As filed with the Securities and Exchange Commission on March 11, 1997
- ----------------------------------------------------------------------
                                                          Registration No. 333-
                                                          ---------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------

                           SISTERSVILLE BANCORP, INC.
                           --------------------------
             (Exact Name of Registrant as Specified in Its Charter)

         Delaware                          6035                  Requested
         --------                          ----                  ---------
(State or Other Jurisdiction    (Primary Standard Industry    (I.R.S. Employer
    of Incorporation            Classification Code Number)  Identification No.)
    or Organization)

               726 Wells Street, Sistersville, West Virginia 26175
                                 (304) 652-3671
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                              Mr. Stanley M. Kiser
                                    President
                           Sistersville Bancorp, Inc.
               726 Wells Street, Sistersville, West Virginia 26175
                                 (304) 652-3671
           ---------------------------------------------------------
           (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                  Please send copies of all communications to:
                               John J. Spidi, Esq.
                             Lloyd H. Spencer, Esq.
                      Malizia, Spidi, Sloane & Fisch, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this registration statement becomes effective.

      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box [X]

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If the delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box.[ ] 

                        CALCULATION OF REGISTRATION FEE


- ----------------------------------------------------------------------------------------------------------------
Title of Each Class of        Amount to be         Proposed        Proposed Maximum                Amount of
Securities Being Registered    Registered       Offering Price   Aggregate Offering Price (1)   Registration Fee
- ----------------------------------------------------------------------------------------------------------------
                                                                                         
Common Stock,
$0.10 Par Value                 793,500            $10.00              $7,935,000                 $2,404.54
- ----------------------------------------------------------------------------------------------------------------


(1)   Estimated solely for purposes of calculating the registration fee.

      The registrant hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.





PROSPECTUS                         SISTERSVILLE BANCORP, INC.
                   (Proposed Holding Company for First Federal Savings Bank)
                      Anticipated Maximum of 690,000 Shares of Common Stock
                                 $10.00 Purchase Price Per Share

      Sistersville  Bancorp,  Inc., a Delaware  corporation (the "Company"),  is
offering between 510,000 and 690,000 shares (subject to adjustment up to 793,500
shares) of its common stock, par value $0.10 per share (the "Common Stock"),  in
a  subscription  offering in  connection  with the  conversion  of First Federal
Savings  and  Loan  Association  of  Sistersville  (the  "Association")  from  a
federally chartered mutual savings and loan association to a federally chartered
stock savings bank to be known as First Federal Savings Bank and the issuance of
all of the  Association's  outstanding  capital stock to the Company pursuant to
the Association's Plan of Conversion (the "Plan").  The Company may offer shares
not  subscribed for in the  subscription  offering in a community  offering,  as
described below.  The simultaneous  conversion of the Association to stock form,
the issuance of the Association's  outstanding common stock to the Company,  and
the  Company's  offer and sale of Common  Stock  are  referred  to herein as the
"Conversion."  References  herein to the Association refer to the Association in
mutual form and in stock form as the context may indicate.

      Non-transferable  rights  to  subscribe  for the  Common  Stock  have been
granted, in order of priority, to the Association's deposit account holders with
deposits of at least $50 as of August 31,  1995  ("Eligible  Account  Holders"),
tax-qualified  employee plans of the Association,  other deposit account holders
with  deposits  of at least $50 as of March  31,  1997  ("Supplemental  Eligible
Account  Holders"),  and certain other  depositors and certain  borrowers of the
Association  as of the  voting  record  date,  __________,  1997,  for a special
meeting of  members  called to vote on the  Conversion  ("Other  Members")  in a
subscription  offering  (the  "Subscription  Offering").  Pursuant  to Office of
Thrift  Supervision   ("OTS")   regulations,   these  subscription   rights  are
non-transferable.  Persons violating this prohibition  against transfer may lose
their right to purchase stock in the Conversion and be subject to other possible
sanctions.  Subject to the prior  rights of holders of  subscription  rights and
market conditions during or at the completion of the Subscription  Offering, the
Company  may also  offer the shares of Common  Stock for sale on a best  efforts
basis in a community  offering to selected  persons to whom this  Prospectus  is
delivered with a preference  given to natural persons  residing in Tyler County,
West Virginia (the "Community Offering").  Shares of Common Stock not subscribed
for in the Subscription and Community Offerings may be offered on a best efforts
basis by a selling group of  broker-dealers in a Syndicated  Community  Offering
(the  Subscription  Offering,  Community  Offering and the Syndicated  Community
Offering are collectively  referred to as the "Offerings").  The Association and
the  Company  reserve  the right,  in their  absolute  discretion,  to accept or
reject,  in whole or in part,  any or all orders in the  Community  Offering  or
Syndicated  Community  Offering at the time of receipt of an order or as soon as
practicable   following  completion  of  the  Offerings.   See  "The  Conversion
- -Marketing Arrangements."
                                                        (Continued on next page)
                             ---------------------


      FOR  A  DISCUSSION  OF  CERTAIN  FACTORS  THAT  SHOULD  BE  CONSIDERED  BY
PROSPECTIVE  INVESTORS,  SEE  "RISK  FACTORS,"  BEGINNING  ON  PAGE  1  OF  THIS
PROSPECTUS. THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY OTHER GOVERNMENT
AGENCY.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION,  OR ANY OTHER FEDERAL
AGENCY OR ANY STATE SECURITIES COMMISSION,  NOR HAS SUCH COMMISSION,  OFFICE, OR
OTHER  AGENCY OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.

FOR INFORMATION ABOUT  SUBSCRIBING,  PLEASE CALL THE STOCK INFORMATION CENTER AT
(___) ________.




=================================================================================================================
                                           Purchase   Estimated Underwriting Costs and Other       Estimated
                                           Price(1)                 Expenses(2)                  Net Proceeds(2)
- -----------------------------------------------------------------------------------------------------------------
                                                                                                  
Per Share                                  $10.00                     $0.73(3)                      $  9.27(3)
- -----------------------------------------------------------------------------------------------------------------
Total Minimum (1)                          $5,100,000                 $423,440                      $4,676,560
- -----------------------------------------------------------------------------------------------------------------
Total Midpoint (1)                         $6,000,000                 $440,000                      $5,560,000
- -----------------------------------------------------------------------------------------------------------------
Total Maximum(1)                           $6,900,000                 $456,560                      $6,443,440
- -----------------------------------------------------------------------------------------------------------------
Total Maximum, as adjusted (4)             $7,935,000                 $475,604                      $7,459,396
=================================================================================================================


(1)   Determined in accordance with an independent appraisal,  dated as of March
      7, 1997 by Ferguson & Company,  LLP ("Ferguson").  The estimated pro forma
      market  value of the Common  Stock ranges from  $5,100,000  to  $6,900,000
      ("Estimated  Valuation  Range" or "EVR") or between  510,000  and  690,000
      shares of Common  Stock at the  purchase  price of $10.00 per share in the
      Offerings. See "The Conversion - Stock Pricing."
(2)   Includes commissions and expenses to be paid to Trident that are estimated
      to be $78,840, $95,400,  $111,960, and $131,004, at the minimum, midpoint,
      maximum, and maximum as adjusted,  respectively,  of the EVR. A portion of
      such fees and expenses may be deemed to be  underwriting  fees and Trident
      may be deemed  to be an  underwriter.  Also  includes  printing,  postage,
      legal,  appraisal,  accounting,  and filing fees.  Actual net proceeds and
      expenses  may vary  from  estimated  amounts.  If  shares  are sold in the
      Syndicated Community Offering, the underwriting  commissions and fees will
      be higher than the estimated amounts included in the table.
(3)   Assumes  the  sale of the  midpoint  number  of  shares.  If the  minimum,
      maximum,  or 15% above the  maximum  number of shares are sold,  estimated
      expenses  per  share  would  be  $0.83,  $0.66,  or  $0.60,  respectively,
      resulting in estimated net proceeds per share of $9.17,  $9.34,  or $9.40,
      respectively.
(4)   Gives  effect to an  increase  in the number of shares  which  could occur
      without a  resolicitation  of subscribers or any right of cancellation due
      to an increase  in the  Estimated  Valuation  Range of up to 15% above the
      maximum of the Estimated Valuation Range (for an issuance of up to 793,500
      shares) to reflect  changes in market and financial  conditions  following
      commencement  of the Offerings or to fill in part or in whole the order of
      the ESOP. See "The Conversion - Stock Pricing."
                            TRIDENT SECURITIES, INC.
                   The date of this Prospectus is May __, 1997






      The  Association's  Employee  Stock  Ownership  Plan  ("ESOP")  intends to
subscribe  for up to 8% of the total  number of shares of Common Stock issued in
the Conversion.  However,  the ESOP may acquire some or all of its shares in the
open market after the Conversion. Shares sold above the maximum of the Estimated
Valuation  Range  may be sold to the  ESOP to fill  its  subscription.  With the
exception of the ESOP, no person may purchase more than 10,000 shares ($100,000)
of Common Stock and no person,  together with  associates  and persons acting in
concert with such person,  may purchase in the aggregate more than 10,000 shares
($100,000) of Common Stock sold in the  Conversion.  The minimum  purchase is 25
shares.  However,  the  Association and the Company in their sole discretion may
increase  or  decrease  the  purchase  limitation  without  notice to members or
subscribers. See "The Conversion - Limitations on Purchases of Shares."

      Trident Securities,  Inc. ("Trident") has been engaged to consult with and
advise the Association and the Company in connection with the Conversion and the
sale of shares of the  Common  Stock in the  Offerings.  Trident  has  agreed to
assist the Company and the  Association  in the sale of the Common  Stock in the
Subscription  Offering. In addition,  Trident has agreed to manage the Community
Offering and the Syndicated Community Offering,  if any. Neither Trident nor any
broker-dealer  participating  in a Syndicated  Community  Offering will have any
obligation  to purchase or accept any shares of Common Stock in the  Conversion.
Trident may be indemnified against certain  liabilities,  including  liabilities
that may arise under the  Securities  Act of 1933,  as  amended.  See "Pro Forma
Data," "The Conversion - Plan of Distribution" and "- Marketing Arrangements."

      To subscribe for shares of Common Stock in the Subscription  Offering, the
Company must receive an executed  order form and  certification  form (the order
form and  certification  form are  referred to  together  as the "Order  Form"),
together  with full  payment  of $10.00 per share (or  appropriate  instructions
authorizing  a withdrawal  from a deposit  account at the  Association)  for all
shares for which  subscription is made, at the  Association's  office,  by 12:00
p.m.,  Eastern  Standard Time, on  ___________,  1997,  unless the  Subscription
Offering is extended,  at the  discretion  of the Board of  Directors,  up to an
additional  45 days with the  approval  of the OTS,  if  necessary,  but without
additional notice to subscribers (the "Expiration Date").  Subscriptions paid by
cash, check,  bank draft, or money order will be placed in a segregated  account
at the  Association  and will earn interest at the  Association's  passbook rate
from the date of receipt until  completion  or  termination  of the  Conversion.
Payments  authorized by withdrawal from deposit accounts at the Association will
continue  to earn  interest  at the  contractual  rate until the  Conversion  is
completed  or  terminated;  these  funds will be  otherwise  unavailable  to the
depositor until such time.  Authorized  withdrawals from certificate accounts at
the Association  for the purchase of Common Stock will be permitted  without the
imposition of early withdrawal penalties or loss of interest.

      To order Common Stock in the Community Offering,  or Syndicated  Community
Offering,  if any, an executed Order Form and account  withdrawal  authorization
(if  applicable)  and  certification  must be received  by Trident  prior to the
termination  of the Community,  or Syndicated  Community  Offering.  The date by
which  orders  must  be  received  in the  Community,  or  Syndicated  Community
Offering,  if  any,  will be set by the  Company  at the  time of such  offering
provided  that, if the  Offerings are extended  beyond  __________,  1997,  each
person who has  submitted  an order will have the right to modify or rescind his
or her order.  In the event of such an extension,  funds submitted by persons to
order shares will be returned promptly with interest to each person unless he or
she affirmatively indicates otherwise. See "The Conversion - Community Offering"
and "-Syndicated Community Offering."

      Prior to the  Offerings  there has not been a public market for the Common
Stock,  and there can be no  assurance  that  resales of the Common Stock can be
made at or above $10.00 per share (the "Purchase  Price").  Given the relatively
small size of the  Offerings  and the small  number of  anticipated  purchasers,
management  does not expect  that an active and  liquid  trading  market for the
Common Stock will develop, or if a market develops,  that it will continue.  See
"Market for the Common Stock."









           FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF SISTERSVILLE


===============================================================================

















                                     [MAP]






















===============================================================================






THE  CONVERSION  IS  CONTINGENT  UPON THE  RECEIPT  OF ALL  REQUIRED  REGULATORY
APPROVALS,  APPROVAL OF THE PLAN BY THE MEMBERS OF THE ASSOCIATION, AND THE SALE
OF AT LEAST THE MINIMUM NUMBER OF SHARES OFFERED PURSUANT TO THE PLAN.








                                    SUMMARY

      The following summary does not purport to be complete, and is qualified in
its  entirety  by  more  detailed  information  and the  Consolidated  Financial
Statements of the Association and the Notes thereto appearing  elsewhere in this
Prospectus.

Sistersville Bancorp, Inc.:             The Company was organized under Delaware
                                        law in March  1997 at the  direction  of
                                        the   Board   of    Directors   of   the
                                        Association   to  acquire   all  of  the
                                        capital stock that the Association  will
                                        issue  upon  its  conversion   from  the
                                        mutual to stock form of  ownership.  The
                                        Company   has   not   engaged   in   any
                                        significant business to date.

                                        Management  believes  that  the  holding
                                        company     structure    will    provide
                                        flexibility for possible diversification
                                        or  expansion  of  business  activities,
                                        although    there    are   no    current
                                        arrangements,     understandings,     or
                                        agreements     regarding     any    such
                                        opportunities. Subject to limitations on
                                        repurchases,    the   holding    company
                                        structure  will also  enable the Company
                                        to  repurchase  its  own  stock  without
                                        adverse    tax     consequences.     See
                                        "Sistersville    Bancorp,    Inc."   and
                                        "Business of the Company."

First Federal Savings and Loan          The Association,  a federally  chartered
Association of Sistersville:            mutual  savings  and  loan  association,
                                        operates    a    traditional     savings
                                        association business, attracting deposit
                                        accounts  from the  general  public  and
                                        using  those  deposits,   together  with
                                        other funds,  primarily to originate and
                                        invest in  fixed-rate  loans  secured by
                                        single-family  residential  real estate.
                                        At December  31, 1996,  the  Association
                                        had  total  assets  of  $26.26  million,
                                        total  deposits of $21.20  million,  and
                                        equity  of  $4.75  million.  See  "First
                                        Federal Savings and Loan  Association of
                                        Sistersville"   and   "Business  of  the
                                        Association."

                                        The Plan and  Approval by  Members:  The
                                        Board of  Directors  of the  Association
                                        unanimously adopted the Plan on December
                                        5,  1996.  Pursuant  to  the  Plan,  the
                                        Association  will convert from a federal
                                        mutual savings and loan association into
                                        a federal stock savings bank to be known
                                        as "First Federal Savings Bank" and will
                                        become a wholly owned  subsidiary of the
                                        Company which will issue Common Stock in
                                        the Offerings. The Plan must be approved
                                        by the affirmative  vote of the majority
                                        of total  votes  eligible  to be cast by
                                        the  Association's   members.  See  "The
                                        Conversion."

The Offerings and the Purchase Price:   Between  510,000 and  690,000  shares of
                                        Common Stock are being offered at $10.00
                                        per share in the Offerings.  The maximum
                                        number of shares  sold in the  Offerings
                                        may be increased to up to 793,500 shares
                                        without a resolicitation  of subscribers
                                        in the event of an  increase  in the pro
                                        forma market value of the Association to
                                        an  amount  not more  than 15% above the
                                        maximum of the EVR. See "The  Conversion
                                        - Stock Pricing" and "- Number of Shares
                                        to be Issued in the Conversion."


                                     (i)



Distribution of Common Stock            The shares of Common Stock will first be
and Purchase Priorities:                offered  in  the  Subscription  Offering
                                        according to the  following  priorities:
                                        (i) Eligible Account  Holders;  (ii) the
                                        ESOP;   (iii)   Supplemental    Eligible
                                        Account Holders; and (iv) Other Members.
                                        The Company  may offer  shares of Common
                                        Stock for sale in a  Community  Offering
                                        or in a  Syndicated  Community  Offering
                                        through  selected   dealers.   See  "The
                                        Conversion  -  Community  Offering"  and
                                        "-Syndicated  Community  Offering."  Any
                                        shares of Common Stock sold in excess of
                                        the maximum of the EVR may be first sold
                                        to the ESOP prior to satisfying unfilled
                                        orders from  Eligible  Account  Holders.
                                        See  "The   Conversion  -   Subscription
                                        Rights and the Subscription Offering."

Transferability of Right to             Depositors and certain borrowers may not
Purchase in the Offerings:              transfer or enter into an  agreement  to
                                        transfer  the  right  to  subscribe  for
                                        shares   of   Common    Stock   in   the
                                        Subscription Offering. Persons violating
                                        this  prohibition  against  transfer may
                                        lose their  right to  purchase  stock in
                                        the  Conversion  and may be  subject  to
                                        other  possible   sanctions.   See  "The
                                        Conversion - Subscription Rights and the
                                        Subscription  Offering - Restrictions on
                                        Transfer  of  Subscription   Rights  and
                                        Shares."

Purchase Limitations:                   The  purchase  limit  for a person  with
                                        subscription  rights  is  10,000  shares
                                        ($100,000). The maximum number of shares
                                        of Common  Stock that may be  subscribed
                                        for or purchased in the Offerings by any
                                        person  (or  persons  through  a  single
                                        account)  together with any associate or
                                        group of persons  acting in concert  may
                                        not  exceed  10,000  shares  ($100,000),
                                        except  for the ESOP,  which  intends to
                                        subscribe  for  up to 8% of  the  Common
                                        Stock issued. No assurances may be given
                                        that the number of shares  purchased  by
                                        the   ESOP   will   not   change.    The
                                        Association may, in its sole discretion,
                                        without    further    notice    to    or
                                        solicitation of prospective  purchasers,
                                        increase    such    maximum     purchase
                                        limitation  to up to 5.0%  of the  total
                                        number of shares offered or decrease the
                                        maximum purchase limitation to as low as
                                        1.0% of the  maximum  number  of  shares
                                        offered.  No person may  purchase  fewer
                                        than 25 shares in the Offering. See "The
                                        Conversion - Limitations on Purchases of
                                        Shares."

The Common Stock:                       Each share of Common Stock will have the
                                        same  relative  rights  as,  and will be
                                        identical  in all  respects  with,  each
                                        other  share  of  Common  Stock  in  the
                                        Offerings.   All  of  the   issued   and
                                        outstanding    voting   stock   of   the
                                        Association will be held by the Company.
                                        The   Common   Stock   of  the   Company
                                        represents  nonwithdrawable  capital, is
                                        not an account of an insurable type, and
                                        is not  insured by the OTS,  the Federal
                                        Deposit Insurance  Corporation ("FDIC"),
                                        the Savings  Association  Insurance Fund
                                        ("SAIF"), or any other government agency
                                        or fund.  Upon  payment of the  Purchase
                                        Price  for the  Common  Stock,  all such
                                        shares    will   be   fully   paid   and
                                        nonassessable.   See   "Description   of
                                        Capital Stock."

                                     (ii)




Dividends:                              The Board of  Directors  of the  Company
                                        currently   intends   to   establish   a
                                        dividend policy following the Conversion
                                        to  pay  regular  cash  dividends  at an
                                        initial  annual  rate  of  approximately
                                        2.4% of the  $10.00  per share  purchase
                                        price of a share of Common  Stock in the
                                        Conversion  ($0.24 per share),  with the
                                        first  dividend  being declared and paid
                                        following  the second full quarter after
                                        the Conversion.  It is anticipated  that
                                        regular cash dividends, if paid, will be
                                        declared semi-annually. If a dividend is
                                        paid in the future, the dividend will be
                                        subject to determination and declaration
                                        by the

                                        Board of Directors, which will take into
                                        account a number of  factors,  including
                                        the  financial  condition of the Company
                                        and  regulatory   restrictions   on  the
                                        payment of dividends by the  Association
                                        to the Company,  on which  dividends the
                                        Company   eventually  may  be  primarily
                                        dependent.  There  can  be no  assurance
                                        that  dividends  will  be  paid  on  the
                                        Common  Stock  or that,  if  paid,  such
                                        dividends   will  not  be   reduced   or
                                        eliminated   in  future   periods.   See
                                        "Dividends."

Expiration Date of Subscription         The Subscription Offering will terminate
Offering:                               at  12:00   noon,   Eastern   Time,   on
                                        ___________,     1997     unless     the
                                        Subscription  Offering is  extended,  at
                                        the   discretion   of   the   Board   of
                                        Directors,  up to an  additional 45 days
                                        with  the   approval   of  the  OTS,  if
                                        necessary, but without additional notice
                                        to  subscribers.  See "The  Conversion -
                                        Subscription Rights and the Subscription
                                        Offering."

Conditions to Closing of the            Consummation of the Offerings is subject
Offerings:                              to (i)  consummation  of the Conversion,
                                        which is  conditioned  on,  among  other
                                        things,  approval  of  the  Plan  by the
                                        members of the  Association and the OTS,
                                        (ii) the receipt by the OTS of an update
                                        to the  Association's  appraisal  of its
                                        pro forma market value and authorization
                                        by the OTS to sell Common  Stock  within
                                        the  range  set  forth in the  update to
                                        that appraisal,  and (iii) the sale of a
                                        minimum  of  510,000  shares  of  Common
                                        Stock.  See "The Conversion - Conditions
                                        and   Termination."   There  can  be  no
                                        assurances that all of these  conditions
                                        will be met.

Use of Proceeds:                        Net proceeds from the sale of the Common
                                        Stock  are   estimated   to  be  between
                                        approximately  $4.68  million  and $6.44
                                        million   depending  on  the  number  of
                                        shares  of  Common  Stock  sold  and the
                                        estimated expenses of the Offerings. The
                                        Company intends to use approximately 50%
                                        of the net proceeds  from the  Offerings
                                        to   purchase   100%   of   the   to  be
                                        outstanding    common   stock   of   the
                                        Association  and retain the remainder as
                                        its initial capitalization.  The portion
                                        of  the  net  proceeds  retained  by the
                                        Company  will  initially  be invested in
                                        U.S.   government   and  federal  agency
                                        securities,   high-  grade,  short  term
                                        marketable  securities,  deposits of, or
                                        loans   to,   the   Association,   or  a
                                        combination  thereof and  ultimately may
                                        be used to support the future  expansion
                                        of operations. Additionally, the Company
                                        intends  to  fund  the  ESOP   purchases
                                        through  a loan  to the  ESOP  from  net
                                        proceeds  retained by the  Company.  The
                                        portion  of the net  proceeds  from  the
                                        Offerings  exchanged  by the Company for
                                        all of the outstanding  capital stock of
                                        the Association will be used for general
                                        corporate purposes and will increase the
                                        Association's

                                    (iii)





                                        total   capital  to   support   expanded
                                        lending,  internal  growth and  possible
                                        external growth through  acquisitions of
                                        branch   offices,   expansion  into  new
                                        lending markets, and other acquisitions.
                                        Net proceeds received by the Association
                                        may  also be used to make  contributions
                                        to  repay   the   ESOP   loan  and  will
                                        initially  be  invested  in  high-grade,
                                        short term  investment  securities.  See
                                        "Use of Proceeds."

Management Purchases:                   Directors,     officers,    and    their
                                        associates,   collectively   intend   to
                                        subscribe   for   approximately   32,250
                                        shares of Common  Stock at the  Purchase
                                        Price.  See "The  Conversion - Shares to
                                        be Purchased by  Management  Pursuant to
                                        Subscription Rights."

Potential Management Benefits:          ESOP.  The ESOP is  expected to purchase
                                        up to 8% of the  shares of Common  Stock
                                        sold  in  the   Conversion,   which  are
                                        expected to be awarded to  employees  as
                                        compensation  over a period of ten years
                                        without  payment by such persons of cash
                                        consideration.  See  "Management  of the
                                        Association - Other  Benefits - Employee
                                        Stock Ownership Plan."

                                        Restricted  Stock  Plan.  Following  the
                                        completion of the Conversion, subject to
                                        stockholder   and   Board  of   Director
                                        approvals    and   OTS    review,    the
                                        Association may adopt a restricted stock
                                        plan (the "RSP") which would  acquire an
                                        amount of Common  Stock equal to 4.0% of
                                        the  shares  sold  in  the   Conversion.
                                        Assuming a $10.00 per share  grant price
                                        and the  issuance of Common Stock at the
                                        midpoint of the EVR, the aggregate value
                                        to     participants      could     total
                                        approximately  $240,000.  Under  current
                                        OTS guidelines, plans implemented within
                                        one year following  consummation  of the
                                        Conversion, must provide that no officer
                                        may receive more than 25%, and directors
                                        who are not  employees  may not  receive
                                        more than 5%  individually or 30% in the
                                        aggregate,  of shares  purchased  by the
                                        RSP.    See   "Pro   Forma   Data"   and
                                        "Management   of   the   Association   -
                                        Proposed  Future Stock  Benefit  Plans -
                                        Restricted    Stock    Plan"    and   "-
                                        Restrictions on Benefit Plans."

                                        Stock   Option   Plan.   Following   the
                                        completion of the Conversion, subject to
                                        stockholder   and   Board  of   Director
                                        approval and OTS review, the Association
                                        may  establish a Stock  Option Plan (the
                                        "Option  Plan"),  whereby options may be
                                        granted    to    purchase     additional
                                        authorized but unissued shares of Common
                                        Stock that equal in the  aggregate up to
                                        10% of the stock sold in the Conversion.
                                        Alternatively,  such Common Stock may be
                                        purchased  in  the  open  market  by the
                                        Company.   See  "Pro  Forma   Data"  and
                                        "Management   of   the   Association   -
                                        Proposed  Future Stock  Benefit  Plans -
                                        Stock Option Plan."

Independent Valuation:                  Ferguson, an independent appraisal firm,
                                        has  determined  that the  estimated pro
                                        forma  market  value of the  Association
                                        was  within  an EVR from  $5,100,000  to
                                        $6,900,000 with a midpoint of $6,000,000
                                        as of March  7,  1997.  The  independent
                                        valuation  will be  updated  immediately
                                        prior   to  the   consummation   of  the
                                        Offerings. See "The

                                     (iv)





                                        Conversion  -  Stock   Pricing"  and  "-
                                        Number  of  Shares  to be  Issued in the
                                        Conversion."

Risk Factors:                           See "Risk  Factors" for a discussion  of
                                        the  following  factors  which should be
                                        considered  by  prospective   investors:
                                        lack of liquidity  for the Common Stock;
                                        decreased  return on equity  immediately
                                        after  Conversion;  potential  impact of
                                        changes  in  interest  rates;   lack  of
                                        growth in the Association's market area;
                                        decrease  in  profitability  since 1994;
                                        anti-takeover    provisions;    possible
                                        voting  control  by  management  and the
                                        board of  directors;  possible  dilutive
                                        effect  of RSP  and  stock  options  and
                                        effect of purchases by the RSP and ESOP;
                                        possible   negative   impact  caused  by
                                        regulatory   oversight;   and   possible
                                        adverse income tax  consequences  of the
                                        distribution of subscription rights.

Market for Common Stock:                Neither the Company nor the  Association
                                        has   ever   issued    capital    stock.
                                        Consequently,  there  is no  established
                                        market  for  the  Common  Stock  at this
                                        time. Given the relatively small size of
                                        the offering, it is not expected that an
                                        active and liquid trading market for the
                                        Common  Stock will  develop or that,  if
                                        developed,  it will continue.  Following
                                        the  completion  of the  Offerings,  the
                                        Company   anticipates  that  the  Common
                                        Stock  will be traded  on the  over-the-
                                        counter market with quotations available
                                        through  the  OTC  "Electronic  Bulletin
                                        Board,"  under  the  symbol   "_______."
                                        Accordingly,  prospective  purchasers of
                                        the Common  Stock  should  consider  the
                                        potentially   illiquid   nature   of  an
                                        investment   in  the  Common  Stock  and
                                        recognize   that  the   absence   of  an
                                        established   market   might   make   it
                                        difficult  to buy  or  sell  the  Common
                                        Stock.  See  "Risk  Factors  --  Lack of
                                        Liquidity  for  the  Common  Stock"  and
                                        "Market for the Common Stock."



                                     (v)








                        SELECTED FINANCIAL AND OTHER DATA

      Set forth  below are  summaries  of  historical  financial  and other data
regarding the Association.  This information is derived in part from, and should
be read in conjunction with, the Consolidated  Financial Statements and Notes to
the Consolidated  Financial Statements of the Association presented elsewhere in
this Prospectus.



