      71
                                                                =========

         For additional  information about cash flows from the Bank's operating,
financing,  and investing activities,  see the Statements of Cash Flows included
in the Financial Statements.

Comparison of Operating  Results for Year Ended September 30, 2001 to Year Ended
September 30, 2000.

         Net Income. Net income for 2001 decreased 19.8% to $340,000 compared to
net income of $424,000  for 2000.  Net  interest  income  decreased  slightly as
interest  income  increased by 1.3% while  interest  expense  increased by 3.1%,
primarily  as the result of a 11 basis point  increase  in the  average  cost of
interest-bearing liabilities. Noninterest income increased by $47,000, or 48.0%,
for the year ended  September  30,  2001 as compared  to 2000.  The  increase in
noninterest  income was the result of an $18,000,  or 21.7%,  increase in income
from fees and service  charges and an increase of $29,000 in gains from the sale
of real estate and investments. The increase in noninterest income, however, was
more than  offset by a $191,000,  or 21.1%,  increase  in  noninterest  expense,
primarily the result of a $132,000 loss on impairment of  securities.  Such loss
reflects  management's  analysis of the fair value of certain securities held to
maturity which were less than their carrying  amount and the decline in the fair
value of such securities were other than temporary.

         Net Interest Income. Net interest income decreased by $12,000,  or 0.8%
in 2001 compared to 2000. Interest income increased by $40,000 but was more than
offset by an increase in interest expense of $52,000.

         Interest Income.  Total interest income increased $40,000,  or 1.3%, in
2001  compared  to  2000,  as a  result  of  an  $873,000  increase  in  average
interest-earning  assets,  consisting  of a  $571,000  increase  in the  average
balance of loans and a $302,000  increase in the average  balance of securities,
partially  offset by a decrease of 6 basis points in the average  interest rates
earned.  Interest income on loans increased by $49,000 to $2.77 million for 2001
from $2.72 million for 2000 due primarily to the increase in the average balance
of loans from $35.2  million  for 2000 to $35.8  million  for 2001.  The average
yield on loans

                                       31


increased  by 2 basis  points  from  7.72% for 2000 to 7.74% for 2001.  Interest
income on investment  securities decreased by $9,000 primarily due to a decrease
of 44 basis points in the average  interest  rates earned from 6.48% for 2000 to
6.04%  for 2001,  partially  offset  by  increases  in the  average  balance  of
investment securities from $6.2 million for 2000 to $6.5 million for 2001.

         Interest  Expense.  Total interest expense increased by $52,000 to $1.7
million in 2001,  primarily  as a result of an 11 basis  point  increase  in the
average rates paid on interest-bearing liabilities to 4.51% for 2001 compared to
4.40% for 2000. Additionally,  average interest-bearing liabilities increased to
$37.6 million for 2001 from $37.3 million for 2000. The average  balances of NOW
accounts and  certificates  of deposit  increased  $493,000,  or 8.6%,  and $1.3
million, or 7.0%, respectively, while the average rate paid on NOW accounts fell
7 basis points and the average rate paid on certificates  of deposits  increased
by 35 basis points. The increase in rates paid on  interest-bearing  liabilities
reflects market rates.  The average balance of FHLB advances fell  dramatically,
from $2.1 million to $128,000 for 2001,  while the average rate paid on advances
increased by 30 basis points.

         Provision  for Loan Losses.  The Bank  maintains an allowance  for loan
losses through  provisions for loan losses which are charged to operations.  The
provision  is made to adjust the total  allowance  for loan  losses to an amount
that  represents  management's  best  estimate  of losses  inherent  in the loan
portfolio  at the  balance  sheet  date that are both  probable  and  reasonably
estimable.  In  determining  the  appropriate  level of the  allowance  for loan
losses,  management  considers  factors such as its internal  analysis of credit
quality,  general levels of loan  delinquencies,  collateral  values, the Bank's
historical  loan  loss  experience,  changes  in  loan  concentrations  by  loan
category, peer group information and economic and market trends. See Business of
Mt. Troy Savings Bank - Non-Performing  Loans and Problem Assets - Allowance for
Loan Losses  beginning on page 44. The  provision  established  each quarter for
loan losses reflects management's assessment of these factors in relation to the
level of the allowance at such time.

         The provision for loan losses was $18,000 for the years ended September
30,  2001 and 2000.  The Bank had net  charge-offs  of $4,800 for the year ended
September 30, 2001 compared to net  charge-offs  of $17,000 for 2000.  The major
change in the loan  portfolio  during the year ended  September  30, 2001 was an
increase in the Bank's construction loan portfolio to approximately $6.2 million
at September 30, 2001.  Management's evaluation of the adequacy of the allowance
for loan losses involved  consideration of the general factors  described in the
paragraph above, and its evaluation did not change either in estimation  methods
or assumptions  during the two years ended September 30, 2001. Its determination
to make an $18,000 provision for both the 2000 and the 2001 fiscal year reflects
the following:

          o    an  approximately  72% decrease during 2001 in net charge-offs as
               compared to 2000;

          o    the   decrease   in  the   level  of   non-performing   loans  to
               approximately  $74,000 at  September  30,  2001,  or 0.20% of net
               loans;

          o    a $2.8  million,  or  7.4%,  increase  in the  total  balance  of
               outstanding  loans from September 30, 2000 to September 30, 2001,
               including   an   approximately   49%   increase   in  the  Bank's
               construction  loan  portfolio  to  approximately  $6.2 million at
               September 30, 2001; and

          o    management's assessment of national and local economic and market
               trends and conditions impacting the Bank's lending area.

         The Bank's allowance for loan losses stood at $166,000 at September 30,
2001  compared to $153,000 at  September  30,  2000.  Management  allocates  the
allowance to various categories based on its

                                       32


assessment  of the risk  characteristics  of each loan category and the relative
balances  at year end of each  loan  category.  The  allocation  did not  change
materially  from  September 30, 2000 to September 30, 2001.  See Business of Mt.
Troy Savings Bank - Non-Performing Loans and Problem Assets - Allowance for Loan
Losses and - Allocation of Allowance for Loan Losses.

         Noninterest Income.  Noninterest income, which is primarily composed of
loan fees and service charges, increased $47,000 from $98,000 for the year ended
September  30, 2000 to $145,000 for 2001.  Noninterest  income for 2001 includes
$38,000 from gains on sales of foreclosed real estate and investment  securities
as compared to $9,000 for 2000. Loan fees and service charges  increased $18,000
from $85,000 for the year ended  September  30, 2000 to $103,000  for 2001.  The
increase  reflects  the Bank's  emphasis  on charging  appropriate  fees for its
services.

         Noninterest  Expense.  Noninterest  expense  increased  by  $191,000 to
$1,097,000  for the year ended  September 30, 2001 from $906,000 for 2000.  This
increase was due primarily to a $132,000 loss on impairment of securities.  Such
loss reflects management's analysis of the fair value of certain securities held
to maturity  which were less than their  carrying  amount and the decline in the
fair value of such securities were other than temporary. The fair value of these
securities could further decline due to the volatility of the cyclical nature of
the  industries  the bond  issuers are engaged in as well as changes in interest
rates. Accordingly, the Bank could recognize further losses on these securities.
See Business of Mt. Troy Savings Bank - Non-Performing  Loans and Problem Assets
- - Classified Assets.

         Additionally,  the Bank recorded a $40,000 increase in compensation and
employee  benefits,  including  salary  increases of existing  employees and the
establishment  of a directors  retirement  plan which was  effective  January 1,
2001.  The Bank recorded  expense  related to the plan totaling  $22,000 for the
year ended  September 30, 2001. The increase is also  attributable  to a $23,000
increase in other  noninterest  expenses,  which  reflects  increases of $5,000,
$6,000 and $12,000 in insurance costs, NOW account expenses and professional and
supervisory fees, respectively, offset by a $6,000 decrease in cash shortages.

         The Bank  expects  increased  expenses in the future as a result of the
establishment  of the employee stock  ownership  plan,  potential  stock benefit
plans, and directors retirement plan, as well as increased costs associated with
being a public company such as periodic  reporting,  annual  meeting  materials,
transfer agent, and professional fees.

         Provision  for Income Taxes.  Provision  for income taxes  decreased by
$72,000 for the year ended  September 30, 2001 as compared to 2000. The decrease
reflects lower net income for the year.

Recent Accounting Pronouncements

         In  July  2001,  the  Financial   Accounting  Standards  (FASB)  issued
Statement of Financial  Accounting  Standards  No. 141,  Business  Combinations,
effective for all business  combinations  initiated after June 30, 2001, as well
as all  business  combinations  accounted  for by the  purchase  method that are
completed  after June 30, 2001.  The new  statement  requires  that the purchase
method of accounting be used for all business combinations and prohibits the use
of the  pooling-of-interests  method.  The adoption of Statement  No. 141 is not
expected to have a material effect on the Bank's  financial  position or results
of operations.

         In July  2001,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 142,  Goodwill and Other Intangible  Assets,  effective for fiscal
years  beginning  after  December  15,  2001.  The  new  statement  changes  the
accounting for goodwill from an amortization method to an impairment-only

                                       33


approach.  Thus,  amortization of goodwill,  including goodwill recorded in past
business combinations,  will cease upon adoption of this statement. The adoption
of  Statement  No. 142 is not  expected to have a material  effect on the Bank's
financial position or results of operations.

         In June 2001, the FASB issued  Statement No. 143,  Accounting for Asset
Retirement  Obligations,  effective  for fiscal years  beginning  after June 15,
2002. This statement  requires  entities to record the fair value of a liability
for an  asset  retirement  obligation  ("ARO")  in the  period  in  which  it is
incurred.  When the liability is initially  recorded,  the entity  capitalizes a
cost by increasing the carrying  amount of the related  long-lived  asset.  Over
time,  the  liability  is  accreted to its present  value each  period,  and the
capitalized cost is depreciated over the useful life of the related asset.  Upon
settlement of the  liability,  an entity either  settles the  obligation for its
recorded  amount or  incurs a gain or loss  upon  settlement.  The  adoption  of
Statement  No.  143 is not  expected  to have a  material  effect on the  Bank's
financial position or results of operations.

         In October 2001, the FASB issued Statement No. 144,  Accounting for the
Impairment of Long- Lived Assets,  effective  for fiscal years  beginning  after
December 15, 2001.  This statement  replaces FASB Statement No. 121,  Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of. The primary  objectives of this project were to develop one accounting model
for  long-lived  assets to be  disposed  of by sale and to  address  significant
implementation  issues  using the  framework  established  in SFAS No. 121.  The
adoption of Statement  No. 144 is not expected to have a material  effect on the
Bank's financial position or results of operations.

Impact of Inflation and Changing Prices

         The financial  statements and accompanying notes presented elsewhere in
this  Prospectus  have been  prepared in  accordance  with GAAP which  generally
requires the measurement of financial position and operating results in terms of
historical  dollars without  considering  the change in the relative  purchasing
power of money  over  time and due to  inflation.  The  impact of  inflation  is
reflected in the increased cost of the Bank's operations.  As a result, interest
rates have a greater  impact on the Bank's  performance  than do the  effects of
general levels of inflation.  Interest rates do not necessarily move in the same
direction, or to the same extent, as prices of goods and services.

                                       34


         Average  Balance  Sheet.   The  following   tables  set  forth  certain
information  relating  to the Bank for the years  ended  September  30, 2001 and
2000. The average yields and costs are derived by dividing  income or expense by
the  average  balance  of assets  or  liabilities,  respectively,  for the years
presented.  Average  balances are derived  primarily  from  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material  differences  in  the  information
presented.



                                                                                   Year Ended September 30,
                                                          --------------------------------------------------------------------------
                                                                        2001                                     2000
                                                          -------------------------------------------- -----------------------------
                                                          Average                   Average        Average                Average
                                                          Balance     Interest    Yield/Cost       Balance     Interest  Yield/Cost
                                                          -------     --------    ----------       -------     --------  ----------
                                                                                    (Dollars in thousands)
                                                                                                        
Interest-earning assets:
 Loans receivable net (1).........................        $35,759       $2,767         7.74%       $35,188       $2,718      7.72%
 Investment securities (2)........................          6,518          394         6.04          6,216          403      6.48
                                                          -------       ------                     -------       ------
  Total interest-earning assets...................         42,277        3,161         7.48         41,404        3,121      7.54
                                                                        ------                                   ------
Non-interest-earning assets.......................            928                                      968
                                                          -------                                  -------
  Total assets....................................         43,205                                   42,372
                                                          -------                                  -------
Interest-bearing liabilities:
 NOW accounts.....................................          6,232          139         2.23          5,739          132      2.30
 Savings accounts.................................         10,804          349         3.23         10,311          330      3.20
 Certificates of deposit..........................         20,481        1,200         5.86         19,141        1,054      5.51
 FHLB advances....................................            128            8         6.25          2,151          128      5.95
                                                          -------       ------                     -------       ------
  Total interest-bearing liabilities.............          37,645        1,696         4.51         37,342        1,644      4.40
                                                                        ------                                   ------
Non-interest-bearing liabilities..................            608                                      586
                                                          -------                                  -------
 Total liabilities................................         38,253                                   37,928
Retained earnings.................................          4,952                                    4,444
                                                          -------                                  -------
 Total liabilities and retained earnings..........        $43,205                                  $42,372
                                                          =======                                  =======
Net interest income...............................                      $1,465                                   $1,477
                                                                        ======                                   ======
Interest rate spread(3)...........................                                     2.97%                                 3.14%
                                                                                     ======                                ======
Net yield on interest-earning  assets(4)..........                                     3.47%                                 3.57%
                                                                                     ======                                ======
Ratio of average interest-earning assets to
   average interest-bearing liabilities...........                                   112.30%                               110.88%
                                                                                     ======                                ======


- -------------------------------
(1)  Non-accruing  loans have been included in loans receivable,  and the effect
     of such inclusion was not material.
(2)  Includes  government  securities,   mortgage-backed  securities,  corporate
     bonds, interest-bearing deposits in banks, and FHLB stock.
(3)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       35


         Rate/Volume Analysis.  The relationship between the volume and rates of
the Bank's interest- bearing assets and interest-bearing  liabilities  influence
the Bank's net interest income.  The following table reflects the sensitivity of
the  Bank's  interest  income and  interest  expense to changes in volume and in
prevailing  interest rates during the periods indicated.  Each category reflects
the:  (1) changes in volume  (changes  in volume  multiplied  by old rate);  (2)
changes in rate  (changes  in rate  multiplied  by old  volume);  (3) changes in
rate/volume  (change in rate  multiplied  by the change in volume);  and (4) net
change.  The net change  attributable  to the combined impact of volume and rate
has been allocated  proportionally  to the absolute  dollar amounts of change in
each.


                                                 Year Ended September 30,
                                            ----------------------------------
                                                       2001 vs. 2000
                                            ----------------------------------
                                                    Increase (Decrease)
                                                          Due to
                                            ----------------------------------
                                                               Rate/
                                             Volume    Rate    Volume    Net
                                             ------   ------   ------   -----
                                                  (Dollars in thousands)
Interest and dividend income:
   Loans receivable ......................   $  44    $   5    $   -    $  49
   Investment securities and other .......      20      (28)      (1)      (9)
                                             -----    -----    -----    -----
      Total interest-earning assets ......   $  64    $ (23)   $  (1)   $  40
                                             =====    =====    =====    =====

Interest expense:
   NOW accounts ..........................   $  11    $  (4)   $   -    $   7
   Savings accounts ......................      16        3        -       19
   Certificates of deposit ...............      74       67        5      146
   Advances from FHLB and other borrowings    (123)      87      (84)    (120)
                                             -----    -----    -----    -----
      Total interest-bearing liabilities .   $ (22)   $ 153    $ (79)   $  52
                                             =====    =====    =====    =====

Change in net interest income ............   $  86    $(176)   $  78    $ (12)
                                             =====    =====    =====    =====


                        BUSINESS OF RESERVE BANCORP, INC.

         Upon  completion of the  conversion we will own all of the stock of the
Bank.  We have not engaged in any  significant  business  to date.  Prior to the
conversion,  we will not  transact  any  material  business.  We will invest our
initial  capitalization  as discussed in the Use of Proceeds section on page 12.
In the future,  we may pursue other business  activities,  including mergers and
acquisitions,  investment alternatives and diversification of operations.  There
are,  however,  no current plans for these  activities.  Initially,  we will not
maintain  offices  separate  from those of the Bank or employ any persons  other
than certain of the Bank's officers.  Officers of Reserve Bancorp, Inc. will not
be separately compensated for their service.

                                       36


                        BUSINESS OF MT. TROY SAVINGS BANK

General

         The  Bank  is a  community-oriented  savings  organization,  which  was
originally  chartered in 1891 by the  Commonwealth  of  Pennsylvania as Mt. Troy
Building  & Loan  Association.  The Bank  provides  traditional  retail  banking
services,  one- to four-family  residential mortgage loans,  construction loans,
and consumer loan products, including home equity, auto, and personal loans.

         At September 30, 2001, the Bank had total assets,  deposits, and equity
of $44.6  million,  $39.0  million,  and $5.2  million,  respectively.  The Bank
attracts  deposits from the general public and uses these deposits  primarily to
originate  loans  and  to  purchase   investment,   mortgage-backed   and  other
securities.  The principal sources of funds for the Bank's lending and investing
activities  are  deposits,  the  repayment  and  maturity of loans and the sale,
maturity, and call of securities.  The principal source of income is interest on
loans and  mortgage-backed  and  other  securities.  The  principal  expense  is
interest paid on deposits.

Market Area and Competition

         The Bank operates from its main office located in Reserve  Township and
a  full-service  branch  office  located in the City of  Pittsburgh.  The Bank's
primary market area is Allegheny  County,  Pennsylvania  with an emphasis on the
north Pittsburgh market. The Bank's market area can be characterized as a market
with moderate incomes.

         The  Bank's  business  of  attracting  deposits  and  making  loans  is
primarily  conducted  within its market  area.  A downturn in the local  economy
could  reduce the  amount of funds  available  for  deposit  and the  ability of
borrowers to repay their loans. As a result, the Bank's  profitability  could be
hurt.

         The Bank faces  substantial  competition in its attraction of deposits,
which are its primary  source of funds for lending,  and in the  origination  of
loans. Many of the Bank's competitors are significantly  larger institutions and
have greater financial and managerial  resources.  The Bank's ability to compete
successfully is a significant factor affecting its profitability.

         The Bank's  competition  for deposits and loans  historically  has come
from other insured financial  institutions such as local and regional commercial
banks,  thrift  institutions,  and credit unions  located in the Bank's  primary
market area.  The Bank also competes with  mortgage  banking  companies for real
estate loans, and commercial banks and savings  institutions for consumer loans;
and faces  competition for funds from investment  products such as mutual funds,
short-term money funds and corporate and government securities.

         The Bank competes for loans by charging  competitive interest rates and
loan fees,  and  emphasizing  outstanding  service  for its  customers.  Lending
products  include  mortgage,  construction  and consumer loans.  The Bank offers
consumer  banking services such as checking and savings  accounts,  a check card
program,  club  accounts,  money  market  accounts,   retirement  accounts,  and
certificates of deposit.  The Bank's  debit/check  cards are part of the Freedom
Alliance, which permits depositors of banks participating in the alliance to use
ATM machines of participating institutions without fees.

                                       37



Lending Activities

         General.  The bank primarily originates home mortgages and construction
loans  for its  own  portfolio.  The  Bank's  loan  portfolio  is  predominately
comprised of one- to four-family  residential  real estate loans,  most of which
have fixed rates of interest.

         Loan   Portfolio   Composition.   The  following   table  analyzes  the
composition  of the  Bank's  loan  portfolio  by  loan  category  at  the  dates
indicated.



                                                         At September 30,
                                         ------------------------------------------------------
                                                   2001                         2000
                                         -------------------------   --------------------------
                                             Amount     Percent         Amount        Percent
                                             ------     -------         ------        -------
                                                                        
Type of Loans:
- -------------
First mortgage loans:
  One- to four family residential......  $27,843,101     68.63%       $27,179,935      71.96%
  Multi-family.........................      538,826      1.33            656,320       1.73
  Construction.........................    6,156,355     15.17          4,122,600      10.91
  Commercial real estate...............    1,993,146      4.91          1,719,254       4.55

Home equity and second mortgage........    2,700,781      6.66          3,044,028       8.06

Consumer loans:
  Secured..............................      490,187      1.21            595,498       1.58
  Unsecured............................      244,930      0.60            150,331       0.40
  Share loans..........................      156,416      0.39            168,524       0.45

Commercial business loans..............      446,137      1.10            135,972       0.36
                                          ----------    ------         ----------     ------

Total loans............................   40,569,879    100.00%        37,772,462     100.00%
                                                        ======                        ======
Less:
  Undisbursed portions of
      construction loans...............    2,567,972                    1,832,816
  Net deferred loan origination fees...      104,718                      102,100
  Allowance for loan losses............      166,114                      152,895
                                          ----------                    ---------

Total loans, net.......................  $37,731,075                  $35,684,651
                                          ==========                   ==========


                                       38


         Loan Maturity Schedule.  The following table sets forth the maturity or
repricing of Bank's loan  portfolio at September 30, 2001.  Demand loans,  loans
having no stated maturity and overdrafts are shown as due in one year or less.



                              First     Home Equity
                              -----     and Second                  Commercial
                             Mortgage  Mortgage Loans    Consumer  Business Loans      Total
                             --------  --------------    --------  --------------      -----
                                                                  
Amounts Due:
Within 1 Year ..........   $ 3,991,234   $   695,495   $   153,701   $   245,917   $ 5,086,347
                           -----------   -----------   -----------   -----------   -----------

After 1 year:
  1 to 3 years .........     3,100,385       378,182       250,040             -     3,728,607
  3 to 5 years .........     1,869,497       411,343       270,491       189,540     2,740,871
  5 to 10 years ........     7,938,236       553,068       217,301        10,680     8,719,285
  10 to 15 years .......    14,478,589       662,693             -             -    15,141,282
  Over 15 years ........     5,153,487             -             -             -     5,153,487
                           -----------   -----------   -----------   -----------   -----------

Total due after one year    32,540,194     2,005,286       737,832       200,220    35,483,532
                           -----------   -----------   -----------   -----------   -----------
Total amount due .......   $36,531,428   $ 2,700,781   $   891,533   $   446,137   $40,569,879
                           ===========   ===========   ===========   ===========   ===========


         The  following  table  sets  forth  the  dollar  amount of all loans at
September 30, 2001 due after September 30, 2002, which have fixed interest rates
and which have floating or adjustable interest rates.


                                                   Floating or
                                 Fixed Rates     Adjustable Rates       Total
                                 -----------     ----------------    -----------

First Mortgage ................   $32,521,493       $    18,701      $32,540,194
Home equity and second mortgage     2,005,286                 -        2,005,286
Consumer ......................       581,416           156,416          737,832
Commercial business loans .....             -           200,220          200,220
                                  -----------       -----------      -----------
  Total .......................   $35,297,735       $   185,797      $35,483,532
                                  ===========       ===========      ===========

         Residential  Lending.  The Bank's primary lending activity  consists of
the origination of one- to four-family  mortgage loans, the majority of which is
secured by property  located in Allegheny  County,  Pennsylvania.  The Bank will
generally  originate a mortgage loan in an amount up to 95% of the lesser of the
appraised  value or selling  price of a  mortgaged  property,  however,  private
mortgage insurance for the borrower is required on the amount financed in excess
of 80%.

         The Bank  originates  fixed rate mortgage  loans for its own portfolio.
The fixed rate mortgage loans have terms of ten to thirty years. The Bank offers
a twenty year loan, which is generally not available from other lenders.

         Although  the  Bank  currently   originates  loans  only  for  its  own
portfolio,  the Bank  generally  makes its fixed rate mortgage loans to meet the
secondary   mortgage  market   standards  of  the  Federal  Home  Loan  Mortgage
Corporation ("FHLMC"). The Bank also makes some non-conforming loans in order to
meet the needs of its community and customers.

                                       39



         Substantially all of the Bank's  residential  mortgages include "due on
sale" clauses,  which are provisions giving the Bank the right to declare a loan
immediately  payable if the borrower sells or otherwise transfers an interest in
the property to a third party.  Property  appraisals on real estate securing the
Bank's  single-family  residential loans are made by state certified or licensed
independent  appraisers  approved  by the  Board of  Directors.  Appraisals  are
performed in accordance  with  applicable  regulations  and  policies.  The Bank
requires  title  insurance  policies on all first  mortgage  real  estate  loans
originated.  All property  secured  loans  require fire and casualty  insurance.
Loans made on property  located in designated  flood zones require minimum flood
insurance coverage based on the amount of the loan.

         Construction  Lending.  The  Bank  originates  construction  loans  for
single-family  residential  properties in the Bank's  market area.  Construction
loans are made to local builders on a speculative basis.  Construction loans and
the  permanent end mortgage  loan are made to owners for  construction  of their
primary residences. The Bank generally limits residential construction loans for
speculative  purposes to not more than two units per builder.  At September  30,
2001, the Bank had twenty-one  construction  loans outstanding with an aggregate
balance of approximately $6.2 million, or 15.17% of the total loan portfolio. Of
such amount,  approximately  $2.6 million was undisbursed at September 30, 2001.
With a total of approximately  $4.1 million in construction loans outstanding at
September 30, 2000, the Bank's construction loan portfolio at September 30, 2001
increased by 49% from the prior year end. The Bank made an affirmative  decision
to aggressively  originate  construction  loans at competitive rates, due to the
market  demand in its area and the  shorter  terms  and  higher  rates  than are
generally available for home mortgages.

         Construction lending is generally considered to involve a higher degree
of credit risk than long- term permanent  financing of  residential  properties.
The Bank's risk of loss on a  construction  loan is  dependent  largely upon the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction  and  the  estimated  cost  of  construction.  If the  estimate  of
construction  cost and the  marketability of the property upon completion of the
project prove to be inaccurate,  the Bank may be compelled to advance additional
funds to  complete  the  construction.  Furthermore,  if the final  value of the
completed  property is less than the estimated amount, the value of the property
might not be sufficient to assure the repayment of the loan.

         Commercial  Real Estate Loans.  The Bank originates a limited number of
commercial  real  estate   mortgage  loans,   including  loans  on  multi-family
dwellings,  retail/service  space, and other income- producing  properties.  The
Bank requires no less than 20%  downpayment or equity for commercial real estate
mortgage loans. Typically these loans are made with fixed rates of interest with
terms of up to fifteen  years.  Essentially  all of the Bank's  commercial  real
estate loans are within the Bank's market area and all are within  Pennsylvania.
As of September 30, 2001, the Bank had commercial  real estate loans,  totalling
$1,993,146  or 4.9% of the Bank's  total  loan  portfolio.  The  Bank's  largest
commercial real estate loan had a balance of approximately $592,000 on September
30,  2001 and was  secured by an office  building  located in the Bank's  market
area.  At  September  30,  2001  the  Bank  had  three  other  loans   totalling
approximately  $500,000  each,  two  of  which  were  participations  on  office
buildings, which were originated by a local financial institution.

         Commercial  real  estate  loans  generally  are  considered  to  entail
significantly  greater risk than that which is involved  with single family real
estate  lending.  The  repayment  of these loans  typically  is dependent on the
successful  operations and income stream of the  commercial  real estate and the
borrower.  These risks can be significantly affected by economic conditions.  In
addition,  commercial  real  estate  lending  generally  requires  substantially
greater  evaluation and oversight  efforts  compared to residential  real estate
lending.

                                       40


         Home Equity and Second Mortgage Loans.  Home equity and second mortgage
loans are  originated  in the Bank's  market area and have  maturities  of up to
fifteen  years.   Outside   professionals  are  generally  employed  to  conduct
appraisals for loans over $50,000. At September 30, 2001, the Bank's home equity
and second mortgage loans totaled $2.7 million, or 6.7% of total loans.

         Consumer  Loans.  At September  30, 2001,  consumer  loans  amounted to
approximately $900,000 or 2.2% of the Bank's total loan portfolio, most of which
are auto  loans.  Consumer  loans also  consist of personal  loans  (unsecured),
savings secured loans (share loans) and personal lines of credit. Consumer loans
are originated in the Bank's market area and generally have  maturities of up to
five  years.  For share  loans,  the Bank will  generally  lend up to 90% of the
account balance.

         Consumer loans  generally have shorter terms and higher  interest rates
than residential loans. The consumer loan market can be helpful in improving the
spread  between  average  loan  yield  and  costs of funds  and at the same time
improve the matching of the rate sensitive assets and liabilities.

         Consumer loans entail greater risks than  residential  mortgage  loans,
particularly  consumer  loans  secured by  rapidly  depreciable  assets  such as
automobiles  or  loans  that are  unsecured.  In these  cases,  any  repossessed
collateral for a defaulted loan may not provide an adequate  source of repayment
of the outstanding loan balance,  since there is a greater likelihood of damage,
loss or  depreciation  of the  underlying  collateral.  Further,  consumer  loan
collections are dependent on the borrower's  continuing  financial stability and
are more  likely to be  adversely  affected  by job loss,  divorce,  illness  or
personal bankruptcy. Finally, the application of various federal laws, including
federal and state bankruptcy and insolvency laws, may limit the amount which can
be recovered on consumer loans in the event of a default.