Selected Financial Data

      The  following  table  sets  forth  certain  information   concerning  the
financial position of the Association at the dates indicated:





                            December 31,                  At March 31,
                            ------------  -------------------------------------------
                                1996      1996      1995      1994      1993     1992
                                ----      ----      ----      ----      ----     ----
                                                  (Dollars in Thousands)
                                                                  
Total assets ..............   $26,258   $25,967   $26,054   $23,792   $21,283   $20,682
Loans receivable, net .....    21,635   $20,039    17,686    14,205    12,814    13,044
Mortgage-backed securities        342       377       437       502       630       756
Investments(1) ............     3,643     4,859     7,867     8,620     7,464     6,463
Cash - non-interest bearing        82        98        80        80        78        80
Savings deposits ..........    21,199    21,091    19,810    19,797    17,570    17,161
Other borrowings ..........        --        --     1,685        --        --        --
Retained Earnings(2) ......     4,747     4,548     4,277     3,836     3,587     3,371

Number of:
Full service offices ......         1         1         1         1         1         1
Real estate loans
 outstanding ..............       489       482       447       417       395       393
Deposit accounts ..........     3,203     3,264     2,972     2,850     2,868     2,974



- ------------------------------
(1)       Includes  FHLB stock,  FHLMC stock and  interest  bearing  deposits in
          other financial institutions.
(2)       Includes  unrealized  gain on securities  available  for sale,  net of
          applicable income taxes for March 31, 1995 through December 31, 1996.




                                      (vi)







Summary of Operations

      The following table summarizes the Association's results of operations for
each of the periods indicated:




                                        Nine Months Ended
                                          December 31,                     Year Ended March 31,
                                         ----------------    -----------------------------------------------
                                          1996      1995      1996        1995     1994       1993     1992
                                         ------    ------    ------      ------   ------     ------    -----
                                                                      (In Thousands)
                                                                                     
Interest income .....................   $ 1,531   $ 1,474    $ 1,973    $ 1,878   $ 1,708   $ 1,690   $ 1,842
Interest Expense ....................       736       736        977        841       762       815     1,038
                                        -------   -------    -------    -------   -------   -------   -------
  Net interest income ...............       795       738        996      1,037       946       875       804
                                        -------   -------    -------    -------   -------   -------   -------
Provision for loan losses ...........         6         6          7         28        10        23        45
                                        -------   -------    -------    -------   -------   -------   -------
  Net interest income after
  provision for loan losses .........       789       732        989      1,009       936       852       759
                                        -------   -------    -------    -------   -------   -------   -------

Non-interest income:
  Loan fees and service charges .....        16        15         20         18        16        19        15
  Gain (loss) on sale of real estate,
   net ..............................         4         1         --          4         2         5         3
  Gain (loss) on sale of investments,
   net ..............................        --        (8)        (8)        --        --        --        --
  Other income ......................         1         2          4          4         2         1         4
                                        -------   -------    -------    -------   -------   -------   -------
    Total other income ..............        21        10         16         26        20        25        22
                                        -------   -------    -------    -------   -------   -------   -------

Non-interest expense:
  Compensation and employee
   benefits .........................       310       291        393        377       419       335       314
  Occupancy and equipment ...........        57        37         53         42        32        23        35
  Deposit insurance premiums(1) .....       163        34         46         45        12        16        22
  Real estate owned operations ......        --        --         --         --        --        --        --
  Other general and administrative ..       162       151        203        215       171       167       163
                                        -------   -------    -------    -------   -------   -------   -------
    Total non-interest expense ......       692       513        695        679       634       541       534
                                        -------   -------    -------    -------   -------   -------   -------
Income before income taxes ..........       118       229        310        356       322       336       247
Provision for federal income taxes ..        32        81        113        126        78       120       101
                                        -------   -------    -------    -------   -------   -------   -------
Net income before cumulative effect
  of change in accounting principle .        86       148        197        230       244       216       146
                                        -------   -------    -------    -------   -------   -------   -------
Cumulative effect of change in
  accounting principal ..............        --        --         --         --         4        --        --
                                        -------   -------    -------    -------   -------   -------   -------
Net income ..........................   $    86   $   148    $   197    $   230   $   248   $   216   $   146
                                        =======   =======    =======    =======   =======   =======   =======


- -----------------
(1)   Includes a  non-recurring  expense of $129,000  for the nine months  ended
      December  31,  1996 for a one-time  deposit  premium to  recapitalize  the
      Savings Association Insurance Fund.


                                    (vii)







Key Operating Ratios

      The table below sets forth certain performance and financial ratios of the
Association for the periods indicated.



                                                     At or For the
                                                   Nine Months Ended
                                                      December 31,           At or For the Year Ended March 31,
                                                   -----------------     ---------------------------------------------
                                                     1996      1995      1996      1995      1994      1993      1992
                                                     ----      ----      ----      ----      ----      ----      ----
Return on average assets (net income
                                                                                            
  divided by average total assets)(2) .......        0.44%     0.77%     0.77%     0.92%     1.10%     1.04%     0.72%

Return on average equity (net income
  divided by average equity)(2) .............        2.49      4.51      4.47      5.60      6.74      6.25      4.49


Average equity to average assets ratio
  (average equity divided by average
  total assets) .............................       17.67     17.10     17.22     16.51     16.38     16.55     15.99

Equity to assets at period end...............       18.08     17.65     17.51     16.42     16.12     16.85     16.30

Net interest rate spread ....................        3.37      3.14      3.19      3.59      3.64      3.51      3.07

Net yield on average interest-earning
  assets ....................................        4.17      3.93      3.98      4.25      4.29      4.27      4.03

Non-performing loans to total assets.........        0.31      0.07      0.06      0.13      0.11      0.16      0.55

Average interest-earning assets to
  average interest-bearing liabilities.......      120.52    120.19    120.24    119.30    118.77    119.02    118.37

Net interest income after provision for
  possible loan losses, to total other
  expenses(2) ...............................      114.00    140.42    140.83    148.53    147.63    157.49    142.13

Non-performing loans to total loans..........        0.38      0.09      0.08      0.19      0.18      0.27      0.87


- ----------------------------
(1)       Ratios for the nine 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.

(2)       Includes a non-recurring expense of $129,000 for the nine months ended
          December 31, 1996 for a one-time  deposit premium to recapitalize  the
          Savings Association Insurance Fund.


                                    (viii)





                                 RISK FACTORS

      Before investing in shares of the Common Stock offered hereby, prospective
investors should carefully  consider the matters  presented below in addition to
those discussed elsewhere in this Prospectus.

Lack of Liquidity for the Common Stock

      It is unlikely  that the Common  Stock will be listed on The Nasdaq  Stock
Market  ("Nasdaq") or that its price will be quoted on a regular basis. Upon the
consummation of the Conversion,  the Association  will review the eligibility of
the Common Stock for inclusion on Nasdaq.  In the event that the Common Stock is
eligible  for  inclusion  on Nasdaq,  the Company  expects  that it will make an
application  to  have  the  Common  Stock  quoted  on  Nasdaq.  There  can be no
assurance,  however,  that any such  application  will be  approved  or that the
Common Stock will be quoted on Nasdaq.  The Association  expects that the Common
Stock will be traded on the  over-the-counter  market and trades may be reported
on the Pink Sheets of the National  Quotation  Bureau.  It is also expected that
trades in the Common  Stock may be quoted on the OTC  Bulletin  Board of Nasdaq.
The development of a public trading market depends upon the existence of willing
buyers and  sellers,  the  presence  of which is not  within the  control of the
Company, the Association or any market maker. Given the relatively small size of
the offering and the small number of purchasers,  management does not anticipate
that an active and liquid trading  market for the Common Stock will develop,  or
if a market  develops,  that it will continue.  This may affect a  stockholder's
ability  to obtain  timely or  accurate  quotations.  The  absence  of an active
trading  market  may  make it  difficult  to sell the  Common  Stock  after  the
Conversion. There is no assurance that persons purchasing shares will be able to
sell at a price  equal to or above the  Purchase  Price.  See "Market for Common
Stock."

Decreased Return on Equity Immediately After Conversion

      As a result of the Conversion,  the Company,  on a consolidated basis with
the Association,  will have equity that is substantially greater than the equity
of the Association prior to the Conversion.  Accordingly, the increase in equity
coupled with the limited loan opportunities in the Association's market area are
likely to adversely  affect the Company's  ability to attain a return on average
equity (net income  divided by average  equity) at historical  levels,  absent a
corresponding  increase in net income. The Company and the Association initially
intend to invest the net  proceeds  in short to medium  term  investments  which
generally have lower yields then  residential  mortgage  loans.  There can be no
assurance that the Company will be able to increase net income in future periods
in  amounts  commensurate  with  the  increase  in  equity  resulting  from  the
Conversion. See, also, "Pro Forma Data."

Potential Impact of Changes in Interest Rates

      The Association's profitability, like that of most financial institutions,
is  dependent  to a large  extent  upon its net  interest  income,  which is the
difference between its interest income on interest earning assets, such as loans
and securities,  and its interest expense on interest bearing liabilities,  such
as  deposits  and other  borrowings.  Generally,  during  periods of  increasing
interest rates,  the  Association's  interest rate sensitive  liabilities  would
reprice faster than its interest rate sensitive assets, causing a decline in the
Association's  interest rate spread and margin. This would result in an increase
in the  Association's  cost of funds that would not be immediately  offset by an
increase in its yield on  interest  earning  assets.  An increase in the cost of
funds without an  equivalent  increase in the yield on interest  earning  assets
would tend to reduce net interest income. The Association  primarily  originates
fixed-rate  loans,  which do not adjust  upward  during  periods  of  increasing
interest rates. As a result of the increase in interest rates, the Association's
net interest rate spread decreased between the fiscal years ended March 31, 1995
and  March 31,  1996 from  3.51% to 3.12%.  For  additional  discussion  of this
interest rate risk, see

                                      1





"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -  Net  Portfolio   Value."  For   additional   information  on  the
Association's  management  of its  interest  bearing  liabilities  and  interest
earning assets, see "Management's Discussion and Analysis of Financial Condition
and Results of Operations - Asset/Liability Management."

Lack of Growth in the Association's Market Area

      Economic growth in the  Association's  market area remains  dependent upon
the local economy.  The deposit and loan activity of the Association is affected
by economic  conditions  in its market area.  During the early to mid 1980s this
area  experienced  an economic  recession due to  significant  downsizing in the
steel industry and the population has experienced  modest declines during recent
years. See "Business of the Association - Competition" and "- Market Area."

Decrease in Profitability Since 1994

      For the fiscal years ended March 31, 1994, 1995, and 1996, the Association
reported net income of  $248,000,  $230,000 and  $197,000,  respectively,  and a
return on average assets of 1.1%, .92% and .77%,  respectively.  These decreases
in net income and return on average  assets  were  partially  a result of rising
interest rates.  Other factors include lower income tax liability in 1994 due to
an over-estimation of 1993 income taxes based in part on fiscal period effective
tax  rates,  and a loss on the sale of an  investment  in  fiscal  year  1996 of
approximately  $8,000.  During the nine months ended December 31, 1995 and 1996,
the Association reported net income of $148,000 and $86,000, respectively, and a
return on average assets of .77% and .44%, respectively.  During the nine months
ended  December 31,  1996,  net income was  negatively  impacted by the $129,000
pre-tax one time SAIF assessment. A .657% assessment on deposits as of March 31,
1995 was levied on all SAIF-insured savings associations during the 1996 period.
See  "Regulation - Association  Regulation."  These  decreases in net income and
return on average  assets show that the  Association is subject to interest rate
risk as well as  other  factors  that  may  negatively  impact  operations.  See
"--Potential  Impact of Changes in Interest Rates" and "Management's  Discussion
and Analysis of Financial Condition and Results of Operations."

Anti-Takeover Provisions

      Certain  provisions  of the Company's  Certificate  of  Incorporation  and
Bylaws, particularly a provision limiting voting rights, as well as the Delaware
General Corporation Law and certain federal  regulations,  assist the Company in
maintaining its status as an independent,  publicly owned  corporation and serve
to render a hostile takeover more difficult. These provisions provide for, among
other things,  supermajority voting, staggered terms for the Board of Directors,
noncumulative  voting for directors,  limits on the calling of special meetings,
and restrictions on certain business combinations.  In particular, the Company's
Certificate of Incorporation provides that beneficial owners of more than 10% of
the Company's  outstanding  Common Stock may not vote the shares owned in excess
of the 10%  limit  for a  period  of  five  years  from  the  completion  of the
Conversion of the Association,  and no person may, directly or indirectly, offer
to acquire or acquire the beneficial  ownership of more than 10% of any class of
any  equity  security  of the  Company.  The  impact  of these  provisions  on a
beneficial  holder  of more  than  10% of the  Common  Stock  is to (1)  require
divestiture  of the amount of stock held in excess of 10% (if within  five years
of the Conversion more than 10% of the Common Stock is  beneficially  owned by a
person)  and (2) at any time,  limit the vote on the  Common  Stock  held by the
beneficial  owner to 10% or  possibly  reduce the amount that may be voted below
the 10% level.  Unless the grantor of a revocable  proxy is an  affiliate  or an
associate  of  a  10%  holder  or  there  is  an  arrangement,   agreement,   or
understanding with such 10% holder,  these provisions would not restrict (1) the
ability of a 10% holder of revocable  proxies to exercise  revocable proxies for
which the 10%  holder is  neither a  beneficial  nor  record  owner,  or (2) the
ability of a beneficial owner of less than 10% of the Common Stock to solicit

                                      2





revocable proxies during a public proxy solicitation for a particular meeting of
stockholders  and vote such proxies.  However,  these  provisions may discourage
potential proxy contests.  Additional  restrictions  apply after five years from
the completion of the Conversion.

     These  provisions,  although they do not preclude a takeover,  may have the
effect of discouraging a future  takeover  attempt not approved by the Company's
Board  of  Directors,  but  pursuant  to  which  stockholders  might  receive  a
substantial  premium for their  shares over  then-current  market  prices.  As a
result, stockholders who might desire to participate in such a transaction might
not have the  opportunity to do so. Such provisions will also render the removal
of the  Company's  Board of Directors  and of  management  more  difficult  and,
therefore,  may serve to perpetuate current management.  The Boards of Directors
of the Association and the Company,  however,  have concluded that the potential
benefits  outweigh  the  possible  disadvantages  because they believe that such
provisions  encourage  potential acquirors to negotiate directly with the Boards
of Directors. The Boards of Directors believe that they are in the best position
to act on behalf of all  stockholders.  Further,  the Board of  Directors of the
Company has the ability to waive certain  restrictions on acquisition,  provided
that the  acquisition  is approved by a majority of the  disinterested  Board of
Directors  in  advance.  Additionally,  the  Association  has  entered  into  an
employment  agreement with its chief  executive  officer.  This agreement  could
result in higher  expenses for an acquiror,  thereby making an acquisition  less
attractive to potential acquirors.  See "Certain  Restrictions on Acquisition of
the Company."

Possible Voting Control by Management and the Board of Directors

      The  directors  and  executive  officers  of  the  Association  intend  to
purchase,  at the same price per share as the shares sold to other  investors in
the Conversion,  approximately 32,250 shares or 5.4% of the shares to be sold in
the  Conversion  (based upon an offering at the  midpoint of the EVR).  Assuming
that stockholders  approve the Option Plan and RSP, that the stock options to be
granted are exercised by recipients, and that the RSP purchases and awards 4% of
the shares sold in the Conversion,  the aggregate  beneficial  ownership of such
directors and officers would increase after the Conversion to 116,250 shares, or
19.4%  (based on an offering  at the  midpoint of the EVR).  In  addition,  such
officers may acquire  beneficial  ownership of additional shares of Common Stock
through  future ESOP  allocations,  which  amounts  cannot be determined at this
time. It is expected that certain directors of the Association will serve as the
trustees to the ESOP ("ESOP Trustees") and as members of an ESOP Committee.  The
ESOP  Trustees  must vote all  allocated  shares held in the ESOP as directed by
participating employees.  Unallocated shares (approximately 48,000 shares at the
midpoint  of the EVR  immediately  after  Conversion  and until  allocated)  and
allocated  shares for which no timely direction is received will be voted by the
ESOP  Trustees  as  directed by the Board of  Directors  or the ESOP  Committee,
subject to the ESOP Trustees'  fiduciary duties. In addition,  shares sold above
the  maximum  of the EVR may be sold to the ESOP to fill its  subscription  (the
ESOP  currently  intends  to  purchase  up to 8% of the Common  Stock)  prior to
satisfying unfilled orders of Eligible Account Holders, or the ESOP may purchase
shares in the open market.

      The  proposed  purchases  of the Common  Stock by the Board of  Directors,
management,  and the ESOP,  as well as the potential  acquisition  of the Common
Stock  through  the Option Plan and RSP,  could  render it  difficult  to obtain
majority  support for  stockholder  proposals  opposed by the Company's Board of
Directors and management.  Moreover,  such voting control could enable the Board
of Directors of the Company and management to block the approval of transactions
requiring  the  approval  of  80%  of  the  stockholders   under  the  Company's
Certificate of Incorporation. See "Management of the Association Other Benefits"
and "- Proposed Future Stock Benefit Plans," "Description of Capital Stock," and
"Certain Restrictions on Acquisition of the Company."


                                      3





Possible Dilutive Effect of RSP and Stock Options and Effect of Purchases by the
RSP and ESOP

     Following the completion of the Conversion,  subject to the approval of (1)
the Boards of Directors of the Company and the Association and (2)  stockholders
of the Company, the RSP may acquire 4% of the total number of shares sold in the
Offerings  through the issuance of  authorized  but  unissued  shares or by open
market  purchases.  The issuance of authorized but unissued shares to the RSP in
an amount equal to 4% of the  outstanding  shares of Common Stock of the Company
would dilute existing  stockholder  interests by approximately 3.9%. The RSP and
the ESOP may acquire shares of Common Stock in the open market. In the event the
RSP acquires  additional  shares of Common  Stock in the open market,  the funds
available for investment by the Company and the  Association  will be reduced by
the amount used to acquire such shares. In the event the ESOP acquires shares of
Common Stock in the open market and the  purchase  price is greater than $10 per
share,  the funds  available for  investment  will be affected by the difference
between $10 and the purchase price.  See "Pro Forma Data" and "Management of the
Association - Proposed  Future Stock Benefit Plans - Restricted  Stock Plan." In
addition,   the  Association  may  establish  a  stock  option  plan  after  the
Conversion, whereby options may be granted to purchase additional authorized but
unissued  shares of Common  Stock that equal in the  aggregate  up to 10% of the
Common Stock sold in the Conversion. Assuming that options for 10% of the shares
sold are granted and  exercised and funded  through  previously  authorized  but
unissued   stock,   existing   stockholders'   interests  would  be  diluted  by
approximately  9.1%. See  "Management of the Association - Proposed Future Stock
Benefit Plans - Stock Option Plan." Benefit plans such as the RSP and the Option
Plan that are implemented within the first year after the Conversion are subject
to OTS regulation.

      Accounting  practices  require an  employer  such as the Company to record
compensation expense in an amount equal to the fair value of shares committed to
be released from plans such as the ESOP. If shares of Common Stock appreciate in
price  over time,  compensation  expense  related to the ESOP may be  materially
increased as a result, although the extent of such an increase in expense cannot
be accurately quantified at this time. See Notes 1 and 2 to "Pro Forma Data" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Comparison of Operating  Results for the Nine Months Ended December
31, 1996 and December 31, 1995 - Non-interest Expenses."

Possible Negative Impact Caused by Regulatory Oversight

      Similar to all federally insured financial  institutions,  the Association
is subject to extensive regulation,  supervision,  and examination by the OTS as
its chartering  authority and primary federal regulator,  and by the FDIC, which
insures its deposits up to applicable limits. The Association is a member of the
FHLB of Pittsburgh and is subject to certain limited  regulation by the Board of
Governors of the Federal Reserve System (the "Federal  Reserve  Board").  As the
savings and loan holding company of the Association, the Company is also subject
to regulation and oversight by the OTS. Such regulation and supervision  governs
the activities in which an institution may engage and is intended  primarily for
the  protection  of the FDIC  insurance  funds  and  depositors  and not for the
protection of stockholders.  Regulatory  authorities have been granted extensive
discretion in connection with their supervisory and enforcement activities.  Any
change in the  regulatory  structure or the  applicable  statutes or regulations
could  have a  material  impact  on  the  Company  and  the  Association,  their
operations and the Conversion.
See "Regulation."

      A bill has been  introduced  to the House  Banking  Committee  that  would
consolidate the OTS with the Office of the Comptroller of the Currency  ("OCC").
The resulting agency would regulate all federally chartered commercial banks and
thrift institutions.  In the event that the OTS is consolidated with the OCC, it
is possible that the thrift  charter could be eliminated,  requiring  thrifts to
convert to commercial bank charters.


                                      4





      Bank holding companies are more limited in their investment authority than
are savings and loan holding  companies.  Under  current law and  regulation,  a
unitary savings and loan holding  company,  such as the Company,  which has only
one thrift  subsidiary that meets the qualified thrift lender ("QTL") test, such
as  the  Association,   has  essentially  unlimited  investment  authority.  See
"Regulation - Company Regulation."  Legislation has also been proposed which, if
enacted,  would limit the  non-banking  related  activities  of savings and loan
holding companies to those activities permitted for bank holding companies.

Possible  Adverse Income Tax  Consequences  of the  Distribution of Subscription
Rights

      The  Association  has received an opinion from Ferguson that  subscription
rights  granted to  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders, and Other Members have no value.  However,  this opinion is not binding
on the Internal Revenue Service ("IRS").  If the subscription  rights are deemed
to have an ascertainable  value, receipt of such rights would be taxable (either
as capital  gain or ordinary  income)  probably  only to those who  exercise the
subscription  rights  in an  amount  equal  to  such  value.  Additionally,  the
Association  could  recognize  a gain  for tax  purposes  on such  distribution.
Whether  subscription  rights are considered to have  ascertainable  value is an
inherently factual determination. See "The Conversion - Effects of Conversion to
Stock Form on Depositors and Borrowers of the Association - Tax Effects."



                           SISTERSVILLE BANCORP, INC.

      The  Company  is a  Delaware  corporation  organized  in March 1997 at the
direction  of the  Association  to  acquire  all of the  capital  stock that the
Association  will  issue  upon its  conversion  from the mutual to stock form of
ownership.  The Company has not engaged in any significant business to date. The
OTS has approved the Company's  application to become a savings and loan holding
company and the Company will retain  approximately  50% of the net proceeds from
the  issuance  of  Common  Stock as its  initial  capitalization  (ranging  from
approximately  $2.34 million  assuming the sale of 510,000 shares at the minimum
of the EVR to $3.22 million  assuming the sale of 690,000  shares at the maximum
of the EVR).  The Company  will use the balance of the net  proceeds to purchase
all of the common stock of the Association to be issued upon Conversion. Part of
the proceeds  retained by the Company will be used to fund the loan to the ESOP.
Prior to the  Conversion,  the Company will not transact any material  business.
Upon consummation of the Conversion, the Company will have no significant assets
other than that  portion of the net  proceeds of the  Offerings  retained by the
Company (less the loan to the ESOP) and the shares of the Association's  capital
stock acquired in the Conversion, and will have no significant liabilities. Cash
flow to the Company will be dependent  upon earnings from the  investment of the
portion of net  proceeds  retained  by it in the  Conversion  and any  dividends
received from the Association. 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  such  opportunities,  the  Company  will be in a
position  after  the  Conversion,  subject  to  regulatory  limitations  and the
Company's  financial  condition,  to take advantage of any such  acquisition and
expansion  opportunities that may arise. However, some of these activities could
be deemed to entail a greater risk than the activities permissible for federally
chartered savings  associations such as the Association.  The initial activities
of the Company are  anticipated  to be funded by the portion of the net proceeds
retained by the Company and earnings thereon.


                                      5





      The office of the  Company is located at 726 Wells  Street,  Sistersville,
West Virginia 26175 and its telephone number is (304) 652-3671.

           FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF SISTERSVILLE

      The  Association  is  a  federally   chartered  mutual  savings  and  loan
association  headquartered in Sistersville,  West Virginia.  The Association was
originally  chartered  by the  State of West  Virginia  in 1933  under  the name
Sistersville Building and Loan Association. The Association obtained its current
name in 1934. The Association's  deposits have been federally insured since 1934
under the SAIF as  administered  by the FDIC and its  predecessor,  the  Federal
Savings and Loan Insurance  Corporation.  The Association became a member of the
FHLB System in 1934. At December 31, 1996, the  Association  had total assets of
$26.26 million, deposits of $21.20 million, and equity of $4.75 million or 18.1%
of total assets.

      The  Association  is a community  oriented  savings  institution  offering
financial  services  to  meet  the  needs  of the  communities  it  serves.  The
Association conducts its business from its office located in Sistersville,  West
Virginia.

      The principal  sources of funds for the Association's  lending  activities
are deposits and the amortization and repayment of loans and sales,  maturities,
and calls of securities. The principal source of income is interest on loans and
the principal expense is interest paid on deposits.

      The only  office  of the  Association  is  located  at 726  Wells  Street,
Sistersville,  West Virginia  26175 and the  telephone  number of that office is
(304) 652-3671.

                                USE OF PROCEEDS

      The Company will purchase all of the capital stock of the  Association  to
be  issued  upon  Conversion  in  exchange  for 50% of the net  proceeds  of the
Offerings,  with the  remaining  net  proceeds  to be retained by the Company as
initial capital.  The Company has received the approval of the OTS to retain 50%
of the net proceeds.  The net proceeds retained by the Company will be initially
invested  in  loans to the  Association,  U.S.  Government  and  federal  agency
securities,   interest  earning  deposits,   high-grade  short  term  marketable
securities,  or a combination  thereof. The portion of the net proceeds retained
by the  Company  may  ultimately  be used to  support  the future  expansion  of
operations through acquisitions of other financial service institutions, such as
other savings  institutions  and commercial  banks,  acquisitions of branches of
financial  service  institutions,  although no such  transactions  are currently
contemplated,  diversification  into  other  related  businesses,  or for  other
business and  investment  purposes  including the payment of regular and special
dividends on, and repurchase  of, the Common Stock.  The Company also intends to
make a loan directly to the ESOP to enable the ESOP to purchase  Common Stock in
the Conversion.  If the Company is not permitted to make the ESOP loan, the ESOP
may borrow funds from an unaffiliated  lender with such loan being guaranteed by
the Company.  Based upon the issuance of 510,000 shares or 690,000 shares at the
minimum and maximum of the EVR,  respectively,  the Company  would  retain $2.34
million or $3.22 million,  respectively, of the net proceeds from the Offerings,
out of which the loan to the ESOP to  purchase  8% of the Common  Stock would be
$408,000 or $552,000, respectively, and the Association would receive additional
capital of $2.34 million or $3.22 million,  respectively. The amount of the ESOP
loan would be  reflected  as a reduction  to the capital of both the Company and
the Association,  whether such loan is obtained from the Company or instead from
a third party and guaranteed by the Company. See "Pro Forma Data."


                                      6





      In the event the ESOP does not purchase  Common  Stock in the  Conversion,
the ESOP may  purchase  shares  of  Common  Stock in the open  market  after the
Conversion.  In the event the  purchase  price of the Common  Stock is different
than $10.00 per share,  the amount of proceeds  required for the purchase by the
ESOP and the resulting effect on capital will be affected.

      The portion of the net  proceeds not retained by the Company will be added
to the Association's  general funds to be used for general  corporate  purposes,
including,  but not limited to,  investment  in mortgage and other  loans,  U.S.
Government  and federal  agency  securities,  state and  municipal  obligations,
federal funds, certificates of deposit,  mortgage-backed  securities,  and other
investments.  The amount of proceeds  added to the  Association's  capital  will
further strengthen the Association's capital position.  This capital provides an
additional  source of funding for longer term assets.  Following the Conversion,
the amount of proceeds  will be evaluated as part of the  Association's  ongoing
review of its asset/liability mix and may impact the structure of the assets and
liabilities of the Association and the Company.  Neither the Association nor the
Company has any specific plans,  arrangements,  or understandings  regarding any
acquisitions  or  diversification  of activities at this time, nor have criteria
been established to identify potential candidates for acquisition.

      Should the Company  subsequently  adopt a restricted stock plan, a portion
of the  proceeds may be used to fund the purchase by the plan of Common Stock in
an amount up to 4% of the shares sold in the Conversion. The actual cost of such
purchase  will  depend on the number of shares  sold in the  Conversion  and the
market price at the time of purchase.  Based upon the midpoint of the EVR and on
a $10.00 per share purchase price, the cost would be approximately  $240,000. It
is  expected  that a  restricted  stock  plan  will be  adopted  by the Board of
Directors within one year of the Conversion.

      The net proceeds may vary because total  expenses of the Conversion may be
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 the  Association.  Payments for shares made
through  withdrawals from existing  Association deposit accounts will not result
in the receipt of new funds for investment by the Association but will result in
a reduction of the  Association's  deposits  and  interest  expense as funds are
transferred from interest bearing certificates or other deposit accounts.

                                   DIVIDENDS

      Upon  Conversion,  the Board of  Directors  of the  Company  will have the
authority to declare  dividends on the Common  Stock,  subject to statutory  and
regulatory  requirements.  The Company initially expects to pay semi-annual cash
dividends  on the Common  Stock at a rate of $0.24 per share per annum  (2.4% on
the $10.00 per share offering price) commencing the second full calendar quarter
following the completion of the Conversion. If a dividend is paid in the future,
the dividend will be subject to  determination  and  declaration by the Board of
Directors,  which  will take into  account a number of  factors,  including  the
financial  condition  of  the  Company  and  the  Association,   and  regulatory
restrictions on the payment of dividends by the  Association to the Company,  on
which dividends the Company eventually may be primarily dependent for its source
of income.  There can be no assurance that dividends will in fact be paid on the
Common Stock or that, if paid,  such dividends will not be reduced or eliminated
in future periods.  In addition to or in lieu of recurring or regular dividends,
the Company may pay nonrecurring or special dividends. The Company may pay stock
dividends in lieu of, or in addition to, cash dividends.

      It is anticipated  that the principal source of income to the Company will
initially  consist of the earnings on the capital retained by the Company in the
Conversion.  Future declarations of cash dividends by the Company will depend in
part upon dividend  payments by the  Association to the Company,  which payments
are  subject to various  restrictions.  See  "Historical  and Pro Forma  Capital
Compliance," "The

                                      7





Conversion - Effects of Conversion to Stock Form on Depositors  and Borrowers of
the  Association  - Liquidation  Account," and  "Regulation - Dividend and Other
Capital Distribution Limitations."

      Unlike  the  Association,  the  Company is not  subject to OTS  regulatory
restrictions on the payment of dividends to its stockholders although the source
of  such  dividends  will  be,  in  part,  dependent  upon  dividends  from  the
Association.  The Company is subject,  however,  to the requirements of Delaware
law, which generally limit dividends to amounts that will not affect the ability
of the Company, after the dividend has been distributed, to pay its debts in the
ordinary course of business.

      In addition to the foregoing, earnings of the Association appropriated for
bad debt reserves and deducted for federal income tax purposes cannot be used by
the  Association  to pay cash  dividends  to the Company  without the payment of
federal  income taxes by the  Association at the then current income tax rate on
the amount  deemed  distributed,  which would  include the amount of any federal
income taxes attributable to the distribution. See "Taxation - Federal Taxation"
and Note 8 to the Consolidated  Financial  Statements included elsewhere herein.
The Company does not contemplate  any voluntary  distribution by the Association
that would result in a recapture of the Association's bad debt reserve or create
the above-mentioned federal tax liabilities.

                           MARKET FOR THE COMMON STOCK

      Neither the Company nor the  Association  has ever issued  capital  stock.
Consequently,  there is no existing  market for the Common Stock.  Following the
completion of the Offerings,  the Company anticipates that the Common Stock will
be traded on the  over-the-counter  market with quotations available through the
OTC "Electronic Bulletin Board" under the symbol "____." In addition, trades may
be reported on the Pink Sheets of the National Quotation Bureau.

      The development of a public market having the desirable characteristics of
depth, liquidity and orderliness depends upon the presence in the marketplace of
a sufficient  number of willing buyers and sellers at any given time, over which
neither the Company nor any market maker has any control. Accordingly, given the
relatively  small  size of the  offering  and the small  number  of  anticipated
purchasers,  the Company does not  anticipate  that an active and liquid trading
market for the Common Stock will develop, or if a market develops,  that it will
continue.  Therefore,  purchasers  of the Common  Stock  should have a long-term
investment  intent and should  recognize  that the absence of an active  trading
market may make it difficult to sell the Common Stock after the  Conversion  and
there can be no assurance  that persons  purchasing  shares will be able to sell
them promptly or at a price equal to or above the Purchase Price.

      The Company  will  register its Common Stock under the Exchange Act at the
completion of the Conversion.



                                      8


                                 CAPITALIZATION

      The following  table  presents,  as of December 31, 1996,  the  historical
capitalization of the Association and the pro forma consolidated  capitalization
of the Company after giving effect to the Conversion and other  assumptions  set
forth  below and under  "Pro Forma  Data,"  based upon the sale of shares at the
minimum,  midpoint,  maximum, and 15% above the maximum of the EVR at a price of
$10.00 per share:



                                                                            Pro Forma Consolidated Capitalization
                                                                                      Based on the Sale of
                                                                  ---------------------------------------------------------
                                               Historical          510,000          600,000         690,000        793,500
                                             Capitalization       Shares at        Shares at       Shares at      Shares At
                                             at December 31,        $10.00           $10.00         $10.00         $10.00
                                                 1996             Per Share        Per Share       Per Share      Per Share
                                             --------------       ---------        ---------       ----------     ----------
                                                                                 (In Thousands)                           
                                                                                                        
Deposits(1) ................................   $ 21,199           $ 21,199          $ 21,199       $ 21,199       $ 21,199
Other Borrowings ...........................         --                 --                --             --             --
                                               --------           --------          --------       --------       --------
  Total deposits and other borrowed funds...    $21,199           $ 21,199          $ 21,199       $ 21,199       $ 21,199
                                               ========           ========          ========       ========       ========
                                                                                                                
Shareholders' Equity:                                                                                           
 Preferred Stock, $.10 par value per share,                                                                     
   500,000 shares authorized; none to be                                                                        
   issued ..................................   $     --           $     --          $    --        $    --        $    --
 Common Stock, $.10 par value, 2,000,000                                                                        
   shares authorized; total shares to be                                                                        
   issued as reflected .....................         --                 51               60             69             79
Additional paid in capital(2) ..............         --              4,626            5,500          6,374          7,380
Retained earnings, substantially                                                                                
 restricted(4) .............................      4,747              4,747            4,747          4,747          4,747
Less:                                                                                                           
Common stock acquired by ESOP(3) ...........         --               (408)            (480)          (552)          (635)
Common stock acquired by RSP(3) ............         --               (204)            (240)          (276)          (317)
                                               --------           --------          --------      --------       --------
Total stockholders' equity(4) ..............   $  4,747          $   8,812         $  9,587       $ 10,362       $ 11,254
                                               ========           ========          ========      ========       ========

- ---------------------
(1)  Excludes  accrued  interest  payable on deposits.  Withdrawals from savings
     accounts  for the  purchase  of  stock  have not  been  reflected  in these
     adjustments.  Any withdrawals will reduce pro forma  capitalization  by the
     amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of Common Stock after
     the  Conversion in the event of  implementation  of the Option Plan or RSP.
     See  "Management of the Association - Proposed Future Stock Benefit Plans -
     Stock Option Plan" and "- Restricted Stock Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  Conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the Conversion.  It is assumed on a pro forma basis that the RSP
     will be adopted by the Board of Directors,  approved by stockholders of the
     Company,  and reviewed by the OTS. It is assumed that the RSP will purchase
     Common Stock in the open market  following the  Conversion in order to give
     an indication of its effect on  capitalization.  The pro forma presentation
     does not show the impact of (a) results of operations after the Conversion,
     (b) changing  market prices of shares of Common Stock after the Conversion,
     or (c) a smaller  than 4% purchase by the RSP.  Assumes that the funds used
     to acquire the ESOP shares will be borrowed from the Company for a ten year
     term at the prime rate as  published  in The Wall  Street  Journal.  For an
     estimate of the impact of the ESOP on  earnings,  see "Pro Forma Data." The
     Association intends to make contributions to the ESOP sufficient to service
     and  ultimately  retire its debt. The amount to be acquired by the ESOP and
     RSP is reflected as a reduction of  stockholders'  equity.  The issuance of
     authorized but unissued  shares for the RSP in an amount equal to 4% of the
     outstanding  shares  of Common  Stock  will  have the  effect  of  diluting
     existing  stockholders'  interests by 3.9%.  There can be no assurance that
     stockholder  approval of the RSP will be obtained.  See  "Management of the
     Association - Proposed Future Stock Benefit Plans - Restricted Stock Plan."
(4)  Includes $398,000 of unrealized gains on available for sale securities, net
     of tax.  The equity of the  Association  will be  substantially  restricted
     after the Conversion.  See  "Dividends,"  "Regulation - Dividends and Other
     Capital Distribution  Limitations," "The Conversion - Effects of Conversion
     to Stock Form on Depositors and Borrowers of the  Association  -Liquidation
     Account" and Note 14 to the Consolidated Financial Statements.

                                           9




                                PRO FORMA DATA

    The  actual  net  proceeds  from  the sale of the  Common  Stock  cannot  be
determined  until  the  Conversion  is  completed.  However,  net  proceeds  are
currently estimated to be between $4.68 million and $7.46 million at the minimum
and maximum, as adjusted, of the EVR, based upon the following assumptions:  (i)
8% of the stock issued in the  Conversion  will be sold to the ESOP and $750,000
will be sold to officers,  directors,  employees and members of their  immediate
families;  (ii) Trident  will  receive a commission  of 2.0% of the Common Stock
sold in the  Conversion,  excluding  the  sale of  shares  to the  ESOP,  and to
officers, directors and employees and members of their immediate families; (iii)
other  Conversion  expenses,  excluding the commission paid to Trident,  will be
approximately  $344,600;  (iv) no shares will be sold in a Syndicated  Community
Offering by selected dealers;  and (v) 4% of the shares issued in the Conversion
will be sold to the RSP. Because management of the Association presently intends
to adopt the RSP within the first year following the  Conversion,  a purchase by
the RSP in the  Conversion  has been included with the pro forma data to give an
indication  of the  effect of a 4%  purchase  by the RSP,  at a $10.00 per share
purchase price in the market,  even though the RSP does not currently  exist and
is prohibited by OTS regulation from purchasing in the Conversion. The pro forma
presentation  does not show the effect of (a)  results of  operations  after the
Conversion,  (b)  changing  market  prices of shares of Common  Stock  after the
Conversion, or (c) less than a 4% purchase by the RSP.

    The  following  table  sets  forth  for  the  periods  and as of  the  dates
indicated,  the historical net earnings and equity of the  Association  prior to
the Conversion  and the pro forma  consolidated  net earnings and  stockholders'
equity of the Company following the Conversion. Unaudited pro forma consolidated
net earnings and  stockholders'  equity have been calculated for the nine months
ended  December  31, 1996 and the fiscal year ended  March 31,  1996,  as if the
Common Stock to be issued in the  Conversion had been sold at April 1, 1996, and
April 1, 1995, respectively, and the estimated net proceeds had been invested by
the Company and the  Association at 5.50% for the nine months ended December 31,
1996 and for the fiscal  year ended March 31,  1996,  which rate is equal to the
one year U.S.  Treasury  bill rate in effect at year end December 31, 1996.  The
one year U.S.  Treasury  bill rate,  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 initial  investment  of net proceeds  from the  Offerings.  In
calculating pro forma income,  an effective state and federal income tax rate of
36.00%  for both the  Association  and the  Company  has  been  assumed  for the
respective periods, resulting in an after tax yield of 3.52% for the nine months
ended  December  31,  1996  and  for the  fiscal  year  ended  March  31,  1996.
Withdrawals  from deposit  accounts for the purchase of the Common Stock are not
reflected  in the pro forma  adjustments.  The  computations  are based upon the
assumptions  that 510,000 shares (minimum of EVR),  600,000 shares  (midpoint of
EVR),  690,000 shares (maximum of EVR) or 793,500 shares (maximum,  as adjusted,
of the EVR) are sold at a price of $10.00 per share.

    As discussed  under "Use of Proceeds," the Company  expects to retain 50% of
the net  Conversion  proceeds,  part of which  will be used to lend money to the
ESOP to purchase the Common Stock issued in the  Conversion.  The ESOP presently
plans to purchase up to 8% of the Common  Stock  issued in the  Conversion.  The
following  table  assumes that the yield on the net  proceeds of the  Conversion
retained by the Company will be the same as the yield on the net proceeds of the
Conversion transferred to the Association.

    Historical and pro forma per share amounts have been  calculated by dividing
historical  and pro forma  amounts by the  indicated  number of shares of Common
Stock.  Per share  amounts  have been  computed as if the Common  Stock had been
outstanding at the beginning of the periods or at the dates

                                      10





shown. Pro forma  stockholders'  equity and pro forma  stockholders'  equity per
share have not been  adjusted  to reflect  the  earnings  on the  estimated  net
proceeds.

    The stockholders'  equity  information is not intended to represent the fair
market  value of the Common  Stock,  or the current  value of the  Association's
assets or  liabilities,  or the amounts,  if any,  that would be  available  for
distribution  to  stockholders  in the  event  of  liquidation.  For  additional
information  regarding the liquidation account, see "The Conversion - Effects of
the  Conversion to Stock Form on Depositors  and Borrowers of the  Association -
Liquidation Account" and Note 14 to the Consolidated  Financial Statements.  The
pro forma  income  derived  from the  assumptions  set forth above should not be
considered  indicative of the actual results of operations of the Association or
the Company for any period.  Such pro forma data may be materially affected by a
change in the price per share or number of shares to be issued in the Conversion
and by other factors.  For information  regarding investment of the proceeds see
"Use of Proceeds" and "The  Conversion - Stock  Pricing" and "- Number of Shares
to be Issued in the Conversion."

    The totals in the following tables may not add due to rounding.


                                      11







                                                             At or For the Nine Months Ended December 31, 1996
                                                             ---------------------------------------------------
                                                             510,000         600,000      690,000       793,500
                                                            Shares at       Shares at    Shares at     Shares at
                                                             $10.00          $10.00       $10.00        $10.00
                                                            per share       per share    per share     per share
                                                            ---------       ---------   -----------    ---------
                                                              (Dollars in Thousands, except per share amounts)
                                                                                                
Gross proceeds ..........................................   $   5,100     $   6,000     $   6,900     $   7,935
Less offering expenses and commissions ..................        (423)         (440)         (457)         (476)
                                                            ---------     ---------     ---------     ---------
  Estimated net Conversion proceeds .....................       4,677         5,560         6,443         7,459
  Less Common Stock acquired by ESOP ....................        (408)         (480)         (552)         (635)
  Less Common Stock acquired by RSP .....................        (204)         (240)         (276)         (317)
                                                            ---------     ---------     ---------     ---------
  Estimated proceeds available for investment ...........   $   4,065     $   4,840     $   5,615     $   6,507
                                                            =========     =========     =========     =========
Net Income
  Historical ............................................   $      86     $      86     $      86     $      86
  Pro Forma adjustments:
    Net income from proceeds ............................         107           128           148           172
    ESOP(1) .............................................         (20)          (23)          (26)          (30)
    RSP(2) ..............................................         (20)          (23)          (26)          (30)
                                                            ---------     ---------     ---------     ---------
       Pro Forma ........................................   $     154     $     168     $     181     $     197
                                                            =========     =========     =========     =========
Per share
  Historical ............................................   $    0.18     $    0.15     $    0.13     $    0.12
  Pro Forma adjustments:
    Net income from proceeds ............................        0.23          0.23          0.23          0.23
    ESOP(1) .............................................       (0.04)        (0.04)        (0.04)        (0.04)
    RSP(2) ..............................................       (0.04)        (0.04)        (0.04)        (0.04)
                                                            ---------     ---------     ---------     ---------
       Pro Forma ........................................   $    0.33     $    0.30     $    0.28     $    0.27
                                                            =========     =========     =========     =========
Number of shares used in calculating earnings per share..     473,280       556,800       640,320       736,368
                                                            =========     =========     =========     =========
Stockholders' equity (book value)(3)
   Historical ...........................................   $   4,747     $   4,747     $   4,747     $   4,747
   Estimated net Conversion proceeds ....................       4,677         5,560         6,443         7,459
   Less common stock acquired by:
     ESOP(1) ............................................        (408)         (480)         (552)         (635)
     RSP(2) .............................................        (204)         (240)         (276)         (317)
                                                            ---------     ---------     ---------     ---------
        Pro Forma .......................................   $   8,812     $   9,587     $  10,362     $  11,254
                                                            =========     =========     =========     =========
Per Share(3)
  Historical ............................................   $    9.31     $    7.91     $    6.88     $    5.98
Estimated net Conversion proceeds .......................        9.17          9.27          9.34          9.40
Less common stock acquired by:
   ESOP(1) ..............................................       (0.80)        (0.80)        (0.80)        (0.80)
   RSP(2) ...............................................       (0.40)        (0.40)        (0.40)        (0.40)
                                                            ---------     ---------     ---------     ---------
      Pro Forma .........................................   $   17.28     $   15.98     $   15.02     $   14.18
                                                            =========     =========     =========     =========
Pro forma price to book value(4) ........................        57.9%         62.6%         66.6%         70.5%
                                                            =========     =========     =========     =========
Pro forma price to earnings (P/E ratio)(4)(5)(6) ........        22.7x         25.0x         26.8x         27.8x
                                                            =========     =========     =========     =========

Number of shares used in calculating equity per share....     510,000       600,000       690,000       793,500
                                                            =========     =========     =========     =========


- ----------------------
(Footnotes follow next table).


                                      12







                                                                   At or For the Year Ended March 31, 1996
                                                            -----------------------------------------------------
                                                             510,000       600,000       690,000        793,500
                                                            Shares at     Shares at     Shares at      Shares at
                                                             $10.00        $10.00        $10.00         $10.00
                                                            per share     per share     per share      per share
                                                            ---------     ---------     ---------      ----------
                                                              (Dollars in Thousands, except per share amounts)
                                                                                                
Gross proceeds ..........................................   $   5,100     $   6,000     $   6,900     $   7,935
Less offering expenses and commissions ..................        (423)         (440)         (457)         (476)
                                                            ---------     ---------     ---------     ---------
  Estimated net Conversion proceeds .....................       4,677         5,560         6,443         7,459
  Less Common Stock acquired by ESOP ....................        (408)         (480)         (552)         (635)
  Less Common Stock acquired by RSP .....................        (204)         (240)         (276)         (317)
                                                            ---------     ---------     ---------     ---------
  Estimated proceeds available for investment ...........   $   4,065     $   4,840     $   5,615     $   6,507
                                                            =========     =========     =========     =========
Net Income
  Historical ............................................   $     197     $     197     $     197     $     197
  Pro Forma adjustments:
    Net income from proceeds ............................         143           170           198           229
    ESOP(1) .............................................         (26)          (31)          (35)          (41)
    RSP(2) ..............................................         (26)          (31)          (35)          (41)
                                                            ---------     ---------     ---------     ---------
       Pro Forma ........................................   $     288     $     306     $     324     $     345
                                                            =========     =========     =========     =========
Per share
  Historical ............................................   $    0.42     $    0.35     $    0.31     $    0.27
  Pro Forma adjustments:
    Net income from proceeds ............................        0.30          0.31          0.31          0.31
    ESOP(1) .............................................       (0.06)        (0.06)        (0.06)        (0.06)
    RSP(2) ..............................................       (0.06)        (0.06)        (0.06)        (0.06)
                                                            ---------     ---------     ---------     ---------
       Pro Forma ........................................   $    0.61     $    0.55     $    0.51     $    0.47
                                                            =========     =========     =========     =========
Number of shares used in calculating earnings per share..     473,280       556,800       640,320       736,368
                                                            =========     =========     =========     =========
Stockholders' equity (book value)(3)
   Historical ...........................................   $   4,548     $   4,548     $   4,548     $   4,548
   Estimated net Conversion proceeds ....................       4,677         5,560         6,443         7,459
   Less common stock acquired by:
     ESOP(1) ............................................        (408)         (480)         (552)         (635)
     RSP(2) .............................................        (204)         (240)         (276)         (317)
                                                            ---------     ---------     ---------     ---------
        Pro Forma .......................................   $   8,613     $   9,388     $  10,163     $  11,055
                                                            =========     =========     =========     =========
Per Share(3)
  Historical ............................................   $    8.92     $    7.58     $    6.59     $    5.73
Estimated net Conversion proceeds .......................        9.17          9.27          9.34          9.40
Less common stock acquired by:
   ESOP(1) ..............................................       (0.80)        (0.80)        (0.80)        (0.80
   RSP(2) ...............................................       (0.40)        (0.40)        (0.40)        (0.40)
                                                            ---------     ---------     ---------     ---------
      Pro Forma .........................................   $   16.89     $   15.65     $   14.73     $   13.93
                                                            =========     =========     =========     =========
Pro forma price to book value(4) ........................        59.2%         63.9%         67.9%         71.8%
                                                            =========     =========     =========     =========
Pro forma price to earnings (P/E ratio)(4)(5) ...........        16.4x         18.2x         19.6x         21.3x
                                                            =========     =========     =========     =========

Number of shares used in calculating equity per share....     510,000       600,000       690,000       793,500
                                                            =========     =========     =========     =========


- ----------------------
(1) Assumes 8% of the shares sold in the  Conversion  are  purchased by the ESOP
    under all circumstances, and that the funds used to purchase such shares are
    borrowed from the Company. The approximate amount expected to be borrowed by
    the ESOP is not  reflected as a liability but is reflected as a reduction of
    capital.  The Association  intends to make annual  contributions to the ESOP
    over a ten year period in an amount at least equal to the principal and
(Footnotes continued on next page.)

                                      13





(Footnotes from previous page.)
- ----------------------
    interest requirement of the debt. The pro forma net income assumes: (i) that
    4,080, 4,800, 5,520, and 6,348 shares at the minimum, mid-point, maximum and
    maximum,  as  adjusted  of  the  Estimated  Valuation  Range  ("EVR"),  were
    committed to be released  during the year ended March 31, 1996 at an average
    fair value of $10.00 per share in  accordance  with  Statement  of  Position
    ("SOP") 93-6 of the  American  Institute  of  Certified  Public  Accountants
    ("AICPA");  (ii) the effective  tax rate was 36% for such period;  and (iii)
    only the ESOP shares  committed to be released were  considered  outstanding
    for  purposes  of the per share net  earnings.  The pro forma  stockholders'
    equity per share  calculation  assumes  all ESOP  shares  were  outstanding,
    regardless  of whether  such shares  would have been  released.  Because the
    Company will be providing the ESOP loan, only principal payments on the ESOP
    loan are  reflected  as employee  compensation  and benefits  expense.  As a
    result,  to the extent the value of the Common Stock  appreciates over time,
    compensation expense related to the ESOP will increase.  For purposes of the
    preceding tables, it was assumed that a ratable portion (1/10th) of the ESOP
    shares  purchased in the Conversion were committed to be released during the
    periods ended December 31, 1996 and March 31, 1996. See Note 5 below.  If it
    is assumed that all of the ESOP shares were included in the  calculation  of
    earnings per share for the period  ended at December 31, 1996,  earnings per
    share would have been $0.30,  $0.28,  $0.26 and $0.25 at December  31, 1996,
    respectively,  based on the sale of shares at the minimum, midpoint, maximum
    and the maximum,  as adjusted,  of the EVR. If it is assumed that all of the
    ESOP shares were included in the  calculation  of earnings per share for the
    period  ended  March 31,  1996,  earnings  per share  would have been $0.56,
    $0.51, $0.47 and $0.43 at March 31, 1996, respectively, based on the sale of
    shares at the minimum,  midpoint,  maximum and the maximum, as adjusted,  of
    the EVR. See  "Management  of the  Association  - Other  Benefits - Employee
    Stock Ownership Plan."

(2) Assumes issuance to the RSP of 20,400,  24,000, 27,600, and 31,740 shares at
    the minimum,  mid-point,  maximum,  and maximum, as adjusted of the EVR. The
    assumption in the pro forma calculation is that (i) shares were purchased by
    the Company following the Conversion, (ii) the purchase price for the shares
    purchased  by the RSP was equal to the  purchase  price of $10 per share and
    (iii) 20% of the amount  contributed  was an amortized  expense  during such
    period.  Such amount does not reflect possible increases or decreases in the
    value of such stock  relative  to the  Purchase  Price.  As the  Association
    accrues compensation expense to reflect the five year vesting period of such
    shares  pursuant  to the RSP,  the charge  against  capital  will be reduced
    accordingly.  Implementation  of the RSP within one year of Conversion would
    require  regulatory and  stockholder  approval at a meeting of the Company's
    stockholders to be held no earlier than six months after the Conversion. For
    purposes  of this table,  it is assumed  that the RSP will be adopted by the
    Boards of Directors of the Company and the Association, reviewed by the OTS,
    and approved the Company's stockholders,  and that the RSP will purchase the
    shares of Common  Stock in the open  market  within the year  following  the
    Conversion. If the shares to be purchased by the RSP are assumed at April 1,
    1996, to be newly issued shares purchased from the Company by the RSP at the
    Purchase Price, at the minimum,  midpoint, maximum and maximum, as adjusted,
    of the EVR, pro forma stockholders' equity per share would have been $17.00,
    $15.75, $14.82, and $14.02 at December 31, 1996, respectively, and pro forma
    earnings per share would have been $0.32,  $0.30,  $0.28,  and $0.27 for the
    nine months  ended  December  31,  1996,  respectively.  If the shares to be
    purchased by the RSP are assumed at April 1, 1995, to be newly issued shares
    purchased from the Company by the RSP at the Purchase Price, at the minimum,
    midpoint,   maximum  and  maximum,  as  adjusted,  of  the  EVR,  pro  forma
    stockholders' equity per share would have been $16.62,  $15.43,  $14.55, and
    $13.78 at March 31,  1996,  respectively,  and pro forma  earnings per share
    would have been $0.60,  $0.54, $0.50, and $0.46 for the year ended March 31,
    1996,  respectively.  As  a  result  of  the  RSP,  stockholders'  ownership
    interests  will be diluted by  approximately  3.9%.  See  "Management of the
    Association - Proposed Future Stock

                                      14





     Benefit  Plans -  Restricted  Stock  Plan"  and "Risk  Factors  -  Possible
     Dilutive Effect of RSP and Stock Options and Effect of Purchases by the RSP
     and ESOP."

(3)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets of the Company over its  liabilities.  The calculations
     are  based  upon the  number of shares  issued in the  Conversion,  without
     giving  effect to SOP 93-6.  The  amounts  shown do not reflect the federal
     income tax  consequences of the potential  restoration to income of the tax
     bad debt reserves for income tax  purposes,  which would be required in the
     event of  liquidation.  The  amounts  shown also do not reflect the amounts
     required  to be  distributed  in  the  event  of  liquidation  to  eligible
     depositors from the liquidation  account which will be established upon the
     consummation of the Conversion.  Pro forma stockholders' equity information
     is not intended to represent the fair market value of the Common Stock, the
     current value of the Association's assets or liabilities or the amounts, if
     any, that would be available for  distribution to stockholders in the event
     of liquidation.  Such pro forma data may be materially affected by a change
     in the number of shares to be sold in the Conversion and by other factors.

(4)  Assumes that following the consummation of the Conversion, the Company will
     adopt the Option Plan,  which if implemented  within one year of Conversion
     would be subject to regulatory review and Board of Director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of the Company's stockholders to be held no earlier than six months
     after the Conversion.  Under the Option Plan, employees and directors could
     be granted options to purchase an aggregate amount of Common Stock equal to
     10% of the shares issued in the  Conversion  at an exercise  price equal to
     the market price of the Common Stock on the date of grant. In the event the
     shares issued under the Option Plan were awarded, the interests of existing
     stockholders would be diluted. At April 1, 1996, at the minimum,  midpoint,
     maximum and the maximum,  as adjusted,  of the EVR, if all shares under the
     Option Plan were newly issued and the exercise  price for the option shares
     were  equal to the  Purchase  Price,  the number of  outstanding  shares of
     Common  Stock would  increase to 561,000,  660,000,  759,000,  and 872,850,
     respectively,  pro forma  stockholders'  equity  per share  would have been
     $16.62, $15,43, $14.56, and $13.80 at December 31, 1996, respectively,  and
     pro forma earnings per share would have been $0.32, $0.30, $0.28, and $0.27
     at December  31,  1996,  respectively.  At April 1, 1995,  at the  minimum,
     midpoint,  maximum and the maximum, as adjusted,  of the EVR, if all shares
     under the Option  Plan were newly  issued  and the  exercise  price for the
     option shares were equal to the Purchase  Price,  the number of outstanding
     shares of Common Stock would  increase to 561,000,  660,000,  759,000,  and
     872,850,  respectively, pro forma stockholders' equity per share would have
     been $16.26,  $15.13,  $14.30, and $13.57 at March 31, 1996,  respectively,
     and pro forma earnings per share would have been $0.58,  $0.53,  $0.49, and
     $0.46 at March 31, 1996, respectively.