         The  underwriting  standards  employed by the Bank for  consumer  loans
include a determination  of the applicant's  credit history and an assessment of
the  applicant's  ability  to meet  existing  obligations  and  payments  on the
proposed loan. The stability of the applicant's monthly income may be determined
by   verification  of  gross  monthly  income  from  primary   employment,   and
additionally  from any  verifiable  secondary  income.  Creditworthiness  of the
applicant is of primary  consideration;  however,  the underwriting process also
includes a comparison of the value of the collateral in relation to the proposed
loan  amount.  The Bank's  president  is  authorized  to approve  consumer  loan
applications  up to $10,000.  Consumer  loans over  $10,000 are  approved by the
Board of Directors.

         Loans to One Borrower.  Under federal law, savings  institutions  have,
subject to certain exemptions, lending limits to one borrower in an amount equal
to the greater of $500,000 or 15% of the  institution's  unimpaired  capital and
surplus. Accordingly, as of September 30, 2001, the Bank's loans to one borrower
limit was approximately  $786,000. At September 30, 2001, the Bank inadvertently
exceeded its loan to one borrower  limit with a group of five loans  outstanding
to a related group of  borrowers.  The Bank sold  participations  in some of the
loans while others were repaid, and the Bank is currently in compliance with its
limit.  The increase in the capital of the Bank from this offering will increase
its lending limit.

         Loan  Originations,  Purchases and  Solicitation  and  Processing.  The
Bank's  customary  sources  of  loan  applications   include  repeat  customers,
real-estate  broker  referrals,  builders  and  "walk-in"  customers.  The  Bank
generally  does not  purchase  loans,  except for a few  commercial  real estate
participation interests from local financial institutions secured by real estate
in its market area.

         The  Bank  periodically   purchases   participation  loans  from  local
financial  institutions and sells participation  interest in loans in connection
with commercial real estate loans and construction loans that

                                       41


would otherwise exceed the Bank's  loan-to-one-borrower  limit. At September 30,
2001,  the  Bank had  approximately  $1.5  million,  or 3.6% of its  total  loan
portfolio,  in purchase  participation loans consisting  primarily of commercial
real estate loans in its market area.

         Loan  Commitments.  The Bank gives written  commitments  to prospective
borrowers on all  residential,  commercial  and  speculative  construction  real
estate loans.  Generally,  the commitment requires acceptance within thirty days
of the date of the  issuance.  The total  amount of the  Bank's  commitments  to
extend  credit for  mortgage and consumer  loans as of September  30, 2001,  was
approximately $276,000, excluding commitments on lines of credit.

         Loan Origination and Other Loan Fees. In addition to interest earned on
loans,  the Bank sometimes  receives loan  origination  and commitment  fees for
originating or purchasing certain loans.  Except for construction and commercial
real estate loans,  the Bank generally does not charge loan  origination fees or
points on loans.

         The Bank also  receives  other fees and  charges  relating  to existing
loans,  which include late  charges,  and fees  collected in  connection  with a
change in borrower or other loan modifications.  These fees and charges have not
constituted a material source of income.

Non-Performing Loans and Problem Assets

         Collection Procedures.  The borrower is notified by mail when a loan is
thirty days delinquent.  If the delinquency  continues,  subsequent  efforts are
made to contact the delinquent  borrower and a second collection notice is sent.
When a loan is  ninety  days  delinquent,  it is  referred  to an  attorney  for
repossession and foreclosure.  All reasonable  attempts are made to collect from
borrowers prior to referral to an attorney for collection. In certain instances,
the Bank may modify the loan or grant a limited  moratorium  on loan payments to
enable the borrower to reorganize his financial affairs and the Bank attempts to
work  with  the  borrower  to  establish  a  repayment   schedule  to  cure  the
delinquency.

         As to mortgage loans, if a foreclosure  action is taken and the loan is
not  reinstated,  paid in full or  refinanced,  the property is sold at judicial
sale at which  the Bank may be the  buyer if there  are no  adequate  offers  to
satisfy the debt. Any property  acquired as the result of foreclosure or by deed
in lieu of  foreclosure  is  classified as real estate owned ("REO") until it is
sold or otherwise disposed of by the Bank. When REO is acquired,  it is recorded
at the lower of the unpaid  principal  balance of the  related  loan or its fair
market value less estimated selling costs. The initial writedown of the property
is charged to the allowance for loan losses.  Adjustments  to the carrying value
of the properties that result from  subsequent  declines in value are charged to
operations in the period in which the declines occur. At September 30, 2001, the
Bank held no real estate owned.

         Loans are reviewed on a regular  basis and are placed on a  non-accrual
status when they are more than ninety days delinquent.  Loans may be placed on a
non-accrual status at any time if, in the opinion of management,  the collection
of additional  interest is doubtful.  Interest  accrued and unpaid at the time a
loan is placed  on  non-accrual  status  is  charged  against  interest  income.
Subsequent  payments are either applied to the outstanding  principal balance or
recorded  as  interest  income,  depending  on the  assessment  of the  ultimate
collectibility  of the loan. At September 30, 2001,  the Bank had  approximately
$74,000 of loans that were held on a non-accrual basis.

         Non-Performing   Assets.  The  following  table  provides   information
regarding the Bank's non- performing loans and other non-performing assets as of
the end of each of the last two fiscal years. As

                                       42


of each of the  dates  indicated,  the  Bank  did not  have  any  troubled  debt
restructurings within the meaning of Statement of Financial Accounting Standards
("SFAS") 15 and no impaired  loans within the meaning of SFAS 114, as amended by
SFAS 118.


                                                   At September 30,
                                              ------------------------
                                                 2001           2000
                                              ----------    ----------
Loans accounted for on a non-accrual basis:
First mortgage loans ......................   $   72,537    $   67,174
Home equity and second mortgage ...........            -        36,495
Consumer loans ............................        1,542        24,485
                                              ----------    ----------
Total .....................................   $   74,079    $  128,154
                                              ==========    ==========
Accruing loans which are contractually past
 due 90 days or more:
First mortgage loans ......................   $        -    $        -
Home equity and second mortgage ...........            -             -
Consumer loans ............................            -             -
                                              ----------    ----------
Total .....................................   $        -    $        -
                                              ==========    ==========
Total non-performing loans ................   $   74,079    $  128,154
                                              ==========    ==========
Real estate owned .........................   $        -    $        -
                                              ==========    ==========
Other non-performing assets ...............   $        -    $        -
                                              ==========    ==========
Total non-performing assets ...............   $   74,079    $  128,154
                                              ==========    ==========
Total non-performing loans to net loans ...         0.20%         0.36%
                                              ==========    ==========
Total non-performing loans to total assets          0.17%         0.30%
                                              ==========    ==========
Total non-performing assets to total assets         0.17%         0.30%
                                              ==========    ==========

         For the year ended  September  30,  2001,  the amount of interest  that
would have been recorded on loans accounted for on a non-accrual  basis if those
loans had been current  according to the original loan agreements for the entire
period was $6,927.  This amount was not included in the Bank's  interest  income
for the  period.  The  amount of  interest  income on loans  accounted  for on a
non-accrual  basis that was included in income  during the year ended  September
30, 2001 was $1,842.

         Classified Assets.  Management, in compliance with OTS guidelines,  has
instituted an internal  loan review  program,  whereby  loans are  classified as
special  mention,  substandard,  doubtful or loss.  When a loan is classified as
substandard or doubtful, management is required to establish a valuation reserve
for loan losses in an amount considered  prudent by management.  When management
classifies  a portion  of a loan as loss,  a  reserve  equal to 100% of the loss
amount is required to be established or the loan is to be charged-off.

         An asset is considered "substandard" if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.  Substandard assets include those characterized by the distinct possibility
that the insured  institution will sustain some loss if the deficiencies are not
corrected.  Assets classified as doubtful have all of the weaknesses inherent in
those classified substandard,  with the added characteristic that the weaknesses
present  make  collection  or  liquidation  in  full,  highly  questionable  and
improbable,  on the basis of currently existing facts,  conditions,  and values.
Assets  classified as loss are those considered  uncollectible  and of so little
value that their  continuance as assets without the  establishment of a specific
loss reserve is not warranted. Assets which do not currently expose the insured

                                       43



institution to a sufficient  degree of risk to warrant  classification in one of
the  aforementioned  categories  but possess  credit  deficiencies  or potential
weaknesses are required to be designated special mention by management.

         Management's  evaluation  of  the  classification  of  assets  and  the
adequacy of the  allowance for loan losses is reviewed by the Board on a regular
basis and by the regulatory  agencies as part of their examination  process.  At
September 30, 2001, the Bank had  approximately  $57,000 of loans  classified as
"substandard," consisting of a first mortgage loan of approximately $52,000 on a
single family residence,  an unsecured consumer loan of approximately $2,000 and
an  auto  loan  of  approximately  $2,400.  None  of  the  loans  classified  as
substandard are included under  non-performing  assets, as shown in the table on
page 43. At September  30,  2001,  the Bank had  approximately  $74,000 of loans
classified as "doubtful,"  consisting of a first mortgage loan of  approximately
$23,000 on a single family  residence,  a first  mortgage loan of  approximately
$50,000 on a retirement home, and two unsecured  consumer loans of approximately
$500 and $1,000.  The entire balance of each of the loans classified as doubtful
is included under non- performing  assets,  as shown in the table on page 43. At
September 30, 2001, the Bank had no loans classified as "loss."

         As of September  30,  2001,  three of the  corporate  bonds held in the
Bank's held to maturity portfolio,  with an aggregate original value of $550,000
and an aggregate book value at September 30, 2001 of approximately $542,000, had
been downgraded to below investment-grade  status. The investment rating of each
has fallen  below the "BBB"  rating.  The Bank  considers  these  three bonds as
classified assets because each bond had a decline in fair value at September 30,
2001. The Bank has  classified a portion of each bond,  equal to the fair value,
as  "substandard."  At September 30, 2001,  the bonds were written down to their
fair market value since the decline in market values were considered  other than
temporary.  The Bank recognized an aggregate loss of approximately  $132,000 and
the   aggregate   investment  of  such  bonds  after  the  write  down  totalled
approximately  $410,000 at September  30, 2001.  The bond issuers are  companies
that are engaged in  technology,  financing  or mineral  industries.  Due to the
volatility  of such  industries,  these  bonds are  subject to  volatile  credit
ratings  due to the  cyclical  nature of these  industries,  even if the company
performance is  satisfactory.  The fair value of these  securities could further
decline due to the volatility of the cyclical  nature of the industries the bond
issuers  are engaged in and changes in  interest  rates.  Accordingly,  the Bank
could recognize further losses on these securities.  See Management's Discussion
and Analysis of Financial  Condition  and Results of  Operations - Comparison of
Operating  Results for Year Ended September 30, 2001 to Year Ended September 30,
2000 - Noninterest Expense.

         Allowance for Loan Losses. The allowance for loan losses is a valuation
account that reflects the Bank's  evaluation of the losses known and inherent in
its loan portfolio that are both probable and reasonable to estimate  associated
both with lending  activities and particular  problem assets. The Bank maintains
the allowance  through  provisions for loan losses that are charged to income in
the period they are  established.  The Bank charges  losses on loans against the
allowance for loan losses when it believes the  collection of loan  principal is
unlikely.  Recoveries  on loans  previously  charged-off  are added  back to the
allowance.

         The Bank's  evaluation  of the  appropriate  amount to provide for loan
losses  includes  separate  review of all loans on which the  collectibility  of
principal may not be reasonably assured. The Bank evaluates all classified loans
individually  and bases its  determination of a loss factor on the likelihood of
collectibility  of  principal  including  consideration  of  the  value  of  the
underlying  collateral  securing the loan.  Larger loans,  which would generally
include multi-family mortgages, other commercial real estate loans

                                       44


and   construction   loans,   are  also   generally   evaluated  for  impairment
individually.  The Bank also  segregates  loans by loan  category as part of its
allowance evaluation, and evaluates homogenous loans as a group.

         Although there may be other factors that also warrant  consideration in
maintaining  an  allowance  at a level  sufficient  to provide for  probable and
reasonably  estimable  losses,  the Bank  considers  the  following  factors  in
connection with its determination of appropriate loss factors and as part of its
overall evaluation of the allowance for loan losses:

          o    its historical loan loss experience;
          o    internal analysis of credit quality;
          o    general levels of non-performing loans and delinquencies;
          o    changes in loan concentrations by loan category;
          o    current estimated collateral values;
          o    peer group information;
          o    evaluation  of  credit  quality   conducted  in  bank  regulatory
               examinations; and
          o    economic and market trends impacting the Bank's lending area.

         In  recent   years,   the  Bank's   charge-offs   have  been  low  and,
consequently,  additions to the  allowance  have been more  reflective  of other
factors.

         This evaluation is inherently  subjective as it requires estimates that
are susceptible to significant  revisions as more information  becomes available
or as future events  change.  Future  additions to the allowance for loan losses
may  be  necessary  if  economic  and  other  conditions  in the  future  differ
substantially from the current operating environment. In addition, the OTS as an
integral part of its examination  process,  periodically reviews the Bank's loan
and foreclosed real estate  portfolios and the related allowance for loan losses
and valuation allowance for foreclosed real estate. The OTS may require the Bank
to  increase  the  allowance  for loan  losses or the  valuation  allowance  for
foreclosed real estate based on its review of information  available at the time
of the examination, which would negatively affect the Bank's earnings.

         It is the Bank's  policy to review its loan  portfolio,  in  accordance
with  regulatory  classification  procedures,  on at  least a  quarterly  basis.
Additionally,  the Bank maintains a program of reviewing loan applications prior
to making the loan and immediately after loans are made in an effort to maintain
loan quality.

                                       45


         The following table sets forth  information  with respect to the Bank's
allowance for loan losses at the dates indicated:



                                                             At September 30,
                                                        -----------------------------
                                                            2001             2000
                                                        ------------     ------------
                                                                 
Allowance balance (at beginning of period) ..........   $    152,895     $    152,245
                                                        ------------     ------------
Provision for loan losses ...........................         18,000           18,000
                                                        ------------     ------------
Charge-offs:
  First mortgage ....................................              -            9,295
  Home equity and second mortgage ...................              -                -
  Consumer ..........................................          4,917            8,055
                                                        ------------     ------------
Total charge-offs ...................................          4,917           17,350
Recoveries:
  First mortgage ....................................            136                -
                                                        ------------     ------------
Total recoveries ....................................            136                -
                                                        ------------     ------------
Net (charge-offs) recoveries ........................         (4,781)         (17,350)
                                                        ------------     ------------
Allowance balance (at end of period) ................   $    166,114     $    152,895
                                                        ============     ============

Total loans outstanding .............................   $ 40,569,879     $ 37,772,462
                                                        ============     ============

Average loans outstanding ...........................   $ 38,776,998     $ 36,817,264
                                                        ============     ============
Allowance for loan losses as a percent of total loans
   outstanding ......................................           0.41%            0.40%
                                                        ============     ============
Net loans charged off as a percent of average loans
   outstanding ......................................           0.01%            0.05%
                                                        ============     ============


         Allocation of Allowance for Loan Losses. The following table sets forth
the  allocation of the Bank's  allowance  for loan losses by collateral  and the
percent of loans in each category to total loans  receivable,  net, at the dates
indicated. Management determines the allocation of the Bank's allowance for loan
losses  based  on its  assessment  of the  risk  characteristics  of  each  loan
category.  The change in allocation of the allowance  from period to period also
reflects the relative balances at year end of each loan category. The portion of
the loan loss  allowance  allocated to each loan category does not represent the
total  available for losses which may occur within the loan  category  since the
total loan loss allowance is a valuation  reserve  applicable to the entire loan
portfolio. The allocation is subject to change as management's assessment of the
risk characteristics of each loan category may change from time to time.


                                                  At September 30,
                                      ------------------------------------------
                                            2001                   2000
                                      --------------------    ------------------
                                                Percent of           Percent of
                                                 Loans to             Loans to
                                      Amount   Total Loans    Amount Total Loans
                                      ------   -----------    ------ -----------
At end of period allocated to:
First mortgage..................... $144,213       90.05%   $ 90,931    89.16%
Home equity and second mortgage....   14,470        7.76      19,173     8.42
Consumer...........................    7,431        2.20      42,791     2.42
                                    --------      ------    --------   ------
Total allowance.................... $166,114      100.00%   $152,895   100.00%
                                    ========      ======    ========   ======


                                       46


Investment Activities

         General. Federally chartered savings banks have the authority to invest
in various  types of liquid  assets,  including  United  States  Government  and
government  agency  obligations,  securities  of various  federal  agencies  and
government-sponsored    entities   (including   securities   collateralized   by
mortgages),  certificates of deposits of insured banks and savings institutions,
municipal securities and corporate debt securities.

         SFAS No. 115,  "Accounting  for Certain  Investments in Debt and Equity
Securities,"  requires  that  securities be  categorized  as "held to maturity,"
"trading securities" or "available for sale," based on management's intent as to
the ultimate  disposition of each security.  SFAS No. 115 allows debt securities
to be classified  as "held to maturity" and reported in financial  statements at
amortized cost only if the reporting  entity has the positive intent and ability
to hold these securities to maturity.  Securities that might be sold in response
to changes in market interest rates, changes in the security's  prepayment risk,
increases in loan demand, or other similar factors cannot be classified as "held
to maturity."

         The Bank does not currently use or maintain a trading account. Debt and
equity  securities  not  classified  as "held to  maturity"  are  classified  as
"available  for  sale."  These  securities  are  reported  at  fair  value,  and
unrealized  gains and losses on the  securities  are excluded  from earnings and
reported,  net of deferred  taxes, as a separate  component of equity.  The Bank
consults  with  an  outside   investment  advisor  in  managing  its  investment
portfolio.

         All of the Bank's  securities carry market risk insofar as increases in
market rates of interest may cause a decrease in their market value. Investments
in  securities  are made  based on certain  considerations,  which  include  the
interest rate, tax  considerations,  yield,  settlement date and maturity of the
security, the Bank's liquidity position, and anticipated cash needs and sources.
The effect  that the  proposed  security  would  have on the  Bank's  credit and
interest rate risk and risk-based capital is also considered. The Bank purchases
securities to provide necessary  liquidity for day-to-day  operations,  and when
investable funds exceed loan demand.

         The investment policy of the Bank, which is established by the Board of
Directors,  is designed to foster earnings and liquidity within prudent interest
rate  risk  guidelines,  while  complementing  the  Bank's  lending  activities.
Generally, the Bank's investment policy is to invest funds in various categories
of  securities  and   maturities   based  upon  the  Bank's   liquidity   needs,
asset/liability  management  policies,  investment  quality,  marketability  and
performance  objectives.  The Board of Directors  reviews the Bank's  securities
portfolio on a monthly basis.

         The  Bank's   securities   classified  as  held  to  maturity   totaled
approximately  $2.4 million at September 30, 2001,  and  consisted  primarily of
approximately $900,000 in municipal obligations,  $1.3 million in corporate bond
obligations,  and $200,000 of mortgage-backed  securities. The Bank's securities
classified  as  available-for-sale  totaled $2.0 million at September  30, 2001,
including approximately $795,000 in municipal obligations. See Notes B, C, D and
E of the notes to the financial statements.

         The Bank does not participate in hedging programs, interest rate swaps,
or other activities  involving the use of off-balance sheet derivative financial
instruments. Further, the Bank does not invest in securities which are not rated
investment grade.

                                       47


         The various  obligations held in the Bank's  securities  portfolio have
varying  characteristics  as to rate,  maturity  and call  provisions.  Callable
securities  totaled  approximately  $2.1 million at September 30, 2001,  and the
Bank's investment yield could be reduced if these securities are called prior to
maturity.

         Mortgage-backed  Securities.  Mortgage-backed  securities  represent  a
participation  interest  in a  pool  of  one-  to  four-family  or  multi-family
mortgages,   although  the  Bank  focuses  its  investments  on  mortgage-backed
securities secured by one- to four-family mortgages.

         The mortgage  originators use  intermediaries  (generally United States
Government agencies and government-sponsored  enterprises) to pool and repackage
the  participation  interests in the form of securities,  with investors such as
the Bank receiving the principal and interest  payments on the  mortgages.  Such
United States Government agencies and government-sponsored enterprises guarantee
the payment of principal and interest to investors.

         Mortgage-backed  securities are typically  issued with stated principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates  that  are  within  a  specific  range  and  have  varying
maturities.   The  life  of  a   mortgage-backed   pass-through   security  thus
approximates the life of the underlying  mortgages.  The  characteristics of the
underlying pool of mortgages,  i.e.,  fixed-rate or adjustable-rate,  as well as
prepayment  risk,  are  passed  on to the  certificate  holder.  Mortgage-backed
securities are generally referred to as mortgage  participation  certificates or
pass-through   certificates.   The  Bank's  mortgage-backed  securities  consist
primarily of securities issued by the Government  National Mortgage  Association
("GNMA" or "Ginnie Mae"), the Federal Home Loan Mortgage Corporation ("FHLMC" or
"Freddie Mac") and the Federal National Mortgage  Association ("FNMA" or "Fannie
Mae").  Mortgage-backed  securities generally yield less than the mortgage loans
underlying  such  securities  because  of their  payment  guarantees  or  credit
enhancements which offer nominal credit risk to the security holder.

         At September 30, 2001, the Bank's  mortgage-backed  securities  totaled
$540,000. For information regarding the maturities of the Bank's mortgage-backed
securities, see Notes C and E of the notes to the financial statements.

         Expected  maturities  will differ from  contractual  maturities  due to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with and without prepayment penalties.

         Other  Securities.  Other  securities held by the Bank at September 20,
2001  consist  of  equity  securities   including   FHLMC/FNMA  stock  totalling
approximately  $380,000,  a mortgage securities mutual fund investment totalling
approximately  $264,000 and a $312,600  investment in FHLB of Pittsburgh  common
stock (this amount is not shown in the securities portfolio). As a member of the
FHLB of Pittsburgh,  ownership of FHLB of Pittsburgh  common shares is required.
The  mortgage  securities  mutual  fund is  composed  of  FHLMC,  FNMA  and GNMA
mortgage-backed  related  securities  and  U.S.  Treasury  obligations,  and  is
considered  a prudent  investment  because  the  underlying  mortgages  are high
quality,  the shares  owned are liquid and the  income  generates  a  sufficient
return on assets within acceptable risk limitations. The other equity securities
provide diversification and complement the Bank's overall investment strategy.

                                       48


Securities Portfolio

         The  following  table  sets  forth  the  carrying  value of the  Bank's
securities portfolio at the dates indicated.


                                                       At September 30,
                                                    -----------------------
                                                       2001         2000
                                                    ----------   ----------
Securities Held to Maturity:
- ---------------------------

Mortgage-backed securities ......................   $  223,531   $  299,266
Municipal bonds .................................      907,837      496,694
Corporate bonds .................................    1,253,618    1,191,706
                                                    ----------   ----------

  Total Securities held to maturity .............    2,384,986    1,987,666
                                                    ----------   ----------

Securities available for sale (at fair value):
- ---------------------------------------------

U.S. Government and government agency obligations      200,702      511,895
Mortgage-backed securities ......................      316,831      380,379
Municipal bonds .................................      795,209    1,024,653
Mortgage securities mutual fund .................      264,223      340,478
FHLMC/FNMA stock ................................      384,818      108,126
                                                    ----------   ----------

 Total securities available for sale ............    1,961,783    2,365,531
                                                    ----------   ----------

    Total .......................................   $4,346,769   $4,353,197
                                                    ==========   ==========

                                       49


         Carrying Values, Yields and Maturities.  The following table sets forth
certain information  regarding the carrying values,  weighted average yields and
maturities of the Bank's investment and mortgage-backed  securities portfolio at
September  30,  2001.  Average  yields on tax exempt  obligations  have not been
computed on a tax  equivalent  basis.  Securities  with no maturity date (mutual
funds and FHLMC/FNMA stock) have not been included in the following table.



                                                                 At September 30, 2001
                        ------------------------------------------------------------------------------------------------------------
                         One Year or Less   One to Five Years      Five to Ten Years More than Ten Years Total Investment Securities
                        ------------------  ------------------    ------------------ ------------------- ---------------------------
                        Carrying   Average  Carrying   Average    Carrying  Average  Carrying  Average   Carrying   Average   Market
                         Value      Yield    Value      Yield      Value     Yield     Value    Yield      Value     Yield    Value
                                                                 (Dollars in thousands)

                                                                                          
U.S. government
    agency
    securities........  $      -        -%  $      -         -%    $     -        -%  $   201    6.57%  $    201     6.57%   $   201

Mortgage-backed
    securities........         -        -         38      8.40          79     8.97       423    8.00        540     8.17        543

Corporate bonds.......       414     6.81        292      6.28         546     7.84       100    7.00      1,254     7.12      1,256

Municipal bonds.......         -        -          -         -         679     4.81     1,024    5.21      1,703     5.05      1,716

Mortgage securities
    mutual fund ......       264     5.85          -         -           -        -         -       -        264     5.85        264

FHLMC/FNMA Stock......       385     1.23          -         -           -        -         -       -        385     1.23        385
                        --------            --------               -------            -------           --------             -------
  Total...............  $  1,063     4.62%  $    330      6.52%    $ 1,206     6.33%  $ 1,748    6.14%  $  4,347     5.85%   $ 4,365
                        ========    =====   ========     =====     =======    =====   =======   =====   ========    =====    =======


                                                               50



Sources of Funds

         General.  Deposits are the major source of the Bank's funds for lending
and other investment purposes. In addition, the Bank derives funds from loan and
mortgage-backed securities principal repayments, and proceeds from the maturity,
call and sale of mortgage-backed securities and investment securities.  Loan and
mortgage-backed  securities  payments are a relatively  stable  source of funds,
while deposit inflows are significantly influenced by general interest rates and
money  market  conditions.  Borrowings  (principally  from  the  FHLB)  are also
periodically  used to supplement the amount of funds for lending and investment.
At September 30, 2001, the Bank had no borrowings.

         Deposits.  The Bank's current deposit products include  certificates of
deposit  accounts  ranging in terms  from three  months to five years as well as
checking,  savings,  money  market,  club  accounts  and  individual  retirement
accounts  ("IRAs").  Deposit  account  terms vary,  primarily as to the required
minimum balance amount, the amount of time that the funds must remain on deposit
and the  applicable  interest  rate. A majority of deposits  are in  fixed-term,
market-rate certificate accounts.

         Deposits are obtained primarily from residents of Allegheny County. The
Bank uses  traditional  methods of  advertising  to attract  new  customers  and
deposits,  including print media, direct mail and inserts included with customer
statements.  The Bank does not utilize the services of deposit brokers. The Bank
occasionally offers premiums or incentives for opening accounts.

         The Bank pays interest on its deposits which are generally  competitive
in its market.  The  determination  of interest  rates is based upon a number of
factors,  including: (1) the Bank's need for funds based on loan demand, current
maturities  of  deposits  and other cash flow needs;  (2) a current  survey of a
selected  group of  competitors'  rates for  similar  products;  (3) the  Bank's
current  cost of funds and its yield on assets;  and (4) the  alternate  cost of
funds on a wholesale  basis,  in particular  the cost of advances from the FHLB.
Interest  rates are reviewed and set by the President and the Board of Directors
at semi- monthly meetings.

         The Bank has a majority  percentage of  certificates  of deposit in its
deposit  portfolio  (55.8% at September 30, 2001). The Bank's liquidity could be
reduced if a significant  amount of certificates  of deposit,  maturing within a
short  period  of  time,  were  not  renewed.  A  significant   portion  of  the
certificates  of deposit  remain  with the Bank  after they  mature and the Bank
believes  that this  will  continue.  However,  the need to  retain  these  time
deposits could result in an increase in the Bank's cost of funds.

         Deposits in the Bank as of September  30,  2001,  were  represented  by
various types of savings programs described below.

                                       51





                                                      Balance at        Percentage of
Category                       Interest Rate(1)    September 30, 2001   Total Deposits
- --------                       ----------------    ------------------   --------------
                                                                   
NOW Accounts (2)                    2.21%               $ 6,415,613             16.4%
Savings Accounts                    3.29                 10,846,583             27.8

Certificates of Deposit(3):
3.00-3.99%                          3.30                     85,418              0.2
4.00-4.99%                          4.42                  5,947,183             15.2
5.00-5.99%                          5.40                  5,671,534             14.6
6.00-6.99%                          6.22                  7,953,139             20.4
7.00-7.99%                          7.29                  2,118,188              5.4
                                                        -----------           ------
                                                        $39,037,658           100.00%
                                                        ===========           ======


- ---------------
(1)  Weighted average rate as of September 30, 2001.
(2)  Includes money market accounts.
(3)  Includes  jumbo  certificates  of  deposit  of $4.6  million.  See table of
     maturities of certificates of deposit of $100,000 or more.

         The following table sets forth the aggregate maturities of certificates
of deposit at September 30, 2001.


            2002................          $11,977,015
            2003................            5,942,341
            2004................            1,984,874
            2005................              985,093
            2006................              886,139
                                          -----------
              Total                       $21,775,462
                                          ===========

         The  following  table  shows the amount of the Bank's  certificates  of
deposit of $100,000 or more by time remaining until maturity as of September 30,
2001.