(5)  Pro forma net income per share  calculations  include  the number of shares
     assumed to be sold in the  Conversion  and,  in  accordance  with SOP 93-6,
     exclude ESOP shares which would not have been  released  during the period.
     Accordingly,  for the nine months ended  December 31, 1996 and for the year
     ended March 31, 1996, 36,720,  43,200,  49,680, and 57,132 shares have been
     subtracted  from the shares  assumed to be sold at the minimum,  mid-point,
     maximum, and maximum, as adjusted, of the EVR,  respectively,  and 473,280,
     556,800,  640,320,  and 736,368 shares are assumed to be outstanding at the
     minimum, mid-point,  maximum, and maximum, as adjusted of the EVR. See Note
     1 above.

(6)  Earnings   for  the  nine  months   ended   December  31,  1996  include  a
     non-recurring pre-tax expense of $129,000 for a one-time deposit premium to
     recapitalize the Savings Association Insurance Fund.

                                      15





                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

      The following  table presents the  Association's  historical and pro forma
capital position  relative to its capital  requirements as of December 31, 1996.
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 Association,  see "Regulation - Regulatory  Capital
Requirements."



                                                                       Pro Forma as of December 31, 1996(1)
                                               -------------------------------------------------------------------------------------
                             Historical at         $5,100,000            $6,000,000            $6,900,000           $7,935,000
                            December 31, 1996       Offering              Offering               Offering             Offering
                            -----------------  ---------------------- ------------------- --------------------   -------------------
                                      Percent              Percent               Percent               Percent           Percent
                            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................$4,747   18.08%      $6,474   22.80%      $6,807   23.64%       $7,141     24.45%      $7,525   25.36%
                             =====   =====        =====   =====        =====   =====         =====     =====        =====   =====
                                                                                                                           
Tangible Capital:                                                                                                          
Actual or Pro Forma.........$4,349   16.82%      $6,076   21.88%      $6,409   22.75%       $6,743     23.60%      $7,127   24.54%
Required....................   388    1.50%         417    1.50%         423    1.50%          429      1.50%         436    1.50
                             -----    ----        -----    ----        -----   -----         -----     -----        -----   -----
  Excess....................$3,961   15.32%      $5,659   20.38%      $5,986   21.25%       $6,314     22.10%      $6,691   23.04%
                             =====   =====        =====   =====        =====   =====         =====     =====        =====   =====
                                                                                                                           
Core Capital:(3)                                                                                                           
Actual or Pro Forma.........$4,349   16.82%      $6,076   21.88%      $6,409   22.75%       $6,743     23.60%      $7,127   24.54%
Required....................   776    3.00%         833    3.00%         845    3.00%          857      3.00%         871    3.00
                             -----   -----        -----   -----        -----   -----         -----     -----        -----   -----
  Excess....................$3,573   13.82%      $5,243   18.88%      $5,564   19.75%       $5,886     20.60%      $6,256   21.54%
                             =====   =====        =====   =====        =====   =====         =====     =====        =====   =====
                                                                                                                           
Total Risk-Based Capital:(4)                                                                                               
Actual or Pro Forma.........$4,505   36.09%      $6,232   45.99%      $6,565   47.73%       $6,899     49.43%      $7,283   51.32%
Required....................   999    8.00%       1,084    8.00%       1,100    8.00%        1,117      8.00%       1,135    8.00
                             -----   -----        -----   -----        -----   -----         -----     -----        -----   -----
  Excess....................$3,506   28.09%      $5,148   37.99%      $5,465   39.73%       $5,782     41.43%      $6,148   43.32%
                             =====   =====        =====   =====        =====   =====         =====     =====         =====  =====


- -----------------
(1)  Institutions  must value  available  for sale debt  securities at amortized
     cost,  rather than at fair value,  for purposes of  calculating  regulatory
     capital.  Institutions  are still  required to comply with SFAS No. 115 for
     financial  reporting  purposes.  The pro forma  data has been  adjusted  to
     reflect reductions in capital that would result from an assumed 8% purchase
     by the ESOP and 4%  purchase  by the RSP as of  December  31,  1996.  It is
     assumed that the Company will retain 50% of net  conversion  proceeds.  See
     "Use of Proceeds."
(2)  GAAP, adjusted, or risk-weighted assets as appropriate.
(3)  The  unrealized  gain on  securities  available  for sale,  net of tax,  of
     $398,000  has been  subtracted  from GAAP Capital to arrive at Tangible and
     Core Capital.
(4)  Proposed regulations of the OTS could increase the core capital requirement
     to a ratio  between  4% and 5%,  based  upon  an  association's  regulatory
     examination  rating.  See "Regulation - Regulatory  Capital  Requirements."
     Risk-Based   Capital  includes   Tangible  Capital  plus  $156,000  of  the
     Association's  allowance  for  loan  losses.  Risk-weighted  assets  as  of
     December  31,  1996  totaled  approximately  $12.5  million.  Net  proceeds
     available for investment by the  Association  are assumed to be invested in
     interest earning assets that have a 20% risk-weighting.


                                           16





               FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF SISTERSVILLE

                          Consolidated Statements of Operations





                                                                 Nine Months Ended
                                                                    December 31,              Years Ended March 31,
                                                             -----------------------   ------------------------------------
                                                                1996         1995         1996        1995         1994
                                                             ----------   ----------   ----------  ----------   -----------

INTEREST AND DIVIDEND INCOME
                                                                                                         
   Interest on loans .....................................   $1,341,916   $1,222,536   $1,662,025   $1,434,749   $1,311,820
   Interest and dividends on investments .................      188,924      251,668      311,121      443,613      396,225
                                                             ----------   ----------   ----------   ----------   ----------
      Total interest and dividend income..................    1,530,840    1,474,204    1,973,146    1,878,362    1,708,045
                                                             ----------   ----------   ----------   ----------   ----------
INTEREST EXPENSE
   Interest on deposits ..................................      735,607      714,689      955,554      818,648      762,048
   Borrowed funds ........................................           --       21,185       21,182       21,898           --
                                                             ----------   ----------   ----------   ----------   ----------
      Total interest expense .............................      735,607      735,874      978,738      840,546      762,048
                                                             ----------   ----------   ----------   ----------   ----------
      Net interest income ................................      795,233      738,330      996,410    1,037,816      945,997
PROVISION FOR LOAN LOSSES ................................        5,583        5,600        6,800       27,900       10,321
                                                             ----------   ----------   ----------   ----------   ----------
   Net interest income after provision
      for loan losses ....................................      789,650      732,730      989,610    1,009,916      935,676
                                                             ----------   ----------   ----------   ----------   ----------
NON-INTEREST INCOME
   Loan fees and service charges .........................       15,847       15,400       19,993       18,075       15,619
   Gain on sale of real estate, net ......................        3,903        1,017           --        4,114        1,899
   Other income ..........................................        1,537        2,006        3,878        3,905        2,108
                                                             ----------   ----------   ----------   ----------   ----------
      Total non-interest income ..........................       21,287       18,423       23,889       26,094       19,626
                                                             ----------   ----------   ----------   ----------   ----------
NON-INTEREST EXPENSES General and administrative expenses:
      Salaries and benefits ..............................      309,733      291,105      392,987      376,673      419,123
      Occupancy expense ..................................       30,561       19,428       38,239       22,728       20,054
      Furniture and equipment expense ....................       26,271       17,764       25,245       19,713       12,395
      Machine rental and service bureau exense............       42,587       39,830       54,307       55,292       34,856
      Advertising and public relations ...................       16,793       15,927       21,114       23,817       18,981
      Supervisory examination, audit and legal............       17,851       18,202       23,452       19,756       22,834
      Federal insurance premium ..........................      163,302       34,496       46,171       45,246       12,366
      Franchise, payroll, and other taxes ................       35,071       35,229       48,363       48,831       39,509
      Net realized losses on sales of available-
         for-sale securities .............................           --        8,340        8,340           --           --
      Other operating expenses ...........................       50,500       41,982       54,826       68,143       63,637
                                                             ----------   ----------   ----------   ----------   ----------
         Total non-interest expenses .....................      692,669      522,303      703,044      680,209      633,755
                                                             ----------   ----------   ----------   ----------   ----------
         Income before income taxes ......................      118,268      228,850      310,435      355,801      321,547
PROVISION FOR FEDERAL INCOME
TAXES ....................................................       32,558       80,841      113,198      125,604       78,329
                                                             ----------   ----------   ----------   ----------   ----------
   Income before cumulative effect of change
      in accounting principle ............................       85,710      148,009      197,237      230,197      243,218
CUMULATIVE EFFECT OF CHANGE IN
ACCOUNTING PRINCIPLE .....................................           --           --           --           --        4,679
                                                             ----------   ----------   ----------   ----------   ----------
   Net income ............................................   $   85,710   $  148,009   $  197,237   $  230,197   $  247,897
                                                             ==========   ==========   ==========   ==========   ==========




The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

                                           17





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

General

      The Company has only recently been formed and, accordingly, has no results
of operations at this time. As a result,  the following  discussion  principally
reflects  the  operations  of the  Association.  The  Association's  results  of
operations  are  primarily  dependent on its net interest  income,  which is the
difference between the interest income earned on its assets, primarily loans and
investments, and the interest expense on its liabilities, primarily deposits and
borrowings.  Net  interest  income  may be  affected  significantly  by  general
economic  and  competitive  conditions  and  policies  of  regulatory  agencies,
particularly  those  with  respect  to market  interest  rates.  The  results of
operations  are also  significantly  influenced  by the  level  of  non-interest
expenses,  such as employee salaries and benefits,  non-interest income, such as
loan fees and service charges, and the Association's provision for loan losses.

      The Association  primarily originates fixed-rate loans with terms of up to
25 years and attempts to maintain  sufficient capital and other liquid assets to
manage interest rate risk.

      The   Association   has  been,   and   intends  to   continue   to  be,  a
community-oriented   financial  institution  offering  a  variety  of  financial
services.

Asset/Liability Management

      The  Association's net interest income is sensitive to changes in interest
rates, as the rates paid on its interest  bearing  liabilities  generally change
faster than the rates earned on its interest  earning assets.  As a result,  net
interest income will frequently  decline in periods of rising interest rates and
increase in periods of decreasing interest rates.

      To mitigate  the impact of  changing  interest  rates on its net  interest
income,   the   Association   manages  its   interest   rate   sensitivity   and
asset/liability products through two committees of the Board, the Loan Committee
and the Interest  Committee.  The committees  meet as necessary to determine the
rates of interest for loans and deposits.  Rates on deposits are primarily based
on the  Association's  need for funds and on a review of rates  offered by other
financial  institutions  in the  Association's  market areas.  Interest rates on
loans are  primarily  based on the  interest  rates  offered by other  financial
institutions  in  the  Association's   primary  market  areas  as  well  as  the
Association's cost of funds.

      The committees  manage the interest rate  sensitivity  of the  Association
through the  determination  and adjustment of  asset/liability  composition  and
pricing strategies.  The committees then monitor the impact of the interest rate
risk and earnings  consequences  of such  strategies  for  consistency  with the
Association's  liquidity needs, growth, and capital adequacy.  The Association's
principal  strategy is to manage the interest rate  sensitivity  of its interest
earning  assets and  interest  bearing  liabilities  by  maintaining  sufficient
capital and other  liquid  assets in the event of an  increase in interest  rate
risk, typically because of an increase in market interest rates.

Net Portfolio Value

      In order to encourage  savings  associations to reduce their interest rate
risk,  the OTS  adopted a rule  incorporating  an  interest  rate  risk  ("IRR")
component into the risk-based  capital rules.  However,  this rule is not yet in
effect.  The IRR  component is a dollar  amount that will be deducted from total
capital for the  purpose of  calculating  an  institution's  risk-based  capital
requirement  and is measured in terms of the  sensitivity  of its net  portfolio
value  ("NPV") to changes  in  interest  rates.  NPV is the  difference  between
incoming  and  outgoing  discounted  cash flows from  assets,  liabilities,  and
off-balance

                                      18





sheet contracts. An institution's IRR is measured as the estimated change to its
NPV as a result  of a  hypothetical  200  basis  point  ("bp")  change in market
interest  rates.  A  resulting  change in NPV of more  than 2% of the  estimated
present  value of total assets  ("PV") in the event of a 200 bp change in market
interest  rates will require the  institution  to deduct from its capital 50% of
that  excess  change.  The rules  provide  that the OTS will  calculate  the IRR
component  quarterly  for each  institution.  The following  table  presents the
Association's  NPV at December  31, 1996,  as  calculated  by the OTS,  based on
quarterly information voluntarily provided to the OTS by the Association.


                                      Percentage Change in
                                       Net Portfolio Value
                                      ------------------------
                    Change                            Board
                  in Market           Projected       Policy
                Interest Rates         Change(1)      Limit(2)
                --------------        ----------     ----------

                  +400 bp                (37)%         (45)%
                  +300 bp                (28)          (35)
                  +200 bp                (18)          (25)
                  +100 bp                 (8)          (15)
                     0 bp
                  -100 bp                  5           (15)
                  -200 bp                  7           (25)
                  -300 bp                  8           (35)
                   400 bp                 11           (45)


- -------------------
(1)   Calculated  as the amount of change in the  estimated  NPV  divided by the
      estimated NPV assuming no change in interest rates.
(2)   Limits are established by the Board of Directors of the Association.

      At December 31,  1996, a change in interest  rates of a positive 200 basis
points would have resulted in a 288 basis point  decrease in NPV as a percentage
of the present value of the Association's total assets.

      Certain  assumptions  utilized by the OTS in assessing  the interest  rate
risk of savings  associations  were  employed in preparing  the previous  table.
These  assumptions  related to interest rates,  loan prepayment  rates,  deposit
decay rates,  and the market values of certain assets under the various interest
rate scenarios.  It was also assumed that delinquency rates will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that the Association's  assets and liabilities would perform
as set forth above.







                                      19





Average Balance Sheet, Interest Rates, and Yield

      The  following  table  sets  forth  certain  information  relating  to the
Association's average balance sheet and reflects the average yield on assets and
average cost of liabilities for or as of the periods indicated.  Such yields and
costs are derived by dividing income or expense by the average balance of assets
or liabilities,  respectively,  for the periods presented.  Average balances are
derived from monthly balances,  however,  management does not believe the use of
month-end  balances  has  caused  any  material  difference  in the  information
presented. There have been no tax equivalent adjustments made to the yields.



                                                   Nine Months Ended December 31, (6)                     Year Ended March 31,
                             ----------------------------------------------------------------------  -------------------------------
                                            1996                                   1995                           1996             
                             -----------------------------------     ------------------------------   -----------------------------
                                Average                 Average      Average              Average     Average              Average  
                                Balance   Interest    Yield/Cost     Balance    Interest Yield/Cost   Balance    Interest Yield/Cost
                                                                   (Dollars in Thousands)
Interest-earning assets:             
                                                                                                    
  Loans receivable(1) .....     $20,856  $ 1,342         8.58%       $18,776   $ 1,222     8.68      $19,037     $ 1,662      8.73%
  Investment securities(2).       4,226      169         5.33%         5,854       229     5.22%       5,574         281      5.04% 
  Mortgage-backed              
   securities..............         359       20         7.43%           413        23     7.43%         406          30      7.39%
                                -------   -------         ----        -------   -------     ----      -------     -------      ----

Total interest-earning assets    25,441     1,531         8.02%        25,043     1,474     7.85%      25,017       1,973      7.89%
Non-interest-earning           
  assets...................        663                                   532                             565                     
                               -------   -------         ----        -------   -------     ----      -------     -------      ----
Total assets ..............    $26,104                               $25,575                         $25,582     $24,867            
                               =======                               =======                         =======     =======            
  Regular savings              
   deposits................    $ 8,422   $   254         4.02%       $ 8,292   $   249     4.00%$      8,252     $   329      3.99%
  NOW accounts ............        979        25         3.40%           858        21     3.26%         879          27      3.07%
  Money market demand .....      1,646        46         3.73%         1,917        53     3.69%       1,856          69      3.72%
  Time deposits ...........     10,063       411         5.45%         9,264       392     5.64%       9,430         531      5.63%
                               -------   -------         ----        -------   -------     ----      -------     -------      ---- 
    Subtotal deposits .....     21,110       736         4.65%        20,331       715     4.69%      20,417         956      4.68%
                               -------   -------         ----        -------   -------     ----      -------     -------      ----
  Short-term borrowings ...         --        --            -%           506        21     5.53%         390          21      5.38%
  Total interest-bearing         
  liabilities..............    $21,110   $   736         4.65%       $20,837   $   736     4.71%     $20,806     $   977      4.70%
                               =======   =======         ====        =======   =======     ====      =======     =======      ====
  Non-interest bearing           
  liabilities..............        382                                   365                             371                     
                               -------                               -------                         -------    
Total Liabilities .........    $21,492                               $21,202                         $21,177                     
                               =======                               =======                         =======                     
                               
Retained Earnings(3) ......      4,612                                 4,373                           4,405                     
                                                                                                                
Total liabilities and          
  retained earnings........    $26,104                               $25,575                         $25,582                     
                               =======                               =======                         =======                     
                                         $   795                               $   738                           $   996 
                                         =======                               =======                           =======

Interest rate                
  spread(4) ...............                              3.37%                            3.14%                            3.19%    
                                                       ======                           ======                           ======     

Net yield on interest-
  earning assets(5) .......                              4.17%                            3.93%                            3.98%    
                                                       ======                           ======                           ======     
Ratio of average interest 
  earning assets to average
  interest-bearing liabilities                         120.52%                          120.19%                          120.24%    
                                                       ======                           ======                           ======     
















                                                               March 31,                At December 31,
                                               --------------------------------------  -------------------
                                                                 1995                           1996
                                               --------------------------------------  -------------------
                                               Average                      Average
                                               Balance          Interest   Yield/Cost   Balance      Rate
                                               -------          --------   ----------   -------      -----
Interest-earning assets:
                                                                                         
  Loans receivable(1) ...................       $16,155          $1,435       8.88%    $21,635       8.65% 
  Investment securities(2)...............         7,779             412       5.30%      3,643       5.53%
  Mortgage-backed securities.............           465              32       6.88%        342       7.02%
                                                -------          ------       ----     -------       ---- 
Total interest-earning assets............        24,399           1,879       7.70%     25,620       8.19%
Non-interest-earning assets..............           468                                    638
                                                -------                                 ------
                                     
Total assets ............................       $24,867
                                                =======
                                   
  Regular savings deposits..............        $10,130           $ 408       4.03%   $ 8,507       4.00%
  NOW accounts .........................            734              23       3.13%     1,000       3.25%
  Money market demand ..................          2,645             100       3.78%     1,613       3.50%
  Time deposits ........................          6,521             288       4.42%    10,079       5.74%
                                                -------           -----       ----     ------       ----
    Subtotal deposits ..................         20,030             819       4.09%    21,199       4.75%
                                                -------           -----       ----     ------       -----
  Short-term borrowings ...............             421              22       5.23%        --           -%
                                                -------           -----       ----     ------       ----
Total interest-bearing 
  liabilities..........................         $20,451           $ 841       4.11%   $21,199       4.75%
                                                =======           =====       ====    =======       ==== 
Non-interest bearing 
  liabilities..........................             310                                   312
                                                -------                                 -----
                                  
Total Liabilities .....................         $20,761                               $21,511
                                                =======                               =======

Retained Earnings(3) ..................           4,106                                 4,747
                                                -------                                 -----
                              
Total liabilities and
  retained earnings....................         $24,867                               $26,258
                                                =======                               =======
                                     
Interest rate spread(4) ...............                           3.59%                3.43%
                                                                ======                ====== 
Net yield on interest-earning 
  assets(5) ...............                                       4.25%                 3.25%
                                                                ======                ====== 
Ratio of average interest 
  earning assets to average
  interest-bearing liabilities.........                         119.30%               120.85%
                                                                ======                ====== 



- ---------------------------------
(1)  Average balances include non-accrual loans.
(2)  Includes  interest-bearing  deposits in other financial institutions,  FHLB
     stock and FHCMC stock.
(3)  Includes  unrealized  gain  on  securities   available  for  sale,  net  of
     applicable deferred income taxes.
(4)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.
(6)  Yields  for the  periods  ended  December  31,  1996  and  1995  have  been
     annualized.


                                      20





Rate/Volume Analysis

      The table  below  sets  forth  certain  information  regarding  changes in
interest  income  and  interest  expense  of the  Association  for  the  periods
indicated.  For each category of  interest-earning  assets and  interest-bearing
liabilities,  information is provided on changes  attributable to (i) changes in
volume (changes in average volume multiplied by old rate); (ii) changes in rates
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).





                                  Nine Months Ended December 31,                         Year Ended March 31,
                                 --------------------------------  ---------------------------------------------------------------
                                        1996     vs.     1995          1996     vs.     1995             1995     vs.     1994
                                 --------------------------------  --------------------------------- -----------------------------
                                       Increase (Decrease)(3)           Increase (Decrease)                 Increase (Decrease)
                                              Due to                          Due to                              Due to
                                 --------------------------------  --------------------------------- -----------------------------
                                                    Rate/                           Rate/                             Rate/ 
                                  Volume   Rate    Volume   Net    Volume   Rate    Volume    Net    Volume  Rate    Volume    Net
                                  ------  ------   ------  -----   ------  ------   ------   -----   ------ ------   ------   ----
                                                       (Dollars in Thousands)
Interest-earning assets
                                                                                           
 Loans receivable(1)............   $181    $ (19)   $  (2) $ 160    $ 256   $ (25)   $  (4)  $ 227    $ 270  $(121)   $ (25) $ 124
 Investment securities..........    (85)       6       (2)   (81)    (117)    (20)       6    (131)     (14)    73       (3)    56
 Mortgage-backed securities.....     (4)      --       --     (4)      (4)      2     --        (2)      (7)    (2)      --     (9)
                                   ----    -----    -----  -----    -----   -----    ---     -----    -----  -----    -----  -----
  Total interest-earning assets.   $ 92    $ (13)   $  (4) $  75    $ 135   $ (43)   $   2   $  94    $ 249  $ (50)   $ (28) $ 171
                                   ====    =====    =====  =====    =====   =====    =====   =====    =====  =====    =====  =====

Interest-bearing liabilities
 Savings deposits ..............   $ 37    $  (8)   $  --  $  29    $  16   $ 119    $   2   $ 137    $  60  $  (2)   $  --  $  58
 Short-term borrowings..........    (28)      --       --    (28)      (2)      1     --        (1)      22     --       --     22
                                   ----    -----    -----  -----    -----   -----    ---     -----    -----  -----    -----  -----
   Total interest-bearing
    liabilities ................   $  9    $  (8)   $  --  $   1    $  14   $ 120    $   2   $ 136    $  82  $  (2)   $  --  $  80
                                   ====    =====    ===    =====    =====   =====    =====   =====    =====  =====    ===    =====

Net change in interest..........
income..........................   $ 83    $  (5)   $  (4) $  74    $ 121   $(163)   $  --   $ (42)   $ 167  $ (48)   $ (28) $  91
                                   ====    =====    =====  =====    =====   =====    ===     =====    =====  =====    =====  =====


- ---------------------
(1)  Average balances include non-accrual loans.
(2)  Includes interest-bearing deposits in other financial institutions and FHLB
     stock, and FHLMC stock.
(3)  Annualized.

Financial Condition

      Total assets  increased by $292,000 or 1.1% to $26.26  million at December
31, 1996 from $25.97  million at March 31, 1996 and decreased by $87,000 or 0.3%
at March 31, 1996 from $26.05 million at March 31, 1995.  Between March 31, 1996
and December 31, 1996,  loans  receivable,  net,  increased by $1.60  million or
8.0%,  from $20.04 million to $21.64  million,  while cash, used in part to fund
the increase in loans,  decreased by $1.41 million or 58.0%,  from $2.42 million
to $1.08 million.  Between March 31, 1995 and March 31, 1996, loans  receivable,
net increased by $2.35 million or 13.3%,  from $17.69 million to $20.04 million,
while  investment  securities  decreased  by $4.72  million  or 61.9% from $7.63
million  to  $2.91  million  during  a  period  when  management  used  maturing
investment securities to fund the increase in loan demand.

      Total deposits increased by $108,000 or 0.5% to $21.20 million at December
31, 1996 and by $1.28  million or 6.5% to $21.09  million at March 31, 1996 from
$19.81  million at March 31, 1995.  Through  these  increases  in deposits,  the
Association was able to reduce its use of borrowed funds during these periods so
that advances from the Federal Home Loan Bank of Pittsburgh decreased from $1.68
million at March 31, 1995 to $0 at December 31, 1996.

      Total equity  increased  by $199,000 or 4.4% to $4.75  million at December
31,  1996  from  $4.55  million  at March 31,  1996.  The  Association's  equity
increased  $271,000  or 6.3% at March 31,  1996 from $4.28  million at March 31,
1995. The increases were primarily the result of earnings between the periods.



                                      21





Comparison of Operating  Results for the Nine Months Ended December 31, 1996 and
December 31, 1995

      Net Income.  Net income decreased by $62,000 or 42.1% from $148,000 during
the 1995  period to  $86,000  during  the 1996  period.  Net income for the 1996
period was reduced primarily as a result of an increase in non-interest expenses
that more than  offset an  increase  in net  interest  income.  The  increase in
non-interest  expenses was  primarily  due to a $129,000  non-recurring  special
assessment recorded at September 30, 1996 for the recapitalization of the SAIF.

      Excluding  the  SAIF  special  assessment,   income  before  income  taxes
increased  $18,000 or 8.0%,  from  $229,000  during the 1995  period to $247,000
during the 1996  period.  The  increase  was  primarily  due to an  increase  in
interest and  dividend  income.  The  increase in interest  and dividend  income
resulted  from a shift  in the mix of  interest  earning  assets  by  means of a
decrease in the average balance of investment  securities and an increase in the
average  balance of loans,  which  typically have higher yields than  investment
securities.

      Net Interest  Income.  Net  interest  income  increased  by  approximately
$57,000 or 7.7% to  $795,000  for the 1996  period  from  $738,000  for the 1995
period.  The  interest  rate spread  increased to 3.37% for the 1996 period from
3.14% for the 1995 period.  The increase in interest  rate spread was  primarily
the result of (1) a decrease in the cost of funds due to lower  market  interest
rates paid for  deposits  and (2) an increase  in the  average  balance of loans
receivable  that more than offset a decline in the average  rate  received.  The
increase  in interest  rate  spread was also due to an increase in the  interest
rates  received  on  investment  securities,  although  the  impact of this rate
increase  was limited due to a decrease  in the  average  balance of  investment
securities. See "-- Rate/Volume Analysis, and "Business -
 Analysis of Loan Portfolio."

      Interest  and  Dividend  Income.  Interest  income on loans  increased  by
approximately  $119,000 to $1.34  million for the 1996 period from $1.22 million
for the 1995 period.  The increase for the 1996 period was largely the result of
an increase of $2.08 million in the average balance of loans outstanding  during
the 1996 period,  to $20.86  million,  as compared to the 1995 period  despite a
decline in yield from 8.68% during the 1995 period to 8.58% for the 1996 period.
In addition, the average yield on investment securities increased from 5.22% for
the 1995 period to 5.33% for the 1996 period but provided less income due to the
decline in the average  balance of investment  securities  from $5.85 million in
the 1995 period to $4.23 million in the 1996 period.

      Interest  Expense.  Total interest expense  remained  constant at $736,000
between the two periods. Interest on deposits increased by approximately $21,000
or 2.9% to $736,000 for the 1996 period from  $715,000 for the 1995 period.  The
increase for the 1996 period was substantially due to an increase in the average
balance of deposits of $800,000  during the 1996 period as well as a decrease in
the average cost of deposits to 4.65% in 1996 from 4.69% in 1995.  These average
balances on deposits  increased as the  Association  grew its loan portfolio and
attracted new customer deposits. However, interest expense decreased between the
1995 and 1996  periods  because the  repayment of FHLB  advances  resulted in no
interest  expense  during the 1996 period  compared  to $21,000  during the 1995
period and this  decrease  offset the  increase in interest  expense on deposits
discussed above.

     Provision  for Loan Losses.  The  provision  for loan losses was $6,000 for
each of the 1996 and 1995 periods. See "Business of the Company - Non-Performing
and Problem Assets - Allowance for Loan Losses."


                                      22





      Non-interest  Income.  Non-interest  income increased by $3,000 to $21,000
during the 1996  period from  $18,000 for the 1995  period.  This  increase  was
primarily due to a $3,000 increase in gain on the sale of real estate,  net from
$1,000 during the 1995 period to $4,000 during the 1996 period.