                                                     Certificates
Maturity Period                                       of Deposit
- ---------------                                       ----------
Within three months...............................    $  905,000
Three through six months..........................       524,184
Six through twelve months.........................       417,250
Over twelve months................................     2,722,472
                                                      ----------
                                                      $4,568,906
                                                      ==========

         Borrowings.  Deposits  are the  primary  source of funds of the  Bank's
lending and investment  activities and for its general  business  purposes.  The
Bank, as the need arises or in order to take advantage of funding opportunities,
borrows funds in the form of advances from the FHLB to supplement  its supply of
lendable funds and to meet deposit  withdrawal  requirements.  Advances from the
FHLB are typically  secured by the Bank's stock in the FHLB and a portion of the
Bank's  residential  mortgage  loans and may be secured by other assets,  mainly
securities which are obligations of or guaranteed by the U.S.

                                       52


Government.  The  Bank has a line of  credit  for $4.0  million  from the  FHLB,
maturing February 27, 2002 with an interest rate of 3.56% at September 30, 2001.
The Bank had draws of $0 and  $1,450,000 on this line of credit at September 30,
2001  and  2000,  respectively.  See  Note  J of  the  notes  to  the  financial
statements.

         The following  table sets forth certain  information  regarding  Bank's
borrowed funds.

                                                     Year Ended September 30,
                                                  ------------------------------
                                                       2001           2000
                                                  -------------    -------------
FHLB Advances:
Average balance outstanding......................    $ 128,000       $2,151,000
Maximum amount outstanding
  at any month-end during the period.............      650,000        3,150,000
Balance outstanding at end of period.............            -        1,450,000
Weighted average interest rate
  during the period..............................         6.25%            5.95%
Weighted average interest rate
  at end of period...............................            -%            6.77%

Subsidiary Activity

         The Bank is permitted to invest its assets in the capital  stock of, or
originate secured or unsecured loans to, subsidiary  corporations.  The Bank has
one subsidiary, which is not active.

Personnel

         As of September 30, 2001, the Bank had nine full-time employees and two
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining  unit.  The Bank believes its  relationship  with its employees to be
satisfactory.

Properties and Equipment

         The Bank's main  office is located at 2000 Mt.  Troy Road,  Pittsburgh,
Pennsylvania.  The Bank also conducts its business through a full-service branch
office  located at 1930 Spring  Garden  Avenue,  Pittsburgh,  Pennsylvania.  The
Bank's branch office is located inside a Shop'n Save supermarket.  The Bank uses
an outside service company for its data processing.

         The  following  table sets forth the location of the Bank's main office
and branch  office,  the year the offices  were opened and the net book value of
each office and its related equipment.


                        Year Facility    Leased or      Net Book Value at
Office Location             Opened         Owned       September 30, 2001
- ---------------             ------         -----       ------------------

Main Office                  1973          Owned            $231,000
Branch Office                1976         Leased              12,000


                                       53



Legal Proceedings

         The Bank,  from time to time, is a party to routine  litigation,  which
arises in the  normal  course of  business,  such as  claims to  enforce  liens,
condemnation  proceedings  on  properties  in  which  the  Bank  holds  security
interests, claims involving the making and servicing of real property loans, and
other  issues  incident  to the  business  of the Bank.  There were no  lawsuits
pending or known to be contemplated  against the Bank at September 30, 2001 that
would have a material effect on our operations or income.

                                   REGULATION

         Set forth below is a brief  description  of certain laws that relate to
the regulation of the Bank and Reserve Bancorp,  Inc. after the conversion.  The
description  does not purport to be complete and is qualified in its entirety by
reference to applicable laws and regulations. The Bank and Reserve Bancorp, Inc.
operate  in a  highly  regulated  industry.  The  U.S.  government  could  adopt
regulations  or enact laws which  restrict  the  operations  of the Bank  and/or
Reserve  Bancorp,  Inc. or impose  burdensome  requirements  upon one or both of
them. This could reduce the profitability of the Bank and Reserve Bancorp,  Inc.
and could impair the value of the Bank's  franchise which could hurt the trading
price of Reserve Bancorp, Inc. common stock.

Financial Modernization Legislation

         The  Gramm-Leach-Bliley  Financial  Services  Modernization Act of 1999
(the "GLB  Act")  repealed  the  prohibitions  against  bank  affiliations  with
securities and insurance firms.  The GLB Act authorizes  qualifying bank holding
companies to become  financial  holding  companies  and thereby  affiliate  with
securities firms and insurance companies and engage in other activities that are
financial  in  nature.  The GLB Act  defines  financial  in  nature  to  include
securities underwriting,  dealing and market making; sponsoring mutual funds and
investment  companies;  insurance  underwriting  and  agency;  merchant  banking
activities,  and activities  that the Federal Reserve Board has determined to be
closely related to banking. A qualifying national bank also may engage,  subject
to limitations on investment,  in activities that are financial in nature, other
than insurance underwriting, insurance company portfolio investment, real estate
development,  and real estate investment,  through a financial subsidiary of the
bank.

         The GLB Act  repeals the  "unitary  savings  and loan  holding  company
exemption"  from the  restrictions  imposed by the Home  Owners' Loan Act on the
business  activities  of savings and loan holding  companies.  As a result,  any
savings  and loan  holding  company  formed  after May 4, 1999,  such as Reserve
Bancorp,  Inc., will be subject to statutory and regulatory  restrictions on its
business  activities.  See  Regulation - Regulation of Reserve  Bancorp,  Inc. -
Activities Restrictions.

         In addition,  the GLB Act imposes  significant  new  financial  privacy
obligations and reporting requirements on all financial institutions,  including
federal savings banks.  Specifically,  the statute, among other things, requires
financial  institutions  (a) to establish  privacy policies and disclose them to
customers both at the  commencement of a customer  relationship and on an annual
basis  and  (b) to  permit  customers  to opt out of a  financial  institution's
disclosure of financial  information to nonaffiliated third parties. The federal
financial  regulators,  including the OTS, have  promulgated  final  regulations
implementing these provisions, which became effective July 1, 2001.

         Furthermore, the GLB Act also enacts significant changes to the Federal
Home Loan Bank System.  The GLB Act expands the permissible uses of Federal Home
Loan Bank advances by community  financial  institutions  (under $500 million in
assets) to include funding loans to small businesses, small farms and

                                       54



small agri- businesses.  The GLB Act also makes membership in a regional Federal
Home Loan Bank voluntary for federal savings banks.

Regulation of Reserve Bancorp, Inc.

         General. Upon completion of the conversion,  Reserve Bancorp, Inc. will
become a savings and loan holding company within the meaning of Section 10(o) of
the Home Owners' Loan Act. Reserve Bancorp, Inc. will be required to register as
a savings and loan  holding  company and file  reports  with the OTS and will be
subject to regulation and examination by the OTS. In addition, the OTS will have
enforcement authority over Reserve Bancorp, Inc. and any non-savings institution
subsidiaries.  This will permit the OTS to restrict or prohibit  activities that
it  determines  to be a serious risk to the Bank.  This  regulation  is intended
primarily for the  protection of the  depositors and not for the benefit of you,
as stockholders of Reserve Bancorp, Inc.

         Activities  Restrictions.  As a savings and loan holding company formed
after May 4, 1999,  Reserve  Bancorp,  Inc. will not be a grandfathered  unitary
savings and loan holding company under the GLB Act following the conversion.  As
a result, Reserve Bancorp, Inc. and its non-savings institution subsidiaries, if
any  exist  in  the  future,   will  be  subject  to  statutory  and  regulatory
restrictions on their business  activities.  Under the Home Owners' Loan Act, as
amended by the GLB Act, the nonbanking  activities of Reserve Bancorp, Inc. will
be restricted to certain activities  specified by OTS regulation,  which include
performing  services  and  holding  properties  used  by a  savings  institution
subsidiary,  activities  authorized for savings and loan holding companies as of
March 5, 1987, and nonbanking activities  permissible for bank holding companies
pursuant to the Bank Holding  Company Act of 1956 (the "BHC Act") or  authorized
for financial holding companies pursuant to the GLB Act. Furthermore, no company
may  acquire  control of the Bank  unless the  acquiring  company  was a unitary
savings and loan holding company on May 4, 1999 (or became a unitary savings and
loan holding company pursuant to an application  pending as of that date) or the
company is only engaged in activities  that are  permitted for multiple  savings
and loan holding  companies or for financial holding companies under the BHC Act
as amended by the GLB Act.

         Mergers and  Acquisitions.  Reserve Bancorp,  Inc. must obtain approval
from the OTS  before  acquiring  more  than 5% of the  voting  stock of  another
savings  institution  or savings and loan holding  company or acquiring  such an
institution  or holding  company by merger,  consolidation  or  purchase  of its
assets.  In  evaluating  an  application  for Reserve  Bancorp,  Inc. to acquire
control of a savings  institution,  the OTS would  consider  the  financial  and
managerial  resources  and future  prospects  of Reserve  Bancorp,  Inc. and the
target  institution,  the effect of the acquisition on the risk to the insurance
funds, the convenience and the needs of the community and competitive factors.

Regulation of Mt. Troy Savings Bank

         General. As a federally chartered,  SAIF-insured savings bank, Mt. Troy
Savings Bank is subject to extensive regulation by the OTS and the FDIC. Lending
activities  and  other  investments  must  comply  with  federal  statutory  and
regulatory  requirements.  Mt.  Troy  Savings  Bank is also  subject  to reserve
requirements of the Federal Reserve System.  Federal  regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
This regulatory structure gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies  regarding the  classification  of assets and the
level of the allowance for loan losses.

                                       55


         The OTS regularly  examines Mt. Troy Savings Bank and prepares  reports
to Mt. Troy Savings Bank's Board of Directors on deficiencies,  if any, found in
its  operations.  Mt. Troy Savings Bank's  relationship  with its depositors and
borrowers is also  regulated by federal law,  especially  in such matters as the
ownership  of savings  accounts  and the form and  content of Mt.  Troy  Savings
Bank's mortgage documents.

         Mt.  Troy  Savings  Bank  must file  reports  with the OTS and the FDIC
concerning its activities and financial  condition,  and must obtain  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions of other financial institutions. Any change in applicable statutory
and regulatory  requirements,  whether by the OTS, the FDIC or the United States
Congress,  could have a material adverse impact on Reserve Bancorp, Inc. and Mt.
Troy Savings Bank, and their operations.

         Insurance  of  Deposit  Accounts.  The FDIC  administers  two  separate
deposit insurance funds. Generally,  the Bank Insurance Fund (the "BIF") insures
the deposits of commercial  banks and the SAIF ("SAIF")  insures the deposits of
savings  institutions.  The FDIC is  authorized  to increase  deposit  insurance
premiums if it  determines  such  increases  are  appropriate  to  maintain  the
reserves of either the SAIF or BIF or to fund the administration of the FDIC. In
addition,  the FDIC is authorized to levy emergency  special  assessments on BIF
and SAIF members. The FDIC has set the annual deposit insurance assessment rates
for SAIF-member  institutions  for the first six months of 2000 at 0% of insured
deposits for well-capitalized  institutions with the highest supervisory ratings
to .027% of insured  deposits  for  institutions  in the worst  risk  assessment
classification. The assessment rate for most savings institutions, including Mt.
Troy Savings Bank, is currently 0%.

         In  addition,  all  FDIC-insured   institutions  are  required  to  pay
assessments  to the FDIC at an annual  rate of  approximately  .0212% of insured
deposits to fund interest payments on bonds issued by the Financing  Corporation
("FICO"),  an agency of the Federal  government  established to recapitalize the
predecessor to the SAIF.  These  assessments  will continue until the FICO bonds
mature in 2017.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total  adjusted  assets,  (2) "Tier 1" or "core"  capital equal to at
least 4% (3% if the institution has received the highest  possible rating on its
most recent  examination) of total adjusted assets,  and (3) risk-based  capital
equal  to  8% of  total  risk-weighted  assets.  For  Mt.  Troy  Savings  Bank's
compliance with these regulatory capital standards, see Historical and Pro Forma
Capital Compliance.

         In addition,  the OTS may require that a savings institution that has a
risk-based  capital  ratio  of less  than  8%,  a ratio  of  Tier 1  capital  to
risk-weighted  assets  of less  than 4% or a ratio  of Tier 1  capital  to total
adjusted  assets of less than 4% (3% if the institution has received the highest
rating on its most recent  examination)  take  certain  action to  increase  its
capital ratios. If the savings  institution's capital is significantly below the
minimum  required  levels of capital or if it is  unsuccessful in increasing its
capital ratios, the OTS may restrict its activities.

         For  purposes  of the OTS  capital  regulations,  tangible  capital  is
defined as core capital less all intangible  assets except for certain  mortgage
servicing  rights.  Tier 1 or core  capital is  defined as common  stockholders'
equity,  noncumulative  perpetual preferred stock and related surplus,  minority
interests  in the equity  accounts  of  consolidated  subsidiaries,  and certain
nonwithdrawable  accounts and pledged deposits of mutual savings banks. Mt. Troy
Savings  Bank does not have any  nonwithdrawable  accounts or pledged  deposits.
Tier 1 and core capital are reduced by an institution's  intangible assets, with
limited  exceptions for certain  mortgage and nonmortgage  servicing  rights and
purchased credit card relationships. Both core

                                       56



and  tangible  capital  are  further  reduced by an amount  equal to the savings
institution's  debt  and  equity  investments  in  "nonincludable"  subsidiaries
engaged in activities not permissible to national banks other than  subsidiaries
engaged in activities  undertaken as agent for customers or in mortgage  banking
activities and subsidiary depository institutions or their holding companies.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total capital of 8% of risk-weighted assets. Total capital equals
the sum of core and  supplementary  capital.  The  components  of  supplementary
capital  include,  among other  items,  cumulative  perpetual  preferred  stock,
perpetual   subordinated   debt,   mandatory   convertible   subordinated  debt,
intermediate-term  preferred stock, the portion of the allowance for loan losses
not  designated  for specific loan losses and up to 45% of  unrealized  gains on
equity  securities.  The  portion  of the  allowance  for loan and lease  losses
includable  in  supplementary  capital  is  limited  to a  maximum  of  1.25% of
risk-weighted assets. Overall,  supplementary capital is limited to 100% of core
capital.  For purposes of  determining  total capital,  a savings  institution's
assets are reduced by the amount of capital instruments held by other depository
institutions  pursuant  to  reciprocal  arrangements  and by the  amount  of the
institution's  equity  investments  (other  than  those  deducted  from core and
tangible   capital)   and  its  high   loan-to-value   ratio   land   loans  and
non-residential construction loans.

         A savings  institution's  risk-based  capital  requirement  is measured
against risk-weighted assets, which equal the sum of each on-balance-sheet asset
and the  credit-equivalent  amount of each  off-balance-  sheet item after being
multiplied by an assigned risk weight. These risk weights range from 0% for cash
to 100% for delinquent loans, property acquired through foreclosure,  commercial
loans, and other assets.

         OTS rules  require a deduction  from  capital for savings  institutions
with certain levels of interest rate risk. The OTS calculates the sensitivity of
an institution's  net portfolio value based on data submitted by the institution
in a schedule to its quarterly  Thrift  Financial  Report and using the interest
rate risk measurement  model adopted by the OTS. The amount of the interest rate
risk component, if any, deducted from an institution's total capital is based on
the institution's  Thrift Financial Report filed two quarters  earlier.  The OTS
has indefinitely  postponed  implementation of the interest rate risk component,
and Mt. Troy Savings Bank has not been required to determine  whether it will be
required to deduct an interest rate risk component from capital.

         Prompt Corrective  Regulatory  Action.  Under the OTS Prompt Corrective
Action  regulations,  the OTS is required to take  supervisory  actions  against
undercapitalized   institutions,   the  severity  of  which   depends  upon  the
institution's level of capital.  Generally, a savings institution that has total
risk-based  capital  of less than  8.0%,  or a  leverage  ratio or a Tier 1 core
capital ratio that is less than 4.0%, is  considered to be  undercapitalized.  A
savings  institution that has total risk-based  capital less than 6.0%, a Tier 1
core risk-based capital ratio of less than 3.0% or a leverage ratio that is less
than  3.0% is  considered  to be  "significantly  undercapitalized."  A  savings
institution  that has a tangible  capital to assets  ratio equal to or less than
2.0% is deemed  to be  "critically  undercapitalized."  Generally,  the  banking
regulator is required to appoint a receiver or  conservator  for an  institution
that is  "critically  undercapitalized."  The  regulation  also  provides that a
capital  restoration  plan must be filed with the OTS within  forty-five days of
the  date  an  institution   receives   notice  that  it   is"undercapitalized,"
"significantly  undercapitalized" or "critically undercapitalized." In addition,
numerous  mandatory  supervisory  actions become  immediately  applicable to the
institution,  including, but not limited to, restrictions on growth,  investment
activities, capital distributions,  and affiliate transactions. The OTS may also
take  any  one  of  a  number  of  discretionary   supervisory  actions  against
undercapitalized institutions, including the issuance of a capital directive and
the replacement of senior executive officers and directors.

                                       57


         Dividend and Other Capital  Distribution  Limitations.  The OTS imposes
various  restrictions or requirements on the ability of savings  institutions to
make capital distributions, including cash dividends.

         A  savings  institution  that is a  subsidiary  of a  savings  and loan
holding  company,  such as Mt. Troy Savings Bank,  must file an application or a
notice with the OTS at least thirty days before making a capital distribution. A
savings  institution  must file an  application  for prior approval of a capital
distribution  if:  (i) it is not  eligible  for  expedited  treatment  under the
applications  processing  rules of the OTS; (ii) the total amount of all capital
distributions,  including the proposed capital distribution,  for the applicable
calendar year would exceed an amount equal to the savings  bank's net income for
that year to date plus the  institution's  retained net income for the preceding
two  years;  (iii) it would not  adequately  be  capitalized  after the  capital
distribution;  or (iv) the distribution  would violate an agreement with the OTS
or applicable regulations.

         Mt. Troy Savings  Bank will be required to file a capital  distribution
notice or  application  with the OTS  before  paying  any  dividend  to  Reserve
Bancorp,  Inc.  However,  capital  distributions by Reserve Bancorp,  Inc., as a
savings  and loan  holding  company,  will  not be  subject  to the OTS  capital
distribution rules.

         The OTS may  disapprove a notice or deny an  application  for a capital
distribution if: (i) the savings institution would be undercapitalized following
the capital  distribution;  (ii) the proposed capital distribution raises safety
and  soundness  concerns;  or (iii) the  capital  distribution  would  violate a
prohibition  contained in any statute,  regulation or agreement.  In addition, a
federal  savings  institution  cannot  distribute  regulatory  capital  that  is
required for its liquidation account.

         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified  thrift  lender  ("QTL")  test or they become  subject to the business
activity  restrictions  and branching  rules  applicable to national  banks.  To
qualify as a QTL, a savings  institution  must  either (i) be deemed a "domestic
building and loan association" under the Internal Revenue Code by maintaining at
least 60% of its total  assets in  specified  types of assets,  including  cash,
certain  government  securities,  loans  secured by and other assets  related to
residential real property,  educational loans and investments in premises of the
institution or (ii) satisfy the statutory QTL test set forth in the Home Owners'
Loan Act by  maintaining  at least  65% of its  "portfolio  assets"  in  certain
"Qualified Thrift  Investments"  (defined to include  residential  mortgages and
related equity investments,  certain mortgage-related securities, small business
loans,  student  loans and  credit  card  loans,  and 50% of  certain  community
development loans). For purposes of the statutory QTL test, portfolio assets are
defined  as  total  assets  minus  intangible  assets,   property  used  by  the
institution in conducting its business,  and liquid assets equal to 20% of total
assets.  A savings  institution  must  maintain its status as a QTL on a monthly
basis in at least nine out of every twelve months. Mt. Troy Savings Bank met the
QTL test as of  September  30, 2001 and in each of the last  twelve  months and,
therefore, qualifies as a QTL.

         Transactions with Affiliates.  Generally,  federal banking law requires
that  transactions  between a savings  institution or its  subsidiaries  and its
affiliates  must  be on  terms  as  favorable  to  the  savings  institution  as
comparable transactions with non-affiliates. In addition, certain types of these
transactions   are  restricted  to  an  aggregate   percentage  of  the  savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates  in order to  receive  loans  from the  savings  institution.  In
addition,  a savings  institution may not extend credit to any affiliate engaged
in  activities  not  permissible  for a bank  holding  company  or  acquire  the
securities of any affiliate that is not a subsidiary. The OTS has the discretion
to treat  subsidiaries  of savings  institutions as affiliates on a case-by-case
basis.

                                       58


         Community  Reinvestment  Act.  Under  the  Community  Reinvestment  Act
("CRA"), every insured depository institution,  including Mt. Troy Savings Bank,
has a continuing and affirmative  obligation  consistent with its safe and sound
operation to help meet the credit needs of its entire  community,  including low
and moderate income  neighborhoods.  The CRA does not establish specific lending
requirements  or  programs  for  financial  institutions  nor  does it  limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community.  The CRA requires the OTS
to assess the depository institution's record of meeting the credit needs of its
community  and to take such record  into  account in its  evaluation  of certain
applications by such  institution,  such as a merger or the  establishment  of a
branch by Mt. Troy Savings Bank. An unsatisfactory CRA examination rating may be
used as the basis for the denial of an  application by the OTS. Mt. Troy Savings
Bank  received  a   "satisfactory"   overall  rating  in  its  most  recent  CRA
examination.

         Federal Home Loan Bank System. Mt. Troy Savings Bank is a member of the
FHLB of Pittsburgh, which is one of twelve regional FHLBs. Each FHLB serves as a
reserve or central bank for its members within its assigned region. It is funded
primarily from funds deposited by financial  institutions  and proceeds  derived
from the sale of consolidated  obligations of the FHLB System. It makes loans to
members  pursuant  to  policies  and  procedures  established  by the  board  of
directors of the FHLB.

         As a member, Mt. Troy Savings Bank is required to purchase and maintain
stock in the FHLB of  Pittsburgh  in an amount equal to the greater of 1% of our
aggregate unpaid residential  mortgage loans, home purchase contracts or similar
obligations  at the  beginning  of each year or 5% of FHLB  advances.  We are in
compliance  with this  requirement.  The FHLB  imposes  various  limitations  on
advances  such as limiting  the amount of certain  types of real estate  related
collateral to 30% of a member's capital and limiting total advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository institutions to maintain  non-interest-bearing  reserves at specified
levels against their checking  accounts and non-personal  certificate  accounts.
The balances maintained to meet the reserve  requirements imposed by the Federal
Reserve System may be used to satisfy the OTS liquidity requirements.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.

                                    TAXATION

Federal Taxation

         Savings  institutions are subject to the Internal Revenue Code of 1986,
as amended (the "Code"), in the same general manner as other corporations.

         All thrift institutions are now subject to the same provisions as banks
with respect to deductions for bad debts.  Thrift  institutions that are treated
as "small banks" (the average  adjusted bases for all assets of such institution
equals  $500  million or less) under the Code may account for bad debts by using
the

                                       59


experience  method for determining  additions to their bad debt reserve.  Thrift
institutions  that are not  treated  as small  banks  must now use the  specific
charge-off method.

         Reserve  Bancorp,  Inc.  may exclude  from its income 100% of dividends
received from Mt. Troy Savings Bank as a member of the same affiliated  group of
corporations.  A 70% dividends received deduction generally applies with respect
to dividends  received from corporations that are not members of such affiliated
group.

         Mt.  Troy  Savings  Bank's  federal  income tax  returns  have not been
audited by the IRS during the past five years.

State Taxation

         Pennsylvania imposes an income tax of approximately 11.5% of net income
as computed under generally accepted accounting principles.

         Mt. Troy Savings  Bank's state income tax returns have not been audited
during the past five years. For additional information,  see Note L of the notes
to the financial statements.

                                   MANAGEMENT

Directors and Officers of the Bank

         The Bank's  Board of Directors is composed of five members each of whom
serves for a term of three years, with approximately  one-third of the directors
elected each year.  Reserve Bancorp,  Inc.'s proposed  articles of incorporation
and bylaws require that directors be divided into four classes,  as nearly equal
in number as possible,  with approximately  one-quarter of the directors elected
each year.  Reserve Bancorp,  Inc. will have the same directors as the Bank. The
Bank's and Reserve  Bancorp,  Inc.'s officers are elected  annually by the Board
and serve at the Board's discretion.

         The  following  table  sets  forth  information  with  respect  to  the
directors  and officers of the Bank,  all of whom will  continue to serve in the
same capacities at the Bank after the conversion.



                              Age at                                                             Current
                          September 30,                                         Director          Term
            Name               2001                        Position               Since        Expires (1)
- -----------------------        ----          ------------------------------- --------------    -----------
                                                                                    
David P. Butler                 63           Chairman                             1975            2002
Louis J. Slais                  81           Vice Chairman                        1976            2003
Richard A. Sinewe(2)            61           President and Director               1996            2004
Fred L. Maitz, Jr.              53           Director                             1986            2004
Robert B. Shust(2)              63           Vice Chairman and Secretary          1992            2002
Timothy Schneider               41           Director                             2002            2002
Robert B. Kastan (2)            41           Treasurer/Controller                 N/A              N/A
Debra S. Lafferty (3)           42           Vice President - Lending             N/A              N/A
Diane L. Edgar (3)              40           Assistant Vice President and         N/A              N/A
                                             Assistant Secretary
Celeste P. Templin (3)          46           Assistant Vice President             N/A              N/A



                                       60


- -------------------
(1)  The terms for directors of Reserve Bancorp,  Inc. will be the same as those
     of the Bank,  except  that Mr.  Butler's  term will  expire in 2005 and Mr.
     Schneider's term will expire in 2003.
(2)  Such individual will also serve as an officer of Reserve Bancorp, Inc.
(3)  Such  individual will continue as an officer of the Bank but will not be an
     officer of Reserve Bancorp, Inc.

         The business experience of each director and officer of the Bank is set
forth  below.  Each has held his or her present  position  for at least the past
five years, except as otherwise indicated.

         David P.  Butler  has been a  director  of the Bank  since 1975 and has
served as  Chairman  since  1994.  He was a senior  engineer  with  Westinghouse
Electric Corp until his retirement in 1997.

         Louis J. Slais has been a director of the Bank since 1976 and serves as
Vice  Chairman.  He is  retired.  Prior to his  retirement,  Mr.  Slais  was the
president of the Pittsburgh Brewing Company.

         Richard A. Sinewe has been  President  of the Bank since  1994.  He has
served as a director of the Bank since 1996. Mr. Sinewe has been employed by the
Bank since 1989.

         Fred L. Maitz,  Jr. has been a director  of the Bank since 1987.  He is
the business manager of North Catholic High School in Pittsburgh, Pennsylvania.

         Robert B. Shust has been a  director  of the Bank since 1992 and serves
as Secretary  and Vice  Chairman of the Bank.  He is an attorney with the Tener,
Van Kirk, Wolf & Moore in Pittsburgh, Pennsylvania.

         Timothy  Schneider  has been a director of the Bank since 2002. He is a
certified  public  accountant  and a partner with the  accounting  firm of Henry
Rossi & Co.

         Robert B.  Kastan has been the  Treasurer/Controller  of the Bank since
1997, and has been employed by the Bank since 1995.

         Debra S. Lafferty is the Vice President of Lending for the Bank and has
been employed by the Bank since 1978.

         Diane L. Edgar has been the  Assistant  Vice  President  and  Assistant
Secretary of the Bank since 1999, and has been employed by the Bank since 1984.

         Celeste P. Templin is the manager of the Bank's branch office.  She has
served as an  Assistant  Vice  President  of the Bank since  1998,  and has been
employed by the Bank since 1990.

Meetings and Committees of the Board of Directors of the Bank

         The Board of Directors  conducts its business  through  meetings of the
Board and through activities of its committees.  The Board generally meets twice
a month.  During the year ended  September 30, 2001,  the Board of Directors met
twenty-four  times. No director attended fewer than 75% of the total meetings of
the Board of Directors  and  committees on which he served during the year ended
September  30,  2001.  The  Bank  has a  standing  audit  committee,  as well an
asset/liability   management  committee,   a  personnel  committee,   a  lending
committee, a CRA committee and a compliance committee.

                                       61


Director Compensation

         Board Fees.  Each director is paid a monthly fee of $775.  The Chairman
and Secretary receive  additional yearly fees of $700.  Directors do not receive
compensation  for  attending  committee  meetings.  The  total  fees paid to the
directors  for the year ended  September  30, 2001 were  approximately  $40,000.
Directors who also serve as employees of the Bank do not receive compensation as
board members.

         Director  Retirement  Program  ("DRP").  We have a DRP  which  provides
retirement  benefits to our directors  based upon the number of years of service
to the Board and after they  attain the age of 65. Upon  retirement,  a director
would  receive a monthly  payment  for a period of time or until  death.  In the
event there is a change in control,  all directors  would be entitled to receive
benefits as though retirement occurred on the day prior to the change of control
date.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our president for the year ended
September  30,  2001.  No officer  received a total  annual  salary and bonus in
excess of $100,000 during the reporting period.



                                                 Annual Compensation
                                         ----------------------------------
                              Fiscal                           Other Annual     All Other
Name and Principal Position   Year (1)    Salary     Bonus     Compensation   Compensation (2)
- ---------------------------   --------    ------     -----     ------------   ----------------
                                                                 
Richard A. Sinewe, President   2001      $80,000    $3,300        $1,800(2)       $6,677
                               2000       75,744     3,300         1,800           6,244
                               1999       71,460     3,300         1,680           5,621


- ------------------
(1)      Consists of Bank's contribution under 401(k) Plan.
(2)      Consists of payment in lieu of health care benefit.

         Change in  Control/Employment  Agreements.  The Board of Directors  may
enter  into an  employment  agreement  or change in control  agreement  with the
Bank's  president  and its  treasurer/controller.  It is  anticipated  that such
agreements,  if they are entered into,  would  provide that if Reserve  Bancorp,
Inc. or Mt.  Troy  Savings  Bank is acquired  and the  officer's  employment  is
terminated,  he will receive a cash severance  payment.  Such severance  payment
would in no event exceed 2.999 times the  terminated  officer's  prior five year
average taxable compensation. The actual details of such agreements have not yet
been determined.  Under such agreements, if a severance payment had been made as
of   September   30,   2001,   the   payment  to  the   president   and  to  the
treasurer/controller  would have been no greater than approximately $229,000 and
$125,000,  respectively. The agreements would have a term of not more than three
years  and  may  be  renewable  annually  by  the  Board  of  Directors  upon  a
determination  of satisfactory  performance  within the Board's sole discretion.
The  agreements  would be  terminable by the Bank for "just cause" as defined in
the agreements.  Any payments under the agreements would be an expense to us and
would result in reductions to our net income and capital.

Employee Stock Ownership Plan

         We have  established an employee stock ownership plan for the exclusive
benefit of  participating  employees of the Bank,  to be  implemented  after the
completion  of the  conversion.  Participating  employees are employees who have
completed  one year of service with us or our  subsidiary  and have attained the
age of 21. An application for a letter of determination as to the  tax-qualified
status of the employee stock

                                       62


ownership  plan will be  submitted  to the IRS.  Although no  assurances  can be
given, we expect that the employee stock ownership plan will receive a favorable
letter of determination from the IRS.

         The employee stock ownership plan is to be funded by contributions made
by the Bank in cash or common  stock.  Benefits  may be paid either in shares of
the common stock or in cash. The plan will borrow funds with which to acquire up
to 8% of the  common  stock to be issued in the  offering.  The  employee  stock
ownership  plan intends to borrow funds from Reserve  Bancorp,  Inc. The loan is
expected to be for a term of ten years at an annual  interest  rate equal to the
prime rate as published in The Wall Street Journal.  Presently it is anticipated
that the  employee  stock  ownership  plan will  purchase up to 8% of the common
stock to be  issued in the  offering.  The loan will be  secured  by the  shares
purchased and earnings of employee stock ownership plan assets. Shares purchased
with loan  proceeds  will be held in a suspense  account  for  allocation  among
participants  as the loan is repaid.  It is anticipated  that all  contributions
will  be   tax-deductible.   This  loan  is  expected  to  be  fully  repaid  in
approximately 10 years.

         Shares sold above the maximum of the offering  range may be sold to the
employee stock  ownership plan before  satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  plan's  subscription,  or the plan may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
offering in the open market, subject to any required regulatory approval.

         Contributions  to the employee stock ownership plan and shares released
from the suspense  account will be allocated among  participants on the basis of
total compensation.  All participants must be employed at least 1,000 hours in a
plan  year,  or  have  terminated  employment  following  death,  disability  or
retirement, in order to receive an allocation. Participant benefits become fully
vested in plan allocations  following five years of service.  Employment  before
the  adoption of the  employee  stock  ownership  plan shall be credited for the
purposes of vesting.  Our contributions to the employee stock ownership plan are
discretionary  and  may  cause a  reduction  in  other  forms  of  compensation,
including our 401(k) Savings Plan. As a result, benefits payable under this plan
cannot be estimated.

         The Board of Directors has appointed  the  non-employee  directors to a
committee that will administer the plan and to serve as the plan's trustees. The
trustees  must vote all  allocated  shares  held in the plan as directed by plan
participants.  Unallocated  shares  and  allocated  shares  for  which no timely
direction is received will be voted as directed by the Board of Directors or the
plan's committee, subject to the trustees' fiduciary duties.

401(k) Savings Plan

         The Bank sponsors a  tax-qualified  defined  contribution  savings plan
("401(k) Plan") for the benefit of its employees.  Employees  become eligible to
participate  under the  401(k)  Plan in the first  month  following  their  21st
birthday  and  completion  of twelve  months of service  to the Bank.  Under the
401(k) Plan,  employees  may  voluntarily  elect to defer  between 0% and 15% of
compensation,  not to exceed  applicable limits under the Code. In calendar year
2001, employees could defer up to $10,500. In addition,  the Bank may contribute
an annual discretionary  contribution to all participants under the 401(k) Plan.
In calendar year 2001, such Bank  contribution  was equal to 50% of the first 6%
of compensation  contributed by employees to their accounts and a declared bonus
award. Employee and matching contributions are immediately 100% vested under the
401(k) Plan. The 401(k) Plan will permit voluntary investments of plan assets by
participants in this offering of Reserve Bancorp, Inc. common stock.

         Benefits are payable upon termination of employment, retirement, death,
disability, or plan termination.  Additionally,  funds under the 401(k) Plan may
be distributed upon application to the plan

                                       63


administrator   upon  severe  financial  hardship  in  accordance  with  uniform
guidelines  which comply with those  specified by the Code.  It is intended that
the 401(k)  Plan  operate in  compliance  with the  provisions  of the  Employee
Retirement  Income  Security  Act  of  1974,  as  amended  ("ERISA"),   and  the
requirements of Section 401(a) of the Code.  Contributions to the 401(k) Plan by
the Bank for employees may be reduced in the future or eliminated as a result of
contributions  made to the  Employee  Stock  Ownership  Plan.  See  Management -
Employee Stock Ownership Plan.

Potential Stock Benefit Plans

         Stock Option Plans.  Following the offering, we intend to adopt a stock
option plan for directors and officers within one year after the conversion. Any
plan adopted will be subject to stockholder  approval and  applicable  laws. Any
plan adopted  within one year of the  conversion  will require the approval of a
majority  of our  stockholders  and  will  also  be  subject  to  various  other
regulatory  limitations.  Up to 10% of the  shares of common  stock  sold in the
offering  will be  reserved  for  issuance  under  the  stock  option  plan.  No
determinations  have been made as to the specific terms of, or awards under, the
stock option plan.

         The  purpose of the stock  option  plan will be to  attract  and retain
qualified  personnel in key  positions,  provide  officers and directors  with a
proprietary  interest in Reserve Bancorp,  Inc. as an incentive to contribute to
our success and reward  directors  and  officers  for  outstanding  performance.
Although the terms of the stock option plan have not yet been determined,  it is
expected  that the stock  option plan will provide for the grant of: (1) options
to purchase the common  stock  intended to qualify as  incentive  stock  options
under the Code (incentive stock options); and (2) options that do not so qualify
(non-statutory stock options).  Any stock option plans would be in effect for up
to ten years from the earlier of adoption by the Board of  Directors or approval
by the  stockholders.  Options would expire no later than 10 years from the date
granted and would expire earlier if the option committee so determines or in the
event of termination of employment.  Options would be granted based upon several
factors, including seniority, job duties and responsibilities,  job performance,
our  financial  performance  and a comparison  of awards given by other  savings
institutions converting from mutual to stock form.

         Restricted  Stock  Plan.  Following  the  offering,  we also  intend to
establish a restricted  stock plan to provide our officers and directors  with a
proprietary  interest in Reserve  Bancorp,  Inc.  The  restricted  stock plan is
expected  to  provide  for  the  award  of  common  stock,  subject  to  vesting
restrictions,  to eligible  officers and directors.  Any plan adopted within one
year  of  the  conversion  would  require  the  approval  of a  majority  of our
stockholders and will also be subject to various other regulatory limitations.

         We expect to  contribute  funds to stock  programs to  acquire,  in the
aggregate,  up to 4% of the shares of common stock sold in the offering.  Shares
used to fund the stock programs may be acquired through open market purchases or
provided from authorized but unissued shares. No  determinations  have been made
as to the specific terms of stock programs.

         Restrictions on Stock Benefit Plans. OTS regulations provide that if we
implement stock option or management  and/or employee stock benefit plans within
one year from the date of  conversion,  the plans must comply with the following
restrictions:

o    for stock option plans, the total number of shares for which options may be
     granted may not exceed 10% of the shares issued in the conversion;
o    for restricted stock plans such as the MRP, the shares may not exceed 3% of
     the  shares  issued  in the  conversion  (4% for  institutions  with 10% or
     greater tangible capital);

                                       64


o    the aggregate  amount of stock  purchased by the ESOP in the conversion may
     not  exceed  10%  (8%  for  well-capitalized  institutions  utilizing  a 4%
     management recognition plan);
o    no individual  employee may receive more than 25% of the  available  awards
     under the option plan or a restricted stock plan;
o    directors who are not  employees may not receive more than 5%  individually
     or 30% in the aggregate of the awards under any plan;
o    all plans must be approved by a majority of the total votes  eligible to be
     cast at any duly called  meeting of Reserve  Bancorp,  Inc.'s  stockholders
     held no earlier than six months following the conversion;
o    for stock option  plans,  the exercise  price must be at least equal to the
     market price of the stock at the time of grant;
o    for restricted stock plans, no stock issued in a mutual-to-stock conversion
     may be used to fund the plan  (unless the shares have been  repurchased  in
     the open market); and
o    neither  stock option awards nor  restricted  stock awards may vest earlier
     than 20% per year  commencing  one year  after  stockholder  approval,  and
     vesting may be accelerated  only in the case of disability or death,  or if
     not inconsistent  with applicable OTS regulations in effect at the time, in
     the event of a change in control.

Transactions with Management and Others

         No directors,  officers or their immediate  family members were engaged
in  transactions  with the Bank or any  subsidiary  involving  more than $60,000
(other  than  through  a  loan)  during  the  year  ended  September  30,  2001.
Furthermore,  the  Bank had no  "interlocking"  relationships  in which  (1) any
officer is a member of the board of directors of another  entity with an officer
who is a member of the Bank's Board of Directors,  or where (2) any officer is a
member of the compensation committee of another entity, one of whose officers is
a member of the Bank's Board of Directors.

         The Bank has followed the policy of offering residential mortgage loans
for the  financing of personal  residences  and consumer  loans to its officers,
directors and employees.  Loans are made in the ordinary  course of business and
are also made on  substantially  the same terms and conditions,  other than a 1%
discount on the  interest  rate paid while the person  remains an  employee,  as
those of comparable  transactions prevailing at the time with other persons, and
do not include  more than the normal  risk of  collectibility  or present  other
unfavorable  features. As of September 30, 2001, the aggregate principal balance
of loans outstanding to all directors and officers was  approximately  $339,000.
The  Bank  periodically   makes  loans  to  Maitz  Construction   Company.   The
Construction Company is owned by the brother of Bank director Fred L. Maitz, Jr.
As of September 30, 2001, the aggregate balance of the final outstanding loan to
Maitz Construction was $436,000.  All loans made to Maitz Construction were made
on the same terms and conditions available to the general public.

                                       65


                                 THE CONVERSION

         The Board of  Directors  of Mt. Troy  Savings Bank has adopted the plan
authorizing the conversion and the offering,  subject to the approval of the OTS
and of the members of the Bank and the satisfaction of certain other conditions.
OTS approval does not constitute a recommendation  or endorsement of the plan by
the OTS.

General

         On November 7, 2001,  the Board of  Directors  of Mt. Troy Savings Bank
adopted the plan of conversion  and stock  issuance,  pursuant to which the Bank
proposes to reorganize from a federally  chartered mutual savings institution to
a federally chartered stock savings  institution.  The Bank will become a wholly
owned  subsidiary of Reserve  Bancorp,  Inc.  Concurrently  with the conversion,
Reserve  Bancorp,  Inc. will sell its common stock in the offering to the Bank's
members  and,  if  necessary,   the  general  public.  The  Board  of  Directors
unanimously  adopted  the Plan after  consideration  of the  advantages  and the
disadvantages of the conversion and offering.  After we receive all the required
approvals  from the  government  agencies  that regulate us, the approval of the
plan  by the  Bank's  members  and  the  satisfaction  of all  other  conditions
precedent to the  conversion,  the Bank will effect the conversion by exchanging
its federal  mutual  savings  institution  charter for a federal  stock  savings
institution  charter and becoming a wholly owned  subsidiary of Reserve Bancorp,
Inc., and having the depositors of the Bank receive liquidation interests in the
federal  stock  savings  institution  as  they  have  in  the  Bank  before  the
conversion. See The Conversion - Description of the Conversion. On the effective
date, Reserve Bancorp,  Inc. will commence business as Reserve Bancorp,  Inc., a
savings  and loan  holding  company,  and the Bank will  commence  business as a
federally  chartered  stock savings bank. The conversion will be accomplished in
accordance  with the  procedures  set forth in the  plan,  the  requirements  of
applicable laws and regulations, and the policies of the OTS.

         For additional information concerning the offering, see The Offering.

Purposes of the Conversion

         The Board of Directors of Mt. Troy Savings Bank has determined that the
conversion is in the best interest of the Bank and has several business purposes
for the conversion.

         The conversion will structure the Bank in the stock form, which is used
by commercial banks,  most major business  corporations and an increasing number
of  savings  institutions.  Formation  of the Bank as a  capital  stock  savings
institution  subsidiary of Reserve  Bancorp,  Inc. will permit Reserve  Bancorp,
Inc.  to issue  stock,  which is a source of  capital  not  available  to mutual
savings  institutions.  The holding  company form of organization is expected to
provide  additional  flexibility  to diversify  the Bank's  business  activities
through  existing or newly formed  subsidiaries,  or through  acquisitions of or
mergers with other financial institutions,  as well as other companies. Although
the Bank has no current arrangements, understandings or agreements regarding any
opportunities,  Reserve Bancorp, Inc. will be in a position after the conversion
and offering,  subject to regulatory  limitations  and Reserve  Bancorp,  Inc.'s
financial   position,   to  take  advantage  of  any   acquisition,   merger  or
diversification opportunities that may arise.

         Reserve  Bancorp,  Inc.  is offering  for sale its common  stock in the
offering at an aggregate price based on an independent  appraisal.  The proceeds
from the sale of common  stock of Reserve  Bancorp,  Inc.  will provide the Bank
with new equity  capital,  which will support future deposit growth and expanded
operations.  The ability of Reserve Bancorp, Inc. to sell stock also will enable
Reserve Bancorp, Inc. and

                                       66


the Bank to increase capital in response to the changing capital requirements of
the OTS.  While the Bank  currently  meets or  exceeds  all  regulatory  capital
requirements,  the sale of stock in connection with the conversion, coupled with
the  accumulation  of earnings,  less dividends or other  reductions in capital,
from year to year, represents a means for the orderly preservation and expansion
of the Bank's  capital  base,  and allows  flexibility  to respond to sudden and
unanticipated capital needs. After the conversion and offering, Reserve Bancorp,
Inc.  may  repurchase  shares of its common  stock.  The  investment  of the net
proceeds of the offering also will provide  additional income to enhance further
the Bank's future capital position.

         The ability of Reserve  Bancorp,  Inc. to issue stock will enable it in
the future to establish  stock  benefit  plans for  management  and employees of
Reserve  Bancorp,  Inc. and the Bank,  including  incentive  stock option plans,
stock award plans, and employee stock ownership plans.

         Reserve  Bancorp,  Inc. will also be able to borrow funds, on a secured
and unsecured basis, and to issue debt to the public or in a private  placement.
The proceeds of any  borrowings or debt issuance may be  contributed to the Bank
as core capital for regulatory capital purposes.  Reserve Bancorp,  Inc. has not
made a determination to borrow funds or issue debt at the present time.

Description of the Conversion

         After  receiving  all of the  required  approvals  from the  government
agencies that regulate us and the  ratification of the plan of conversion by the
Bank's  members,  the conversion will be completed.  After the  conversion,  the
legal existence of the Bank will not terminate, the converted stock bank will be
a  continuation  of the Bank and all property of the Bank,  including its right,
title, and interest in and to all property of any kind and nature,  interest and
asset of every  conceivable  value or benefit then existing or pertaining to the
Bank,  or which  would inure to the Bank  immediately  by  operation  of law and
without the necessity of any  conveyance or transfer and without any further act
or deed, will continue to be owned by the Bank. The Bank will possess,  hold and
enjoy the same in its  right  and  fully and to the same  extent as the same was
possessed, held and enjoyed by the Bank. The Bank will continue to have, succeed
to, and be responsible for all the rights,  liabilities,  and obligations of the
Bank and  will  maintain  its  headquarters  operations  at the  Bank's  present
location.

         The  foregoing  description  of  the  conversion  is  qualified  in its
entirety  by  reference  to the plan and the  charter and bylaws of the Bank and
Reserve Bancorp, Inc. to be effective after the conversion.

Effects of the Conversion

         General.  The conversion will not have any effect on the Bank's present
business  of  accepting  deposits  and  investing  its  funds in loans and other
investments  permitted by law. The  conversion  will not result in any change in
the existing  services  provided to  depositors  and  borrowers,  or in existing
offices,  management, and staff. After the conversion, the Bank will continue to
be subject to regulation, supervision, and examination by the OTS and the FDIC.

         Deposits and Loans. Each holder of a deposit account in the Bank at the
time of the conversion  will continue as an account holder in the Bank after the
conversion,  and the conversion  will not affect the deposit  balance,  interest
rate,  or other terms.  Each deposit  account will be insured by the FDIC to the
same extent as before the  conversion.  Depositors  will  continue to hold their
existing certificates,  savings records, checkbooks, and other evidence of their
accounts.  The  conversion  will not affect the loans of any  borrower  from the
Bank. The amount,  interest rate, maturity,  security for, and obligations under
each  loan  will  remain  contractually  fixed  as  they  existed  prior  to the
conversion. See The Conversion - Effects of

                                       67


the  Conversion - Voting Rights and - Liquidation  Rights below for a discussion
of the effects of the  conversion  on the voting and  liquidation  rights of the
depositors of the Bank.

         Voting Rights. As a federally chartered mutual savings institution, the
Bank has no authority to issue capital stock and thus, no stockholders.  Control
of the Bank in its mutual form is vested in the Board of  Directors of the Bank.
The Directors are elected by the Bank's members.  Holders of qualifying deposits
in the Bank are  members  of the Bank.  In the  consideration  of all  questions
requiring action by members of the Bank, each holder of a qualifying  deposit is
permitted to cast one vote for each $100, or fraction thereof, of the withdrawal
value of the voting depositor's account. Each borrower as of January 1, 1993 has
one vote for the period of time that such  borrowing is in existence.  No member
may cast more than 1,000 votes.

         After  the  conversion,  all  voting  rights  will  be held  solely  by
stockholders.  A  stockholder  will be  entitled  to one vote for each  share of
common stock owned.

         Tax Effects.  We have  received an opinion  from our  counsel,  Malizia
Spidi & Fisch,  PC, on the  federal  tax  consequences  of the  conversion.  The
opinion has been filed as an exhibit to the registration statement of which this
prospectus  is a part and covers those  federal tax matters that are material to
the transaction. The opinion provides that:

          o    the  conversion  will qualify as a  reorganization  under Section
               368(a)(1)(F)  of the Code, and no gain or loss will be recognized
               by us by reason of the proposed conversion;

          o    no gain or loss  will be  recognized  by us upon the  receipt  of
               money from Reserve  Bancorp,  Inc. for our stock,  and no gain or
               loss will be recognized by Reserve Bancorp, Inc. upon the receipt
               of money for the shares;

          o    no gain  or  loss  will be  recognized  by the  Eligible  Account
               Holders, Supplemental Eligible Account Holders, and Other Members
               upon the issuance to them of withdrawable  savings accounts in us
               in the stock  form in the same  dollar  amount  as their  savings
               accounts  in us in  the  mutual  form  plus  an  interest  in the
               liquidation account of us in the stock form in exchange for their
               savings accounts in us in the mutual form; and

          o    assuming  the  absence  of  both  an   oversubscription   in  the
               Subscription  Offering and an increase in the market price of the
               common stock upon commencement of trading following completion of
               the  conversion,  no gain or loss will be  recognized by Eligible
               Account Holders, Supplemental Eligible Account Holders, and Other
               Members  under  the  Plan  upon  the   distribution  to  them  of
               nontransferable subscription rights.

         In reaching  their  conclusion in the opinion stated in the last bullet
above,  Malizia Spidi & Fisch, PC has noted that the subscription rights will be
granted at no cost to the recipients,  will be legally non-  transferable and of
short duration,  and will provide the recipients with the right only to purchase
shares of common  stock at the same price to be paid by  members of the  general
public in any community  offering or public offering.  Malizia Spidi & Fisch, PC
has also  noted  that  FinPro,  Inc.  has  issued an  opinion  to the  Boards of
Directors of Reserve  Bancorp,  Inc. and the Bank,  dated  December 14, 2001, as
described below, stating that the subscription rights will have no ascertainable
market  value.  FinPro,  Inc.  should not be viewed as a tax  expert,  since its
opinion states it did not undertake any  independent  investigation  of state or
federal law or the position of the Internal Revenue  Service.  In the absence of
both an  oversubscription  in the  subscription  offering and an increase in the
market price of the common stock upon

                                       68


commencement of trading following completion of the conversion,  Malizia Spidi &
Fisch,  PC believes  that it is more  likely  than not that the  nontransferable
subscription rights to purchase common stock have no value.

         In the opinion of FinPro, Inc., the subscription rights do not have any
ascertainable market value, based on the fact that such rights:

          o    are acquired by the recipients without payment;

          o    are nontransferable;

          o    are of short duration; and

          o    afford the recipients the right only to purchase the common stock
               at a price equal to the estimated  fair market value,  which will
               be the same price at which  shares  would be sold in a  community
               offering of public offering.

         Malizia Spidi & Fisch,  PC expresses no belief as to whether or not the
subscription  rights have value, if both an oversubscription in the subscription
offering  occurs  and the  market  price  of the  common  stock  increases  upon
commencement of trading following completion of the conversion,  as the issue of
whether or not the  subscription  rights have value is dependent upon all of the
facts and circumstances that occur. If the non-transferable  subscription rights
to purchase common stock are subsequently found to have an ascertainable  market
value greater than zero,  income may be recognized by various  recipients of the
nontransferable subscription rights (in certain cases, whether or not the rights
are exercised) and we may be taxed on the  distribution  of the  nontransferable
subscription  rights under  Section 311 of the Internal  Revenue  Code.  In this
event,  the  nontransferable  subscription  rights  may be  taxed  partially  or
entirely at ordinary income tax rates.

         We are also subject to  Pennsylvania  income taxes and have received an
opinion from Malizia Spidi & Fisch,  PC that the conversion  will be treated for
Pennsylvania  state tax purposes  similar to the treatment of the conversion for
federal tax purposes.

         Unlike a private  letter  ruling from the IRS,  the opinions of Malizia
Spidi & Fisch,  PC have no binding effect or official  status,  and no assurance
can be given  that the  conclusions  reached in any of those  opinions  would be
sustained  by  a  court  if  contested  by  the  IRS  or  the  Pennsylvania  tax
authorities.  Eligible Account Holders,  Supplemental  Eligible Account Holders,
and Other  Members are  encouraged  to consult with their own tax advisers as to
the tax consequences in the event the subscription rights are determined to have
any market value.

         Liquidation  Account. In the unlikely event of our complete liquidation
in  our  present  mutual  form,  each  depositor  is  entitled  to  share  in  a
distribution  of our assets,  remaining after payment of claims of all creditors
(including  the  claims  of all  depositors  to the  withdrawal  value  of their
accounts).  Each  depositor's pro rata share of the remaining assets would be in
the same proportion as the value of his deposit  accounts was to the total value
of all deposit accounts in us at the time of liquidation.

         Upon a complete liquidation after the conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other general  creditors of ours. Except as described below, a depositor's claim
would be solely in the amount of the balance in his deposit account plus accrued

                                       69


interest.  A depositor  would not have an interest in the residual  value of our
assets above that amount, if any.

         The Bank's plan of conversion provides for the establishment,  upon the
completion of the conversion, of a special "liquidation account" for the benefit
of Eligible  Account Holders and  Supplemental  Eligible  Account  Holders.  The
liquidation account will be maintained as a separate account at Mt. Troy Savings
Bank.

         Each Eligible Account Holder and Supplemental  Eligible Account Holder,
if he continues to maintain his deposit  account with us, would be entitled on a
complete  liquidation of us after conversion,  to an interest in the liquidation
account prior to any payment to stockholders. Each Eligible Account Holder would
have an initial  interest in the  liquidation  account for each deposit  account
held  in us on the  qualifying  date,  September  30,  2000.  Each  Supplemental
Eligible Account Holder would have a similar interest as of the qualifying date,
December 31, 2001. The interest as to each deposit  account would be in the same
proportion  of the total  liquidation  account  as the  balance  of the  deposit
account on the qualifying dates was to the aggregate  balance in all the deposit
accounts of Eligible Account Holders and  Supplemental  Eligible Account Holders
on the qualifying  dates.  However,  if the amount in the deposit account on any
annual  closing date of the Bank  (September  30) is less than the amount in the
liquidation  account on the respective  qualifying  dates,  then the interest in
this special liquidation account would be reduced from time to time by an amount
proportionate  to any  reduction,  and the interest  would cease to exist if the
deposit account were closed. Decreases in deposit accounts on any annual closing
date will be  reflected  by a  corresponding  decrease in the amount held in the
liquidation  account.  An individual's  interest in and the total amount held in
the liquidation  account will never be increased despite any increase in deposit
accounts after the respective qualifying dates.

         The Bank's plan of conversion  requires the  liquidation  account to be
established  in an amount  equal to its net worth as of the  latest  practicable
date prior to conversion,  which will most likely be the net worth  disclosed in
the financial  statements  included in this  prospectus.  At September 30, 2001,
this amount was approximately $5.2 million.

         No merger,  consolidation,  purchase of bulk assets with assumptions of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which  the  Bank,  in its  converted  form,  is not the
surviving  institution,  shall be  considered a complete  liquidation.  In these
transactions,  the  liquidation  account  shall  be  assumed  by  the  surviving
institution.

Accounting Consequences

         The  conversion  will  be  accounted  for  in  a  manner  similar  to a
pooling-of-interests  under  GAAP.  This  means that the  carrying  value of the
Bank's assets, liabilities, and capital will be unaffected by the conversion and
will be reflected in Reserve Bancorp, Inc.'s and the Bank's financial statements
based on their historical amounts.

Conditions to the Conversion

         Before we can complete the conversion, we must receive all the required
approvals or non-  objections  from the OTS.  The receipt of these  approvals or
non-objections  from the OTS does not constitute a recommendation or endorsement
of the plan or  conversion  by the OTS.  Completion  of the  conversion  also is
subject  to  ratification  of the  plan by a  majority  of the  total  votes  of
depositors at a special

                                       70


meeting called for the purpose of approving the plan. The Board of Directors may
decide to complete the conversion without forming a holding company.

Amendment or Termination of the Plan of Conversion

         If determined to be necessary or desirable by the Board of Directors of
the Bank,  the plan may be amended by a  two-thirds  vote of the Bank's Board of
Directors,  with  the  concurrence  of the OTS,  at any  time  prior to or after
submission of the plan to members of the Bank for ratification.  The plan may be
terminated  by the Board of  Directors of the Bank at any time prior to or after
ratification  by the members,  by a two-thirds  vote with the concurrence of the
OTS.

                                  THE OFFERING

General

         Concurrently with the conversion,  we are offering between a minimum of
501,500 shares and an  anticipated  maximum of 678,500 shares of common stock in
the offering (subject to adjustment to up to 780,275 shares if our estimated pro
forma market value has increased at the conclusion of the offering),  which will
expire at 12:00 noon,  eastern  time,  on March 19, 2002  unless  extended.  The
minimum purchase is 25 shares of common stock (minimum  investment of $250). Our
common  stock is being  offered  at a fixed  price of  $10.00  per  share in the
offering.

         Subscription  funds may be held by Mt. Troy  Savings  Bank for up to 45
days after the last day of the  subscription  offering (as extended) in order to
complete the conversion and offering and thus, unless waived by Mt. Troy Savings
Bank,  all orders will be  irrevocable  until May 23,  2002.  In  addition,  the
conversion  and  offering  may not be  completed  until Mt.  Troy  Savings  Bank
receives  approval from the OTS.  Approval by the OTS is not a recommendation of
the  conversion or offering.  Completion of the  conversion and offering will be
delayed, and resolicitation will be required, if the OTS does not issue a letter
of approval within 45 days after the last day of the subscription  offering,  or
in the event the OTS  requires a material  change to the  offering  prior to the
issuance of its approval.  If the  conversion  and offering are not completed by
May 23,  2002,  12:00 noon,  eastern  time,  subscribers  will have the right to
modify or  rescind  their  subscriptions  and to have their  subscription  funds
returned with interest at Mt. Troy Savings Bank's regular  savings  account rate
and all withdrawal authorizations will be canceled.