       Non-interest  Expenses.   Non-interest  expenses  increased  $171,000  to
$693,000 or 32.6% for the 1996 period from $522,000 during the 1995 period.  The
increase  was  primarily  due to a  $129,000  non-recurring  special  assessment
recorded  at  September  30,  1996 for the  recapitalization  of the  SAIF.  The
Association  expects  that  its  rate of  deposit  insurance  assessment  should
significantly  decline beginning January 1, 1997 due to the  recapitalization of
the  SAIF.  See  "Regulation  -  Association  Regulation."  To a lesser  extent,
salaries and benefits  expense  increased by $19,000 or 6.4% to $310,000 for the
1996 period from $291,000 for the 1995 period due to base salary increases and a
new employee. The Association expects that compensation and benefits expense may
increase   following   the   Conversion   in  the  event  of  the  adoption  and
implementation of additional employee and director benefit plans,  including the
ESOP, as well as increased costs  associated  with being a public  company.  See
"Pro Forma Data" and "Risk Factors - Possible  Dilutive  Effect of RSP and Stock
Options and Effect of Purchases by the RSP and ESOP."

      Income  Taxes.  Income taxes  decreased by $48,000 or 59.7% to $33,000 for
the 1996  period  from  $81,000 for the 1995  period.  The  decrease in the 1996
period  compared to the 1995 period was  primarily the result of the decrease in
net income before taxes.

Comparison of Operating Results for the Years Ended March 31, 1996 and 1995

      Net Income.  Net income  decreased  by $33,000 or 14.3% for fiscal 1996 to
$197,000 from  $230,000 for fiscal 1995.  Net income for fiscal 1996 was reduced
primarily  as a result of a decrease  of $42,000 in net  interest  income and an
increase of $23,000 in non-interest expense,  partially offset by an decrease in
the  provision  for loan  losses of $21,000  and a decrease of $12,000 in income
taxes.

      Net Interest  Income.  Net interest income decreased by $41,000 or 4.0% to
$996,000 for fiscal 1996 from $1.04  million for fiscal 1995.  The interest rate
spread  decreased  to 3.19% for  fiscal  1996 from 3.59% for  fiscal  1995.  The
decline in interest  rate spread was  primarily the result of an increase in the
cost of funds due to higher  market  interest  rates  for time  deposits  and an
increase in the average balance of time deposits.  Net interest income decreased
between the periods  despite an increase in both the average balance of interest
earning assets and the rate received on interest earning assets.

      Interest  and  Dividend  Income.  Interest  income on loans  increased  by
$227,000 to $1.66  million for fiscal 1996 from $1.43  million for fiscal  1995.
The  increase  for fiscal  1996 was  largely  the result of an increase of $2.88
million in the average  balance of loans  outstanding  during  fiscal  1996,  to
$19.04  million,  as compared to fiscal 1995 that more than offset a decrease in
the  average  yield  from 8.88% for fiscal  1995 to 8.73% for fiscal  1996.  The
increase in average loans resulted from the increase in the dollar amount of the
loan portfolio.  See "-- Rate/Volume  Analysis" and "Business - Analysis of Loan
Portfolio."

      Interest  Expense.  Interest expense on deposits  increased by $137,000 or
16.7% to $956,000 for fiscal 1996 from  $819,000  for fiscal 1995.  The increase
for fiscal 1996 was  substantially  due to an  increase  in the average  cost of
deposits  to 4.68% in  fiscal  1996  from  4.09%  in  fiscal  1995 as well as an
increase  in the  average  balance of  deposits  to $20.42  million  from $20.03
million  during this same period.  These  average costs and balances on deposits
increased as market  interest rates increased in fiscal 1996 and the Association
offered higher interest rates to attract and retain primarily time deposits.

                                      23






      Provision for Loan Losses. The provision for loan losses decreased $21,000
or 75.6% to $7,000 for fiscal  1996 from  $28,000 for fiscal  1995.  Despite the
increase in average balances of loans receivable  between fiscal 1995 and fiscal
1996, the Association's  ratio of  non-performing  loans to total loans was .08%
and .19% at March 31, 1996 and 1995, respectively.

     Non-interest  Income.  Non-interest  income  decreased by $2,000 to $24,000
during fiscal 1996 from $26,000 for fiscal 1995.

       Non-interest  Expenses.  Non-interest  expenses  increased to $703,000 or
3.4% for fiscal 1996 from $680,000 during fiscal 1995. Compensation and benefits
expenses  increased by $16,000 or 4.3% to $393,000 for fiscal 1996 from $377,000
for fiscal  1995.  This  increase  more than offset a $13,000  decrease in other
operating expenses.  The increase in compensation and benefit expenses in fiscal
1996 was primarily the result of base salary  increases and an increase in group
insurance costs.

      Income Taxes.  Income taxes decreased by approximately  $12,000 or 9.9% to
$113,000 for fiscal 1996 from  $126,000 for fiscal 1995.  The decrease in fiscal
1996  compared to fiscal 1995 was  primarily  the result of the  decrease in net
income before taxes.

Comparison of Operating Results for the Years Ended March 31, 1995 and 1994

      Net  Income.  Net income  decreased  by $18,000 or 7.1% for fiscal 1995 to
$230,000  from  $248,00 for fiscal 1994  primarily as a result of an increase in
income  taxes of $47,000 and a $5,000  addition to net income in fiscal 1994 due
to an accounting change that was not repeated in fiscal 1995.

      Net Interest  Income.  Net interest income  increased to $1.04 million for
fiscal 1995 from  $946,000  for fiscal  1994,  an increase of 9.7%.  The $92,000
increase  in net  interest  income for  fiscal  1995 was due to an  increase  of
$78,000 in interest expense that was more than offset by a $170,000  increase in
interest and dividend income.

      Interest  and  Dividend  Income.  Interest  income on loans  increased  by
$123,000 or 9.4% to $1.43  million for fiscal 1995 from $1.31 million for fiscal
1995.  This increase was due to a $2.8 million or 20.6%  increase in the average
balance of loans in fiscal  1995 as compared to fiscal 1994 offset by a 91 basis
point or 9.3% decline in the yield earned on loans between these two periods due
to a decrease in market interest  rates.  The increase in average loans resulted
from  the  increase  in  the  dollar  amount  of the  loan  portfolio.  See  "--
Rate/Volume Analysis, "-- Financial Condition" and "Business -- Analysis of Loan
Portfolio."

      Interest Expense.  Interest expense on deposits increased by approximately
$57,000 or 7.4% for fiscal 1995 from $762,000 for fiscal 1994.  The increase for
fiscal 1995 was  primarily  due to an  increase  of $1.4  million or 7.8% in the
average  balance of deposits  from $18.6 million in fiscal 1994 to $20.0 million
in fiscal 1995 as well as a decrease in the cost of deposits of one basis point.
Interest on FHLB of Pittsburgh  advances increased $22,000 during fiscal 1995 to
$22,000  from $0 for fiscal 1994  resulting  from the use of  borrowings  during
1995.

      Provision for Loan Losses. The provision for loan losses increased $18,000
to $28,000  for fiscal  1995 from  $10,000 for fiscal 1994 due to an increase in
loan volume.


                                      24





      Non-interest  Income.  Non-interest  income increased $6,000 during fiscal
1995 from $20,000 for fiscal 1994. Loan fees and service  charges,  gain on sale
of real estate, net, and other income all contributed to the increase.

      Non-interest Expenses. Non-interest expenses increased $46,000 or 7.3% for
fiscal 1995 from $634,000  during fiscal 1994.  FDIC deposit  insurance  premium
expense  increased $33,000 from $12,000 in fiscal 1994 to $45,000 in fiscal 1995
due  primarily  to an FDIC  assessment  credit  that was  applied to fiscal 1994
insurance premiums.  Machine rental and service bureau expense increased $20,000
for fiscal 1994 due to a  reclassification  of expenses.  These  increases  were
partially  offset by a decrease in compensation  and benefits expense of $42,000
or 10.1% from fiscal 1994,  which was primarily the result of the  Association's
former chief executive officer retiring and a decrease in group insurance costs.

      Income Taxes. Income taxes increased by approximately  $47,000 or 60.4% to
$126,000 for fiscal 1995 from  $78,000 for fiscal  1994.  The increase in fiscal
1995 compared to fiscal 1994 was primarily the result of lower taxes in 1994 due
to an  over-estimation  of 1993  income  taxes  based in part on  fiscal  period
effective tax rates.

Liquidity and Capital Resources

      The  Association  is required by OTS  regulations  to  maintain,  for each
calendar month, a daily average balance of cash and eligible liquid  investments
of not less than 5% of the average daily balance of its net withdrawable savings
and borrowings  (due in one year or less) during the preceding  calendar  month.
This  liquidity  requirement  may be changed from time to time by the OTS to any
amount within the range of 4% to 10%. The Association's  average liquidity ratio
was 20.51%, 35.38%, and 44.93% at March 31, 1996, 1995, and 1994, respectively.

      The Association's sources of liquidity include cash flows from operations,
principal  and  interest  payments  and  prepayments  on loans,  maturities  and
prepayments  of securities,  deposit  inflows,  and borrowings  from the FHLB of
Pittsburgh.  During fiscal 1996, 1995, and 1994, the primary source of funds was
cash flows  from  deposit  growth.  Cash flow from net  deposit  growth was $1.3
million, $.01 million, and $2.2 million, for fiscal years ending March 31, 1996,
1995,  and 1994,  respectively.  Cash flow used to fund loan growth during these
same  periods   totalled   $2.4  million,   $3.5  million,   and  $1.4  million,
respectively.

      In addition, from time-to-time the Association borrows funds from the FHLB
of  Pittsburgh  to  supplement  its  cash  flows.  At  December  31,  1996,  the
Association had no outstanding borrowings from the FHLB.

     The  Association  is subject to federal  regulations  that  impose  certain
minimum capital  requirements.  At December 31, 1996, the  Association  exceeded
these capital requirements. See "Historical and Pro Forma Capital Compliance."

      Liquidity  may be  adversely  affected  by but not  limited to  unexpected
deposit  outflows,  excessive  interest  rates paid by  competitors,  regulatory
changes and similar  matters.  On September  30, 1996, a one-time  assessment of
$129,000 was imposed on the Association to recapitalize  the SAIF. This $129,000
expense was recorded  during the quarter  ended  September 30, 1996 and was paid
during the quarter  ended  December  31,  1996.  Management  monitors  projected
liquidity  needs  and  determines  the  level  desirable,  based  in part on the
Association's  commitments  to make  loans and  management's  assessment  of the
Association's ability to generate funds.

                                      25






Recent Accounting Pronouncements

      FASB  Statement  on  Exemption  from Certain  Required  Disclosures  about
Financial  Instruments  for Certain  Nonpublic  Entities.  In December 1996, the
Financial  Accounting  Standards  Board ("FASB")  issued  Statement of Financial
Accounting  Standards  No. 126. The  Statement  amends FASB  Statement  No. 107,
Disclosures About Fair Value of Financial  Instruments,  to make the disclosures
about fair value of financial  instruments  prescribed in Statement 107 optional
for  nonpublic  entities with total assets less than $100 million on the date of
the financial  statement.  The  statement  also requires that the entity has not
held or issued any derivative financial instruments, as defined in FASB No. 119,
Disclosure  About Derivative  Financial  Instruments and Fair Value of Financial
Instruments, other than loan commitments, during the reporting periods.

      FASB Statement on Disclosures  About Fair Value of Financial  Instruments.
In December  1991, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting Standards No. 107. The Statement requires the
disclosure  of the fair value of financial  instruments  in the footnotes to the
financial statements.  The Statement is effective for the Association for fiscal
years ending after December 15, 1995.

      FASB Statement on Accounting by Creditors for Impairment of a Loan. In May
1993,  FASB  issued SFAS No.  114.  SFAS No. 114  addresses  the  accounting  by
creditors  for  impairment  of a loan by specifying  how  allowances  for credit
losses  related to certain  loans  should be  determined.  A loan is  considered
impaired when,  based on current  information and events,  it is probable that a
creditor will be unable to collect all amounts due according to the  contractual
terms of the loan  agreement.  SFAS No.  114  generally  requires  creditors  to
account for impaired  loans,  except those loans that are  accounted for at fair
value  or at the  lower  of cost or fair  value,  at the  present  value  of the
expected future cash flows discounted at the loan's effective interest rate. The
Statement  also  addresses  the  accounting  by  creditors  for  loans  that are
restructured in a troubled debt restructuring  involving a modification of terms
of a  receivable  including  those  involving  a receipt  of  assets in  partial
satisfaction  of a  receivable.  This  Statement is  effective  for fiscal years
beginning  after  December  15, 1994.  In October  1994,  FASB  amended  certain
provisions  of SFAS No.  114 by the  issuance  of SFAS No.  118  "Accounting  by
Creditors for Impairment of a Loan - Income  Recognition and Disclosures."  SFAS
No. 118 amends SFAS No. 114 by eliminating  provisions describing how a creditor
should report income on an impaired loan and increasing disclosure  requirements
as to  information on recorded  investments in certain  impaired loans and how a
creditor  recognizes related interest income. The effective date of SFAS No. 118
is the same as for SFAS No. 114. The adoption of SFAS No. 114 and the  amendment
by SFAS No. 118 did not have a material  effect on the  Association's  financial
statements.

      FASB Statement on Accounting  for the  Impairment of Long-Lived  Asset and
for  Long-Lived  Assets to be Disposed  of. In March 1995,  FASB issued SFAS No.
121, which will become  effective for fiscal years  beginning after December 15,
1995. This Statement  requires that long-lived  assets and certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  Recoverability  is evaluated  based upon the estimated
future cash flows  expected to result from the use of the asset and its eventual
disposition.  If expected  cash flows are less than the  carrying  amount of the
asset, an impairment loss is recognized.  Additionally,  this Statement requires
that long-lived assets and certain identifiable intangibles to be disposed of be
reported  at the  lower of  carrying  amount  or fair  value  less cost to sell.
However,  based on existing  conditions,  and a preliminary  review,  management
believes that the impact of adopting this  Statement will not be material to the
Association's financial statements.


                                      26





      FASB Statement on Accounting for Mortgage  Servicing  Rights. In May 1995,
FASB issued SFAS No. 122, which became  effective,  on a prospective  basis, for
fiscal years beginning after December 31, 1995. This Statement requires mortgage
banking  enterprises to recognize as separate assets rights to service  mortgage
loans,  however  those  servicing  rights are  acquired.  When  mortgage  loans,
acquired either through a purchase  transaction or by  origination,  are sold or
securitized with servicing  rights retained,  an allocation of the total cost of
the mortgage loans should be made between the mortgage  servicing rights and the
loans based on their relative fair values. In subsequent  periods,  all mortgage
servicing rights capitalized must be periodically evaluated for impairment based
on the fair value of those  rights,  and any  impairments  recognized  through a
valuation allowance.  However,  based on existing conditions,  and a preliminary
review,  management believes that the impact of adopting this Statement will not
be material to the  Association's  financial  statements.  Effective  January 1,
1997, this Statement was superseded by SFAS No. 125, which is discussed below.

      FASB  Statement on Accounting  for  Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB  encouraged all entities to adopt the fair value
based  method,  however,  it will  allow  entities  to  continue  the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25. Under the intrinsic value based method, compensation cost is the
excess of the  market  price of the stock at the grant  date over the  amount an
employee must pay to acquire the stock. However, most stock option plans have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized  under APB Opinion No. 25.  Entities  electing to continue use of the
accounting  treatment  of APB  Opinion  No.  25  must  make  certain  pro  forma
disclosures  as if the fair value based method had been applied.  The accounting
requirements  of SFAS No. 123 are  effective  for  transactions  entered into in
fiscal years  beginning  after  December 15, 1995.  Pro forma  disclosures  must
include  the  effects of all  awards  granted in fiscal  years  beginning  after
December 15, 1994.  The  Association  expects to continue to use the  "intrinsic
value based method" as prescribed by APB Opinion No. 25. Accordingly, the impact
of adopting this Statement will not be material to the  Association's  financial
statements.

      FASB  Statement on  Accounting  for  Transfers  and Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after  December  31,  1996.  SFAS No.  125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contractually  prepaid or otherwise settled in such a way that the holder of the
asset  would  not  recover  substantially  all of its  recorded  investment.  In
addition,  SFAS No.  125 amends  SFAS No.  115 to prevent a security  from being
classified as held to maturity if the security can be prepaid or settled in such
a manner that the holder of the security would not recover  substantially all of
its recorded  investment.  The extension of the SFAS No. 115 approach to certain
non-security  financial  assets and the  amendment to SFAS No. 115 are effective
for  financial  assets  held on or  acquired  after  January 1, 1997.  Effective
January 1, 1997,  SFAS No. 125 will  supersede  SFAS No. 122, which is discussed
above.  Management has not yet determined the effect,  if any, SFAS No. 125 will
have on the Company's financial statements.

      In December  1994,  the  Accounting  Standards  Division  of the  American
Institute  of  Certified  Public   Accountants   ("AICPA")  approved  SOP  94-6,
Disclosure of Certain  Significant  Risks and  Uncertainties.  SOP 94-6 requires
additional  disclosure in financial  statements about the risk and uncertainties
existing as of the date of those  financial  statements in the following  areas:
nature of

                                      27





operations, use of estimates in the preparation of financial statements, certain
significant estimates and current  vulnerability due to certain  concentrations.
The  standard is  effective  for  financial  statements  issued for fiscal years
ending after December 15, 1995. Management does not believe that the adoption of
SOP  94-6  will  have  a  material  impact  on  the  financial  position  of the
Association.

      In November  1993,  the AICPA issued SOP 93-6  Employers'  Accounting  for
Employee Stock Ownership Plan. SOP 93-6 addresses accounting for shares of stock
issued to employees by an employee stock  ownership plan. SOP 93-6 requires that
the employer record compensation expense in an amount equal to the fair value of
shares  committed  to be  released  from  the  ESOP to  employees.  SOP  93-6 is
effective  for fiscal  years  beginning  after  December 15, 1993 and relates to
shares  purchased by an ESOP after December 31, 1992.  Management has determined
that,  assuming the Common Stock appreciates over time, the adoption of SOP 93-6
will likely increase compensation expense relative to the ESOP, as compared with
prior guidance that required  recognition of  compensation  expense based on the
cost of the  shares  acquired  by the ESOP.  The  amount  of any such  increase,
however,  cannot be determined at this time because the expense will be based on
the fair value of the shares committed to be released to employees, which amount
is not determinable.

Effect of Inflation and Changing Prices

      The Association's  financial  statements and related data presented herein
have been prepared in accordance with generally accepted accounting  principles,
which require the  measurement  of financial  position and operating  results in
terms  of  historical  dollars,  without  considering  changes  in the  relative
purchasing  power  of  money  over  time  due to  inflation.  Unlike  industrial
companies,   virtually  all  of  the  assets  and  liabilities  of  a  financial
institution  are  monetary in nature.  As a result,  interest  rates have a more
significant impact on a financial institution's  performance than the effects of
general levels of inflation.  Interest rates do not necessarily move in the same
direction or with the same magnitude as the prices of goods and services.

                            BUSINESS OF THE COMPANY

      The  Company  is a  Delaware  corporation  organized  in March 1997 at the
direction  of the  Association  to  acquire  all of the  capital  stock that the
Association  will issue  upon the  Association's  conversion  from the mutual to
stock form of  ownership.  The Company is not an  operating  company and has not
engaged  in any  significant  business  to date.  Management  believes  that the
holding  company  structure and  retention of proceeds from the Offerings  will,
should it decide to do so,  facilitate  diversification  into other  non-banking
activities and possible future acquisitions of other financial institutions such
as savings  institutions and commercial banks, and thereby further its expansion
into existing and new market areas and also enable the Company to repurchase its
own stock. However,  there are no present plans,  arrangements,  agreements,  or
understandings, regarding any such activities.

      Upon consummation of the Conversion, the Company will be a unitary savings
and loan holding  company which,  under existing  laws,  generally  would not be
restricted in the types of business activities in which it may engage,  provided
that the Association retains a specified amount of its assets in housing-related
investments.  The Company will not initially  conduct any active  business.  The
Company  does not intend to employ any  persons  other than  officers,  but will
utilize the support staff of the Association from time to time.


                                      28





                          BUSINESS OF THE ASSOCIATION

General

      The  Association  attracts  deposits from the general public and uses such
deposits  primarily to  originate  loans  secured by first  mortgages on one- to
four-family  residences  located in its market area.  One-to  four-family  loans
secured  by  first   mortgages   totalled  $20.5  million,   or  91.5%,  of  the
Association's  total loan portfolio at December 31, 1996. The  Association  also
originates  construction  loans which convert to permanent  mortgage  loans upon
completion of the construction  period.  Construction loans totalled $758,000 or
3.4% of the total loan  portfolio as of December 31, 1996.  To a lesser  extent,
the Association  originates  consumer loans which totalled $1.1 million, or 5.0%
of the total loan portfolio at December 31, 1996.

      The principal  sources of funds for the Association's  lending  activities
are deposits,  the repayment and maturity of loans and sale, maturity,  and call
of securities,  and FHLB advances. The Association's  principal source of income
is interest on loans and the principal expense is interest paid on deposits.

Market Area

      The Association operates one office located in Sistersville, Tyler County,
West Virginia. Sistersville is located approximately 45 miles south of Wheeling,
West  Virginia  and  approximately  40  miles  northeast  of  Parkersburg,  West
Virginia.  The  Association's  primary  market  area for  lending  and  deposits
consists of Wood, Pleasants, Tyler, and Wetzel Counties in West Virginia.

      The Association's market area is characterized by (1) median household and
per capita  income  equal to that of West  Virginia but below that of the United
States,  (2) housing  values  below those of West  Virginia and below the United
States,  and (3) an employment rate equal to that of West Virginia and below the
United  States.  Economic  growth  in  the  Association's  market  area  remains
dependent  upon  the  local  economy.  The  deposit  and  loan  activity  of the
Association is significantly affected by economic conditions in its market area.
During the early to mid 1980's this area  experienced an economic  recession due
to  significant  downsizing  in  the  steel  industry  and  the  population  has
experienced  modest declines during recent years.  Major area industries include
the chemical and power industries.

      The Association  faces  competition  from two commercial  banks of similar
size  located  in  Sistersville,  another  commercial  bank  located  five miles
northeast of Sistersville,  and approximately  four additional  commercial banks
and  a  mutual  savings  bank  located   approximately  10  miles  northeast  of
Sistersville in New  Martinsville,  West Virginia and five credit unions located
within 20 miles of Sistersville.

Lending Activities

      General.  The  Association's  loan  portfolio  predominantly  consists  of
fixed-rate mortgage loans secured by one- to four-family residences. At December
31, 1996, the Association's loan portfolio totalled $22.4 million. Loans secured
by first mortgages on one- to four-family  residences totalled $20.5 million, or
91.5%,  of the  Association's  total loan  portfolio at December  31, 1996.  The
Association  has not  purchased  loans  in  several  years  and is  primarily  a
fixed-rate portfolio lender. At December 31, 1996,  adjustable-rate  residential
one- to four-family mortgage loans totalled approximately $49,000.


                                      29





      Loan originations are generally obtained from existing customers,  members
of the local  community,  and  referrals  from  real  estate  brokers,  lawyers,
accountants,  and current and past customers  within the  Association's  lending
area. The Association  also advertises in the local print media and periodically
advertises on radio and television. Mortgage loans originated by the Association
in  its  portfolio  generally  include  due-on-sale  clauses  that  provide  the
Association  with the  contractual  right to deem the loan  immediately  due and
payable in the event  that the  borrower  transfers  ownership  of the  property
without the Association's consent.


                                      30





      Analysis of Loan  Portfolio.  The following  table sets forth  information
concerning the composition of the Association's loan portfolio in dollar amounts
and in percentages of the total loan portfolio as of the dates indicated.





                                                       At December 31,                        At March 31,
                                                                           ---------------------------------------------
                                                             1996                     1996                   1995
                                                   ----------------------  ---------------------  ----------------------

                                                       $             %           $          %          $            %
                                                     -----         -----       -----      -----      -----        -----
                                                                       (Dollars in Thousands)
Type of Loans:              
- -------------                     
Real Estate Loans:                                
                                                                                                   
  Construction................................     $    758        3.38%   $     359     1.73%   $     346         1.87%
  1-4 family..................................       20,525        91.52      19,132     92.22      17,043        92.11
                                                     ------        -----      ------     -----      ------        -----
Consumer Loans:                                   
  Automobiles.................................          774         3.45         786      3.79         701         3.79
  Savings account.............................          312         1.39         405      1.95         345         1.86
  Education...................................            -            -           -         -           -            -
  Other.......................................           31         0.14          26      0.13          22         0.12
Commercial....................................           28         0.12          37      0.18          46         0.25
                                                     ------        -----      ------     -----      ------        -----
Total loans...................................       22,428       100.00%     20,745    100.00%     18,503       100.00%
                                                                  ======                ======                   ======
Less:                                             
  Loans in process............................        (549)                     (467)                 (598)
  Deferred loan origination fees and costs....         (82)                      (83)                  (69)
  Allowance for possible loan losses..........        (162)                     (156)                 (150)
                                                    ------                    ------                ------
Total loans, net..............................     $21,635                   $20,039               $17,686
                                                    ======                    ======                ======
Type of Security:                                 
- ----------------                                  
                                                  
  Real estate loans:                              
    1-4 family................................      $21,283        93.47%    $19,491     92.28%    $17,389        91.81%
  Savings accounts............................          312         1.37         405      1.92         345         1.82
  Automobiles.................................          774         3.40         786      3.72         701         3.70
  Unsecured...................................           31         0.14          26      0.12          22         0.10
  Other.......................................           28         0.12          37      0.18          46         0.24
                                                     ------      -------      ------   -------      ------     --------
Total loans...................................       22,428        98.50      20,745     98.22      18,503        97.68
Mortgage-backed securities....................          342         1.50         377      1.78         437         2.32
                                                     ------      -------      ------   -------      ------      -------
Total loans and mortgage-backed securities....       22,770       100.00%     21,122    100.00%     18,940      100.00%
                                                                  ======                ======                  ======
Less:                                             
  Loans in process............................         (549)                    (467)                 (598)
  Deferred loan origination fees                  
    and costs.................................          (82)                     (83)                  (69)
  Allowance for loan losses...................         (162)                    (156)                 (150)
                                                    ------                    ------                ------
  Total loans and mortgage-backed securities, net   $21,977                  $20,416               $18,123
                                                     ======                   ======                ======
                                               



                                      31





Loan Maturity Tables

The following table sets forth the maturity of the Association's  loan portfolio
at December  31,  1996.  The table does not include  prepayments,  or  scheduled
principal  repayments.  Prepayments  and scheduled  principal  payments on loans
totalled $2.3 million,  and $2.1 million for the nine months ended  December 31,
1996  and for the year  ended  March  31,  1996,  respectively.  Adjustable-rate
mortgage loans are shown as maturing based on contractual maturities.





                       1-4 Family
                       Real Estate
                         Mortgage  Construction   Consumer  Commercial   Total
                       ----------- ------------   --------  ----------   -----
                                          (In Thousands)
                                                             
Non-performing           $    82     $     -        $    -      $  -    $    82
Amounts Due:           
Within 3 months...       $    14           -        $  327      $  -    $   341
3 months to 1 Year             4           -            24         -         28
                       
After 1 year:          
  1 to 3 years....            82           -           317        28        427
  3 to 5 years....           301           -           415         -        716
  5 to 10 years...         1,751           -            34         -      1,785
  10 to 20 years..        11,575         120             -         -     11,695
  Over 20 years...         6,716         638             -         -      7,354
                          ------      ------         -----               ------
Total amount due..       $20,525         758        $1,117      $ 28    $22,428
                          ======      ------         =====       ===     ======
                       
Less:                  
Allowance for loan loss  $   130     $     -        $   32      $  -    $   162
Loans in process..           159         390             -         -        549
Deferred loan fees            82           -             -         -         82
                                      ------         -----       ---     ------
  Loans receivable, net  $20,154     $   368        $1,085      $ 28    $21,635
                          ======      ======         =====       ===     ======



      The  following  table sets forth the dollar  amount of all loans due after
December  31,  1997,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.

                                            Floating or
                            Fixed Rates   Adjustable Rates   Total
                                        (In Thousands)
1-4 family.............       $20,409          $   49      $20,458
Commercial.............            28               -           28
Construction...........           758               -          758
Consumer...............           766               -          766
                               ------          ------       ------
  Total................       $21,961         $    49      $22,010
                               ======          ======       ======




                                      32





      The  following   table  sets  for  the   contractual   maturities  of  the
Association's mortgage-backed securities portfolio as of December 31, 1996.