         We may cancel the offering at any time, and if we do, orders for common
stock already submitted would be canceled.

           In  accordance  with Rule 15c2-4 of the  Securities  Exchange  Act of
1934,  pending  completion  or  termination  of  the  conversion  and  offering,
subscription  funds  received by Mt. Troy Savings Bank will be invested  only in
investments permissible under Rule 15c2-4.

Conduct of the Offering

         Subject  to the  limitations  of the plan,  shares of common  stock are
being offered in descending order of priority in the subscription offering to:

o    Eligible Account Holders  (depositors at the close of business on September
     30, 2000 with deposits of at least $50.00);

                                       71


o    the employee stock ownership plan;

o    Supplemental  Eligible Account Holders (depositors at the close of business
     on December 31, 2001 with deposits of at least $50.00); and

o    Other  Members:  depositors  as of January  31,  2002 and  borrowers  as of
     January 1, 1993 who  continue as  borrowers  as of the close of business on
     January 31, 2002.

         To the extent that shares  remain  available  and  depending  on market
conditions  at or near  the  completion  of the  subscription  offering,  we may
conduct a community  offering  and  possibly a public  offering.  The  community
offering, if any, may commence  simultaneously with, during or subsequent to the
completion of the subscription offering. A public offering, if we conducted one,
would commence just prior to, or as soon as practicable  after,  the termination
of the subscription  offering.  In any community offering or public offering, we
must first fill orders for our common  stock up to a maximum of 2% of the shares
issued in the  conversion in a manner that will achieve a wide  distribution  of
the stock,  and  thereafter  any remaining  shares will be allocated in on equal
number of shares  per order  basis,  until all  orders  have been  filled or the
shares have been  exhausted.  If an  oversubscription  occurs in the offering by
Eligible Account Holders,  the employee stock ownership plan may, in whole or in
part, fill its order through open market purchases  subsequent to the closing of
the offering, subject to any required regulatory approval.

Subscription Offering

         Subscription Rights.  Non-transferable subscription rights to subscribe
for the purchase of common stock have been granted  under the plan of conversion
to the following persons:

         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the opportunity to purchase up to 10,000 shares, or $100,000,  of
common  stock  offered in the  subscription  offering;  subject  to the  overall
limitations described under - Limitations on Purchases of Common Stock. If there
are  insufficient  shares  available  to satisfy all  subscriptions  of Eligible
Account  Holders,  shares will be allocated to Eligible Account Holders so as to
permit each  subscribing  Eligible Account Holder to purchase a number of shares
sufficient to make his total allocation equal to the lesser of 100 shares or the
number of shares ordered.  Thereafter,  unallocated  shares will be allocated to
remaining  subscribing  Eligible  Account  Holders  whose  subscriptions  remain
unfilled in the same proportion that each subscriber's  qualifying deposit bears
to the total amount of qualifying  deposits of all subscribing  Eligible Account
Holders,  in  each  case on  September  30,  2000,  whose  subscriptions  remain
unfilled. Subscription rights received by officers and directors, based on their
increased  deposits  in Mt.  Troy  Savings  Bank in the one year  preceding  the
eligibility record date will be subordinated to the subscription rights of other
eligible account holders.  To ensure proper  allocation of stock,  each Eligible
Account  Holder  must list on his  order  form all  accounts  in which he had an
ownership interest as of the Eligibility Record Date.

         Priority 2: The Employee Plans. The tax qualified employee plans may be
given the opportunity to purchase in the aggregate up to 10% of the common stock
issued in the  subscription  offering.  It is expected  that the employee  stock
ownership  plan  will  purchase  up to 8% of  the  common  stock  issued  in the
offering.  If an  oversubscription  occurs in the  offering by Eligible  Account
Holders,  the employee stock  ownership plan may, in whole or in part,  fill its
order through open market  purchases  subsequent to the closing of the offering,
subject to any required regulatory approval.

         Priority  3:  Supplemental  Eligible  Account  Holders.  If  there  are
sufficient  shares  remaining after  satisfaction of  subscriptions  by Eligible
Account Holders and the employee stock ownership plan and

                                       72


other  tax-qualified  employee stock benefit plans, each  Supplemental  Eligible
Account Holder shall have the  opportunity  to purchase up to 10,000 shares,  or
$100,000, of common stock offered in the subscription  offering,  subject to the
overall  limitations  described  under "-  Limitations  on  Purchases  of Common
Stock." If  Supplemental  Eligible  Account  Holders  subscribe  for a number of
shares  which,  when  added to the shares  subscribed  for by  Eligible  Account
Holders and the employee stock ownership plan and other tax- qualified  employee
stock benefit plans,  if any, is in excess of the total number of shares offered
in the offering,  the shares of common stock will be allocated among subscribing
Supplemental  Eligible  Account  Holders first so as to permit each  subscribing
Supplemental  Eligible Account Holder to purchase a number of shares  sufficient
to make his total  allocation equal to the lesser of 100 shares or the number of
shares  ordered.  Thereafter,  unallocated  shares  will  be  allocated  to each
subscribing  Supplemental  Eligible  Account Holder whose  subscription  remains
unfilled in the same proportion that each subscriber's  qualifying deposits bear
to the total  amount of  qualifying  deposits  of all  subscribing  Supplemental
Eligible Account Holders, in each case on December 31, 2001, whose subscriptions
remain unfilled. To ensure proper allocation of stock each Supplemental Eligible
Account  Holder  must list on his  order  form all  accounts  in which he had an
ownership interest as of the Supplemental Eligibility Record Date.

         Priority 4: Other  Members.  If there are sufficient  shares  remaining
after  satisfaction of all  subscriptions by the Eligible  Account Holders,  the
tax-qualified  employee stock benefit plans, and  Supplemental  Eligible Account
Holders,  each Other Member  (depositors as of January 31, 2002 and borrowers as
of January 1, 1993 who  continue  as  borrowers  as of the close of  business on
January 31, 2002) who is not an Eligible or Supplemental Eligible Account Holder
shall have the  opportunity  to purchase up to 10,000  shares,  or $100,000,  of
common  stock  offered in the  subscription  offering,  subject  to the  overall
limitations described under - Limitations on Purchases of Common Stock. If Other
Members  subscribe  for a number  of  shares  which,  when  added to the  shares
subscribed for by Eligible Account  Holders,  the  tax-qualified  employee stock
benefit plans and  Supplemental  Eligible  Account  Holder,  is in excess of the
total  number of shares  offered in the  offering,  the  subscriptions  of Other
Members  will be  allocated  among  subscribing  Other  Members  to permit  each
subscribing  Other Member to purchase a number of shares  sufficient to make his
total allocation of common stock equal to the lesser of 100 shares or the number
of  shares  subscribed  for by  Other  Members.  Any  shares  remaining  will be
allocated  among  the  subscribing  Other  Members  whose  subscriptions  remain
unsatisfied  on a 100 shares (or whatever  lesser amount is available) per order
basis  until all  orders  have been  filled or the  remaining  shares  have been
allocated.

         State Securities Laws. We, in our sole discretion, will make reasonable
efforts to comply with the securities  laws of any state in the United States in
which Mt. Troy  Savings Bank  members  reside,  and will only offer and sell the
common  stock in  states  in which  the  offers  and  sales  comply  with  state
securities laws.  However,  no person will be offered or allowed to purchase any
common stock under the plan if he resides in a foreign  country or in a state of
the United States with respect to which:

o    a small number of persons  otherwise  eligible to purchase shares under the
     plan reside in that state or foreign country; or

o    the offer or sale of shares of common stock to these  persons would require
     us or Mt.  Troy  Savings  Bank or our  employees  to  register,  under  the
     securities laws of that state or foreign country,  as a broker or dealer or
     to register or otherwise  qualify its  securities for sale in that state or
     foreign country; or

o    registration or qualification would be impracticable for reasons of cost or
     otherwise.

                                       73


         Restrictions  on Transfer of Subscription  Rights and Shares.  The plan
prohibits  any person  with  subscription  rights,  including  Eligible  Account
Holders,   Supplemental  Eligible  Account  Holders,  and  Other  Members,  from
transferring  or entering  into any agreement or  understanding  to transfer the
legal or beneficial  ownership of the subscription  rights issued under the plan
or the shares of common stock to be issued when they are exercised. Subscription
rights may be exercised only by the person to whom they are granted and only for
his or her  account.  Each  person  subscribing  for shares  will be required to
certify that he or she is  purchasing  shares  solely for his or her own account
and  that he or she has no  agreement  or  understanding  regarding  the sale or
transfer of the shares.  The regulations  also prohibit any person from offering
or making  an  announcement  of an offer or intent to make an offer to  purchase
subscription  rights or shares of common  stock  before  the  completion  of the
offering.

         Reserve Bancorp, Inc. and Mt. Troy Savings Bank will pursue any and all
legal and  equitable  remedies in the event we become  aware of the  transfer of
subscription  rights and will not honor orders  which we  determine  involve the
transfer of subscription rights.

         Expiration Date. The  subscription  offering will expire at 12:00 noon,
eastern time, on March 19, 2002, unless it is extended,  up to April 8, 2002, if
necessary, but without additional notice to subscribers (the "expiration date").
Subscription  rights will become void if not exercised  prior to the  expiration
date.

Community Offering and Public Offering

         Community  Offering.  If less than the total number of shares of common
stock to be subscribed for in the offering are sold in the subscription offering
and depending on market conditions at or near the completion of the subscription
offering,  shares  remaining  unsubscribed may be made available for purchase in
the community  offering to certain  members of the general  public.  The maximum
amount of common stock that any person (or persons though a single  account) may
purchase  in the  community  offering  is 10,000  shares,  or  $100,000.  In the
community offering, if any, shares will be available for purchase by the general
public with  preference  given first to natural  persons  residing in  Allegheny
County, Pennsylvania. We will attempt to issue the shares in a manner that would
promote a wide distribution of common stock.

         If purchasers in the community  offering,  whose orders would otherwise
be accepted,  subscribe for more shares than are  available  for  purchase,  the
shares  available to them will be allocated among persons  submitting  orders in
the community offering in an equitable manner we determine.

         The  community  offering,  if any,  may commence  simultaneously  with,
during  or  subsequent  to the  completion  of the  subscription  offering.  The
community  offering,  if any,  must  be  completed  within  45  days  after  the
completion of the subscription offering unless otherwise extended by the OTS.

         We, in our absolute discretion,  reserve the right to reject any or all
orders in whole or in part which are received in the community offering,  at the
time of  receipt  or as soon as  practicable  following  the  completion  of the
community offering.

         Public  Offering.  If shares remain  available  after the  subscription
offering,  and depending on market  conditions at or near the  completion of the
subscription  offering, we may offer shares to selected persons through a public
offering  on a  best-efforts  basis  conducted  through  Trident  Securities  in
accordance  with such terms,  conditions  and procedures as may be determined by
the Boards of Directors of Reserve  Bancorp,  Inc. and Mt. Troy Savings  Bank. A
syndicate of broker-dealers (selected dealers)

                                       74


may be formed  to  assist  in the  public  offering.  A public  offering,  if we
conducted one,  would  commence just prior to, or as soon as practicable  after,
the termination of the subscription offering.

         Orders  received in connection with the public  offering,  if any, will
receive a lower priority than orders received in the  subscription  offering and
community offering. Common stock sold in the public offering will be sold at the
same price as all other shares in the subscription  offering.  A public offering
would be open to the general public beyond the local community, however, we have
the right to reject orders,  in whole or in part, in our sole  discretion in the
public  offering.  No  person  (or  persons  through a single  account)  will be
permitted to purchase more than 10,000 shares,  or $100,000,  of common stock in
the public offering.

         The date by which orders must be received in the public  offering  will
be set by us at the  time  the  public  offering  commences;  but if the  public
offering  is  extended  beyond  May 23,  2002,  each  purchaser  will  have  the
opportunity to maintain,  modify, or rescind his order. In that event, all funds
received in the public offering will be promptly  returned with interest to each
purchaser unless he requests otherwise.

Limitations on Purchases of Stock

         The following additional  limitations have been imposed on purchases of
shares of common stock:

          1.   The  maximum  number of  shares  which  may be  purchased  in the
               offering  by any  individual  (or  individuals  through  a single
               account) shall not exceed 10,000 shares, or $100,000. This limits
               applies  to  stock  purchases  in  total  in  the   subscription,
               community and public offerings.

          2.   The  maximum  number  of  shares  that  may be  purchased  by any
               individual (or  individuals  through a single  account)  together
               with any  associate  or group of  persons  acting in  concert  is
               15,000 shares.  This limit applies to stock purchases in total in
               the subscription, community and public offerings. This limit does
               not apply to the Bank's  employee stock benefit  plans,  which in
               the  aggregate  may  subscribe  for up to 10% of the common stock
               issued in the offering.

          3.   The  maximum  number of  shares  which  may be  purchased  in all
               categories  in the offering by officers and directors of Mt. Troy
               Savings  Bank and their  associates  in the  aggregate  shall not
               exceed 35% of the total number of shares issued in the offering.

          4.   The minimum order is 25 shares.

          5.   If the number of shares otherwise allocable to any person or that
               person's  associates  would be in excess of the maximum number of
               shares  permitted  as set  forth  above,  the  number  of  shares
               allocated   to  that  person  shall  be  reduced  to  the  lowest
               limitation  applicable  to that  person,  and then the  number of
               shares  allocated to each group  consisting  of a person and that
               person's  associates  shall  be  reduced  so that  the  aggregate
               allocation  to that person and his  associates  complies with the
               above  maximums,  and the  maximum  number  of  shares  shall  be
               reallocated among that person and his associates in proportion to
               the shares  subscribed by each (after first applying the maximums
               applicable to each person, separately).

                                       75



          6.   Depending  on  market  or  financial  conditions,  the  Board  of
               Directors of Mt. Troy Savings Bank,  without further  approval of
               the depositors, may decrease or increase the purchase limitations
               in the plan,  provided that the maximum purchase  limitations may
               not be increased to a percentage in excess of 5% of the offering.
               If  Reserve   Bancorp,   Inc.   increases  the  maximum  purchase
               limitations,  Reserve Bancorp, Inc. is only required to resolicit
               persons who subscribed for the maximum  purchase  amount and may,
               in the  sole  discretion  of  Reserve  Bancorp,  Inc.,  resolicit
               certain other large subscribers.

          7.   If the total number of shares  offered  increases in the offering
               due to an  increase  in the  maximum of the  estimated  valuation
               range of up to 15% (the adjusted  maximum) the additional  shares
               will be used in the following order of priority:  (a) to fill the
               Employee  Stock  Ownership  Plan's  subscription  up to 8% of the
               adjusted  maximum;  (b) if  there is an  oversubscription  at the
               Eligible Account Holder level, to fill unfilled  subscriptions of
               Eligible Account Holders exclusive of the adjusted  maximum;  (c)
               if  there is an  oversubscription  at the  Supplemental  Eligible
               Account  Holder  level,   to  fill  unfilled   subscriptions   of
               Supplemental  Eligible Account Holders  exclusive of the adjusted
               maximum;  (d) if there is an oversubscription at the other member
               level, to fill unfilled  subscriptions of other members exclusive
               of  the  adjusted  maximum;  (e) to  fill  orders  received  in a
               community  offering  exclusive  of  the  adjusted  maximum,  with
               preference given to persons who live in the local community;  and
               (f) to fill orders received in the public  offering  exclusive of
               the adjusted maximum.

          8.   No person will be allowed to purchase any stock if that  purchase
               would be illegal under any federal law or state law or regulation
               or  would   violate   regulations   or   policies  of  the  NASD,
               particularly those regarding free riding and withholding. Reserve
               Bancorp,  Inc. or Mt. Troy Savings Bank and/or its agents may ask
               for an acceptable legal opinion from any purchaser  regarding the
               legality  of the  purchase  and may refuse to honor any  purchase
               order if that opinion is not timely furnished.

          9.   The  Board  of  Directors  has the  right  to  reject  any  order
               submitted  by a person  whose  representations  it  believes  are
               untrue or who it believes is violating, circumventing, or intends
               to violate,  evade, or circumvent the terms and conditions of the
               plan, either alone or acting in concert with others.

          10.  The above  restrictions also apply to purchases by persons acting
               in  concert  under  applicable  regulations  of  the  OTS.  Under
               regulations  of the OTS,  directors  of Mt. Troy Savings Bank are
               not considered to be affiliates or a group acting in concert with
               other directors solely as a result of membership on the Board.

          11.  In addition,  in any community  offering or public  offering,  we
               must first fill orders for our common stock up to a maximum of 2%
               of the  shares  issued in the  conversion  in a manner  that will
               achieve a wide  distribution  of the stock,  and  thereafter  any
               remaining  shares will be  allocated in on equal number of shares
               per order basis,  until all orders have been filled or the shares
               have been exhausted.

         The term "associate" of a person is defined in the plan to mean:

          (1)  any corporation or organization  other than Mt. Troy Savings Bank
               or a majority-owned  subsidiary of Mt. Troy Savings Bank of which
               a person is an officer or partner or is,

                                       76


               directly or indirectly,  the  beneficial  owner of 10% or more of
               any class of equity securities;

          (2)  any  trust or other  estate in which a person  has a  substantial
               beneficial  interest or as to which a person serves as trustee or
               in a similar fiduciary capacity, excluding tax-qualified employee
               stock benefit plans or tax-qualified employee stock benefit plans
               in which a person has a substantial beneficial interest or serves
               as a trustee or in a similar fiduciary  capacity and except that,
               for  purposes  of  aggregating  total  shares that may be held by
               officers and directors, the term "Associate" does not include any
               tax-qualified employee stock benefit plan; or

          (3)  any  relative or spouse of a person or any  relative of a spouse,
               who has the same  home as that  person  or who is a  director  or
               officer  of Mt.  Troy  Savings  Bank,  or any of its  parents  or
               subsidiaries.  For  example,  a  corporation  for  which a person
               serves as an officer would be an associate of that person and all
               shares purchased by that  corporation  would be included with the
               number of shares which that person  individually  could  purchase
               under the above limitations.

         The term "acting in concert" means:

          (1)  knowing  participation  in a  joint  activity  or  interdependent
               conscious  parallel  action  towards a common goal whether or not
               pursuant to an express agreement; or

          (2)  a  combination  or  pooling of voting or other  interests  in the
               securities  of an issuer  for a common  purpose  pursuant  to any
               contract,   understanding,   relationship,   agreement  or  other
               arrangement, whether written or otherwise.

         A person or  company  which  acts in  concert  with  another  person or
company  ("other  party")  shall also be deemed to be acting in concert with any
person or company who is also acting in concert  with that other  party,  except
that any  tax-qualified  employee  stock  benefit  plan will not be deemed to be
acting in concert with its trustee or a person who serves in a similar  capacity
solely for the  purpose of  determining  whether  stock held by the  trustee and
stock held by the plan will be aggregated.  We will presume that certain persons
are acting in concert based upon various facts,  including the fact that persons
have joint account  relationships or the fact that such persons have filed joint
Schedules 13D with the Securities and Exchange  Commission with respect to other
companies.  We reserve  the right to make an  independent  investigation  of any
facts or  circumstances  brought to its attention that indicate that one or more
persons acting  independently  or as a group acting in concert may be attempting
to violate or circumvent the regulatory  prohibition on the  transferability  of
subscription rights.

         We have  the  right,  in our  sole  discretion,  to  determine  whether
prospective   purchasers  are   "associates"   or  "acting  in  concert."  These
determinations  are in our sole discretion and may be based on whatever evidence
we believe to be  relevant,  including  joint  account  relationships  or shared
addresses on the Bank's records.

         Each person  purchasing shares of the common stock in the offering will
be considered to have  confirmed that his or her purchase does not conflict with
the maximum purchase  limitation.  If the purchase limitation is violated by any
person or any associate or group of persons  affiliated  or otherwise  acting in
concert with that person, we will have the right to purchase from that person at
the $10.00 purchase price per share all shares acquired by that person in excess
of that purchase limitation or, if the excess shares

                                       77


have been sold by that person,  to receive the  difference  between the purchase
price per share  paid for the  excess  shares  and the price at which the excess
shares were sold by that person. Our right to purchase the excess shares will be
assignable.

         Common  stock  purchased  pursuant  to  the  offering  will  be  freely
transferable,  except for shares purchased by directors and officers of Mt. Troy
Savings  Bank.  For  certain  restrictions  on the  common  stock  purchased  by
directors and officers,  see The Offering - Restrictions on  Transferability  by
Directors and Officers.  In addition,  under guidelines of the NASD,  members of
the NASD and  their  associates  are  subject  to  certain  restrictions  on the
transfer of securities  purchased in accordance with subscription  rights and to
certain reporting requirements after the purchase.

Ordering and Receiving Common Stock

         Use of Order  Forms.  Rights  to  subscribe  may only be  exercised  by
completion of an order form.  Any person  receiving an order form who desires to
subscribe  for  shares  of  common  stock  must do so  prior  to the  applicable
expiration  date by  delivering  by mail or in person to Mt. Troy Savings Bank a
properly  executed and completed  order form,  together with full payment of the
purchase price for all shares for which subscription is made; provided, however,
that  if the  employee  plans  subscribe  for  shares  during  the  subscription
offering,  the employee  plans will not be required to pay for the shares at the
time they  subscribe  but rather may pay for the shares upon  completion  of the
conversion. All subscription rights under the plan will expire on the expiration
date,  whether or not Mt. Troy  Savings Bank has been able to locate each person
entitled to subscription  rights.  Once tendered,  subscription orders cannot be
revoked without the consent of Mt. Troy Savings Bank.

         If a stock order form:

o    is not  delivered  and is returned to Mt. Troy  Savings  Bank by the United
     States  Postal  Service or Mt.  Troy  Savings  Bank is unable to locate the
     addressee;

o    is not received or is received after the applicable expiration date;

o    is not completed correctly or executed;

o    is not accompanied by the full required  payment for the shares  subscribed
     for including instances where a savings account or certificate balance from
     which  withdrawal  is  authorized  is  insufficient  to fund  the  required
     payment, but excluding subscriptions by the employee plans; or

o    is not mailed pursuant to a "no mail" order placed in effect by the account
     holder;

then the  subscription  rights for that  person will lapse as though that person
failed to return the completed order form within the time period specified.

         However, we may, but will not be required to, waive any irregularity on
any order  form or  require  the  submission  of  corrected  order  forms or the
remittance of full payment for subscribed  shares by a date that we may specify.
The waiver of an  irregularity  on an order form in no way obligates us to waive
any other  irregularity on any other order form. Waivers will be considered on a
case by case  basis.  We will not  accept  orders  received  on  photocopies  or
facsimile  order forms,  or for which  payment is to be made by wire transfer or
payment  from  private  third  parties.  Our  interpretation  of the  terms  and
conditions  of the plan and of the  acceptability  of the  order  forms  will be
final, subject to the authority of the OTS.

                                       78


         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to the expiration date or hand delivered any later than two days
prior to the expiration  date.  Execution of the order form will confirm receipt
or delivery in accordance with Rule 15c2-8. Order forms will only be distributed
with a prospectus.

         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms,  on or prior to the expiration date specified on the order form unless we
extend the date.  Employee plans  subscribing for shares during the subscription
offering may pay for those shares upon completion of the conversion. Payment for
shares of common stock may be made

o    in cash, if delivered in person;
o    by check or money order made payable to Mt. Troy Savings Bank; or
o    for shares subscribed for in the subscription offering, by authorization of
     withdrawal from savings accounts maintained with Mt. Troy Savings Bank.

         Payment  for  subscriptions  of $25,000 or more must be paid by account
withdrawal,  certified or cashier's  check,  or money order.  In accordance with
Rule 15c2-4 of the Securities Exchange Act of 1934,  subscribers' checks must be
made payable to Mt. Troy Savings Bank, and checks received by Trident Securities
will be  transmitted  by noon of the  following  business  day  directly  to the
segregated  deposit  account at Mt. Troy Savings Bank  established to hold funds
received as payment for shares.

         Appropriate  means by which account  withdrawals  may be authorized are
provided on the order form. Once a withdrawal has been  authorized,  none of the
designated  withdrawal  amount may be used by a subscriber for any purpose other
than to purchase the common stock for which a  subscription  has been made until
the  offering  has  been  completed  or  terminated.  In the  case  of  payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the offering has been  completed or  terminated.  Interest  penalties  for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of  withdrawal,  without  penalty,  and the  remaining  balance  will  earn
interest at the regular savings  account rate  subsequent to the withdrawal.  In
the case of  payments  made in cash or by check or money  order,  funds  will be
placed in a  segregated  account and  interest  will be paid by Mt. Troy Savings
Bank at the regular savings account rate from the date payment is received until
the offering is completed or terminated. An executed order form, once we receive
it, may not be modified,  amended, or rescinded without our consent,  unless the
offering  is  not  completed   within  45  days  after  the  conclusion  of  the
subscription  offering,  in which event subscribers may be given the opportunity
to increase,  decrease,  or rescind their subscription for a specified period of
time.  If the  offering is not  completed  for any reason,  all funds  submitted
pursuant to the offerings  will be promptly  refunded with interest as described
above.

         Owners  of  self-directed  IRAs may use the  assets  of  their  IRAs to
purchase  shares of common stock in the offerings,  provided that their IRAs are
not maintained on deposit at Mt. Troy Savings Bank. Persons with IRAs maintained
at Mt. Troy Savings Bank must have their accounts transferred to an unaffiliated
institution or broker to purchase shares of common stock in the offerings. There
is  no  early  withdrawal  or  IRS  interest   penalties  for  these  transfers.
Instructions  on how to  transfer  self-directed  IRAs  maintained  at Mt.  Troy
Savings  Bank can be  obtained  from the stock  information  center.  Depositors
interested  in using funds in a Mt.  Troy  Savings  Bank IRA to purchase  common
stock should contact the

                                       79





stock information  center as soon as possible so that the necessary forms may be
forwarded, executed and returned prior to the expiration date.

         Federal  regulations  prohibit Mt. Troy Savings Bank from lending funds
or  extending  credit  to  any  person  to  purchase  the  common  stock  in the
conversion.

         Stock  Center.  The stock  center is  located  at 2000 Mt.  Troy  Road,
Pittsburgh, Pennsylvania 15212. Its phone number is (412) 322-6787.

         Delivery of Stock Certificates.  Certificates representing common stock
issued in the  offering  will be mailed to the persons  entitled  thereto at the
address noted on the order form, as soon as practicable  following completion of
the offering.  Any  certificates  returned as  undeliverable  will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the common stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

         Our  directors  and officers may  participate  in the  solicitation  of
offers to purchase common stock in  jurisdictions  where their  participation is
not prohibited.  Other employees of Mt. Troy Savings Bank may participate in the
offering  in  ministerial  capacities  and have been  instructed  not to solicit
offers to purchase  common  stock or provide  advice  regarding  the purchase of
common stock.  Questions of prospective  purchasers will be directed to officers
of Mt. Troy Savings Bank or registered representatives of Trident Securities. No
officer,  director or employee of Mt. Troy Savings Bank will be  compensated  in
connection with his or her solicitations or other  participation in the offering
by the payment of commissions  or other  remuneration  based either  directly or
indirectly on transactions in the common stock.

Restrictions on Repurchase of Shares

         Generally,  during the first year  following  the  conversion,  Reserve
Bancorp,  Inc. may not  repurchase  its shares unless it can show  extraordinary
circumstances. If extraordinary circumstances exist and if Reserve Bancorp, Inc.
can show a compelling and valid business purpose for the repurchase, the OTS may
approve  repurchases of up to 5% of the outstanding  stock during the first year
after  conversion.  After  the  first  year  following  the  conversion,  we can
repurchase any amount of stock so long as the  repurchase  would not cause us to
become  undercapitalized.  In addition,  SEC rules also govern the method, time,
price,  and number of shares of common stock that may be  repurchased by Reserve
Bancorp,  Inc.  and  affiliated  purchasers.  If, in the  future,  the rules and
regulations regarding the repurchase of stock are liberalized,  Reserve Bancorp,
Inc. may utilize the rules and regulations then in effect.

Stock Pricing and the Number of Shares to be Offered

         FinPro, which is experienced in the valuation and appraisal of business
entities,  including  savings  institutions,  has been  retained  to  prepare an
appraisal  of the  estimated  pro forma  market  value of the common  stock (the
"Independent Valuation").  This independent valuation will express our pro forma
market value in terms of an aggregate dollar amount. FinPro will receive fees of
$24,000 for its appraisal services,  including the independent valuation and any
subsequent  update,  and assistance in preparation of our business plan, plus up
to $2,400 for reasonable  out-of-pocket expenses incurred in connection with the
independent  valuation  and business  plan.  Mt. Troy Savings Bank has agreed to
indemnify FinPro under certain  circumstances  against  liabilities and expenses
arising out of or based on any misstatement or untrue

                                       80


statement of a material fact contained in the  information  supplied by Mt. Troy
Savings Bank to FinPro, except where FinPro is determined to have been negligent
or failed to  exercise  due  diligence  in the  preparation  of the  independent
valuation.