                Contractual Maturities Due in Year(s) Ended March 31,
- --------------------------------------------------------------------------------

                                          2000 to       2004 to        2011 and
   1997         1998         1999          2003           2010        Thereafter
   ----         ----         ----         ------          -----       ----------

                                  (In Thousands)

    $ -          $ -          $ -           $ -           $ -            $ 342
     ==           ==           ==            ==            ==             ====


      The following  table shows the total loan  originations,  repayments,  and
sales activity by the Association for the periods indicated:





                                    Nine Months Ended December 31,    Years Ended March 31,
                                    ------------------------------    ---------------------
                                        1996           1995           1996            1995
                                    ------------   ---------------    ----           ------
                                                       (In Thousands)
Total gross loans receivable at
                                                                            
   beginning of period.........       $ 20,745       $ 18,503        $18,503       $ 15,252
                                        ======         ======         ======         ======

Loans originated:
  1-4 family residential.......       $  2,026       $  1,736        $2,099        $  2,704
  Construction loans...........          1,285          1,357         1,540           2,131
  Consumer loans...............            636            620           734             883
  Commercial business loans....              -              -             -              50
                                      --------        -------        -------        -------
Total loans originated.........       $  3,947       $  3,713       $ 4,373        $  5,768
                                        ======         ======        =======        =======
Loan principal repayments......       $ (2,263)      $ (1,457)      $(2,131)       $ (2,517)
Charge-offs....................              -              -             -               -
                                        ------        -------       -------         -------
Net loan activity..............       $  1,684       $  2,256       $ 2,242        $  3,251
                                        ======         ======         ======        =======
Total gross loans receivable at
    end of period..............       $ 22,429       $ 20,759       $20,745        $ 18,503
                                        ======         ======         ======        =======



      One- to Four-Family  Residential Loans. The Association's  primary lending
activity  consists  of  the  origination  of  one-  to  four-family   fixed-rate
residential  mortgage  loans  secured by property  located in the  Association's
primary market areas.  The Association  also originates  construction  permanent
loans on one- to four-family  residences.  The Association  generally originates
owner-occupied one- to four-family  residential  mortgage loans in amounts up to
80% of the  lesser of the  appraised  value or  selling  price of the  mortgaged
property without requiring mortgage  insurance.  The Association may originate a
mortgage  loan in an amount up to 90% of the  lesser of the  appraised  value or
selling price of a mortgaged property,  however,  mortgage insurance is required
for the amount in excess of 80% of such value. The Association generally retains
all of the  mortgage  loans  that  it  originates.  Fixed-rate  loans  can  have
maturities of up to 25 years depending on the terms of the loan.

      Consumer Loans. The Association  offers consumer loans in order to provide
a  wider  range  of  financial  services  to  its  customers.   Federal  savings
associations  are permitted to make secured and unsecured  consumer  loans up to
35% of their assets.  In addition,  savings  associations have lending authority
above the 35% limitation for certain consumer loans,  such as home  improvement,
credit  card,  education,  automobile,  and savings  account or passbook  loans.
Secured  consumer  loans are made at an interest  rate that is 2% above the rate
paid on the underlying  deposit account.  Consumer and other loans totalled $1.1
million,  or 5.0% of the  Association's  total loans,  of which loans secured by
automobiles  totalled  $774,000,  or 3.5% of the  Association's  total  loans at
December 31, 1996. The Association

                                      33





originates  automobile loans with terms of up to six years for both new and used
automobiles.  Most of these  automobile  loans are  originated  directly  by the
Association.

     Commercial Loans. The Association had one commercial loan  participation as
of December  31, 1996 in the amount of $28,000.  This was a loan made to a local
hospital for working capital purposes.

      Construction  Lending.  The Association makes construction loans primarily
for the  construction of  single-family  dwellings.  The Association will permit
owner-built  construction loans. The aggregate outstanding balance of such loans
on December 31, 1996 was $758,000,  representing 3.4% of the Association's total
loan  portfolio.  All of these loans were made to persons  who are  constructing
properties for the purpose of occupying them. Loans made to individual  property
owners  are  "construction-permanent"  loans  which  generally  provide  for the
payment of interest  only during a  construction  period,  after which the loans
convert to a  permanent  loan at  original  contractual  rates.  During the nine
months ended  December  31, 1996 and the fiscal year ended March 31,  1996,  the
Association originated construction loans totaling $1.3 million, or 33% of total
loan originations, and $1.5 million, or 35% of total loan originations.

      Loan Underwriting Risks. While consumer or other loans provide benefits to
the   Association's   asset/liability   management   program  by  reducing   the
Association's  exposure to interest rate changes, due to their generally shorter
terms, and producing higher yields, such loans may entail significant additional
credit risks compared to owner-occupied  residential mortgage lending.  However,
the Association believes that the higher yields and shorter terms compensate the
Association for the increased credit risk associated with such loans.

      In addition,  due to the type and nature of the  collateral,  and, in some
cases the absence of collateral, consumer lending generally involves more credit
risk  when  compared  with one- to  four-family  residential  lending.  Consumer
lending  collections  are  typically  dependent  on  the  borrower's  continuing
financial  stability,  and thus, are more likely to be adversely effected by job
loss, divorce,  illness, and personal bankruptcy. In most cases, any repossessed
collateral for a defaulted  consumer loan will not provide an adequate source of
repayment of the outstanding loan balance.  The remaining  deficiency often does
not warrant further  substantial  collection efforts against the borrower and is
usually turned over to a collection agency.

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

      Loan Approval Authority and Underwriting.  The Association has established
various  lending  limits for its officers and  maintains a Loan  Committee.  All
mortgage loan  applications are reviewed and approved by the Board of Directors,
which meets twice per month.  The Loan Committee may approve  mortgage loans but
such action must be ratified at a subsequent  Board  meeting.  The President and
Vice  President  of the  Association  each have the  authority  to  approve  all
applications  for consumer loans up to $25,000 for non-real estate secured loans
and up to $2,000 for unsecured loans.

      Upon receipt of a completed loan application from a prospective  borrower,
a credit  report is ordered,  income and certain other  information  is verified
and, if necessary,  additional financial information is requested.  An appraisal
from a licensed fee appraiser of the real estate intended to be used as security
for the  proposed  loan is obtained.  For  construction/permanent  loans,  funds
advanced during

                                      34





the construction phase are held in a loan-in-process account and disbursed based
upon various  stages of completion in accordance  with the results of inspection
reports that are based upon  physical  inspection  of the  construction  by loan
personnel. For real estate loans, a title examination is required to be provided
by the  borrower's  attorney.  Borrowers  must  also  obtain  fire and  casualty
insurance  (for loans on property  located in a flood zone,  flood  insurance is
required)  prior  to the  closing  of the  loan.  The  Association  is  named as
mortgagee/loss payee of this insurance.

      Loan   Commitments.   The  Association   issues  written   commitments  to
prospective  borrowers on all approved  mortgage  loans which  generally  expire
within 90 days of the date of issuance.  The Association  charges an application
fee to lock in rates or to secure  commitments.  In some instances,  commitments
may be renewed or extended.  At December 31, 1996, the  Association had $138,000
of outstanding  commitments to originate loans and $549,000 in undisbursed funds
related to  construction  loans.  Management  believes that less than 1% of loan
commitments expire.

      Loans  to  One  Borrower.  Regulations  limit  loans  to one  borrower  or
affiliated  group of borrowers in an amount equal to 15% of  unimpaired  capital
and unimpaired surplus of the Association. The Association is authorized to lend
up to an additional 10% of unimpaired capital and unimpaired surplus if the loan
is fully secured by readily  marketable  collateral.  At December 31, 1996,  the
Association's  lending  limit  for  loans  to  one  borrower  was  approximately
$712,000.

      At December 31, 1996, the largest loan of the  Association  was a $278,000
loan that was secured by the borrower's residence.

Non-Performing and Problem Assets

      Loan Delinquencies.  The Association's  collection procedures provide that
when a  mortgage  loan is 30 days past due, a  delinquent  notice is sent to the
borrower.  If payment  is still  delinquent  after 90 days,  the  borrower  will
receive a notice of default establishing a date by which the borrower must bring
the  account  current or  foreclosure  proceedings  will be  instituted.  If the
delinquency  continues,  similar  subsequent  efforts are made to eliminate  the
delinquency.  If the loan continues in a delinquent  status for 90 days past due
and no  repayment  plan is in effect,  the account is turned over to an attorney
for  foreclosure.  Management  meets  regularly  to determine  when  foreclosure
proceedings  should be initiated and the borrower is notified  when  foreclosure
has been commenced.  At December 31, 1996,  nonaccrual  loans and loans past due
greater than 90 days totalled $82,000 or .31% of total assets.

      Loans are reviewed on a monthly basis and are placed on non-accrual status
when considered doubtful of collection by management.  Generally, loans past due
90 days or more as to principal or interest  are placed on  non-accrual  status.
Interest  accrued and unpaid at the time a loan is placed on non-accrual  status
is charged  against  interest  income.  Subsequent  cash  payments are generally
applied to interest income unless, in the opinion of management,  the collection
of principal and interest is doubtful. In those cases,  subsequent cash payments
would be applied to principal.

      Non-Performing  Assets.  The  following  table  sets  forth the amount and
categories of the  Association's  non-performing  assets at the dates indicated.
The  Association  did not have any troubled  debt  restructurings  at any of the
dates presented.

                                      35







                                               At December 31,  At March 31,
                                               --------------- --------------
                                                    1996       1996     1995
                                               --------------- ----     ----
                                                         (In Thousands)
Loans accounted for on a non-accrual basis:
Mortgage loans:
  1-4 family ...................................   $    16    $    16    $ 34
  Construction .................................        --         --      --
                                                   -------    -------    ----
Total non-accrual loans ........................        16         16      34
                                                   -------    -------    ----
Accruing loans greater than 90 days past due:
Mortgage loans:
  1-4 family ...................................        66       --        --
   Consumer ....................................        --       --        --
                                                   -------    -------    ----
Total ..........................................   $    66    $  --      $ --
                                                   =======    =======    ====
Total accruing loans greater than
90 days past due:
Non-mortgage loans:
  Commercial ...................................        --       --        --
  Consumer .....................................        --       --        --
                                                   -------    -------    ----
Total ..........................................   $    66    $  --      $ --
                                                   =======    =======    ====
Total non-performing loans .....................   $    82    $    16      34
                                                   =======    =======    ====
Real estate acquired in settlement of loans ....   $    --    $    29    $ 29
                                                   =======    =======    ====
Other non-performing assets ....................   $    --    $          $ --
                                                   =======    =======    ====
Total non-performing assets ....................   $    82    $    45    $ 63
                                                   =======    =======    ====
Total non-performing loans to
  total loans ..................................      0.38%      0.08%   0.19%
                                                   =======    =======    ====
Total non-performing loans to
  total assets .................................      0.31%      0.06%   0.13%
                                                   =======    =======    ===
Total non-performing assets to total assets.....      0.31%      0.17%   0.24%
                                                   =======    =======    ===



      Interest  income that would have been recorded on loans accounted for on a
non-accrual basis under the original terms of such loans was $1,500 for the year
ended March 31, 1996 and $1,500 was collected and included in the  Association's
interest income from non-accrual loans for the year ended March 31, 1996.

      Classified Assets. OTS regulations provide for a classification system for
problem  assets of  insured  institutions.  Under  this  classification  system,
problem  assets  of  insured   institutions  are  classified  as  "substandard,"
"doubtful," or "loss." An asset is considered  substandard if it is inadequately
protected  by the  current  equity and paying  capacity of the obligor or of the
collateral  pledged,  if any.  Substandard assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected. Assets classified as doubtful have all of
the  weaknesses  inherent in those  classified  as  substandard,  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable  and  improbable."  Assets  classified as loss are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
may be designated  "special mention" because of potential weakness that does not
currently warrant classification in one of the aforementioned categories.


                                      36





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

      In accordance with its  classification  of assets policy,  the Association
regularly  reviews the problem assets in its portfolio to determine  whether any
assets require classification in accordance with applicable regulations.  On the
basis  of  management's  review  of  its  assets,  at  December  31,  1996,  the
Association  had  classified  $10,000 of assets as special  mention,  $76,000 of
assets as substandard and no assets were classified as doubtful or loss.

      Real  Estate  Acquired in  Settlement  of Loans.  Real estate  acquired in
settlement of loans is  classified  separately on the balance sheet at the lower
of the recorded  investment  in the  property or its fair value minus  estimated
costs of sale. Prior to foreclosure,  the value of the underlying  collateral is
written  down  by a  charge  to the  allowance  for  possible  loan  losses,  if
necessary.  Any subsequent  write-downs are charged against operating  expenses.
Operating expenses of such properties, net of related income and losses on their
disposition are included in other  expenses.  The Association had no real estate
acquired in settlement of loans at December 31, 1996.

      Allowance for Loan Losses.  Management  regularly  performs an analysis to
identify the inherent risk of loss in its loan portfolio. This analysis includes
evaluation of concentrations of credit,  past loss experience,  current economic
conditions,  amount and composition of the loan portfolio (including loans being
specifically  monitored  by  management),  estimated  fair  value of  underlying
collateral, loan commitments outstanding, delinquencies, and other factors.

      The Association will continue to monitor its allowance for loan losses and
make future additions to the allowance  through the provision for loan losses as
economic  conditions dictate.  Although the Association  maintains its allowance
for loan losses at a level that it  considers  to be adequate to provide for the
inherent  risk of loss in its loan  portfolio,  there can be no  assurance  that
future losses will not exceed  estimated  amounts or that additional  provisions
for loan  losses  will not be  required  in future  periods.  In  addition,  the
Association's determination as to the amount of its allowance for loan losses is
subject  to review by the OTS,  as part of its  examination  process,  which may
result in the  establishment of an additional  allowance based upon the judgment
of the OTS after a review of the  information  available  at the time of the OTS
examination.


                                      37





Analysis of Allowance for Loan Losses

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

                                     At December 31,         At March 31,
                                     ---------------   ----------------------
                                           1996         1996          1995
                                     ---------------   -------      ---------
                                                 (Dollars in Thousands)

Total gross loans outstanding.........   $22,429       $20,745       $18,503
                                          ======        ======        ======
Average gross loans outstanding(1)....   $21,928       $20,002       $17,232
                                          ======        ======        ======

Allowance balances (at beginning of
  period).............................  $    156      $    150      $    121
Provision (credit):
  Residential.........................         3             3            15
  Commercial real estate..............         -             -             -
  Consumer............................         3             3            13
Net Charge-offs (recoveries)(1):               -             -             -
  Residential.........................         -             -             -
  Commercial real estate..............         -             -             -
  Consumer............................         -           -               1
                                         -------       -------       -------
Allowance balance (at end of period)    $    162      $    156      $    150
                                         =======       =======       =======
Allowance for loan losses as a
 percentage of total loans outstanding     0.72%         0.75%         0.81%
Allowance for loan losses as a
  percentage of non-performing
  assets(2)...........................      198%          347%          238%
Net loans charged off as a percentage
 of average loans outstanding(1)......        -%            -%            -%


- -----------------
(1)  For nine month period ended December 31, 1996 and for the years ended March
     31, 1996 and 1995.
(2)  Non-performing  assets include non-accrual loans,  accruing loans more than
     90 days past due and real estate acquired in settlement of loans.

Allocation of the Allowance for Loan Losses

      The  following  table sets forth the  allocation of the allowance for loan
losses by category as prepared by the Association.  In management's opinion, the
allocation  has,  at best,  a  limited  utility.  It is  based  on  management's
assessment  as of a given point in time of the risk  characteristics  of each of
the component parts of the total loan portfolio and is subject to changes as and
when the risk factors of each such component part change.  The allocation is not
indicative of either the specific amounts or the loan categories in which future
charge-offs may be taken,  nor should it be taken as an indicator of future loss
trends. In addition,  by presenting the allocation,  management does not mean to
imply that the  allocation  is exact or that the  allowance  has been  precisely
determined from the allocation. The allocation of the allowance to each category
is not necessarily indicative of future loss in any particular category and does
not restrict the use of the allowance to absorb losses in any category.


                                      38







                                   At                                       At
                              December 31,                               March 31,
                          --------------------  -------------------------------------------------------------
                                  1996                 1996               1995                 1994
                          --------------------  ------------------  -----------------  ----------------------
                                    Percent of           Percent of           Percent             Percent of
                                     Loans in            Loans in               of                Loans in
                                       Each                Each               Loans in              Each
                                     Category            Category              Each               Category
                                     to Total            to Total             Category            to Total
                           Amount     Loans     Amount     Loans     Amount   to Total  Amount     Loans
                           ------   ----------  ------   --------    ------   --------- ------    ----------
                                                                               Loans
                                                                  (Dollars in Thousands)
Mortgages:
                                                                              
  One- to four-family...    $130      91.52%     $126      92.22%     $123    92.11%      $109      92.62%
  Construction..........       -        3.38        -       1.73         -     1.87          -       3.86
Consumer................      32        4.98       30       5.87        27     5.77         12       3.52
Commercial..............       -         .12        -        .18         -      .25          -          -
                             ---      ------      ---     ------       ---   ------        ---     ------
     Total..............    $162      100.00%    $156     100.00%     $150   100.00%      $121     100.00%
                             ===      ======      ===     ======       ===   ======        ===     ======




Investment Activities

      General. The Association is required under federal regulations to maintain
a minimum amount of liquid assets which may be invested in specified  short term
securities and certain other  investments.  See  "Regulation - Federal Home Loan
Bank System" and  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations - Liquidity and Capital  Resources."  The  Association
has  maintained  a liquidity  portfolio  in excess of  regulatory  requirements.
Liquidity  levels may be  increased or  decreased  depending  upon the yields on
investment  alternatives and upon management's judgment as to the attractiveness
of the  yields  then  available  in  relation  to  other  opportunities  and its
expectation of future yield levels,  as well as  management's  projections as to
the short term demand for funds to be used in the Association's loan origination
and other activities.  The Association  classifies its investments as securities
available for sale or investments securities held to maturity in accordance with
SFAS No. 115. At December  31,  1996,  the  Association's  investment  portfolio
policy allowed  investments in instruments  such as U.S.  Treasury  obligations,
U.S.  federal  agency  or  federally  sponsored  agency  obligations,  municipal
obligations,  mortgage-backed securities,  certificates of deposit issued by the
FHLB or an FDIC insured  financial  institution,  federal funds,  including FHLB
overnight  and term  deposits  (up to six months).  The Board of  Directors  may
authorize additional investments.

      The Association's  securities available for sale and investment securities
held to maturity  portfolios at December 31, 1996 did not contain  securities of
any issuer with an  aggregate  book value in excess of 10% of the  Association's
equity,  excluding those issued by the United States Government or its agencies.
As of December 31, 1996, the Association's investment portfolio was comprised of
FHLB  stock,   FHLMC  stock,  U.S.   Government  and  agencies   securities  and
mortgage-backed securities with market value of $2.7 million.

      Mortgage-Backed   Securities.   To  supplement  lending  activities,   the
Association   has   invested   in   residential    mortgage-backed   securities.
Mortgage-backed  securities can serve as collateral for borrowings and,  through
repayments,  as a source of liquidity.  Mortgage-backed  securities  represent a
participation  interest in a pool of  single-family  or other type of mortgages,
the  principal  and  interest  payments  on which are passed  from the  mortgage
originators, through intermediaries (generally quasi-governmental agencies) that
pool and repackage the  participation  interests in the form of  securities,  to
investors such as the Association.  These quasi-governmental  agencies guarantee
the payment of principal and interest to investors.


                                      39





      The  Association's  mortgage-backed  securities were classified as held to
maturity  at  December  31,  1996 and were all  issued  by  Government  National
Mortgage Association ("GNMA"),  representing  participating  interests in direct
pass-through  pools of long-term  mortgage loans  originated and serviced by the
issuers of the  securities.  Expected  maturities  will differ from  contractual
maturities due to scheduled  repayments and because borrowers may have the right
to call or prepay obligations with or without prepayment penalties.

      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts and the securities are backed by pools of mortgages that have loans with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  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. The life of a mortgage-backed  pass-through
security is equal to the life of the underlying mortgages.

      At December 31, 1996, the Association held  mortgage-backed  securities in
its investment  securities held to maturity  portfolio with an amortized cost of
$342,000.  The average yield on mortgage-backed  securities at December 31, 1996
was 7.02%.

      Investment Portfolio. The following table sets forth the carrying value of
the Association's investment securities portfolio,  short-term investments, FHLB
stock, and  mortgage-backed  securities at the dates indicated.  At December 31,
1996, March 31, 1996 and 1995, the market value of the Association's  investment
securities portfolio and mortgage- backed securities portfolio were $2.5 million
and $2.7 million and 7.3 million, respectively.

                                 At December 31,       At March 31,
                                                   --------------------
                                      1996          1996          1995
                                 ---------------   -------      -------
                                               (In Thousands)

Investment Securities:
 U.S. Government Securities          $1,477        $1,867        $6,691
 FHLMC Stock.....................       648           482           343
                                      -----         -----         -----
   Total Investment Securities        2,125         2,349         7,034

Interest-bearing Deposits........     1,335         2,327           237
FHLB Stock.......................       183           183           159
Mortgage-backed Securities.......       342           377           437
Mortgage-backed Securities Held
For Sale.........................         -             -             -
                                      -----         -----         -----
   Total Investments......           $3,985        $5,236        $7,867
                                      =====         =====         =====




                                      40





      The following table sets forth information  regarding the carrying values,
and weighted  average  yields and  maturities  of the  Association's  investment
securities  portfolio at December 31, 1996.  The  following  table does not take
into  consideration  the  effects  of  scheduled  repayments  or the  effects of
possible prepayments.





                                                              As of December 31, 1996
                              -----------------------------------------------------------------------------------------------------
                                                                                                                   Total
                              One Year or Less  One to Five Years  Five to Ten Years  More than Ten Years  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)

Investment Securities:
U.S. government securities
                                                                                            
available for sale(2) ........ $   --     --%    $1,477    5.08%$     --     --%       $ --      --%    $1,477       5.08%   $1,477
FHLMC Stock(2) ...............    648   1.23         --      --       --     --          --      --        648       1.23       648
Interest-bearing deposits 
  in other financial 
   institutions(1.............  1,335   5.52         --      --       --     --          --      --      1,335       5.52     1,335
FHLB Stock(1) ................    183   6.28         --      --       --     --          --      --        183       6.28       183
                               ------   ----      -----   -----     ----     --      ------    ---      ------       ----    ------
  Total ...................... $2,166   5.53%    $1,477    5.08%    $ --     --%       $ --      --%    $3,643       5.53    $3,643
                               ======   ====      =====   =====     ====     ==      ======    ===      ======       ====    ======



- ----------------------
(1)   Recorded at cost.
(2)   Recorded at market value.



                                            41





Sources of Funds

      General.  Deposits  are the major  source of the  Association's  funds for
lending and other investment  purposes.  The Association also derives funds from
the  amortization  and  prepayment  of loans,  sales,  maturities,  and calls of
securities, and operations. Scheduled loan principal repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are  significantly  influenced by general interest rates and market  conditions.
The Association may also borrow funds from the FHLB as a source of funds.

      Deposits.  Consumer and commercial deposits are attracted principally from
within  the  Association's  primary  market  areas  through  the  offering  of a
selection of deposit instruments including savings accounts, NOW accounts, money
market accounts,  and time deposits or certificate of deposit accounts.  Deposit
account terms vary according to the minimum  balance  required,  the time period
the funds must remain on deposit, and the interest rate, among other factors.

      The  interest  rates paid by the  Association  on deposits  are set by the
President and Vice President of Savings. The Association determines the interest
rate to offer the public on new and maturing  accounts by  reviewing  the market
interest  rates offered by  competitors,  and  consideration  is given to, among
other things, the Association's need for funds,  asset/liability  management and
the current cost of money. The Association  reviews,  weekly, the interest rates
being offered by other financial institutions within its market areas.

      Savings,  money market,  and NOW accounts  constituted  $11.1 million,  or
52.4%,  of the  Association's  deposit  portfolio  at  December  31,  1996.  The
Association  had  no  non-interest   bearing  deposits  at  December  31,  1996.
Certificates  of  deposit  constituted  $10.1  million  or 47.5% of the  deposit
portfolio of which $401,000 or 1.9% of the deposit  portfolio were  certificates
of deposit  with  balances of $100,000 or more.  As of December  31,  1996,  the
Association had no brokered deposits.


                                      42





     Deposit  Portfolio.  Deposits in the  Association  as of December 31, 1996,
were represented by various types of deposit programs described below.




                                               
                                                           Minimum       Balance as of of       Percentage of
Category                 Term        Interest Rate(1)  Balance Amount   December 31, 1996       Total Deposits
- --------                 ----        ----------------  --------------  ------------------       --------------
                                              (In Thousands)
                                                                                    
Now Accounts             None                  3.25%          $50             $1,000                4.72%
Regular Savings          None                  4.00%            1              8,507               40.12%
Money Market Accounts    None                  (2)             (2)             1,612                7.60%

Certificates of Deposit:

Fixed Term, Fixed Rate   1-3 Months               -             -                  -                   -%
Fixed Term, Fixed Rate   4-6 Months            4.75%        2,500                980                4.62%
Fixed Term, Fixed Rate   7-12 Months           (3)            500              2,940               13.86%
Fixed Term, Fixed Rate   13-24 Months          (4)            500              1,711                8.07%
Fixed Term, Fixed Rate   25-36 Months          (5)            500              2,282               10.76%
Fixed Term, Fixed Rate   36-48 Months          5.63%          500                264                1.24%
Fixed Term, Fixed Rate   49-120 Months         5.87%          500              1,903                8.97%
Jumbo Certificates(6)                             -             -                  -                   -%
                                                                              ------              ------
                                                                             $21,199               99.97%
                      Accrued interest on deposits                                 7                0.03%
                                                                              ------              ------
                      Total                                                  $21,206              100.00%
                                                                              ======              ======





- -------------------------
(1)   Interest rate offerings as of December 31, 1996
(2)   Under $2,500: 3.50%; over $2,500: 3.75%
(3)   9 month Certificate: 4.9%; other 7-12 month 5.10%
(4)   18 month IRA: 5.25%; other 13-24 month 5.20%
(5)   36 month IRA: 5.50%; other 25-36 month 5.35%
(6)   The Association offers no specified rates or terms for Jumbo Certificates

      Time  Deposits.   The  following   table   indicates  the  amount  of  the
Association's time deposits of $100,000 or more by time remaining until maturity
as of December 31, 1996.


        Maturity Period          Time Deposits
                                (In Thousands)

Within three months...............      $ 100
More than three through six months         --
More than six through nine months         200
Over nine months..................        101
                                        -----
     Total........................      $ 401
                                        =====



                                      43





Time Deposits by Rate

      The  following  table  sets  forth the time  deposits  in the  Association
classified by interest rate as of the dates indicated.

                                    At December 31,       As of March 31,
                                                       -------------------
                                         1996          1996           1995
                                    ---------------    -----         -----
                                                   (In Thousands)

Interest Rate
4.00% or less................        $        -     $      30       $   797
4.01-6.00%...................             7,800         7,555         5,448
6.01-8.00%...................             2,279         2,504         1,691
8.01-10.00%..................                 -             -             -
                                      ---------     ---------       -------
 Total.......................            10,079        10,089         7,936
Accrued interest on certificate
accounts.....................                 7             9             7
                                       --------      --------        ------

  Total......................           $10,086       $10,098        $7,943
                                         ======        ======         =====



Savings Deposit Activity

      The following  table sets forth the savings  activities of the Association
for the periods indicated:

                                   Nine Months Ended            Year Ended
                                      December 31,               March 31,
                                   -----------------        ------------------
                                    1996      1995           1996        1995
                                   ------    -------        ------      ------
                                                 (In Thousands)
Net increase (decrease)
  before interest credited.....    $(496)     $164        $  525        $(635)
Interest credited..............       604      573           755           648
                                     ----      ---        ------          ----
Net increase (decrease) in
  savings deposits.............     $ 108     $737        $1,280        $   13
                                     ====      ===         =====         =====






                                      44





Time Deposits Maturity Schedule

      The following  table sets forth the amount and maturities of time deposits
at December 31, 1996.





                                                         Amount Due
                         ---------------------------------------------------------------------
                                                                          After
                         December 31,   December 31,   December 31,   December 31,
Interest Rate                1997           1998           1999           1999           Total
- -------------               ------         ------         ------         ------         ------
                                                       (In Thousands)

                                                                            
4.00% or less..........    $      -      $     -        $     -        $     -        $      -
4.01-6.00%.............       5,189        1,035            863            713           7,800
6.01-8.00%.............         497        1,164            171            447           2,279
8.01-10.00%............           -            -              -              -               -
                            -------      -------        -------        -------        --------
     Total.............       5,686        2,199          1,034          1,160          10,079
Accrued Interest on
Certificate Accounts...                                                                     7
                                                                                      --------

  Total                                                                               $10,086




Borrowings

      The  Association  may  obtain  advances  from  the FHLB of  Pittsburgh  to
supplement  its supply of lendable  funds.  Advances from the FHLB of Pittsburgh
are  typically  secured  by a pledge of the  Association's  stock in the FHLB of
Pittsburgh and a portion of the  Association's  first mortgage loans.  Each FHLB
borrowing has its own interest rate,  which may be fixed or variable,  and range
of maturities. The Association,  if the need arises, may also access the Federal
Reserve Bank discount  window to supplement  its supply of lendable funds and to
meet deposit withdrawal requirements.  At December 31, 1996, the Association had
no borrowings outstanding from the FHLB of Pittsburgh.

      The following table sets forth information concerning FHLB advances during
the periods indicated (includes both short- and long-term advances).

                                         Nine Months
                                            Ended           Year Ended March 31,
                                                            --------------------
                                       December 31, 1996     1996        1995
                                       -----------------    ------      ------
                                                         (Dollars In Thousands)
FHLB advances:
   Average balance outstanding......      $     -          $   390     $  421
   Maximum amount outstanding at                             1,620      1,685
     any month-end during the period            -
   Weighted average interest rate
     during the period..............            -%            5.38%      5.23%
Total FHLB advances at end of period      $     -          $     -     $1,685



                                      45





Competition

      The  Association  has been able to maintain its position in mortgage  loan
originations,  market share, and deposit accounts throughout its market areas by
virtue of its local presence,  competitive  pricing, and referrals from existing
customers.  The  Association is one of many financial  institutions  serving its
market areas.  The deposit base of the  Association's  market areas is sought by
many of these financial institutions.

      The   competition   for  deposits  comes  from  other  insured   financial
institutions such as commercial banks, thrift  institutions,  credit unions, and
multi-state  regional banks in the Association's  market areas.  Competition for
funds also  includes a number of  insurance  products  sold by local  agents and
investment  products such as mutual funds and other securities sold by local and
regional brokers.  Loan competition  varies depending upon market conditions and
comes from other insured financial institutions such as commercial banks, thrift
institutions,  credit unions,  multi-state regional banks, and mortgage bankers,
many of whom have far greater resources then the Association.

Subsidiary Activity

      The  Association  is  permitted  to invest  up to 2% of its  assets in the
capital  stock of, or secured or unsecured  loans to,  subsidiary  corporations,
with an additional investment of 1% of assets when such additional investment is
utilized primarily for community development purposes. At December 31, 1996, the
Association had one wholly-owned subsidiary, First Service Corporation ("Service
Corporation").  The Service  Corporation  was formed in 1973 to execute deeds of
trust  on  behalf  of  the  Association.  The  Association's  investment  in its
subsidiary  totalled  $1,000 at December 31, 1996. As of December 31, 1996,  the
Service  Corporation  had not  conducted  any  operations  other  than to act as
trustee on deeds of trust.  The  Association  has decided it no longer needs the
Service  Corporation to act in this manner and, subsequent to December 31, 1996,
liquidated the Service Corporation.

Properties

      The Association operates from its only office located at 726 Wells Street,
Sistersville,  West Virginia.  The Association's  total net investment in office
property and equipment was $373,000 at December 31, 1996. The  Association  owns
the building and a parking lot located in the same block.

Personnel

      At December 31, 1996,  the  Association  had 11 full-time  and 2 part-time
employees.  None of the Association's  employees are represented by a collective
bargaining  group.  The  Association  believes  that its  relationship  with its
employees is good.

Legal Proceedings

      The  Association,  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 Association  holds security
interests, claims involving the making and servicing of real property loans, and
other issues incident to the business of the Association. There were no lawsuits
pending or known to be  contemplated  against the  Association or the Company at
December 31, 1996 that would have a material  effect on the operations or income
of the Association or the Company.


                                      46





                                  REGULATION

      Set forth below is a brief description of certain laws which relate to the
regulation of the Association and the Company.  The description does not purport
to be complete and is qualified in its entirety by reference to applicable  laws
and regulations.

Company Regulation

      General.  After the Conversion,  the Company will be a unitary savings and
loan holding  company  subject to regulatory  oversight by the OTS. As such, the
Company is required to register  and file reports with the OTS and is subject to
regulation  and  examination  by  the  OTS.  In  addition,  the  OTS  will  have
enforcement   authority  over  the  Company  and  its  non-savings   association
subsidiaries,  should such subsidiaries be formed, which also permits the OTS to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary  savings  association.  This  regulation  and  oversight  is intended
primarily for the  protection of the depositors of the  Association  and not for
the benefit of stockholders of the Company. The Company will also be required to
file certain reports with, and otherwise  comply with, the rules and regulations
of the OTS and the Securities and Exchange Commission ("SEC").

      QTL Test.  As a unitary  savings  and loan  holding  company,  the Company
generally will not be subject to activity restrictions, provided the Association
satisfies  the QTL test.  If the  Company  acquires  control of another  savings
association  as a separate  subsidiary,  it would become a multiple  savings and
loan  holding  company  and  the  activities  of  the  Company  and  any  of its
subsidiaries  (other  than the  Association  or any other  SAIF-insured  savings
association)  would become  subject to  restrictions  applicable to bank holding
companies  and  those  activities  specified  by the  OTS as  permissible  for a
multiple savings and loan holding company,  unless such other  associations each
also  qualify as a QTL or were  acquired  in a  supervised  acquisition.  See "-
Qualified Thrift Lender Test."

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

      Federal  law  generally  provides  that no  "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a federally  insured
savings  institution  without  giving at least 60 days written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.  In
addition,  no company may acquire  control of such an institution  without prior
OTS approval.

      Federal  Securities Law. The Company has filed with the SEC a registration
statement  under the Securities Act for the  registration of the Common Stock to
be issued  pursuant to the Conversion.  Upon  completion of the Conversion,  the
Company's  Common Stock will be registered  with the SEC under the Exchange Act.
The Company will then be subject to the information, proxy solicitation, insider
trading restriction, and other requirements under the Exchange Act.

Association Regulation

      General. As a federally chartered,  SAIF-insured savings association,  the
Association is subject to extensive  regulation by the OTS and the FDIC. Lending
activities  and other  investments  must comply with  various  federal and state
statutory  and  regulatory  requirements.  The  Association  is also  subject to
certain  reserve  requirements  promulgated  by the  Board of  Governors  of the
Federal Reserve System ("Federal Reserve System").

                                      47






      The OTS, in conjunction with the FDIC,  regularly examines the Association
and  prepares  reports  for the  consideration  of the  Association's  Board  of
Directors on any deficiencies  that they find in the  Association's  operations.
The  Association's  relationship  with  its  depositors  and  borrowers  is also
regulated to a great extent by federal and state law, especially in such matters
as  the  ownership  of  savings  accounts  and  the  form  and  content  of  the
Association's mortgage documents.

      The Association must file reports with the OTS and the FDIC concerning its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This 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.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
United States  Congress could have a material  adverse impact on the Company and
the Association and their operations.

      Insurance of Deposit  Accounts.  The  Association's  deposit  accounts are
insured by the SAIF to a maximum of $100,000 for each insured member (as defined
by law and regulation).  If an institution has no tangible capital, the FDIC has
the  authority,  should it initiate  proceedings  to terminate an  institution's
deposit insurance, to suspend the insurance of any such institution. However, if
a  savings   association  has  positive  capital  when  it  includes  qualifying
intangible  assets,  the FDIC cannot suspend  deposit  insurance  unless capital
declines  materially,  the  institution  fails  to  enter  into  and  remain  in
compliance with an approved  capital plan, or the institution is operating in an
unsafe or unsound manner.

      Regardless of an institution's capital level, insurance of deposits may be
terminated by the FDIC upon a finding that the institution has engaged in unsafe
or  unsound  practices,  is  in an  unsafe  or  unsound  condition  to  continue
operations,  or has violated any  applicable  law,  regulation,  rule,  order or
condition imposed by the FDIC or the institution's  primary regulator.  The FDIC
may also  prohibit  an  insured  depository  institution  from  engaging  in any
activity  the  FDIC  determines  to  pose a  serious  threat  to the  SAIF.  The
management  of the  Association  is  unaware  of  any  practice,  condition,  or
violation that might lead to termination of its deposit insurance.

      The FDIC charges an annual  assessment for the insurance of deposits based
on the risk a  particular  institution  poses  to its  deposit  insurance  fund,
depending upon the institution's risk  classification.  This risk classification
is based on an institution's  capital group and supervisory subgroup assignment.
In addition,  the FDIC is authorized to increase such deposit insurance rates on
a semi-annual  basis if it determines that such action is necessary to cause the
balance  in the  SAIF  to  reach  the  designated  reserve  ratio  of  1.25%  of
SAIF-insured  deposits  within a reasonable  period of time. The FDIC may impose
special  assessments  on SAIF members to repay  amounts  borrowed  from the U.S.
Treasury  or for any  other  reason  deemed  necessary  by the  FDIC.  Prior  to
September 30, 1996, savings  associations paid within a range of .23% to .31% of
domestic  deposits and the SAIF was  substantially  underfunded.  By comparison,
prior  to  September  30,  1996,  members  of  the  BIF  were  required  to  pay
substantially lower, or virtually no, federal deposit insurance premiums.

      Effective  September  30,  1996,  federal  law was  revised  to  mandate a
one-time  special  assessment  on  SAIF  members  such  as  the  Association  of
approximately .657% of deposits held on March 31, 1995. The Association recorded
a $129,000 pre-tax expense for this assessment at September 30, 1996.  Beginning
January 1, 1997, deposit insurance  assessments for SAIF members were reduced to
approximately  .064% of  deposits  on an annual  basis;  this rate may  continue
through the end of 1999. During this same period, BIF members are expected to be
assessed  approximately .013% of deposits.  Thereafter,  assessments for BIF and
SAIF  members  should  be the same and the  SAIF  and BIF may be  merged.  It is
expected that these continuing assessments for both SAIF and BIF members will be
used

                                      48





to repay  outstanding  Financing  Corporation bond  obligations.  As a result of
these changes, beginning January 1, 1997, the rate of deposit insurance assessed
the  Association  declined by  approximately  70% from rates in effect  prior to
September 30, 1996.

      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)  core  capital  equal  to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets. The Association's capital ratios are set forth under "Historical and Pro
Forma Capital Compliance."

      Tangible  capital is defined as core  capital less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

      The  risk-based  capital  standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. 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.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

      Dividend  and Other  Capital  Distribution  Limitations.  OTS  regulations
require the  Association  to give the OTS 30 days advance notice of any proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit  the payment of  dividends  to the  Company.  In
addition,  the Association may not declare or pay a cash dividend on its capital
stock if the effect  thereof  would be to reduce the  regulatory  capital of the
Association  below  the  amount  required  for  the  liquidation  account  to be
established  pursuant to the Association's  Plan. See "The Conversion Effects of
Conversion  to  Stock  Form  on  Depositors  and  Borrowers  of the  Association
- -Liquidation Account."

      OTS  regulations  impose  limitations  upon all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional  capital  distributions  require prior regulatory  notice.  As of
December 31, 1996, the Association was a Tier 1 institution.

      In the event the  Association's  capital  fell  below its fully  phased-in
requirement  or the OTS  notified  it that  it was in need of more  than  normal
supervision,  the Association would become a Tier 2 or Tier 3 institution and as
a result, its ability to make capital distributions could be restricted.  Tier 2
institutions,  which  are  institutions  that  before  and  after  the  proposed
distribution meet their current

                                      49





minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose to make any capital  distribution,  and Tier 2 institutions that propose
to make a capital  distribution  in excess of the noted safe harbor level,  must
obtain OTS approval  prior to making such  distribution.  In  addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution  would  constitute  an  unsafe  or  unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

      A savings association is prohibited from making a capital distribution if,
after making the distribution, the savings association would be undercapitalized
(i.e.,  not  meet  any  one of its  minimum  regulatory  capital  requirements).
Further,  a savings  association  cannot distribute  regulatory  capital that is
needed for the liquidation account.

      Qualified Thrift Lender Test.  Savings  institutions must meet a qualified
thrift lender ("QTL") test. If the Association maintains an appropriate level of
qualified  thrift  investments  ("QTIs")  (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualifies  as a  QTL,  it  will  continue  to  enjoy  full  borrowing
privileges from the FHLB of Pittsburgh.  The required  percentage of QTIs is 65%
of portfolio  assets (defined as all assets minus  intangible  assets,  property
used by the  institution  in conducting  its business and liquid assets equal to
10% of total assets).  Certain assets are subject to a percentage  limitation of
20% of portfolio assets. In addition, savings associations may include shares of
stock of the FHLBs,  FNMA,  and FHLMC as QTIs.  Compliance  with the QTL test is
determined on a monthly basis in nine out of every 12 months. As of December 31,
1996,  the  Association  was  in  compliance  with  its  QTL  requirement   with
approximately 94.63% of its assets invested in QTIs.

      Transactions With Affiliates. Generally, restrictions on transactions with
affiliates  require  that  transactions  between  a savings  association  or its
subsidiaries  and its affiliates be on terms as favorable to the  Association as
comparable  transactions  with  non-affiliates.  In  addition,  certain of these
transactions  are  restricted to an aggregate  percentage  of the  Association's
capital  and  collateral  in  specified  amounts  must  usually be  provided  by
affiliates  in order to receive  loans from the  Association.  Affiliates of the
Association  include the Company  and any  company  which would be under  common
control with the Association.  In addition, a savings association 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  associations  as
affiliates on a case-by-case basis.

      Liquidity Requirements.  All savings associations are required to maintain
an average daily  balance of liquid assets equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  associations.  At December  31,  1996,  the  Association's
required  liquid  asset ratio was 5%.  Monetary  penalties  may be imposed  upon
associations for violations of liquidity requirements.

      Federal Home Loan Bank System.  The Association is a member of the FHLB of
Pittsburgh, which is one of 12 regional FHLBs that administer the home financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

      As a member, the Association is required to purchase and maintain stock in
the FHLB of Pittsburgh in an amount equal to at least 1% of its aggregate unpaid
residential mortgage loans, home

                                      50





purchase  contracts or similar  obligations  at the  beginning of each year.  At
December 31, 1996, the Association  had $183,000 in FHLB stock,  at cost,  which
was 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  associations  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.  For the fiscal year ended March 31, 1996,  dividends paid by the
FHLB of Pittsburgh to the Association totalled $10,600.

      Federal Reserve System. The Federal Reserve System requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity requirements that are imposed by the OTS.

      Savings  associations  have  authority to borrow from the Federal  Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  associations  to exhaust all other sources  before  borrowing  from the
Federal  Reserve  System.  The  Association  had no borrowings  from the Federal
Reserve System at December 31, 1996.

                                   TAXATION

Federal Taxation

      Savings associations are subject to the provisions of the Internal Revenue
Code of 1986,  as amended  (the  "Code"),  in the same  general  manner as other
corporations.  However,  prior to August 1996, savings  associations such as the
Association,   which  met  certain   definitional  tests  and  other  conditions
prescribed by the Code could benefit from certain favorable provisions regarding
their  deductions  from  taxable  income for annual  additions to their bad debt
reserve.  The  amount  of the  bad  debt  deduction  that a  qualifying  savings
institution  could claim with  respect to additions to its reserve for bad debts
was subject to certain limitations.  The Association reviewed the most favorable
way to  calculate  the  deduction  attributable  to an  addition to its bad debt
reserve on an annual basis.

      In August  1996,  the Code was revised to equalize the taxation of thrifts
and banks. Thrifts, such as the Association, no longer have a choice between the
percentage of taxable  income method and the  experience  method in  determining
additions to bad debt reserves.  Thrifts with $500 million of assets or less may
still use the  experience  method,  which is generally  available to small banks
currently.  Larger thrifts must use the specific charge off method regarding bad
debts. Any reserve amounts added after 1987 will be taxed over a six year period
beginning  in 1996;  however,  bad debt  reserves  set  aside  through  1987 are
generally  not taxed.  An  institution  may delay  recapturing  into  income its
post-1987  bad  debt  reserves  for  an  additional  two  years  if it  meets  a
residential-lending  test. This law is not expected to have a material impact on
the  Association.  At December 31, 1996, the Association had less than $1,000 of
post 1987 bad-debt reserves.

      Under the  percentage of taxable  income  method,  the bad debt  deduction
attributable to "qualifying real property loans" could not exceed the greater of
(i) the amount deductible under the experience method, or (ii) the amount which,
when added to the bad debt  deduction  for  non-qualifying  loans,  equaled  the
amount by which 12% of the sum of the total deposits and the advance payments by
borrowers  for taxes and  insurance at the end of the taxable year  exceeded the
sum of the  surplus,  undivided  profits and  reserves at the  beginning  of the
taxable year. The amount of the bad debt deduction attributable to

                                      51





qualifying  real property  loans computed using the percentage of taxable income
method was  permitted  only to the extent  that the  institution's  reserve  for
losses on qualifying  real  property  loans at the close of the taxable year did
not exceed 6% of such loans  outstanding at such time. The  Association  did not
use the percentage of taxable income method for the tax years ended December 31,
1996 and 1995.

      Under the experience  method, the bad debt deduction may be based on (i) a
six-year moving average of actual losses on qualifying and non-qualifying loans,
or (ii) a fill-up to the  institution's  base year reserve amount,  which is the
tax bad debt reserve  determined as of December 31, 1987. The  Association  used
the  experience  method for the tax year ended  December 31, 1996. See Note 8 to
the Consolidated Financial Statements.

      The  percentage  of  specially  computed  taxable  income that was used to
compute a savings  association's bad debt reserve deduction under the percentage
of taxable  income  method (the  "percentage  bad debt  deduction")  was 8%. The
percentage of taxable income bad debt deduction thus computed was reduced by the
amount  permitted as a deduction for  non-qualifying  loans under the experience
method.  The  availability of the percentage of taxable income method  permitted
qualifying savings  associations to be taxed at a lower effective federal income
tax rate than that applicable to  corporations  generally  (approximately  31.3%
assuming the maximum percentage bad debt deduction).

      If  an  association's  qualifying  assets  (generally,  loans  secured  by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
association may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately accruable for financial reporting purposes. As of December 31, 1996,
at least 60% of the  Association's  assets were qualifying  assets as defined in
the Code. No assurance can be given that the Association  will meet the 60% test
for subsequent taxable years.

      Earnings appropriated to the Association's bad debt reserve and claimed as
a tax deduction  including the  Association's  supplemental  reserves for losses
will not be available for the payment of cash dividends or for  distribution  to
stockholders  (including  distributions  made on  dissolution  or  liquidation),
unless the  Association  includes  the  amount in income,  along with the amount
deemed  necessary to pay the  resulting  federal  income tax. As of December 31,
1996,  the  Association  had  approximately  $700,000 of  accumulated  earnings,
representing its base year tax reserve,  for which federal income taxes have not
been  provided.  If such  amount  is used for any  purpose  other  than bad debt
losses,  including a dividend distribution or a distribution in liquidation,  it
will be subject to federal income tax at the then current rate.

      Generally,  for taxable years beginning after 1986, the Code also requires
most corporations, including savings associations, to utilize the accrual method
of accounting for tax purposes.  However, the Association meets the requirements
to use the cash method under the Code.  Further,  for taxable years ending after
1986, the Code disallows 100% of a savings association's interest expense deemed
allocated  to certain  tax-exempt  obligations  acquired  after  August 7, 1986.
Interest expense allocable to (i) tax-exempt  obligations  acquired after August
7, 1986  which are not  subject to this rule,  and (ii)  tax-exempt  obligations
issued  after 1982 but  before  August 8,  1986,  are  subject to the rule which
applied prior to the Code  disallowing the  deductibility of 20% of the interest
expense.

      The Code  imposes a tax  ("AMT") on  alternative  minimum  taxable  income
("AMTI")  at a rate of 20%.  AMTI is  increased  by  certain  preference  items,
including the excess of the tax bad debt reserve  deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the  experience  method.  Only 90% of AMTI can be offset by net  operating  loss
carryovers of which the Association currently has none. AMTI is also adjusted by
determining  the tax  treatment  of certain  items in a manner that  negates the
deferral of income  resulting  from the regular tax  treatment  of those  items.
Thus, the Association's AMTI is increased by an amount equal to 75% of the

                                      52





amount by which the  Association's  adjusted  current  earnings exceeds its AMTI
(determined  without  regard to this  adjustment  and prior to reduction for net
operating losses).  In addition,  for taxable years beginning after December 31,
1986 and before January 1, 1996, an environmental  tax of 0.12% of the excess of
AMTI (with certain  modifications)  over $2 million is imposed on  corporations,
including  the  Association,  whether  or  not an AMT  is  paid.  Under  pending
legislation,  the AMT rate would be reduced to zero for taxable years  beginning
after December 31, 1994, but this rate reduction  would be suspended for taxable
years beginning in 1995 and 1996 and the suspended  amounts would be refunded as
tax credits in subsequent years.

      The Company may exclude  from its income 100% of dividends  received  from
the Association 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, except
that  an 80%  dividends  received  deduction  applies  if the  Company  and  the
Association  own more than 20% of the stock of a corporation  paying a dividend.
The above exclusion amounts,  with the exception of the affiliated group figure,
were reduced in years in which the Association  availed itself of the percentage
of taxable income bad debt deduction method.

      The  Association's  federal income tax return was last examined by the IRS
for the year ended December 31, 1993.

State Taxation

      West Virginia Taxation.  The State of West Virginia has a corporate income
tax which subjects the  Association's  West Virginia  taxable income to tax at a
9.00% rate.  West  Virginia  taxable  income is  computed  by  applying  certain
modifications to federal taxable income. The primary modification consists of an
allowance   factor   calculated  by  dividing  the  average  amount  of  Federal
obligations  and  securities,  West Virginia  obligations,  and loans secured by
residential  real  property  located  within the State of West  Virginia  by the
Association's average total assets for the year.

      The State of West  Virginia  also has a business  franchise tax payable on
the  average  amount of  unappropriated  retained  earnings  of the  Association
reduced by an allowance  factor,  as  discussed  above.  The  adjusted  retained
earnings amount is subject to tax at a 0.75% rate. Due to allowable  credits for
property  taxes  paid on the  Association's  capital,  the  Association  has not
incurred a business franchise tax liability.

      The Association also files personal and real property tax returns with the
County Assessor's Office in Tyler County, West Virginia.

      Delaware  Taxation.  As a Delaware  corporation  with no operations in the
State of Delaware,  the Company is exempt from Delaware corporate income tax but
is required to file an annual  report with and pay an annual fee to the State of
Delaware.  The Company is also subject to an annual franchise tax imposed by the
State of Delaware.


                           MANAGEMENT OF THE COMPANY

      The Board of  Directors  of the  Company  consists  of those  persons  who
currently  serve as  Directors  of the  Association.  The Board of  Directors is
divided into three classes,  each of which contains  approximately  one-third of
the Board.  The  directors  are elected by the  stockholders  of the Company for
staggered three-year terms, or until their successors are elected and qualified.
One class of  directors,  consisting  of Ellen E.  Thistle,  David W. Miller and
Margaret A. Peters,  has a term of office  expiring at the first annual  meeting
following the Conversion.  A second class, consisting of Lester C. Doak, Gary L.
Ward and Dorsey R. Ash, has a term of office  expiring at the annual  meeting to
be held one year

                                      53





thereafter. A third class, consisting of Guy L. Nichols, Charles P. LaRue, James
E.  Willison and Stanley M. Kiser,  has a term of office  expiring at the annual
meeting to be held two years thereafter.

      The following  individuals  hold the executive  offices in the Company set
forth below opposite their names.


Name                  Age (1)   Positions Held With the Company
- ----                  -------   -------------------------------

Stanley M. Kiser         42     President, Chief Executive Officer, and Director

Cynthia R. Carson        46     Vice President and Corporate Secretary


- ----------------------
(1)   At December 31, 1996.

      The executive officers of the Company are elected annually and hold office
until their  respective  successors  have been  elected and  qualified  or until
death, resignation, or removal by the Board of Directors. Additional information
concerning  the  business  experience  and  compensation  of the  directors  and
executive  officers  of  the  Company  is set  forth  under  "Management  of the
Association - Biographical Information."

                         MANAGEMENT OF THE ASSOCIATION

Directors and Executive Officers

      The Board of Directors of the  Association is composed of ten members each
of whom serves for a term of three years. The Association's proposed Charter and
Bylaws require that directors be divided into three classes,  as nearly equal in
number  as  possible,  each  class  to  serve  for  a  three-year  period,  with
approximately  one-third of the directors elected each year.  Executive officers
are  elected  annually  by the  Board of  Directors  and  serve  at the  Board's
discretion.

      Stanley M. Kiser,  the President and Chief Executive  Officer,  joined the
Association  in 1993. In addition,  Cynthia R. Carson,  who has been employed by
the  Association  for 20 years,  was  promoted  to Vice  President  in charge of
lending in February 1997.


                                      54





      The following table sets forth  information  with respect to the directors
and executive officers of the Association, all of whom will continue to serve in
the same capacities after the Conversion.
                                                                        Current
                                                          Director       Term
Name                  Age (1)   Position                    Since       Expires
- ----                  -------   --------                   -------      -------
Ellen E. Thistle        82      Director                    1961          1998
Lester C. Doak          77      Chairman of the Board       1966          1999
David W. Miller         64      Director                    1967          1998
Guy L. Nichols          85      Director                    1972          2000
Gary L. Ward            61      Director                    1972          1999
Dorsey R. Ash           65      Director                    1977          1999
Charles P. LaRue        64      Director                    1977          2000
Margaret A. Peters      68      Director                    1977          1998
James E. Willison       71      Director                    1977          2000
Stanley M. Kiser        42      President, Chief Executive  1994          2000
                                Officer and Director
Cynthia R. Carson       46      Vice President and           N/A          N/A
                                Corporate Secretary

- -------------------
(1)   At December 31, 1996.

Biographical Information

      The business  experience  of each  director and  executive  officer of the
Association is set forth below.  All directors and executive  officers have held
their present positions for a minimum of five years unless otherwise stated.

     Ellen E. Thistle has been a member of the Board of Directors since 1961 and
served as Corporate  Secretary  from 1947 through 1982. Ms. Thistle was employed
by the Association from 1936 to 1982. Ms. Thistle has been retired for more than
five years.

      Lester C. Doak has served as a director  since 1966 and is the chairman of
the Board of  Directors.  Formerly  a partner  of the  Doaks  IGA  Foodliner  in
Middlebourne, West Virginia, Mr. Doak has been retired for more than five years.
He was the first president of the Paden City Foundation,  Inc. and is associated
with the Paden City Development  Committee,  Paden City Lions' Club and the Home
Town Hero, a West Virginia Scholarship Committee.

      David W.  Miller,  a  pharmacist,  is the  president  of Miller  Pharmacy,
located in Sistersville. A director of the Association since 1967, Mr. Miller is
also  involved  with the Lions' Club,  Sistersville  Country  Club,  Veterans of
Foreign Wars, BOPE, the American Legion and the Sistersville Board of Education.

      Guy L. Nichols,  a director of the Association  since 1972, is a member of
the Board of  Directors  of the Paden City  Library and is  affiliated  with the
Paden City  Foundation,  Inc., the River Front Senior Citizens of  Sistersville,
the Paden City Post Office Advisory Committee.  Also a bible school teacher, Mr.
Nichols has been retired for more than five years.

     Gary L. Ward has been  employed by the  Association  since  1962.  Mr. Ward
retired as Vice President and Treasurer of the  Association,  a position he held
for more than five years, in March, 1997. Mr. Ward has served as a member of the
Board of Directors since 1972.


                                      55





     Dorsey  R. Ash  managed  and owned the  Dorsey R. Ash  Insurance  Agency in
Clarksburg, West Virginia until the enterprise was sold in January 1996. Mr. Ash
is a member of the Lions' Club, the Masonic Lodge and United Methodist Christian
Church. He has served as a director since 1977.

      Charles P. LaRue retired as a vice president  after 39 years of service to
the Wiser Oil Company in March 1993.  Mr. LaRue is a member of the Elks Club and
is a director and officer of the Sistersville  Country Club and is an officer of
the First  Presbyterian  Church in  Sistersville.  He has been a director of the
Association since 1977.

      Margaret A. Peters  retired more than five years ago after  serving for 40
years as a social  worker with both private and public social  agencies.  A past
board member of the Sistersville Hospital, Ms.
Peters has served as a director since 1977.

      James E.  Willison  serves as a member of the  House of  Delegates  of the
State of West  Virginia,  a  position  he has held for more than five  years.  A
member of the West Virginia Veterans  Association,  Mr. Willison has served as a
director since 1977.