         Pursuant  to the plan,  the  number  of  shares  of common  stock to be
offered in the offering will be based on the estimated pro forma market value of
the  common  stock  and the  purchase  price of $10.00  per  share.  FinPro  has
determined  that as of December  14, 2001,  our  estimated  aggregate  pro forma
market value was  $5,900,000.  Pursuant to  regulations,  this  estimate must be
included  within  a  range  with  a  minimum  of  $5,015,000  and a  maximum  of
$6,785,000.  We have  determined to offer shares of common stock in the offering
at a price of $10.00 per share.  We are offering a maximum of 678,500  shares in
the offering,  subject to adjustment.  In determining  the offering  range,  the
Board of  Directors  reviewed  FinPro's  appraisal.  The  appraisal  contains an
analysis of a number of  factors,  including  but not  limited to our  financial
condition  and results of  operations  as of September  30, 2001,  our operating
trends,  the competitive  environment in which we operate,  operating  trends of
certain savings  institutions and savings and loan holding  companies,  relevant
economic  conditions  both  nationally  and in  Pennsylvania  which  affect  the
operations of savings institutions, stock market values of certain institutions,
and stock market conditions for publicly traded savings institutions and savings
and loan  holding  companies.  In  addition,  FinPro has  advised us that it has
considered and will consider the effect of the additional  capital raised by the
sale of the common stock on the estimated pro forma market value. The Board also
reviewed the  methodology  and the  assumptions  used by FinPro in preparing its
appraisal.  The  number  of  shares is  subject  to  change  if the  independent
valuation changes at the conclusion of the offering.

         The number of shares and price per share of common stock was determined
by the Board of Directors based on the independent valuation.  The actual number
of  shares to be sold in the  offering  may be  increased  or  decreased  before
completion  of the  offering,  subject to approval  and  conditions  that may be
imposed by the OTS,  to reflect  any change in our  estimated  pro forma  market
value.

         Depending  on  market  and  financial  conditions  at the  time  of the
completion of the  offering,  Mt. Troy Savings Bank may increase or decrease the
number of shares to be issued in the conversion and offering.  No resolicitation
of  purchasers  will be made and  purchasers  will not be permitted to modify or
cancel  their  purchase  orders  unless the change in the number of shares to be
issued in the offering results in fewer than 501,500 shares or more than 780,275
shares  being sold in the  offering at the  purchase  price of $10.00,  in which
event Mt. Troy  Savings Bank may also elect to terminate  the  offering.  If Mt.
Troy Savings Bank  terminates  the  offering,  purchasers  will receive a prompt
refund of their purchase orders,  together with interest earned thereon from the
date of receipt to the date of  termination  of the offering.  Furthermore,  any
account withdrawal  authorizations will be terminated.  If we receive orders for
less than  501,500  shares,  at the  discretion  of the Board of  Directors  and
subject to  approval  of the OTS,  we may  establish  a new  offering  range and
resolicit purchasers.  If we resolicit,  purchasers will be allowed to modify or
cancel their purchase orders. Any adjustments in our pro forma market value as a
result of market and financial  conditions or a  resolicitation  of  prospective
purchasers must be approved by the OTS.

         The independent valuation will be updated at the time of the completion
of the offering,  and the number of shares to be issued may increase or decrease
to reflect the changes in market conditions, the results of the offering, or the
estimated  pro forma  market  value of Mt.  Troy  Savings  Bank.  If the updated
independent  valuation increases,  Reserve Bancorp, Inc. may increase the number
of shares sold in the offering to up to 780,275 shares.  Subscribers will not be
given the  opportunity  to change or  withdraw  their  orders  unless  more than
780,275  shares or fewer  than  501,500  shares  are sold in the  offering.  Any
adjustment  of shares of common stock sold will have a  corresponding  effect on
the estimated net proceeds of the offering and the pro forma  capitalization and
per share data of Mt. Troy Savings Bank. An increase

                                       81


in the total number of shares to be issued in the  conversion  would  decrease a
subscriber's  percentage ownership interest and pro forma net worth (book value)
per share and increase the pro forma net income and net worth (book value) on an
aggregate basis. In the event of a reduction in the valuation,  Reserve Bancorp,
Inc.  may  decrease  the  number of shares to be issued to reflect  the  reduced
valuation.  A decrease  in the  number of shares to be issued in the  conversion
would increase a subscriber's  percentage  ownership  interest and the pro forma
net worth (book  value) per share and  decrease the pro forma net income and net
worth on an aggregate  basis.  For a presentation of the possible  effects of an
increase or decrease in the number of shares to be issued, see Pro Forma Data.

         The independent  valuation is not intended,  and must not be construed,
as a recommendation  of any kind as to the advisability of purchasing the common
stock. In preparing the independent valuation,  FinPro has relied on and assumed
the accuracy and completeness of financial and statistical  information provided
by Mt. Troy Savings  Bank.  FinPro did not  independently  verify the  financial
statements  and other  information  provided by Mt. Troy Savings  Bank,  nor did
FinPro value  independently the assets and liabilities of Mt. Troy Savings Bank.
The  independent  valuation  considers  Mt.  Troy  Savings  Bank only as a going
concern and should not be considered as a indication of the liquidation value of
Mt. Troy Savings Bank. Moreover,  because the independent  valuation is based on
estimates and  projections  on a number of matters,  all of which are subject to
change from time to time, no assurance can be given that persons  purchasing the
common  stock will be able to sell their  shares at a price  equal to or greater
than the purchase price.

         A copy of the appraisal report is available for your review at our main
office.  In addition,  the Board of Directors of Reserve Bancorp,  Inc. does not
make any recommendation as to whether or not the stock will be a good investment
for you.

         No sale of shares  of  common  stock  may be  completed  unless  FinPro
confirms  that, to the best of its knowledge,  nothing of a material  nature has
occurred that, taking into account all relevant  factors,  would cause FinPro to
conclude that the independent valuation is incompatible with its estimate of our
pro forma market value at the conclusion of the offering.  Any change that would
result in an aggregate value that is below  $5,015,000 or above $6,785,000 would
be subject to OTS approval.  If  confirmation  from FinPro is not received,  Mt.
Troy Savings Bank may extend the  offering,  reopen or commence a new  offering,
request a new Independent Valuation, establish a new offering range and commence
a  resolicitation  of all purchasers with the approval of the OTS, or take other
action as permitted by the OTS in order to complete the offering.

Plan of Distribution/Marketing Arrangements

         The common  stock will be offered in the  offering  principally  by the
distribution  of this prospectus and through  activities  conducted at the stock
information center. It is expected that a registered  representative employed by
Trident  Securities  will be working at, and  supervising  the operation of, the
stock  center.  Trident  Securities  will provide  assistance  in  responding to
questions regarding the conversion and the offering and processing order forms.

         Mt. Troy Savings Bank and Reserve  Bancorp,  Inc.  have entered into an
agency  agreement with Trident  Securities  under which Trident  Securities will
provide financial  advisory services and assist, on a best efforts basis, in the
solicitation  of  subscriptions  and purchase orders for the common stock in the
offering. Trident Securities is a division of McDonald Investments,  Inc., which
is a  broker-dealer  registered  with the  National  Association  of  Securities
Dealers,  Inc.  Specifically,  Trident Securities will assist in the offering in
the following manner:

                                       82


o    assisting  in the  collection  of proxies  from  depositors  for use at the
     Special Meeting;

o    keeping records of subscriptions and orders for common stock;

o    training and  educating  Mt. Troy Savings  Bank's  employees  regarding the
     mechanics and regulatory requirements of the stock conversion process;

o    assisting in the design and  implementation of a marketing strategy for the
     offering;

o    assisting Mt. Troy Savings  Bank's  management in scheduling  and preparing
     for meetings, if any, with potential investors and broker-dealers; and

o    providing  other  general  advice and  assistance  as may be  requested  to
     promote the successful completion of the offering.

         Trident Securities will receive,  as compensation,  a management fee of
$15,000, which was paid when Trident Securities was retained. Trident Securities
will also  receive a fee  equal to 2% of the total  amount of stock  sold in the
subscription,  community and public offerings,  excluding purchases by the ESOP,
directors,  officers and their  associates and not to exceed $105,000 payable at
closing.  For stock  sold by other NASD  member  firms  under a selected  dealer
agreement  if a  syndicate  of  broker-dealers  (selected  dealers) is formed to
assist in the public  offering,  the  commission  paid to those  firms shall not
exceed an amount to be agreed upon  jointly by Trident  Securities  and the Bank
which will reflect market requirements at the time a syndicate is formed.

         Trident  Securities  will  also be  reimbursed  up to  $45,000  for its
out-of-pocket  expenses,  including the fees and expenses of its legal  counsel.
Mt. Troy Savings Bank has agreed to indemnify Trident Securities,  to the extent
allowed by law, for  reasonable  costs and expenses in  connection  with certain
claims or liabilities, including certain liabilities under the Securities Act of
1933, as amended. See Pro Forma Data for further information  regarding expenses
of the offering.

Restrictions on Transferability by Directors and Officers

         Shares of the common  stock  purchased  by directors or officers of Mt.
Troy Savings Bank cannot be sold for a period of one year  following  completion
of the  conversion,  except  for a  disposition  of shares  after the death of a
stockholder.  To ensure this  restriction is upheld,  shares of the common stock
issued to directors and officers will bear a legend  restricting their sale. Any
shares issued to directors  and officers as a stock  dividend,  stock split,  or
otherwise  with  respect  to  restricted  stock  will  be  subject  to the  same
restriction.

         For a period of three years  following the  conversion,  no director or
officer of Mt. Troy  Savings  Bank or their  associates  may,  without the prior
approval of the OTS,  purchase  our common  stock except from a broker or dealer
registered  with  the  SEC.  This  prohibition  does  not  apply  to  negotiated
transactions  including  more than 1% of our common stock or purchases  made for
tax  qualified or non-tax  qualified  employee  stock benefit plans which may be
attributable to individual officers or directors.

                                       83


Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Before the completion of the conversion and offering,  no depositor may
transfer  or  enter  into  an  agreement  or   understanding   to  transfer  any
subscription rights or the legal or beneficial ownership of the shares of common
stock to be purchased in the offering.  Depositors who submit an order form will
be required to certify  that their  purchase of common stock is solely for their
own account and there is no agreement  or  understanding  regarding  the sale or
transfer of their  shares.  We intend to pursue any and all legal and  equitable
remedies after we become aware of any agreement or  understanding,  and will not
honor orders we  reasonably  believe to involve an  agreement  or  understanding
regarding the sale or transfer of shares.

Conditions to the Offering

         Completion of the offering is subject to:

1.   completion  of  the  conversion,  which  requires  approvals  from  certain
     government  agencies,  the  ratification  of Mt. Troy Savings Bank's voting
     depositor members, and the receipt of rulings and/or opinions of counsel as
     to the tax consequences of the conversion;

2.   the receipt of all the required  approvals for the issuance of common stock
     in the offering, including the approval of the OTS; and

3.   the sale of a minimum of 501,500 shares of common stock.

         If conditions 1 and 2 are not met before we complete the offering,  all
funds  received  will be promptly  returned  with  interest at Mt. Troy  Savings
Bank's regular  savings account rate and all withdrawal  authorizations  will be
canceled.  The stock purchases of the officers and directors of Reserve Bancorp,
Inc.  and Mt.  Troy  Savings  Bank will be counted  for  purposes of meeting the
minimum number of shares required by condition 3.

              RESTRICTIONS ON ACQUISITION OF RESERVE BANCORP, INC.

General

         The  following  discussion  is a summary of  statutory  and  regulatory
restrictions on the acquisition of our common stock. In addition,  the following
discussion summarizes provisions of our articles of incorporation and bylaws and
regulatory provisions that have an anti-takeover effect.

Statutory and Regulatory Restrictions on Acquisition

         Regulatory  Restrictions  Applicable  for Three Years.  For three years
following a savings bank's  conversion to stock form, OTS  regulations  prohibit
any person,  without the prior  approval of the OTS, from acquiring or making an
offer to acquire more than 10% of the stock of the converted  institution  or of
its holding company if such person is, or after  completion of such  acquisition
would be, the beneficial owner of more than 10% of such stock. In the event that
any  person,  directly  or  indirectly,  violates  this  regulation,  the shares
beneficially  owned by such  person in excess  of 10%  shall not be  counted  as
shares  entitled  to vote and shall not be voted by any  person  or  counted  as
voting shares in connection with any matter submitted to a vote of stockholders.

                                       84


         In the recent  past,  it has been the OTS's  general  policy to approve
acquisitions  in excess of 10% of the stock of converted  savings banks or their
holding companies after the passage of one year from the conversion,  especially
when such acquisitions are negotiated with the target company.  However, the OTS
has recently  stated its intention to impose more stringent  restrictions on the
approval  of  acquisitions  of  greater  than  10% in the  three  years  after a
conversion and has stated that it intends to approve only those  acquisitions of
control within three years that comply strictly with the regulatory criteria. If
this new policy is enforced as  announced,  it may  prevent any  acquisition  of
control of us, whether "friendly" or hostile, for at least three years after the
completion of the conversion.

         In addition,  the OTS has recently begun imposing as a condition of its
approval of a mutual-to-  stock  conversion the  requirement  that the converted
stock bank maintain its federal stock savings bank charter for a minimum  period
of three years following  conversion.  This condition to the OTS's approval of a
conversion may effectively prevent any acquisition of control of us for at least
three years after the  completion  of the  conversion by requiring any potential
acquiror to maintain the Bank as a separate subsidiary.

         Statutory and Regulatory  Change in Control  Restrictions.  Federal law
provides that no person,  acting directly or indirectly or through or in concert
with one or more other persons, may acquire control of a savings bank unless the
OTS has been given 60 days prior  written  notice.  Federal law provides that no
company may  acquire  control of a savings  bank or a savings  and loan  holding
company without the prior approval of the OTS. Any company that acquires control
becomes  a  "savings  and  loan  holding   company"   subject  to  registration,
examination and regulation by the OTS. Pursuant to federal regulations,  control
is  considered to have been  acquired  when an entity,  among other things,  has
acquired  more than 25% of any class of voting stock of the  institution  or the
ability  to  control  the  election  of  a  majority  of  the  directors  of  an
institution.  Moreover,  control  is  presumed  to  have  occurred,  subject  to
rebuttal, upon the acquisition of more than 10% of any class of voting stock, or
of more than 25% of any class of stock, of a savings institution,  where certain
enumerated  control  factors are also  present in the  acquisition.  The OTS may
prohibit  an  acquisition  of control  if: (1) it would  result in a monopoly or
substantially  lessen competition;  (2) the financial condition of the acquiring
person might jeopardize the financial  stability of the institution;  or (3) the
competence,  experience or integrity of the acquiring  person  indicates that it
would not be in the  interest of the  depositors  or of the public to permit the
acquisition of control by that person.  The foregoing  restrictions do not apply
to the acquisition of stock by one or more tax-qualified  employee stock benefit
plans,  provided that the plan or plans do not have beneficial  ownership in the
aggregate of more than 25% of any class of our equity securities.

Reserve Bancorp, Inc.'s Articles of Incorporation and Bylaws

         General.  Our articles of incorporation and bylaws are available at our
administrative  office  or by  writing  or  calling  us,  2000  Mt.  Troy  Road,
Pittsburgh, Pennsylvania 15212. Our telephone number is (412) 322-6107.

         Classified  Board of  Directors  and Related  Provisions.  Our Board of
Directors is divided  into four  classes  which are as nearly equal in number as
possible.  Directors serve for terms of four years. As a result, each year, only
one-quarter  of the  directors  are to be elected  and it could take up to three
years to elect a majority of our  directors.  A director may be removed only for
cause by a vote of the holders of a majority of the shares.

         Restrictions on Voting and  Acquisition of Securities.  Our articles of
incorporation  provide  that any  shares  of  common  stock  beneficially  owned
directly or indirectly in excess of 10% by any person will

                                       85


not be counted as shares  entitled to vote,  shall not be voted by any person or
counted as voting shares, and will not be counted as outstanding for purposes of
determining  a quorum or the  affirmative  vote  necessary to approve any matter
submitted to the  stockholders  for a vote.  The purpose of this provision is to
reduce the chance that large stockholders could challenge our management.

         In addition to the voting  limitation,  our  articles of  incorporation
also  provide  that for a  period  of five  years  from  the  completion  of the
conversion  of Mt. Troy Savings Bank from mutual to stock form,  no person shall
directly or indirectly  offer to acquire or acquire the beneficial  ownership of
more than 10% of our common stock.

         Prohibition  Against  Cumulative  Voting. Our articles of incorporation
prohibit  cumulative  voting by stockholders  in the election of directors.  The
absence of cumulative  voting means that the holders of a majority of the shares
voted may, if they so choose, elect all of the directors elected at the meeting,
thus  preventing a minority  stockholder  from obtaining  representation  on our
Board of Directors unless the minority stockholder is able to obtain the support
of a majority.

         Procedures  for  Certain   Business   Combinations.   Our  articles  of
incorporation  require  the  affirmative  vote of at least 80% of the  shares in
order for us to enter into any  merger,  consolidation,  sale,  liquidation,  or
dissolution of Reserve Bancorp,  Inc. with any "interested  shareholder." If the
proposed  transaction has been approved in advance by two-thirds of our Board of
Directors who were directors prior to the time the interested shareholder became
an interested  shareholder,  the transaction  would only require the affirmative
vote of a majority of the shareholders.  An interested shareholder is any person
who, directly or indirectly, has the right to vote or to sell 20% or more of the
outstanding shares.  Affiliates and associates of an interested  shareholder are
also considered to be interested  shareholders.  Any amendment to this provision
requires the vote of at least 80% of the shares.

         In addition to the interested shareholder restrictions, our articles of
incorporation also require the affirmative vote of at least 80% of the shares in
order for us to enter into any  merger,  consolidation,  sale,  liquidation,  or
dissolution  of Reserve  Bancorp,  Inc.,  unless the  transaction is approved by
two-thirds  of our  Board  of  Directors.  If the  transaction  is  approved  by
two-thirds  of our  Board,  the  affirmative  vote of only a  majority  would be
required.

         Amendment to Articles of  Incorporation  and Bylaws.  Amendments to our
articles of incorporation must be approved by our Board of Directors and also by
the holders of a majority of the shares.  Approval by at least 80% of the shares
is required to amend provisions  relating to restrictions on the acquisition and
voting of more than 10% of the common  stock;  number,  election  and removal of
directors;  vote required to amend bylaws; call of special stockholder meetings;
director   liability;   approval   of   certain   business   combinations;   and
indemnification of officers and directors.

         Our bylaws may be amended by a majority  vote of our Board of Directors
or by the holders of at least 80% of the shares.

         Additional Anti-Takeover Provisions. The provisions described above are
not the only provisions of our articles of  incorporation  and bylaws which have
an anti-takeover  effect. For example,  our articles of incorporation  authorize
the issuance of up to two million shares of preferred stock,  which  conceivably
would  represent an additional  class of stock  required to approve any proposed
acquisition.  This preferred stock, none of which has been issued, together with
authorized   but  unissued   shares  of  the  common  stock  (our   articles  of
incorporation  authorize  the issuance of up to eight  million  shares of common
stock), also could represent  additional capital required to be purchased by the
acquiror.

                                       86


         Furthermore, for a period of five years after the conversion, the stock
charter of the Bank provides that no person can directly or indirectly  offer to
acquire or acquire  the  beneficial  ownership  of more than 10% of any class of
securities  of the Bank.  In the event  shares are acquired in violation of this
prohibition,  all shares beneficially owned by any person in excess of 10% shall
be  considered  "excess  shares" and shall not be counted as shares  entitled to
vote and  shall  not be voted by any  person  or  counted  as  voting  shares in
connection with any matters submitted to the stockholders for a vote.

         In addition to discouraging a takeover  attempt which a majority of our
stockholders  might  determine  to be in their  best  interest  or in which  our
stockholders  might  receive a premium over the current  market prices for their
shares,  the effect of these provisions may render the removal of our management
more difficult.

                          DESCRIPTION OF CAPITAL STOCK

         Reserve Bancorp, Inc. is authorized to issue 8,000,000 shares of common
stock, par value $0.10 per share and 2,000,000 shares of serial preferred stock,
par value $0.10 per share.  We  currently  expect to issue  between  501,500 and
678,500  shares of common  stock in the  conversion,  subject to an  increase to
780,275 shares. See Capitalization. Upon payment of the purchase price shares of
common stock issued in the offering will be fully paid and  non-assessable.  The
common stock will represent  nonwithdrawable  capital, will not be an account of
insurable  type and will not be  insured  by the FDIC or any other  governmental
agency. See also Dividend Policy.

Voting Rights

         The holders of common stock will  possess  exclusive  voting  rights in
Reserve  Bancorp,  Inc. The holder of shares of common stock will be entitled to
one vote for each share held on all matters  subject to  stockholder  vote.  See
also The Conversion - Effects of the Conversion - Voting Rights.

Liquidation Rights

         In the event of any liquidation,  dissolution, or winding-up of Reserve
Bancorp,  Inc., the holders of the common stock  generally  would be entitled to
receive,  after payment of all debts and  liabilities of Reserve  Bancorp,  Inc.
(including  all  debts and  liabilities  of the  Bank),  all  assets of  Reserve
Bancorp,  Inc. available for distribution.  See also The Conversion - Effects of
the Conversion - Liquidation Rights.

Preemptive Rights; Redemption

         Because  the  holders  of the common  stock do not have any  preemptive
rights with respect to any shares we may issue,  the Board of Directors may sell
shares of capital stock of Reserve  Bancorp,  Inc.  without first  offering such
shares to existing  stockholders of Reserve Bancorp,  Inc. The common stock will
not be subject to any redemption provisions.

Preferred Stock

         We are authorized to issue up to 2,000,000  shares of serial  preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special  rights of  preferred  stock  and the  qualifications,  limitations  and
restrictions  of those  shares as the Board of  Directors  may  determine in its
discretion.  Preferred stock may be issued in distinctly  designated series, may
be  convertible  into common  stock and may rank prior to the common stock as to
dividends rights, liquidation preferences, or both, and may have

                                       87


full or limited voting rights.  The issuance of preferred  stock could adversely
affect the voting and other rights of holders of common stock.

         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.

                             LEGAL AND TAX OPINIONS

         The  legality  of the  issuance of the common  stock being  offered and
certain  matters  relating to the conversion and federal and state taxation will
be passed upon for us by Malizia Spidi & Fisch,  PC,  Washington,  D.C.  Certain
legal matters will be passed upon for Trident Securities, a Division of McDonald
Investments, Inc. by Muldoon Murphy & Faucette LLP, Washington, D.C.

                                     EXPERTS

         The financial statements of Mt. Troy Savings Bank at September 30, 2001
and 2000 and for each of the years in the two year period  ended  September  30,
2001 have been included in this prospectus in reliance upon the report of Stokes
& Hinds, LLC, Pittsburgh,  Pennsylvania, appearing elsewhere in this prospectus,
and upon the authority of said firm as experts in accounting and auditing.

         FinPro,  Inc. has  consented to the  publication  in this document of a
summary of its letter to Mt. Troy Savings Bank setting  forth its  conclusion as
to the estimated pro forma market value of the common stock upon the  conversion
and stock offering and its conclusion as to the value of subscription rights and
has also  consented  to the use of its name and  statements  with  respect to it
appearing in this document.

                            REGISTRATION REQUIREMENTS

         Our common stock will be  registered  pursuant to Section  12(g) of the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act").  We will be
subject to the information,  proxy solicitation,  insider trading  restrictions,
tender offer rules,  periodic  reporting and other requirements of the SEC under
the Exchange Act. We may not  deregister the common stock under the Exchange Act
for a period of at least three years following the conversion.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         We are subject to the  informational  requirements  of the Exchange Act
and must file reports and other information with the SEC.

         We have filed with the SEC a registration  statement on Form SB-2 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  This  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C. 20549,  and copies of the  registration  materials can be obtained from the
SEC at  prescribed  rates.  You may obtain  information  on the operation of the
Public

                                       88


Reference  Room by calling  1-800-SEC-0330.  The SEC also  maintains an internet
address ("Web site") that contains reports, proxy and information statements and
other information regarding  registrants,  including Reserve Bancorp, Inc., that
file   electronically   with  the  SEC.   The  address  for  this  Web  site  is
"http://www.sec.gov."  The  statements  contained  in  this  document  as to the
contents of any contract or other  document filed as an exhibit to the Form SB-2
are, of  necessity,  brief  descriptions,  and each  statement  is  qualified by
reference to the complete contract or document.

         A copy of our articles of incorporation and bylaws, as well as those of
the Bank, are available without charge from Mt. Troy Savings Bank. Copies of the
plan of conversion are also available without charge.

         The Bank has filed an  application  for  conversion  with the OTS. This
prospectus  omits  certain  information  contained  in  that  application.  That
information can be examined without charge at the public reference facilities of
the OTS located at 1700 G Street, N.W., Washington, D.C. 20552.

                                       89


                          INDEX TO FINANCIAL STATEMENTS

                              Mt. Troy Savings Bank



Independent Auditor's Report                                                 F-1

Statements of Financial Condition                                            F-2

Statements of Income                                                         F-3

Statements of Changes in Retained Earnings                                   F-4

Statements of Cash Flows                                                     F-5

Notes to Financial Statements                                                F-7



         Other  schedules  are  omitted  as  they  are not  required  or are not
applicable or the required  information is shown in the financial  statements or
related notes.

         Financial  statements of Reserve  Bancorp,  Inc. have not been provided
because it has conducted no operations.


                                       90

                                                          [LOGO]
                                                     Stokes & Hinds, LLC

                                                Certified Public Accountants
                                                    & Business Advisors


                                                          Members:
                                            American and Pennsylvania Institutes
                                              of Certified Public Accountants
                                                 Division for CPA Firms:
                                                   SEC Practice Section


                              INDEPENDENT AUDITOR'S REPORT


Board of Directors
Mt. Troy Savings Bank, FSB


We have audited the accompanying  statements of financial  condition of Mt. Troy
Savings Bank,  FSB (the "Bank") at September 30, 2001 and 2000,  and the related
statements of income,  changes in retained earnings and cash flows for the years
then ended.  These  financial  statements are the  responsibility  of the Bank's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Mt. Troy Savings Bank, FSB at
September  30,  2001 and 2000,  and the results of its  operations  and its cash
flows  for the  years  then  ended  in  conformity  with  accounting  principles
generally accepted in the United States of America.

As  discussed  in Note V to the  financial  statements,  in fiscal 2000 the Bank
changed from an unacceptable method of accounting for interest-bearing  deposits
in banks to an acceptable  method.  The change in accounting  principle has been
accounted for as a correction of an error and prior years' financial  statements
have been restated.

As more fully  described  in Note W,  subsequent  to the  issuance of the Bank's
fiscal 2001 financial  statements and our report therein dated October 26, 2001,
we became aware that those  financial  statements  did not reflect an impairment
loss on certain securities held-to-maturity. In our original report we expressed
an unqualified opinion on the fiscal 2001 financial statements,  and our opinion
on the revised statements as expressed herein, remains unqualified.



/s/Stokes & Hinds, LLC



October 26, 2001
(except for Notes V and W, as to which the date is February 8, 2002)
Pittsburgh, Pennsylvania


                                                           9401 McKnight Road
                                                        Pittsburgh, Pennsylvania
                                                             15237-6000

                                                              Phone 412-364-0590
                                                         Voice Mail 412-364-6070
                                                                Fax 412-364-6176


                                      (F-1)

                           MT. TROY SAVINGS BANK, FSB

                        STATEMENTS OF FINANCIAL CONDITION

                           September 30, 2001 and 2000

                                   (As Restated)


                                                                    2001           2000
                                                               ------------   ------------
                                                                      
                                     ASSETS

Cash and cash equivalents
      Interest bearing                                         $    796,703   $    703,391
      Non-interest bearing                                          263,253        285,217
Interest-bearing deposits in other banks                            400,000        597,000
Securities held-to-maturity (estimated fair value of
      $2,177,533 and $1,609,050)                                  2,161,455      1,688,400
Mortgage-backed securities held-to-maturity (estimated
      fair value of $225,337 and $295,259)                          223,531        299,266
Securities available-for-sale, at fair value                      1,644,952      1,985,152
Mortgage-backed securities available-for-sale, at fair value        316,831        380,379
Loans, net                                                       37,731,075     35,684,651
Federal Home Loan Bank stock, at cost                               312,600        307,300
Accrued interest receivable                                         296,496        279,904
Premises and equipment, net                                         243,760        274,341
Prepaid expenses                                                     44,136         32,355
Deferred income taxes                                               119,450         68,766
                                                               ------------   ------------
      TOTAL ASSETS                                             $ 44,554,242   $ 42,586,122
                                                               ============   ============

                        LIABILITIES AND RETAINED EARNINGS

Deposits                                                       $ 39,037,658   $ 36,010,585
Federal Home Loan Bank advances                                           -      1,450,000
Advances from borrowers for taxes and insurance                      83,372         79,553
Accrued interest payable                                            179,177        174,489
Other liabilities                                                    90,127         94,100
                                                               ------------   ------------
      TOTAL LIABILITIES                                          39,390,334     37,808,727
                                                               ------------   ------------
Commitments and contingencies

Retained earnings                                                 5,150,151      4,809,748
Accumulated other comprehensive income, net of
      applicable income taxes of $9,796 and $(23,036)                13,757        (32,353)
                                                               ------------   ------------
      TOTAL RETAINED EARNINGS                                     5,163,908      4,777,395
                                                               ------------   ------------
      TOTAL LIABILITIES AND RETAINED EARNINGS                  $ 44,554,242   $ 42,586,122
                                                               ============   ============


See accompanying notes.

                                       F-2

                           MT. TROY SAVINGS BANK, FSB

                              STATEMENTS OF INCOME

                     Years Ended September 30, 2001 and 2000

                                   (As Restated)

                                                  2001         2000
                                               ----------   ----------

INTEREST AND DIVIDEND INCOME
      Loans                                    $2,766,761   $2,718,303
      Investments                                 282,038      279,811
      Mortgaged-backed securities                  47,535       57,157
      FHLB stock                                   18,685       22,715
      Interest-earning demand deposits             45,708       43,136
                                               ----------   ----------
                                                3,160,727    3,121,122
                                               ----------   ----------
INTEREST EXPENSE
      Deposits                                  1,687,719    1,516,512
      Advances from Federal Home Loan Bank          7,920      127,644
                                               ----------   ----------
                                                1,695,639    1,644,156
                                               ----------   ----------
                 NET INTEREST INCOME            1,465,088    1,476,966

PROVISION FOR LOAN LOSSES                          18,000       18,000
                                               ----------   ----------
                 NET INTEREST INCOME AFTER
                   PROVISION FOR LOAN LOSSES    1,447,088    1,458,966
                                               ----------   ----------
NONINTEREST INCOME
      Service charges and other fees              102,912       84,571
      Income from real estate rental                4,475        4,800
      Gain on sale of real estate                   7,437            -
      Gain on sale of investments                  30,782        8,543
                                               ----------   ----------
                                                  145,606       97,914
                                               ----------   ----------
NONINTEREST EXPENSE
      Compensation and benefits                   458,694      418,792
      Occupancy and equipment expense             115,163      115,978
      Federal insurance premiums                   18,840       24,936
      Service bureau expense                      100,784       97,621
      Loss on impairment of securities            132,256            -
      Other                                       271,659      248,196
                                               ----------   ----------
                                                1,097,396      905,523
                                               ----------   ----------
                 INCOME BEFORE INCOME TAX         495,298      651,357

INCOME TAX EXPENSE                                154,895      227,280
                                               ----------   ----------
                 NET INCOME                    $  340,403   $  424,077
                                               ==========   ==========

See accompanying notes.

                                      F-3

                           MT. TROY SAVINGS BANK, FSB

                   STATEMENTS OF CHANGES IN RETAINED EARNINGS

                     Years Ended September 30, 2001 and 2000

                                  (As Restated)




                                                             ACCUMULATED
                                                               OTHER
                                               RETAINED     COMPREHENSIVE
                                               EARNINGS        INCOME         TOTAL
                                              -----------   -------------  -----------
                                                                

BALANCE, AS PREVIOUSLY REPORTED, AT
      SEPTEMBER 30, 1999                      $ 4,385,671   $   (30,176)   $ 4,355,495

Prior period adjustment                                 -         1,203          1,203
                                              -----------   -----------    -----------

BALANCE, AS RESTATED, AT SEPTEMBER 30, 1999     4,385,671       (28,973)     4,356,698

COMPREHENSIVE INCOME
Net income                                        424,077             -        424,077
Change in unrealized gain (loss)
      on securities available-for-sale,
      net of applicable income taxes
      of $(2,407)                                       -        (3,380)        (3,380)
                                                                           -----------

             TOTAL COMPREHENSIVE INCOME                                        420,697
                                              -----------   -----------    -----------

BALANCE, AS RESTATED, AT SEPTEMBER 30, 2000     4,809,748       (32,353)     4,777,395

COMPREHENSIVE INCOME
Net income                                        340,403             -        340,403
Change in unrealized gain (loss)
      on securities available-for-sale,
      net of applicable income taxes
      of $32,832                                        -        46,110         46,110
                                                                           -----------

             TOTAL COMPREHENSIVE INCOME                                        386,513
                                              -----------   -----------    -----------

BALANCE AT SEPTEMBER 30, 2001                 $ 5,150,151   $    13,757    $ 5,163,908
                                              ===========   ===========    ===========


See accompanying notes.

                                      F-4


                           MT. TROY SAVINGS BANK, FSB

                            STATEMENTS OF CASH FLOWS

                     Years Ended September 30, 2001 and 2000

                                   (As Restated)




                                                                    2001           2000
                                                                -----------    -----------
                                                                       

OPERATING ACTIVITIES
Net income                                                      $   340,403    $   424,077
Adjustments to reconcile change in net income to
      net cash provided by operating activities
      Amortization of:
           Deferred loan origination fees                           (59,678)       (52,588)
           Premiums and discounts on investment securities            2,947          1,640
      Provision for loan losses                                      18,000         18,000
      Depreciation and amortization of premises and equipment        49,915         50,558
      Net gain on sales of securities available-for-sale            (30,782)        (8,543)
      Gain on sale of real estate owned                              (7,437)             -
      Loss on impairment of securities                              132,256              -
      (Increase) decrease in:
           Accrued interest receivable                              (16,592)       (14,913)
           Prepaid expenses                                         (11,781)         8,078
           Deferred income taxes                                    (83,516)       (23,480)
      Increase (decrease) in:
           Accrued interest payable                                   4,688         43,424
           Other liabilities                                         (3,973)         4,462
                                                                -----------    -----------
NET CASH PROVIDED BY OPERATING ACTIVITIES                           334,450        450,715
                                                                -----------    -----------
INVESTING ACTIVITIES
      Purchases of interest-bearing deposits in other banks        (200,000)             -
      Proceeds from maturities of interest-bearing deposits
           in other banks                                           397,000        397,000
      Proceeds from maturities and calls of
           securities held-to-maturity                            1,050,000              -
      Proceeds from principal repayments of
           mortgage-backed securities held-to-maturity               73,949         75,543
      Purchases of securities held-to-maturity                   (1,660,000)             -
      Proceeds from sales of securities available-for-sale          453,824        126,856
      Proceeds from maturities and calls of
           securities available-for-sale                            600,000              -
      Proceeds from principal repayments of
           mortgage-backed securities available-for-sale             71,426         63,560
      Purchases of securities available-for-sale                   (608,250)      (100,375)
      Purchases of premises and equipment                           (19,334)       (24,114)
      Purchases of Federal Home Loan Bank stock                      (5,300)       (34,900)
      Proceeds from sale of real estate owned                        86,700              -
      Net loan originations and principal repayments on loans    (2,084,009)      (855,749)
                                                                -----------    -----------
NET CASH USED BY INVESTING ACTIVITIES                            (1,843,994)      (352,179)
                                                                -----------    -----------



See accompanying notes.

                                      F-5

                           MT. TROY SAVINGS BANK, FSB

                            STATEMENTS OF CASH FLOWS

                     Years Ended September 30, 2001 and 2000

                                  (As Restated)




                                                                 2001           2000
                                                             -----------    -----------
                                                                     
FINANCING ACTIVITIES
      Net decrease in FHLB advances                           (1,450,000)    (1,700,000)
      Net increase in deposits                                 3,027,073      1,879,503
      Net increase (decrease) in advances from borrowers
           for taxes and insurance                                 3,819        (12,693)
                                                             -----------    -----------

NET CASH PROVIDED BY FINANCING ACTIVITIES                      1,580,892        166,810
                                                             -----------    -----------

NET INCREASE IN CASH AND CASH EQUIVALENTS                         71,348        265,346

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                   988,608        723,262
                                                             -----------    -----------

CASH AND CASH EQUIVALENTS AT END OF YEAR                     $ 1,059,956        988,608
                                                             ===========    ===========

SUPPLEMENTAL DISCLOSURES

Cash paid for:
      Interest on deposits, advances, and other borrowings   $ 1,690,951      1,600,772
                                                             ===========    ===========

      Income taxes                                           $   274,041        227,500
                                                             ===========    ===========

Loans transferred to foreclosed real estate owned            $    65,867              -
                                                             ===========    ===========
Total increase in unrealized gain (loss) on
      securities available-for-sale                          $    78,942         (5,787)

      Deferred income tax benefit (expense)                      (32,832)         2,407
                                                             -----------    -----------
Net increase in unrealized gain (loss) on
      securities available-for-sale                          $    46,110         (3,380)
                                                             ===========    ===========



See accompanying notes.

                                      F-6



                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of Mt. Troy Savings Bank, FSB (the "Bank")
and the methods of applying those policies  conform with  accounting  principles
generally accepted in the United States of America. The accounting and reporting
policies and the methods of applying those policies which  significantly  affect
the determination of financial position,  results of operations,  and cash flows
are summarized below.

Nature of Operations

Mt.  Troy  Savings  Bank,  FSB is a  federally  chartered,  Savings  Association
Insurance Fund (SAIF)  insured mutual savings bank  conducting its business from
its two  locations,  Reserve  Township  and the City of  Pittsburgh.  The Bank's
principal  sources of revenue  emanate from its  portfolio of  residential  real
estate mortgage loans and investment securities.

The Bank is  subject  to  regulation  and  supervision  by the  Federal  Deposit
Insurance Corporation (FDIC) and the Office of Thrift Supervision (OTS).

Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities,  disclosure of contingent assets and liabilities at the date of the
financial  statements and the reported  amounts of revenues and expenses  during
the reporting period. Actual results could differ from those estimates.

Material  estimates that are  particularly  susceptible  to  significant  change
relate to the determination of the allowance for loan losses. In connection with
the  determination  of  the  allowance  for  loan  losses,   management  obtains
independent appraisals for significant properties.

A majority of the Bank's loan portfolio  consists of  single-family  residential
loans in the  Pittsburgh  area.  The regional  economy is  currently  stable and
consists of various  types of  industry.  Real estate  prices in this market are
also stable,  however,  the ultimate  collectibility of a substantial portion of
the Bank's loan portfolio are susceptible to changes in local market conditions.

While  management  uses available  information to recognize  losses on loans and
foreclosed real estate,  further reductions in the carrying amounts of loans and
foreclosed   assets  may  be  necessary  based  on  changes  in  local  economic
conditions.  In  addition,  regulatory  agencies,  as an integral  part of their
examination  process,  periodically,  review the  estimated  losses on loans and
foreclosed  real  estate.  Such  agencies  may  require  the  Bank to  recognize
additional losses based on their judgments about  information  available to them
at the time of their  examination.  Because of these  factors,  it is reasonably
possible  that the  estimated  losses on loans and  foreclosed  real  estate may
change  materially in the near term.  However,  the amount of the change that is
reasonably possible cannot be estimated.

                                      (F-7)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)



NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Cash and Cash Equivalents

For purposes of reporting  cash flows,  the Bank  considers cash and deposits in
other financial institutions with original maturities of three months or less to
be cash and cash equivalents.

Interest-bearing Deposits in Other Banks

Interest-bearing deposits in other banks are carried at cost.

Investment and Mortgage-Backed Securities

The Bank follows the provisions of Statement of Financial  Accounting  Standards
No. 115,  Accounting  for  Certain  Investments  in Debt and Equity  Securities.
Accordingly,  management determines the appropriate classification of securities
at the time of purchase  and  reevaluates  such  designation  as of each balance
sheet date. Debt securities are classified as held-to-maturity when the Bank has
the  positive   intent  and  ability  to  hold  the   securities   to  maturity.
Held-to-maturity  securities are stated at amortized  cost.  Debt securities not
classified   as   held-to-maturity   are   classified   as   available-for-sale.
Available-for-sale  securities  are stated at fair  value,  with the  unrealized
gains and  losses,  net of tax,  reported  as a separate  component  of retained
earnings.

The  amortized  cost  of  debt  securities  classified  as  held-to-maturity  or
available-for-sale  is adjusted for  amortization  of premiums and  accretion of
discounts to maturity,  or in the case of mortgage-backed  securities,  over the
estimated life of the security,  which are computed using the interest  method..
Such amortization is included in interest income from investments.  Interest and
dividends are included in interest income from  investments.  Realized gains and
losses, and declines in value judged to be other-than-temporary  are included in
gain (loss) on sale of investments.  The cost of securities sold is based on the
specific identification method.

Loans
Loans are  stated at unpaid  principal  balances,  less the  allowance  for loan
losses and net deferred loan fees.

Loan  origination  and commitment  fees, as well as certain  direct  origination
costs,  are deferred and amortized as a yield  adjustment  over the  contractual
lives of the related loans using the interest  method.  Amortization of deferred
loan fees is discontinued when a loan is place on nonaccrual status.

Interest  income  generally is not recognized on specific  impaired loans unless
the  likelihood of further loss is remote.  Interest  payments  received on such
loans are applied as a reduction of the loan principal balance.  Interest income
on other  impaired loans is recognized  only to the extent of interest  payments
received.

                                      (F-8)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Allowance for Loan Losses

The  allowance  for loan losses is  established  as losses are estimated to have
occurred  through a provision for loan losses  charged to earnings.  Loan losses
are charged against the allowance when management believes the  uncollectibility
of a loan balance is confirmed.  Subsequent recoveries,  if any, are credited to
the allowance.

The allowance for loan losses is evaluated on a regular basis by management  and
is based upon management's periodic review of the collectibility of the loans in
light of  historical  experience,  the nature and volume of the loan  portfolio,
adverse  situations that may affect the borrower's  ability to repay,  estimated
value of any  underlying  collateral and prevailing  economic  conditions.  This
evaluation  is  inherently   subjective  as  it  requires   estimates  that  are
susceptible to significant revision as more information becomes available.

A loan is considered  impaired when, based on current information and events, it
is probable  that the Bank will be unable to collect the  scheduled  payments of
principal or interest  when due according to the  contractual  terms of the loan
agreement.  Factors  considered by management in determining  impairment include
payment status,  collateral  value, and the probability of collecting  scheduled
principal and interest  payments when due. Loans that  experience  insignificant
payment delays and payment shortfalls  generally are not classified as impaired.
Management  determines the significance of payment delays and payment shortfalls
on a case-by- case basis,  taking into  consideration  all of the  circumstances
surrounding  the loan and the borrower,  including the length of the delay,  the
reasons for the delay,  the borrower's  prior payment record,  and the amount of
the  shortfall in relation to the  principal  and interest  owed.  Impairment is
measured  on a loan by loan basis for all loans by either the  present  value of
expected future cash flows discounted at the loan's effective interest rate, the
loan's  obtainable market price, or the fair value of the collateral if the loan
is collateral dependent.

Real Estate Owned

Real estate  acquired by foreclosure or voluntary deed in lieu of foreclosure is
initially  carried at the lower of fair value minus estimated  disposal costs or
the  balance  of the  loan  on the  property  at the  date of  acquisition.  Any
write-downs  based on the asset's fair value at date of acquisition  are charged
to the  allowance  for loan losses.  Subsequent  costs  directly  related to the
development or improvement of real estate are capitalized.

Federal Home Loan Bank Stock

Investment  in stock of a Federal  Home Loan  Bank is  required  by law of every
federally insured savings and loan or savings bank. The investment is carried at
cost. No ready market exists for the stock, and it has no quoted market value.

                                      (F-9)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Premises and Equipment

Land  is  carried  at  cost.   Buildings,   building   improvements,   leasehold
improvements,  and furniture,  fixtures, and equipment are carried at cost, less
accumulated  depreciation and amortization.  Buildings,  building  improvements,
leasehold improvements,  and furniture,  fixtures, and equipment are depreciated
using the straight-line and accelerated  methods over the estimated useful lives
of the assets, which are as follows:

     Building                                                      50 years
     Building improvements                                         5 - 32 years
     Leasehold improvements                                        15 years
     Furniture, fixtures, and equipment                            2 - 10 years

Income Taxes

Income taxes are provided  for the tax effects of the  transactions  reported in
the financial  statements and consist of taxes currently due plus deferred taxes
related  primarily  to  differences  between  the  basis  of  available-for-sale
securities,  allowance for loan losses,  accrued interest on certificates,  loan
origination fees and accumulated depreciation for financial reporting and income
tax.  The deferred tax assets and  liabilities  represent  the future tax return
consequences  of those  differences,  which will either be taxable or deductible
when the assets and  liabilities  are recovered or settled.  Deferred tax assets
and  liabilities  are reflected at income tax rates  applicable to the period in
which the  deferred  tax assets or  liabilities  are  expected to be realized or
settled.  As changes in tax laws or rates are  enacted,  deferred tax assets and
liabilities are adjusted through the provision for income taxes.

Comprehensive Income

The Bank is required to present  comprehensive  income and its  components  in a
full set of general  purpose  financial  statements  for all periods  presented.
Other  comprehensive  income is comprised  exclusively of net unrealized holding
gains  (losses) on its available  for sale  securities  portfolio.  The Bank has
elected to report the effects of its other  comprehensive  income as part of the
Statement of Changes in Retained Earnings.

                                     (F-10)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)

NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Recent Accounting Pronouncements

In July 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial Accounting Standards No. 141, Business Combinations,  effective for
all business combinations initiated after June 30, 2001, as well as all business
combinations  accounted for by the purchase method that are completed after June
30, 2001. The new statement  requires that the purchase  method of accounting be
used   for   all   business   combinations   and   prohibits   the  use  of  the
pooling-of-interests  method.  The adoption of Statement No. 141 is not expected
to have a  material  effect on the  Bank's  financial  position  or  results  of
operations.

In July 2001, the FASB issued  Statement of Financial  Accounting  Standards No.
142, Goodwill and Other Intangible Assets,  effective for fiscal years beginning
after December 15, 2001.  The new statement  changes the accounting for goodwill
from an amortization method to an impairment-only  approach.  Thus, amortization
of goodwill,  including  goodwill recorded in past business  combinations,  will
cease upon adoption of this Statement.  The adoption of Statement No. 142 is not
expected to have a material effect on the Bank's  financial  position or results
of operations.

In June 2001, the FASB issued Statement No. 143, Accounting for Asset Retirement
Obligations,  effective  for fiscal years  beginning  after June 15,  2002.  The
Statement requires entities to record the fair value of a liability for an asset
retirement  obligation  (ARO) in the  period in which it is  incurred.  When the
liability is initially recorded, the entity capitalizes a cost by increasing the
carrying  amount of the related  long-lived  asset.  Over time, the liability is
accreted  to its  present  value  each  period,  and  the  capitalized  cost  is
depreciated  over the useful life of the related asset.  Upon  settlement of the
liability,  an entity either settles the  obligation for its recorded  amount or
incurs a gain or loss upon settlement.  The adoption of Statement No. 143 is not
expected to have a material effect on the Bank's  financial  position or results
of operations.

In  October  2001,  the  FASB  issued  Statement  No.  144,  Accounting  for the
Impairment of Long-Lived  Assets,  effective  for fiscal years  beginning  after
December 15, 2001. The Statement replaces FASB Statement No. 121, Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of.
The primary  objectives of this project were to develop one accounting model for
long-lived  assets  to be  disposed  of  by  sale  and  to  address  significant
implementation  issues  using the  framework  established  in SFAS No. 121.  The
adoption of Statement  No. 144 is not expected to have a material  effect on the
Bank's financial position or results of operations.

                                     (F-11)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)

NOTE B - SECURITIES HELD-TO-MATURITY

The  amortized  cost and  estimated  fair  values of the Bank's  investments  in
securities held-to-maturity at September 30, are summarized as follows:

                                                   2001
                         -------------------------------------------------------

                                          GROSS           GROSS
                          AMORTIZED     UNREALIZED      UNREALIZED       FAIR
                             COST         GAINS           LOSSES         VALUE
                         ----------     ----------       --------     ----------

Municipal bonds             907,837         13,633              -        921,470

Corporate bonds           1,253,618         14,083        (11,638)     1,256,063
                         ----------        -------       --------     ----------

                         $2,161,455        $27,716       $(11,638)    $2,177,533
                         ==========        =======       ========     ==========


                                                  2000
                         -------------------------------------------------------

                                          GROSS           GROSS
                          AMORTIZED     UNREALIZED      UNREALIZED       FAIR
                             COST         GAINS           LOSSES         VALUE
                         ----------     ----------       --------     ----------

Municipal bonds             496,694          6,740              -        503,434

Corporate bonds           1,191,706              -        (86,090)     1,105,616
                         ----------        -------       --------     ----------

                         $1,688,400         $6,740       $(86,090)    $1,609,050
                         ==========         ======       ========     ==========

The amortized cost and estimated fair values of securities  held-to-maturity  at
September 30, 2001, by contractual maturity are shown below.

                                                   AMORTIZED          FAIR
                                                     COST             VALUE
                                                  ----------        ----------

   Due within one year                            $  414,000        $  414,000
   Due from one year to five years                   291,845           303,050
   Due from five years to ten years                  698,005           687,863
   Due after ten years                               757,605           772,620
                                                  ----------        ----------

                                                  $2,161,455        $2,177,533
                                                  ==========        ==========

                                     (F-12)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE C - MORTGAGE-BACKED SECURITIES HELD-TO-MATURITY

The  amortized  cost and  estimated  fair  values of the Bank's  investments  in
mortgage-backed  securities held-to- maturity at September 30, are summarized as
follows:

                                                  2001
                         -------------------------------------------------------

                                          GROSS           GROSS
                          AMORTIZED     UNREALIZED      UNREALIZED       FAIR
                             COST         GAINS           LOSSES         VALUE
                         ----------     ----------       --------     ----------
Government National
  Mortgage Association     $213,405       $3,194          $(1,891)     $214,708
Federal Home Loan Mortgage
  Corporation                 6,515          338                -         6,853
Federal National Mortgage
  Association                 3,611          165                -         3,776
                           --------       ------          -------      --------

                           $223,531       $3,697          $(1,891)     $225,337
                           ========       ======          =======      ========


                                                  2000
                         -------------------------------------------------------

                                          GROSS           GROSS
                          AMORTIZED     UNREALIZED      UNREALIZED       FAIR
                             COST         GAINS           LOSSES         VALUE
                         ----------     ----------       --------     ----------

Government National
  Mortgage Association     $284,793         $1,043        $(5,424)     $280,412
Federal Home Loan Mortgage
  Corporation                 9,971            217            (13)       10,175
Federal National Mortgage
  Association                 4,502            170              -         4,672
                           --------         ------        -------      --------
                           $299,266         $1,430        $(5,437)     $295,259
                           ========         ======        =======      ========

The  amortized  cost and  estimated  fair values of  mortgage-backed  securities
held-to-maturity at September 30, 2001, by contractual maturity are shown below.

                                                    AMORTIZED            FAIR
                                                      COST               VALUE
                                                    ---------          --------

   Due within one year                               $      -          $      -
   Due from one year to five years                     38,581            38,124
   Due from five years to ten years                    47,504            46,936
   Due after ten years                                137,446           140,277
                                                     --------          --------

                                                     $223,531          $225,337
                                                     ========          ========

                                     (F-13)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE D - SECURITIES AVAILABLE-FOR-SALE

The  amortized  cost and  estimated  fair  values of the Bank's  investments  in
securities available-for-sale at September 30, are summarized as follows:




                                                         2001
                                    -------------------------------------------------
                                                  GROSS        GROSS
                                    AMORTIZED   UNREALIZED    UNREALIZED       FAIR
                                       COST       GAINS        LOSSES          VALUE
                                    ---------   ----------    ----------   ----------
                                                             
U.S. Government and
   government agency obligations   $  200,000   $      702    $      -     $  200,702
Municipal bonds                       775,175       20,034           -        795,209
                                   ----------      -------    --------     ----------

Total debt securities                 975,175       20,736           -        995,911
                                   ----------      -------    --------     ----------

FHLMC/FNMA stock                      381,250        4,758      (1,190)       384,818
Mortgage securities mutual fund       281,474            -     (17,251)       264,223
                                   ----------      -------    --------     ----------

Total equity securities               662,724        4,758     (18,441)       649,041
                                   ----------      -------    --------     ----------

                                   $1,637,899      $25,494    $(18,441)    $1,644,952
                                   ==========      =======    ========     ==========






                                                         2000
                                    -------------------------------------------------
                                                  GROSS        GROSS
                                    AMORTIZED   UNREALIZED    UNREALIZED       FAIR
                                       COST       GAINS        LOSSES          VALUE
                                    ---------   ----------    ----------   ----------
                                                             
U.S. Government and
   government agency obligations   $  549,803      $     -    $(37,908)    $  511,895
Municipal bonds                     1,021,543       12,144      (9,034)     1,024,653
                                   ----------      -------    --------     ----------

Total debt securities               1,571,346       12,144     (46,942)     1,536,548
                                   ----------      -------    --------     ----------

FHLMC/FNMA stock                      103,876        5,375      (1,125)       108,126
Mortgage securities mutual fund       373,642            -     (33,164)       340,478
                                   ----------      -------    --------     ----------

Total equity securities               477,518        5,375     (34,289)       448,604
                                   ----------      -------    --------     ----------

                                   $2,048,864      $17,519    $(81,231)    $1,985,152
                                   ==========      =======    ========     ==========




                                     (F-14)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)



NOTE D - SECURITIES AVAILABLE-FOR-SALE (CONTINUED)

The amortized cost and estimated fair values of securities available-for-sale at
September 30, 2001 by contractual  maturity are shown below.  Mutual fund shares
and stocks have no maturity date.

                                                AMORTIZED          FAIR
                                                  COST             VALUE
                                                ---------         --------

   Due within one year                          $       -         $      -
   Due from one year to five years                      -                -
   Due from five years to ten years               424,111          429,013
   Due after ten years                            551,064          566,898
                                                 --------         --------

                                                 $975,175         $995,911
                                                 ========         ========


NOTE E - MORTGAGE-BACKED SECURITIES AVAILABLE-FOR-SALE

The  amortized  cost and  estimated  fair  values of the Bank's  investments  in
mortgage-backed securities available-for-sale at September 30, are summarized as
follows:



                                                                     2001
                                              --------------------------------------------------
                                                             GROSS         GROSS
                                              AMORTIZED    UNREALIZED    UNREALIZED      FAIR
                                                COST         GAINS         LOSSES        VALUE
                                              ---------    ----------    ----------     --------
                                                                          
   Federal Home Loan Mortgage Corporation      $112,055        $3,998     $      -      $116,053
   Government National Mortgage Corporation     188,276        12,502            -       200,778
                                               --------       -------     --------      --------

                                               $300,331       $16,500     $(     -)     $316,831
                                               ========       =======     ========      ========





                                                                     2000
                                              --------------------------------------------------
                                                             GROSS         GROSS
                                              AMORTIZED    UNREALIZED    UNREALIZED      FAIR
                                                COST         GAINS         LOSSES        VALUE
                                              ---------    ----------    ----------     --------

                                                                          
   Federal Home Loan Mortgage Corporation      $136,820       $ 1,421      $     -      $138,241
   Government National  Mortgage Corporation    235,236         9,706       (2,804)      242,138
                                               --------       -------      -------      --------

                                               $372,056       $11,127      $(2,804)     $380,379
                                               ========       =======      =======      ========


                                     (F-15)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE E - MORTGAGE-BACKED SECURITIES AVAILABLE-FOR-SALE (CONTINUED)

The  amortized  cost and  estimated  fair values of  mortgage-backed  securities
available-for-sale  at September  30, 2001,  by  contractual  maturity are shown
below.

                                                      AMORTIZED         FAIR
                                                        COST            VALUE
                                                      ---------       --------

   Due within one year                                 $      -       $      -
   Due from one year to five years                            -              -
   Due from five years to ten years                      29,985         31,102
   Due after ten years                                  270,346        285,729
                                                       --------       --------

                                                       $300,331       $316,831
                                                       ========       ========

NOTE F - LOANS

Loans at September 30 are summarized as follows:

                                                       2001           2000
                                                    -----------    -----------
First mortgage loans:
   One to four family                               $27,843,101    $27,179,935
   Multi-family                                         538,826        656,320
   Construction loans                                 6,156,355      4,122,600
   Commercial real estate                             1,993,146      1,719,254
Home equity and second mortgage                       2,700,781      3,044,028
Consumer loans:
   Secured                                              490,187        595,498
   Unsecured                                            244,930        150,331
   Share loans                                          156,416        168,524
Commercial business loans                               446,137        135,972
                                                    -----------    -----------

                                                     40,569,879     37,772,462

Less:    Undisbursed portion of construction loans    2,567,972      1,832,816
         Allowance for loan losses                      166,114        152,895
         Net deferred loan origination fees             104,718        102,100
                                                    -----------    -----------

                                                    $37,731,075    $35,684,651
                                                    ===========    ===========

The Bank conducts its business  through two offices located in Reserve  Township
and the City of Pittsburgh. As of September 30, 2001, the majority of the Bank's
loan portfolio was secured by properties  located in western  Pennsylvania.  The
Bank  evaluates  each  customer's  credit  worthiness on a  case-by-case  basis.
Collateral  held  includes   mortgages  on  residential   and   income-producing
properties. The Bank does not believe it has significant concentration of credit
risk to any one  group  of  borrowers  given  its  underwriting  and  collateral
requirements.

                                     (F-16)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE F - LOANS (CONTINUED)

In accordance  with SFAS No. 114,  Accounting  by Creditors for  Impairment of a
Loan, no loans in non- homogenous  groups were determined to be impaired for the
year ended or as of September  30, 2001.  Commercial  real estate,  multi-family
residential,  construction,  and  commercial  business loans are included in the
non-homogenous group.

First mortgage loans which are contractually  past due ninety days or more total
approximately $72,537 at September 30, 2001.

An analysis of the allowance for loan losses is as follows:

                                                      2001              2000
                                                    --------          --------

   Beginning balance                                $152,895          $152,245
   Provision for loan losses                          18,000            18,000
   Charge-offs                                        (4,917)          (17,350)
   Recoveries                                            136                 -
                                                    --------          --------

   Ending balance                                   $166,114          $152,895
                                                    ========          ========

In the ordinary course of business, the Bank has and expects to continue to have
transactions,  including  borrowings,  with its officers,  directors,  and their
affiliates.   In  the  opinion  of  management,   such   transactions   were  on
substantially the same terms, including interest rates and collateral,  as those
prevailing at the time of comparable transactions with other persons and did not
involve  more  than a  normal  risk  of  collectibility  or  present  any  other
unfavorable features to the Bank.

NOTE G - ACCRUED INTEREST RECEIVABLE

Accrued interest receivable at September 30 is summarized as follows:

                                                       2001              2000
                                                     --------          --------

   Loans receivable                                  $240,732          $221,534
   Investment securities                               63,611            64,150
                                                     --------          --------
                                                      304,343           285,684

   Allowance for uncollectible interest                (7,847)           (5,780)
                                                     --------          --------
                                                     $296,496          $279,904
                                                     ========          ========

                                     (F-17)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE H - PREMISES AND EQUIPMENT

Premises and equipment at September 30 are summarized as follows:

                                                        2001           2000
                                                      --------       ---------

     Land                                            $  10,000       $  10,000
     Buildings and improvements                        377,043         373,318
     Furniture, fixtures, and equipment                475,005         459,396
                                                     ---------       ---------

                                                       862,048         842,714
     Accumulated depreciation                         (618,288)       (568,373)
                                                     ---------       ---------

                                                     $ 243,760       $ 274,341
                                                     =========       =========

NOTE I - DEPOSITS

Deposits at September 30, are summarized as follows:



                                              2001                                           2000
                            ----------------------------------------       ---------------------------------------
                            WEIGHTED                        PERCENT        WEIGHTED                       PERCENT
                            INTEREST                          OF           INTEREST                         OF
                              RATE          AMOUNT         PORTFOLIO         RATE          AMOUNT        PORTFOLIO
                            --------     ------------      ---------       --------     ------------     ---------

                                                                                      
NOW account                  2.21%        $ 6,415,613        16.4%           2.24%       $ 5,842,788       16.2%
Passbook savings             3.29%         10,846,583        27.8            3.29%        10,839,350       30.1
                                          -----------       -----                        -----------      -----
                             2.89%         17,262,196        44.2            2.92%        16,682,138       46.3
                                          -----------       -----                        -----------      -----
Certificates of deposit:

3.00% to 3.99%               3.30%             85,418         0.2            3.76%            76,524        0.2
4.00% to 4.99%               4.42%          5,947,183        15.2            4.56%         1,366,277        3.8
5.00% to 5.99%               5.40%          5,671,534        14.6            5.51%         7,914,745       22.0
6.00% to 6.99%               6.22%          7,953,139        20.4            6.20%        8,174,9702       22.7
7.00% to 7.99%               7.29%          2,118,188         5.4            7.29%         1,795,931        5.0
                                          -----------       -----                        -----------      -----

                             5.61%         21,775,462        55.8            5.89%        19,328,447       53.7
                                          -----------       -----                        -----------      -----

                             4.40%        $39,037,658       100.0%           4.52%       $36,010,585      100.0%
                                          ===========       =====                        ===========      =====


At September 30, 2001, the aggregate  maturities of  certificates of deposit are
as follows:

   2002            $11,977,015
   2003              5,942,341
   2004              1,984,874
   2005                985,093
   2006                886,139
                   -----------

                   $21,775,462
                   ===========

                                     (F-18)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE I - DEPOSITS (CONTINUED)

Deposits in excess of $100,000 are not insured by the SAIF. The aggregate amount
of  certificates  of  deposit  in  denominations  of  $100,000  or more  totaled
$4,568,906.

At September  30, 2001,  the Bank had deposits  from its officers and  directors
totaling $255,482.

Interest  expense by deposit  category for the years ended  September 30, are as
follows:

                                                 2001                  2000
                                             ----------            ----------

NOW accounts                                 $  138,903            $  132,524
Passbook savings                                348,410               329,717
Certificates of deposit                       1,200,406             1,054,271
                                             ----------            ----------

   Total                                     $1,687,719            $1,516,512
                                             ==========            ==========

NOTE J - ADVANCES FROM FEDERAL HOME LOAN BANK

The Bank has a line of  credit of  $4,000,000  from the  Federal  Home Loan Bank
(FHLB),  maturing  February 27, 2002 with an interest rate of 3.56% at September
30,  2001.  The Bank had  draws of $0 and  $1,450,000  on this line of credit at
September 30, 2001 and 2000, respectively

Although no specific  collateral  is required to be pledged,  FHLB  advances are
secured by a blanket  security  agreement  that  includes the Bank's FHLB stock,
investment and  mortgage-backed  securities held in safekeeping at the FHLB, and
certain qualifying first mortgage loans.

NOTE K - FINANCIAL INSTITUTIONS THRIFT PLAN

The Bank  participates  in the  Financial  Institutions  Thrift  Plan.  The Plan
permits  employees  to  contribute  various  percentages  of their  salary  as a
contribution  to the  Plan.  The  Bank  also  contributes  50%  of the  member's
contribution to a maximum of 6% of the employees eligible  compensation.  Thrift
plan expense for the year ended  September 30, 2001 and 2000 amounted to $24,501
and $22,605, respectively.

                                     (F-19)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE L - INCOME TAXES

Income tax expense  (benefit) for the years ended September 30, is summarized as
follows:

                                                     2001               2000
                                                   --------           --------
   Federal:
       Current                                     $204,154           $160,783
       Deferred                                     (83,516)            23,480
                                                   --------           --------
                                                   $120,638           $184,263
                                                   ========           ========
   State:
       Current                                     $ 34,257           $ 43,017
                                                   ========           ========

   Totals:
       Current                                     $238,411           $203,800
       Deferred                                     (83,516)            23,480
                                                   --------           --------

                                                   $154,895           $227,280
                                                   ========           ========

The  differences  between  actual income tax expense and the amount  computed by
applying the federal  statutory  income tax rate of 34% to income  before income
taxes for the years ended September 30, are reconciled as follows:

                                                     2001              2000
                                                   --------          --------

Computed income tax expense                        $168,401          $221,461
Increase (decrease) resulting from:
   Federal tax-exempt income                        (18,747)          (21,861)
   State taxes (net of federal benefit)              22,610            28,391
   Other, net                                       (17,369)             (711)
                                                   --------          --------
Actual income tax expense                          $154,895          $227,280
                                                   ========          ========

   Effective tax rate                                  31.3%             34.9%
                                                   ========          ========

The  components of net deferred tax assets and  liabilities at September 30, are
as follows:

                                                       2001              2000
                                                     --------           -------
Deferred tax assets:
   Loan origination fees, net                          10,915           $12,824
   Allowance for loan losses                           60,533            43,643
   Accrued interest payable                            12,216            19,583
   Premises and equipment                               2,126                 -
   Directors retirement plan                            5,028                 -
   Impairment loss on securities held-to-maturity      48,195                 -
   Unrealized loss on securities available-for-sale         -            23,036
                                                     --------           -------
                                                      139,013            99,086
                                                     --------           -------

                                     (F-20)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)

NOTE L - INCOME TAXES (CONTINUED)

Deferred tax liabilities:
   Premises and equipment                                     -        (15,017)
   Unrealized gain on securities available for sale      (9,796)             -
   Excess tax bad debt reserves                          (9,767)       (15,303)
                                                       --------        -------
                                                        (19,563)       (30,320)
                                                       --------        -------

Net deferred asset                                     $119,450        $68,766
                                                       ========        =======

The Bank's  annual  addition  to its  reserve  for bad debts  allowed  under the
Internal  Revenue Code may differ  significantly  from the bad debt expense used
for  financial  statement  purposes.  Such bad debt  deductions  for  income tax
purposes  are  included  in taxable  income of later  years only if the bad debt
reserves are used for purposes  other than to absorb bad debt losses.  Since the
Bank does not  intend  to use the  reserve  for  purposes  other  than to absorb
losses,  no deferred  income taxes have been  provided on the amount of bad debt
reserves for tax purposes that arose in tax years beginning  before December 31,
1987, in accordance with SFAS No. 109. Therefore, retained earnings at September
30, 2001 and 2000, includes approximately  $175,000,  representing such bad debt
deductions for which no deferred income taxes have been provided.

The use of the reserve  method of  accounting  for thrift bad debt  reserves was
repealed for the tax year beginning  after  September 30, 1996. The law provides
that all thrifts must  recapture  into taxable  income  their  post-1987  excess
reserves over a six-year period. At September 30, 1996, the Bank had $160,829 in
excess  reserves of which  $134,025 has been  recaptured  through  September 30,
2001, and the remaining balance of $26,804 has been reflected in deferred income
taxes.

NOTE M - OTHER NONINTEREST EXPENSE

Other noninterest  expense amounts are summarized as follows for the years ended
September 30, 2001 and 2000:

                                                        2001              2000
                                                      --------          --------

       FHLB bank account expense                      $ 23,361          $ 23,807
       Advertising and promotion                        28,403            26,860
       Loan expenses                                     5,070             2,586
       Professional and supervisory fees                48,737            37,188
       Printing, stationery, and supplies               20,201            22,816
       Telephone and postage                            23,589            20,765
       Seminars and training                            19,727            19,998
       Other insurance                                  15,430            10,014
       Cash (over) and short                             2,815             8,698
       Bank transportation service                       6,858             6,640
       NOW expenses                                     35,144            28,777
       ATM and internet banking                         32,584            30,700
       Other operating expenses                          8,148             6,743
       Non-operating expenses                            1,592             2,604
                                                      --------          --------

                                                      $271,659          $248,196
                                                      ========          ========

                                     (F-21)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE N - REGULATORY MATTERS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below)  of  total  and  Tier  I  capital  (as  defined  in the  regulations)  to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined).  Management  believes,  as of September 30, 2001,  that the
Bank meets all capital adequacy requirements to which it is subject.

As of September 30, 2001, the most recent  notification from the OTS categorized
the Bank as  "well  capitalized"  under  the  regulatory  framework  for  prompt
corrective  action.  To be  categorized  as "well  capitalized"  the  Bank  must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as set  forth in the  table.  There  are no  conditions  or  events  since  that
notification that management believes have changed the institution's category.




                                                                                                    To Be Well
                                                                                                 Capitalized Under
                                                                          For Capital            Prompt Corrective
                                                   Actual               Adequacy Purposes:       Action Provisions:
                                           ---------------------      --------------------     ---------------------
                                             Amount       Ratio         Amount     Ratio         Amount      Ratio
                                             ------       -----         ------     -----         ------      -----
                                                                                           
As of September 30, 2001:
   Total Risk-Based Capital
      (to Risk-Weighted Assets)            $5,302,582     20.4%       $2,076,080    8.0%       $2,595,100     10.0%

   Tier I Capital
      (to Risk-Weighted Assets)             5,136,468     19.8%        1,038,040    4.0%        1,557,060      6.0%

   Tier I Capital
      (to Adjusted Total Assets)            5,136,468     11.5%        1,782,170    4.0%        2,227,712      5.0%

   Tangible Capital
      (to Adjusted Total Assets)            5,136,468     11.5%          668,314    1.5%        2,227,712      5.0%



                                     (F-22)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)

NOTE N - REGULATORY MATTERS (CONTINUED)

The following is a reconciliation of GAAP capital to regulatory capital:

GAAP equity                                                          $5,163,908
Plus (Less):
   Accumulated other comprehensive income                               (13,757)
   Net unrealized losses on equity securities                           (13,683)
                                                                     ----------
Tangible capital                                                      5,136,468
Plus:
   Allowance for loan losses                                            166,114
                                                                     ----------
Total Risk-Based Capital                                             $5,302,582
                                                                     ==========



                                                                                                    To Be Well
                                                                                                 Capitalized Under
                                                                          For Capital            Prompt Corrective
                                                   Actual               Adequacy Purposes:       Action Provisions:
                                           ---------------------      --------------------     ---------------------
                                             Amount       Ratio         Amount     Ratio         Amount      Ratio
                                             ------       -----         ------     -----         ------      -----
                                                                                           

As of September 30, 2000:

   Total Risk-Based Capital
      (to Risk-Weighted Assets)            $4,933,729     21.0%       $1,879,920    8.0%       $2,349,900     10.0%

   Tier I Capital
      (to Risk-Weighted Assets)             4,780,834     20.3%          939,960    4.0%        1,409,940      6.0%

   Tier I Capital
      (to Adjusted Total Assets)            4,780,834     11.2%        1,702,429    4.0%        2,128,036      5.0%

   Tangible Capital
      (to Adjusted Total Assets)            4,780,834     11.2%          638,411    1.5%        2,128,036      5.0%


The following is a reconciliation of GAAP capital to regulatory capital:

GAAP equity                                                          $4,777,395
Plus (Less):
   Accumulated other comprehensive income                                32,353
   Net unrealized losses on equity securities                           (28,914)
                                                                     ----------
Tangible capital                                                      4,780,834
Plus:
   Allowance for loan losses                                            152,895
                                                                     ----------
Total Risk-Based Capital                                             $4,933,729
                                                                     ==========

                                     (F-23)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE O - BRANCH OFFICE LEASE

The Bank  leases its branch  office  facility  under an  operating  lease  which
expired in August of 2001. The lease for the branch office facility is currently
operating on a year by year basis.  Rent expense was $11,280 and $11,060 for the
years ended September 30, 2001 and 2000, respectively.

The minimum lease payments required under the operating lease for the year ended
September 30, 2002 is $11,280.

NOTE P - COMMITMENTS AND CONTINGENCIES

In the normal course of business,  the Bank has various outstanding  commitments
and contingent  liabilities that are not reflected in the accompanying financial
statements. The financial commitments of the Bank are as follows:

The Bank has outstanding commitments to originate loans as follows:

                                                      2001             2000
                                                    --------          --------
Fixed:
     First mortgage loans                           $236,500          $162,000
     Second mortgage loans                            39,000            17,000

Variable:
     Home equity lines of credit                     660,924           783,742
     Commercial business loans                       225,027           249,134

The range of  interest  rates on fixed  rate  first  and  second  mortgage  loan
commitments were 7.75% to 8.25% at September 30, 2001.

NOTE Q - RELATED PARTY TRANSACTIONS

Some of the Bank's directors,  principal  officers,  and their related interests
had  transactions  with the Bank in the ordinary  course of business  during the
fiscal year 2001. All loans and commitments to loans in such  transactions  were
made on substantially the same terms,  including  collateral and interest rates,
as those prevailing at the time for comparable  transactions.  In the opinion of
management,  these  transactions  do  not  involve  more  than  normal  risk  of
collectibility  or present other  unfavorable  features.  It is anticipated that
further such extensions of credit will be made in the future.

The  aggregate  amount of  credit  extended  to these  directors  and  principal
officers was $338,796 and $373,510 at September 30, 2001 and 2000, respectively.

The  following is an analysis of loans to these  parties  during the fiscal year
2001:

     Balances at October 1, 2000                            $373,510
     Advances                                                      -
     Repayments                                              (34,714)
                                                            --------
     Balances at September 30, 2001                         $338,796
                                                            ========


                                     (F-24)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE R - DIRECTORS' RETIREMENT PLAN

Effective January 1, 2001, the Bank established a non-qualified  defined benefit
retirement  plan which  provides  benefits to its board of directors  upon their
retirement from the board. The compensation  cost is recognized on the projected
unit credit method over the remaining service lives of the individual directors.
The Bank recorded  expense related to the plan totaling  $21,549 during the year
ended  September  30, 2001.  The  following  table sets forth the plan's  funded
status  amounts  recognized  in the Bank's  statement of  financial  position at
September 30, 2001.

                                                              2001
                                                           ---------
Change in benefit obligation
Benefit obligation at beginning of year                    $       -
Service cost                                                   4,398
Interest cost                                                  6,405
Actuarial gain                                                     -
Assumption changes                                           129,858
Benefits paid                                                 (7,750)
                                                           ---------
Benefit obligation at end of year                          $ 132,911
                                                           =========

Change in plan assets
Fair value of plan assets at beginning of year             $       -
Actual return on plan assets                                       -
Employer contribution                                          7,750
Benefits paid                                                 (7,750)
                                                           ---------
Fair value of plan assets at end of year                   $       -
                                                           =========

Funded status                                              $(132,911)
Unrecognized net actuarial loss                                   74
Unrecognized net transition obligation                       119,038
                                                           ---------
Prepaid (accrued) benefit cost                             $ (13,799)
                                                           =========

Weighted-average assumptions as of September 30
Discount rate                                                      7%
Expected return on plan assets                                     7%
Rate of compensation increase                                      5%

Components of net periodic benefit cost
Service cost                                               $   4,398
Interest cost                                                  6,405
Expected return on plan assets                                   (74)
Amortization of prior service cost                            10,820
                                                           ---------
Net periodic benefit cost                                  $  21,549
                                                           =========

                                     (F-25)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE S - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments include  commitments to extend credit.  These instruments
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amounts recognized in the statements of financial condition.

The Bank's exposure to credit loss in the event of  nonperformance  by the other
party  to  the  financial  instruments  for  commitments  to  extend  credit  is
represented by the contractual  notional amount of those  instruments  (See Note
N). The Bank uses the same credit policies in making commitments and conditional
obligations as it does for on balance sheet instruments.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent  future  cash   requirements.   The  Bank  evaluates  each  customer's
creditworthiness  on a  case-by-case  basis.  The amount and type of  collateral
obtained,  if deemed necessary by the Bank upon extension of credit,  varies and
is based on management's credit evaluation of the counterparty.

NOTE T - FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts and estimated fair values at September 30, are as follows:



                                                          2001                              2000
                                              ----------------------------      ---------------------------
                                                Carrying           Fair           Carrying          Fair
                                                 Amount            Value            Amount          Value
                                              -----------      -----------      -----------     -----------
                                                                                   
FINANCIAL ASSETS
Cash and cash equivalents                     $ 1,059,956      $ 1,059,956      $   988,608     $   988,608
Interest-bearing deposits in other banks          400,000          400,000          597,000         597,000
Investment and mortgage backed securities       4,346,769        4,364,653        4,353,197       4,269,840
Net loans receivable                           37,731,075       38,225,293       35,684,651      34,293,799
FHLB stock                                        312,600          312,600          307,300         307,300
Accrued interest receivable                       296,496          296,496          279,904         279,904
                                              -----------      -----------      -----------     -----------

     Total financial assets                   $44,146,896     $44,658,998       $42,210,660     $40,736,451
                                              ===========     ===========       ===========     ===========
FINANCIAL LIABILITIES
Deposits                                      $39,037,658      $39,618,093      $36,010,585     $35,979,178
Advances from borrowers for taxes
 and insurance                                     83,372           83,372           79,553          79,553
FHLB advances                                           -                -        1,450,000       1,450,000
Accrued interest payable                          179,177          179,177          174,489         174,489
                                              -----------      -----------      -----------     -----------

     Total financial liabilities              $39,300,207      $39,880,642      $37,714,627     $37,683,220
                                              ===========      ===========      ===========     ===========


                                     (F-26)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE T - FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

Financial  instruments are defined as cash, evidence of an ownership interest in
an entity,  or a contract  which  creates an  obligation  or right to receive or
deliver  cash or  another  financial  instrument  from or to a second  entity on
potentially favorable or unfavorable terms.

Fair value is defined as the  amount at which a  financial  instrument  could be
exchanged in a current  transaction  between  willing  parties,  other than in a
forced  or  liquidation  sale.  If a  quoted  market  price is  available  for a
financial  instrument,  the estimated fair value would be calculated  based upon
the market price per trading unit of the instrument.

If no readily  available  market exists,  the fair value estimates for financial
instruments  should  be  based  upon  management's  judgment  regarding  current
economic  conditions,  interest rate risk, expected cash flows, future estimated
losses and other factors,  as determined through various option pricing formulas
or simulation modeling.  As many of these assumptions result from judgments made
by management based upon estimates which are inherently uncertain, the resulting
estimated values may not be indicative of the amount realizable in the sale of a
particular  financial  instrument.  In addition,  changes in the  assumptions on
which  the  estimated  values  are based  may have a  significant  impact on the
resulting estimated values.

As certain  assets and  liabilities,  such as deferred tax assets,  premises and
equipment,  and many other  operational  elements of the Bank are not considered
financial  instruments,  but have value,  this estimated fair value of financial
instruments would not represent the full market value of the Bank.

Estimated fair values have been  determined by the Bank using the best available
data,  as generally  provided in internal Bank reports and  regulatory  reports,
using  an  estimation  methodology  suitable  for  each  category  of  financial
instruments. The estimation methodologies used are as follows:

Cash and Cash  Equivalents,  Interest-bearing  Deposits in Other Banks,  Accrued
Interest  Receivable  and Payable,  and Advances  from  Borrowers  for Taxes and
Insurance

The fair value approximate the current book value.

Investment Securities, Mortgage-backed Securities, and FHLB Stock

The fair value of  investment  and  mortgage-backed  securities  is equal to the
available  quoted  market price.  If no quoted  market price is available,  fair
value is estimated using the quoted market price for similar  securities.  Since
the FHLB stock is not actively traded on a secondary market and held exclusively
by member financial  institutions,  the estimated fair market value approximates
the carrying amount.

Loans

For variable-rate  loans that reprice  frequently and with no significant change
in credit risk, fair values are based on carrying  amounts.  The fair values for
other loans are estimated using discounted cash flow analysis, based on interest
rates  currently  being  offered for loans with  similar  terms to  borrowers of
similar credit quality.  Loan fair value estimates include  judgments  regarding
future  expected  loss  experience  and risk  characteristics.  Fair  values for
impaired loans are estimated  using  discounted cash flow analysis or underlying
collateral values, where applicable.

                                     (F-27)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE T - FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

Deposits

The fair values  disclosed for demand deposits are, by definition,  equal to the
amount  payable  on demand  at the  reporting  date  (that  is,  their  carrying
amounts).  The  carrying  amounts of  variable-rate,  fixed-term  money-  market
accounts and certificates of deposit  approximate their fair values. Fair values
for fixed-rate  certificates  of deposit are estimated  using a discounted  cash
flow calculation  that applies interest rates currently  offered on certificates
to a schedule of aggregated expected monthly maturities on time deposits.

FHLB Advances

The carrying  amounts of short-term  borrowings  and notes  payable  approximate
their fair values.

Commitments to Extend Credit

These financial instruments are generally not subject to sale and estimated fair
values are not readily  available.  The carrying  value,  represented by the net
deferred  fee  arising  from the  unrecognized  commitment,  and the fair  value
determined by  discounting  the remaining  contractual  fee over the term of the
commitment  using fees currently  charged to enter into similar  agreements with
similar credit risk, are not considered material for disclosure. The contractual
amounts of  unfunded  commitments  are  presented  in Note N to these  financial
statements.

NOTE U - PLAN OF CONVERSION

On November 7, 2001,  the Board of Directors of the Bank,  subject to regulatory
approval, ratified a Plan of Conversion (the "plan") to convert from a federally
chartered  mutual  savings  institution to a federally  chartered  stock savings
institution.  The Bank will become a wholly owned  subsidiary of a  concurrently
formed holding  company.  The plan provides that the holding  company will offer
nontransferable  subscription  rights to  purchase  common  stock of the holding
company.  The rights will be offered  first to  eligible  account  holders,  the
tax-qualified  employee  stock  benefit  plans,  supplemental  eligible  account
holders  and other  members.  Any  shares  remaining  may then be offered to the
general public.

The Plan provides for the establishment, upon completion of the conversion, of a
special  "liquidation  account" in an amount equal to the Bank's net worth as of
the latest  practicable  date prior to the  conversion.  This account is for the
benefit of eligible account holders and supplemental eligible account holders in
the event of liquidation  of the Bank.  The interest as to each deposit  account
will be in the same proportion of the total  liquidation  account as the balance
of the deposit account on the qualifying  dates was to the aggregate  balance of
all deposit  accounts  of eligible  account  holders  and  supplemental  account
holders on the qualifying  dates.  The liquidation  account will be reduced in a
proportionate  amount if the amount in any deposit account on any annual closing
date is less than it was on the respective  qualifying  dates.  The  liquidation
account will not be increased  despite any increase in a deposit  account  after
the respective qualifying dates.

The  regulations  of the OTS prohibit  the Bank from  declaring or paying a cash
dividend if the effect thereof would cause the Bank's  regulatory  capital to be
reduced  below  either the amount  required for the  liquidation  account or the
federal  regulatory  capital  requirement  in  section  567.2 of the  Rules  and
Regulations of the OTS.

                                     (F-28)


                           MT. TROY SAVINGS BANK, FSB

                          NOTES TO FINANCIAL STATEMENTS

                           September 30, 2001 and 2000

                                   (As Restated)


NOTE U - PLAN OF CONVERSION (CONTINUED)

Costs  associated  with the  conversion  will be deferred and deducted  from the
proceeds  of the  stock  offering.  If,  for any  reason,  the  offering  is not
successful,  the deferred costs will be charged to  operations.  As of September
30,  2001  there were no costs  associated  with the  conversion  that have been
deferred and presented as other assets.

NOTE V - RESTATEMENT OF FINANCIAL STATEMENTS - SEPTEMBER 30, 2000

The  accompanying  financial  statements  for fiscal 2000 have been  restated to
correct an error in accounting for interest-bearing deposits in other banks made
prior  to  fiscal  2000.  The  effect  of  the   restatement   was  to  increase
comprehensive  income for the year ended September 30, 2000 by $805, net of tax.
The  restatement  has no effect on net income for the year ended  September  30,
2000.  Retained  earnings at the  beginning of fiscal 2000 has been adjusted for
the effects of the restatement on prior years.

NOTE W - RESTATEMENT OF FINANCIAL STATEMENTS - SEPTEMBER 30, 2001

Subsequent to the issuance of the Bank's financial statements, management became
aware that the fair value of certain securities  held-to-maturity  was less than
their carrying  amount,  and the decline in fair value was other than temporary,
resulting  in an  impairment  loss of  $132,256  which was not  included  in the
September  30, 2001  financial  statements.  The  inclusion  of this loss in the
revised  financial  statements has the effect of decreasing assets by $68,194 at
September 30, 2001 and decreasing net income for fiscal 2001 by $68,194.

                                     (F-29)





                                                                              

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

You should rely only on the information  contained in this document. We have not
authorized  anyone to  provide  you with  information  that is  different.  This
document does not constitute an offer to sell, or the  solicitation  of an offer
to buy, any of the securities  offered hereby to any person in any  jurisdiction
in which the offer or  solicitation  would be unlawful.  The affairs of Mt. Troy                  Up to 678,500 Shares
Savings  Bank or  Reserve  Bancorp,  Inc.  may  change  after  the  date of this
prospectus.  Delivery of this  document  and the sales of shares made  hereunder
does not mean otherwise.
                                                                                                  Reserve Bancorp, Inc.
                                TABLE OF CONTENTS
                                                                           Page             Holding Company for Mt. Troy Bank
Summary.......................................................................1
Risk Factors..................................................................7
Mt. Troy Savings Bank .......................................................11
Reserve Bancorp, Inc.........................................................11
Proposed Stock Purchases by Management.......................................12
Use of Proceeds..............................................................12
Dividend Policy..............................................................13
Market for the Stock.........................................................14                        PROSPECTUS
Capitalization...............................................................15
Pro Forma Data...............................................................16
Historical and Pro Forma Capital Compliance..................................19
Recent Developments..........................................................20
Selected Financial and Other Data............................................25
Management's Discussion and Analysis of                                                      TRIDENT SECURITIES A Division of
 Financial Condition and Results of Operations...............................26                 McDonald Investments, Inc.
Business of Reserve Bancorp, Inc.............................................36
Business of Mt. Troy Savings Bank ...........................................37
Regulation...................................................................54
Taxation.....................................................................59                     February 12, 2002
Management...................................................................60
The Conversion...............................................................66
The Offering.................................................................71
Restrictions on Acquisition of Reserve Bancorp, Inc..........................84
Description of Capital Stock.................................................87
Legal and Tax Opinions.......................................................88
Experts......................................................................88
Registration Requirements....................................................88
Where You Can Find Additional Information....................................88
Index to Financial Statements................................................90

Until the later of May 13, 2002, or 90 days after  commencement of the offering,          THESE SECURITIES ARE NOT DEPOSITS OR
all  dealers  effecting  transactions  in  these  securities,   whether  or  not          SAVINGS ACCOUNTS AND ARE NOT FEDERALLY
participating in this offering, may be required to deliver a prospectus. This is          INSURED OR GUARANTEED.
in addition to the dealers'  obligation  to deliver a prospectus  when acting as
underwriters and with respect to their unsold allotments or subscriptions.


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