      Stanley M. Kiser has been employed with the Association since October 1993
as the President and Chief Executive Officer.  He has been a member of the Board
of Directors since 1994. Between November 1992 and September 1993, Mr. Kiser was
the  assistant  controller  for a $1 billion  dollar asset bank holding  company
located in  Parkersburg,  West  Virginia.  During most of 1992,  Mr. Kiser was a
consultant  to a  commercial  bank  located in  Parkersburg.  Mr. Kiser has also
served as vice president of bank operations for a commercial bank in Ohio.

     Cynthia R. Carson has been  employed  by the  Association  since 1976.  Ms.
Carson is currently  the  Corporate  Secretary  and was named Vice  President in
February  1997.  Prior to that time she  served as  Mortgage  Loan  Officer  and
Corporate Secretary.

Meetings and Committees of the Board of Directors

      The  Association's  Board  of  Directors  conducts  its  business  through
meetings  of the Board and  through  activities  of its  committees.  During the
fiscal  year  ended  March 31,  1996,  the Board of  Directors  held 24  regular
meetings and no special  meetings.  No director  attended  fewer than 75% of the
total  meetings of the Board of Directors of the  Association  and committees on
which such director served during the fiscal year ended March 31, 1996.

      The Audit  Committee of the  Association  is comprised of Directors  Doak,
Thistle,  Peters, Miller,  Nichols, Ash, Willison and LaRue. The Audit Committee
is responsible for developing and maintaining the  Association's  internal audit
program.  The committee also meets with the  Association's  outside  auditors to
discuss  the  results of the annual  audit and any  related  matters.  The Audit
Committee met one time during the 1996 fiscal year.

      The  Nominating  Committee is  appointed  annually and consists of various
members  of the Board of  Directors.  The  committee  meets  annually  to select
nominees to the Association's Board of Directors.

Director Compensation

      Members  of the  Board of  Directors  received  fees of $200  per  meeting
attended  during the 1996 fiscal year.  The Chairman of the Board  received $225
per meeting  attended during the 1996 calendar year.  Directors  receive fees of
$100 for  unattended  meetings,  up to a maximum of three  meetings per calendar
year. No fees are paid to directors for  unattended  meetings in excess of three
per year. Non- employee  directors  receive $50 for attendance at each committee
meeting.  Employee  directors are not  compensated  for committee  meetings held
during business hours. The Association paid a total of $54,350

                                      56





in director  fees for the year ended March 31, 1996 which  includes an aggregate
discretionary  bonus of  $2,000.  Subsequent  to March  31,  1996,  the Board of
Directors  adopted  a bonus  plan  for  directors  and  employees  based  on the
Association's net income levels.

Executive Compensation

      Summary  Compensation  Table.  The following table sets forth the cash and
non-cash  compensation awarded to or earned by the President and Chief Executive
Officer of the Association.  No other executive officer of the Association had a
salary and bonus during the year ended March 31, 1996 that exceeded $100,000 for
services rendered in all capacities to the Association.





                                                    Annual Compensation
                                         -------------------------------------------------
                                                              Other Annual      All Other
Name and Principal Position    Year       Salary    Bonus    Compensation(1)  Compensation
- ---------------------------    ----      -------    ------   ---------------  ------------
                                                                     
Stanley M. Kiser               1996      $49,590    $1,787        $4,900            $ -
President and Chief
Executive Officer



- -------------
(1)   Consists of $4,900 in Board of Directors' fees.

      Employment  Agreement.  The  Association  has entered  into an  employment
agreement with Mr. Stanley M. Kiser,  President and Chief  Executive  Officer of
the Association. Mr. Kiser's salary under the employment agreement will be based
on his then current salary. Mr. Kiser's employment  agreement will be for a term
of three years.  The agreement will be terminable by the  Association  for "just
cause" as defined in the agreement.  If the Association  terminates the employee
without  just cause,  the  employee  will be entitled to a  continuation  of the
employee's salary from the date of termination through the remaining term of the
agreement.  Mr. Kiser's employment  agreement contains provision stating that in
the event of the  termination of employment in connection with any future change
in control of the  Association,  as defined in the agreement,  Mr. Kiser will be
paid in a lump sum an amount  equal to 2.99 times Mr.  Kiser's five year average
annual taxable compensation.  The agreement may be renewed annually by the Board
of Directors upon a determination of satisfactory performance within the Board's
sole discretion.

Other Benefits

      Employee Stock Ownership Plan. The Association has established an employee
stock  ownership  plan,  the ESOP,  for the exclusive  benefit of  participating
employees,   to  be  implemented   upon  the   completion  of  the   Conversion.
Participating  employees are  employees  who have  completed one year of service
with the Association  and have attained the age 21. The Association  will submit
to the IRS an application for a letter of determination as to the  tax-qualified
status of the ESOP. Although no assurances can be given, the Association expects
that the ESOP will receive a favorable letter of determination from the IRS.

      The  ESOP is to be  funded  by  tax-deductible  contributions  made by the
Association  in cash or the Common Stock.  Benefits may be paid either in shares
of the Common Stock or in cash. In accordance with the Plan, the ESOP may borrow
funds with  which to  acquire up to 10% of the Common  Stock to be issued in the
Conversion  (8% if the  Association  adopts  the RSP  within  one year after the
consummation of the Conversion and the RSP purchases 4% of the Common Stock sold
in the  conversion).  The Company  intends to finance  the ESOP stock  purchases
through a loan  between the ESOP trust and the  Company.  See  "Proposed  Future
Stock Benefit Plans - Restrictions on Benefit Plans." 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 ESOP
will purchase up to 8% of the Common Stock to be issued in the Offerings  (i.e.,
approximately $480,000, based on the

                                      57





midpoint of the EVR), however, no assurance may be given that ESOP purchases, if
any,  will not  change.  This loan will be secured by the shares  purchased  and
earnings thereon.  Shares of Common Stock purchased with such loan proceeds will
be held in a suspense account for allocation  among  participants as the loan is
repaid. The Association anticipates contributing  approximately $48,000 annually
(based on a $10.00  share  purchase) to the ESOP to meet  principal  obligations
under the ESOP loan, as proposed.  It is anticipated that all such contributions
will be limited to an amount that is tax-deductible.

      Shares sold above the maximum of the EVR (i.e.,  more than 690,000 shares)
may be sold to the ESOP before satisfying  remaining unfilled orders of Eligible
Account Holders to fill the ESOP's subscription or the ESOP may purchase some or
all of the shares covered by its  subscription  after the Conversion in the open
market.

      Contributions  to the ESOP 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  terminate
service as a result of  retirement,  death or  disability in order to receive an
allocation  for such plan year.  Participant  benefits  become 100% vested after
five years of  service.  Employment  prior to the  adoption of the ESOP shall be
credited  for  the  purposes  of  vesting.  Vesting  will  be  accelerated  upon
retirement,  death, disability, change in control of the Company, or termination
of the ESOP.  Forfeitures  will be reallocated to participants on the same basis
as other  contributions in the plan year. Benefits may be payable in the form of
a lump sum upon retirement,  death, disability,  or separation from service. The
Association's  contributions  to the  ESOP  are  discretionary  and may  cause a
reduction in other forms of compensation.  Therefore, benefits payable under the
ESOP cannot be estimated.

      The Board of Directors  has appointed  non-employee  directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
Board of  Directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  Board of  Directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

Proposed Future Stock Benefit Plans

      Stock Option Plan. The Board of Directors of the Company may adopt a stock
option plan (the "Option Plan") following the Conversion, subject to approval by
the Company's  stockholders at a stockholders  meeting to be held no sooner than
six months after the Conversion. The Option Plan would be in compliance with any
applicable  OTS  regulations  then in  effect.  See "-  Restrictions  on Benefit
Plans."  If the  Option  Plan is  implemented  within  the  year  following  the
Conversion, in accordance with current OTS regulations, a number of shares equal
to 10% of the  aggregate  shares of Common  Stock to be issued in the  Offerings
(i.e.,  60,000  shares based upon the sale of 600,000  shares at the midpoint of
the EVR) would be reserved for  issuance by the Company  upon  exercise of stock
options to be granted to officers,  directors,  and employees of the Company and
the  Association  from time to time under the Option  Plan.  The  purpose of the
Option Plan would be to provide additional  performance and retention incentives
to certain officers,  directors, and employees by facilitating their purchase of
a stock interest in the Company.  The Option Plan,  which would become effective
upon  stockholder  approval of the Option Plan,  would  provide for a term of 10
years,  after which no awards could be made,  unless  earlier  terminated by the
Board of Directors  pursuant to the Option Plan.  The options  would vest over a
five year  period  (i.e.,  20% per year),  beginning  one year after the date of
grant of the  option.  Options  would be  granted  based upon  several  factors,
including  seniority,  job duties and  responsibilities,  job  performance,  the
Association's   performance,   and  a  comparison   of  awards  given  by  other
institutions converting from mutual to stock form.

                                      58






      The Company  would receive no monetary  consideration  for the granting of
stock  options  under the Option Plan,  however,  the Company  would receive the
option  price for each  share  issued to  optionees  upon the  exercise  of such
options.  Shares  issued as a result of the  exercise of options  will be either
authorized  but  unissued  shares or shares  purchased in the open market by the
Company,  however,  no  purchases  in the open  market  will be made that  would
violate  applicable  regulations  restricting  purchases  by  the  Company.  The
exercise of options and payment for the shares received would  contribute to the
equity of the Company.

      If the Option Plan is implemented more than one year after the Conversion,
the Option Plan will  comply with such OTS  regulations  and  policies  that are
applicable at such time.

      Restricted  Stock Plan. The Board of Directors of the  Association and the
Company may adopt a restricted  stock plan (the "RSP") following the Conversion,
the  objective of which is to enable the  Association  to retain  personnel  and
directors of experience and ability in key positions of responsibility.
 The Company expects to hold a  stockholders'  meeting no sooner than six months
after the Conversion in order for  stockholders  to vote to approve the RSP. The
RSP would be in compliance with any applicable OTS  regulations  then in effect.
See "-  Restrictions  on Benefit  Plans."  Awards would be granted  based upon a
number of factors,  including seniority,  job duties and  responsibilities,  job
performance,  the Association's performance, and a comparison of awards given by
other  institutions  converting  from  mutual  to stock  form.  The RSP would be
managed by a committee of non-employee  directors (the "RSP Trustees").  The RSP
Trustees would have the  responsibility  to invest all funds  contributed by the
Association to the trust created for the RSP (the "RSP Trust").

      The Association  will contribute  sufficient  funds to the RSP so that the
RSP Trust can purchase, in the aggregate, up to 4% of the amount of Common Stock
that is  sold in the  Conversion.  The  shares  purchased  by the RSP  would  be
authorized but unissued shares or would be purchased in the open market.  In the
event the market price of the Common Stock is greater than $10.00 per share, the
Association's  contribution of funds will be increased.  Likewise,  in the event
the market price is lower than $10.00 per share, the Association's  contribution
will be decreased.  In recognition  of their prior and expected  services to the
Association and the Company,  as the case may be, the officers,  employees,  and
directors responsible for implementation of the policies adopted by the Board of
Directors and the profitable  operation of the Association will, without cost to
them, be awarded stock under the RSP.  Based upon the sale of 600,000  shares of
Common  Stock in the  Offerings  at the  midpoint  of the EVR,  the RSP Trust is
expected to purchase up to 24,000 shares of Common Stock.

      In accordance  with applicable OTS  regulations,  the shares granted under
the RSP will be in the form of restricted  stock vesting over a five year period
(i.e.,  20% per year)  beginning  one year after the date of grant of the award.
Compensation  expense in the amount of the market  value of the Common  Stock on
the date an award is granted will be  recognized  pro rata over the years during
which the shares are  payable.  Until they have  vested,  such shares may not be
sold,  pledged,  or otherwise disposed of and are required to be held in escrow.
The RSP  Trustees  shall vote all shares  held by the RSP trust prior to vesting
and delivery of shares to participants.

      If the RSP is implemented more than one year after the Conversion, the RSP
will comply with such OTS  regulations  and policies that are applicable at such
time.

      Restrictions on Benefit Plans.  OTS regulations  provide that in the event
the  Association  or the Company  implements  stock option or management  and/or
employee stock benefit plans within one year from the date of  Conversion,  such
plans must comply with the following  restrictions:  (1) the plans must be fully
disclosed in the  prospectus,  (2) 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,  (3) for restricted stock plans, the shares may not exceed 3%
of the shares issued in the Conversion (4% for institutions  with 10% or greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the

                                      59





Conversion may not exceed 10% (8% for well-capitalized  institutions utilizing a
4% restricted stock plan), (5) no individual  employee may receive more than 25%
of the available  awards under any plan, (6) directors who are not employees may
not receive  more than 5%  individually  or 30% in the  aggregate  of the awards
under any plan,  (7) all plans must be approved by a majority of the total votes
eligible to be cast at any duly  called  meeting of the  Company's  stockholders
held no earlier than six months  following the Conversion,  (8) for stock option
plans,  the  exercise  price must be at least  equal to the market  price of the
stock at the time of grant, (9) for restricted stock plans, no stock issued in a
conversion  may be used to fund the plan,  (10) neither  stock option awards nor
restricted  stock awards may vest earlier than 20% as of one year after the date
of  stockholder  approval  and 20%  per  year  thereafter,  and  vesting  may be
accelerated only in the case of disability or death (or if not inconsistent with
applicable  OTS  regulations in effect at such time, in the event of a change in
control),  (11) the proxy  material  must  clearly  state that the OTS in no way
endorses or approves of the plans, and (12) prior to implementing the plans, all
plans must be  submitted  to the  Regional  Director of the OTS within five days
after stockholder  approval with a certification  that the plans approved by the
stockholders  are the same plans that were filed with and disclosed in the proxy
materials  relating to the meeting at which  stockholder  approval was received.
Plans  implemented more than one year after the Conversion would not necessarily
be subject to these limitations.  In addition,  should the rules and regulations
of the OTS be liberalized,  the Association and the Company reserve the right to
adopt plans qualifying under the more liberal rules.

Compensation Committee Interlocks and Insider Participation

     The  compensation  committee  consists  of  Directors  of  the  Association
appointed by the Chairman on a rotating basis. Mr. Kiser does not participate in
matters concerning his own compensation.

Certain Related Transactions

      The Association,  like many financial institutions,  has followed a policy
of granting various types of loans to officers and directors. Such loans a) have
been made in the ordinary course of business,  b) were made on substantially the
same terms and conditions,  including  interest rates and  collateral,  as those
prevailing at the time for comparable  transactions with the Association's other
customers,  and c) do not involve more than the normal risk of collectibility or
present  other  unfavorable  features.  All  loans  by  the  Association  to its
directors  and  executive  officers are subject to OTS  regulations  restricting
loans and other transactions with affiliated  persons of the Association.  Loans
to officers and directors of the Association and their  affiliates,  amounted to
approximately  $53,000 or 1% of the  Association's  equity at December 31, 1996.
Assuming the  Conversion  had occurred as of December 31, 1996, and assuming the
sale of  600,000  shares  at the  midpoint  of the EVR,  loans to  officers  and
directors of the Association at that date would have totalled  approximately .5%
of pro forma stockholders' equity of the Company.




                                      60





                                THE CONVERSION

      The Boards of  Directors  of the  Association  and the Company and the OTS
have  approved  the Plan  subject to the Plan's  approval  by the Members of the
Association  entitled to vote on the matter and subject to the  satisfaction  of
certain  other  conditions  imposed by the OTS in its  approval.  OTS  approval,
however,  does not constitute a recommendation or endorsement of the Plan by the
OTS.

General

      On December 5, 1996, the Board of Directors of the Association adopted the
Plan, which was subsequently amended, pursuant to which the Association would be
converted from a federally  chartered  mutual savings and loan  association to a
federally  chartered  stock savings bank,  with the concurrent  formation of the
Company.  It is  currently  intended  that  all  of  the  capital  stock  of the
Association  will be held by the Company.  The OTS has approved the Plan subject
to its approval by the members of the Association entitled to vote on the matter
at a special meeting (the "Special Meeting") called for that purpose and subject
to the  satisfaction  of  certain  other  conditions  imposed  by the OTS in its
approval.

      The OTS has approved  the  Company's  application  to become a savings and
loan holding  company and to acquire all of the Common Stock of the  Association
to be issued in the Conversion. Pursuant to such OTS approval, the Company plans
to retain 50% of the net  proceeds  from the sale of the Common Stock and to use
the  remaining 50% to purchase all of the to be issued and  outstanding  capital
stock of the Association.

      The  Conversion  will be  accomplished  through  adoption of the  proposed
Federal  Stock  Charter and Bylaws to authorize the issuance of capital stock by
the  Association,  at which  time the  Association  will  become a wholly  owned
subsidiary of the Company.  The  Conversion  will be accounted for at historical
cost in a manner  similar to a pooling of interests.  Under the Plan, the Common
Stock is being offered for sale by the Company.  As part of the Conversion,  the
Company is conducting a Subscription Offering of the Common Stock for holders of
subscription  rights  and,  depending  upon  market  conditions  at or near  the
completion of the Subscription Offering, may also, or in lieu thereof, conduct a
Community   Offering.   Shares  of  Common  Stock  not  subscribed  for  in  the
Subscription and Community Offerings may be offered on a best efforts basis by a
selling group of broker-dealers  in a Syndicated  Community  Offering.  The Plan
provides that the Conversion  must be completed  within 24 months after the date
of the approval of the Plan by the members of the Association.

      In the event that the Association is unable to complete the sale of Common
Stock and effect the Conversion within 45 days after the end of the Subscription
Offering,  the Association may request an extension of the period by the OTS. No
assurance can be given that the extension would be granted if requested.  Due to
the volatile  nature of market  conditions,  no assurances can be given that the
Association's   valuation  would  not  substantially   change  during  any  such
extension.  If the EVR of the Common Stock must be amended,  no assurance can be
given that such  amended  EVR would be  approved  by the OTS.  Therefore,  it is
possible that if the Conversion cannot be completed within the requisite period,
the Association  may not be permitted to complete the Conversion.  A substantial
delay caused by an extension of the period may also  significantly  increase the
expense of the Conversion.  No sales of the Common Stock may be completed in the
Offerings unless the Plan is approved by the members of the Association.

      Completion  of the  Offerings  is subject to market  conditions  and other
factors beyond the  Association's  control.  No assurance can be given as to the
length of time following  approval of the Plan at the Special  Meeting that will
be required to complete the Offerings.  If delays are  experienced,  significant
changes may occur in the  estimated  pro forma market  value of the  Association
upon Conversion  together with  corresponding  changes in the offering price and
the net proceeds realized by

                                      61





the  Association  from the sale of the Common Stock. In the event the Conversion
is  terminated,  the  Association  would be  required  to charge all  Conversion
expenses  against  current income and any funds  collected by the Association in
the  Offerings  would be promptly  returned  to each  potential  investor,  plus
interest at the prescribed rate.

Reasons for the Conversion

      The principal factors  considered by the Association's  Board of Directors
in reaching the decision to pursue a  mutual-to-stock  conversion are the future
of mutual  institutions  generally  and the numerous  competitive  disadvantages
which the Association faces if it continues in mutual form. These  disadvantages
relate  to a  variety  of  factors,  including  growth  opportunities,  employee
retention, and regulatory uncertainty.

      In the opinion of  management,  if the  Association is to continue to grow
and prosper,  the mutual form of organization is the least desirable form from a
competitive  standpoint.  The only realistic growth opportunity available to the
Association as a mutual is branching.  The  opportunities for a mutual to expand
through mergers are extremely  scarce.  The only realistic merger  possibilities
are mutual to mutual mergers. As the number of mutual companies dwindles,  so do
the opportunities  for such mergers.  Although the Association does not have any
specific  acquisitions  planned at this time, the  Conversion  will position the
Association to take advantage of any acquisition  opportunities that may present
themselves.  Because a conversion to stock form is a time-consuming  and complex
process,  the Association  cannot wait until an acquisition is imminent to begin
the conversion process.

      As an increasing number of the Association's  competitors convert to stock
form and can use  stock  based  compensation  programs,  the  Association,  as a
mutual, is at a disadvantage in attracting and retaining  qualified  management.
The  Association  believes  that the ESOP for all employees and the Stock Option
Plan and the RSP for directors,  officers,  and certain  employees are important
tools in achieving such goals,  even though the Association  will be required to
wait until after the  Conversion to implement the Stock Option Plan and the RSP.
See "Management of the Association - Proposed Future Stock Benefit Plans."

      Another  benefit  of  the  conversion  will  be an  increase  in  capital.
Notwithstanding  the Association's  current capital position,  the importance of
higher  levels  of  capital  cannot  be  ignored.   For  several  years,  thrift
institutions  enjoyed  very  favorable  net interest  margins as interest  rates
dropped to very low levels.  In more recent  periods,  interest rates have risen
and fallen.  As has been amply  demonstrated  in the past,  changing  accounting
principles,  interest rate shifts,  and changing  regulations  can threaten even
well-capitalized institutions. As a mutual institution, the Association can only
increase capital through retained  earnings,  the use of pledged deposits or the
issuance of subordinated  debentures and mutual capital  certificates,  which do
not count as Tier I capital for regulatory  capital  purposes.  Capital that may
seem  unnecessary now may help the Association  withstand  future threats to its
capital.

      In view of the competitive  disadvantage  and the ongoing debate about the
future of mutual institutions in the wake of regulatory  consolidation and other
forces,  the Association is choosing to reject the  uncertainty  inherent in the
mutual  structure in favor of the more widely used,  recognized,  and understood
stock form of ownership.

Effects  of  Conversion  to  Stock  Form  on  Depositors  and  Borrowers  of the
Association

      Voting Rights.  Depositor and borrower  members will have no voting rights
in the converted  Association  and will therefore not be able to elect directors
of the Association or to otherwise  participate in the conduct of the affairs of
the Association or the Company unless they hold Common Stock.  Currently,  these
rights  are  accorded  to  depositor  and  certain   borrower   members  of  the
Association.  Although the Association  holds annual meetings of members for the
election of directors and for other

                                      62





purposes,  very few members  exercise their voting rights.  Accordingly,  voting
control  of the  Association  has been  effectively  exercised  by the  Board of
Directors  through their individual votes and through proxies given by a limited
number of members.  Following  the  Conversion,  the  Association  will become a
wholly owned subsidiary of the Company, which will hold all voting rights in the
Association.  Voting  rights in the Company  will be vested  exclusively  in the
Company's  stockholders.  Stockholders will be entitled to vote on any matter to
be  considered  by the  stockholders  of the Company and will be entitled to one
vote for each share of the Common Stock  owned.  See  "Certain  Restrictions  on
Acquisition of the Company" with respect to limitations applicable to the rights
of stockholders to exercise cumulative voting.

      Savings Accounts and Loans. The Association's  savings accounts,  balances
of the individual accounts, and the existing FDIC insurance coverage will not be
affected by the Conversion. Furthermore, the Conversion will not affect the loan
accounts,  the balances of these  accounts,  or the obligations of the borrowers
under their individual contractual arrangements with the Association.

      Tax  Effects.  A  discussion  of  the  material  taxes  applicable  to the
Association  is included  above under  "Taxation." A summary of the material tax
effects of the Conversion on the Association and its members is set forth below.
The Association has received an opinion from its counsel, Malizia, Spidi, Sloane
&  Fisch,  P.C.,  Washington,  D.C.,  that  the  Conversion  will  constitute  a
nontaxable  reorganization  under Section  368(a)(1)(F) of the Code. Among other
things, the opinion,  filed as an exhibit to the registration statement of which
this  prospectus is a part,  provides that: (i) 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 the Association in either its mutual form or its stock form, or
by the Company, by reason of the proposed Conversion;  (ii) no gain or loss will
be recognized by the Association  upon the receipt of money from the Company for
stock of the Association,  and no gain or loss will be recognized by the Company
upon the  receipt  of money  for the  Common  Stock;  (iii)  the  assets  of the
Association  in either  its  mutual or its stock  form will have the same  basis
before and after the  Conversion;  (iv) the holding  period of the assets of the
Association  will  include the period  during  which the assets were held by the
Association in its mutual form prior to conversion;  (v) no gain or loss will be
recognized  by the  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders,  and Other  Members of the  Association  upon the  issuance  to them of
withdrawable savings accounts in the stock association in the same dollar amount
as their savings accounts in the Association plus an interest in the liquidation
account of the stock  association in exchange for their savings  accounts in the
Association; (vi) the receipt by Eligible Account Holders, Supplemental Eligible
Account Holders,  and Other Members of  non-transferable  subscription rights to
purchase  shares of the  Common  Stock  under the Plan is  taxable  to  Eligible
Account Holders, Supplemental Eligible Account Holders, and Other Members to the
extent the  subscription  rights  have  value;  (vii) the basis of each  account
holder's  savings  accounts in the Association  after the Conversion will be the
same as the basis of his or her savings accounts in the Association prior to the
Conversion,   decreased  by  the  fair  market  value  of  the  non-transferable
subscription  rights  received  and  increased  by the  amount,  if any, of gain
recognized on the exchange;  (viii) the basis of each account holder's  interest
in the  liquidation  account will be zero; (ix) the holding period of the Common
Stock acquired  through the exercise of  subscription  rights shall begin on the
date on which the  subscription  rights are exercised;  (x) the Association will
succeed to and take into account the earnings and profits or deficit in earnings
and  profits  of the  Association,  in  its  mutual  form,  as of  the  date  of
Conversion; (xi) the Association,  immediately after Conversion, will succeed to
the bad debt reserve  accounts of the  Association,  in its mutual form, and the
bad debt reserves will have the same  character in the hands of the  Association
after  Conversion as if no distribution or transfer had occurred;  and (xii) the
creation of the  liquidation  account  will have no effect on the  Association's
taxable income,  deductions,  or addition to reserve for bad debts either in its
mutual or stock form.


                                      63





      The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part on
the assumption  that the exercise price of the  subscription  rights to purchase
Common Stock will be approximately  equal to the fair market value of that stock
at the time of the  completion of the proposed  Conversion.  With respect to the
subscription  rights, the Association has received an opinion of Ferguson which,
based on  certain  assumptions,  concludes  that the  subscription  rights to be
received by Eligible Account Holders, Supplemental Eligible Account Holders, and
Other Members do not have any economic value at the time of  distribution  or at
the time the subscription rights are exercised, whether or not a public offering
takes  place.  Such  opinion  is based on the fact that  such  rights  are:  (i)
acquired by the recipients  without  payment  therefor,  (ii)  non-transferable,
(iii) of short  duration,  and (iv)  afford  the  recipients  the right  only to
purchase Common Stock at a price equal to its estimated fair market value, which
will be the same price at which shares of Common Stock for which no subscription
right is received in the  Subscription  Offering may be offered in the Community
Offering.  If the  subscription  rights  granted to  Eligible  Account  Holders,
Supplemental  Eligible Account  Holders,  or Other Members are deemed to have an
ascertainable  value,  receipt of such rights would be taxable  probably only to
those Eligible Account Holders,  Supplemental Eligible Account Holders, or Other
Members who  exercise the  subscription  rights in an amount equal to such value
(either  as a  capital  gain or  ordinary  income),  and the  Association  could
recognize gain on such distribution.

      The Association is subject to West Virginia  taxation and has received the
opinion of S.R.  Snodgrass,  A.C. that the  Conversion  will be treated for West
Virginia state tax purposes  similar to the  Conversion's  treatment for federal
tax purposes.

      Unlike a private letter ruling, the opinions of Malizia,  Spidi,  Sloane &
Fisch,  P.C.,  Ferguson,  and S.R.  Snodgrass,  A.C.  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 West  Virginia  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 deemed to have an ascertainable value.

      Liquidation  Account.  In the unlikely event of a complete  liquidation of
the  Association  in its present mutual form,  each eligible  Account Holder and
Supplemental  Eligible  Account  Holder  of the  Association  is  entitled  to a
liquidating  distribution from the liquidation account, pro rata to the value of
his or her accounts,  of the Association  remaining after liquidation payment of
claims of all  creditors  (including  the claims of all  account  holders to the
withdrawal  value of their  accounts).  Each account  holder's pro rata share of
such  liquidating  distribution  would be in the same proportion as the value of
his or her deposit  accounts  was to the total value of all deposit  accounts in
the Association 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 the  Association.  Therefore,  except as described
below,  a depositor's  claim would be solely in the amount of the balance in his
or her deposit  account plus  accrued  interest.  A depositor  would not have an
interest  in the  residual  value of the  assets of the  Association  above that
amount, if any.

      The Plan and OTS rules provide 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 in an amount
equal to the equity of the Association as of the date of its latest statement of
financial  condition  contained in the final  prospectus.  Each Eligible Account
Holder and  Supplemental  Eligible  Account  Holder,  if he or she  continues to
maintain  his or her  deposit  account  at the  Association,  would be  entitled
pursuant to a complete  liquidation of the Association after  Conversion,  to an
interest in the liquidation  account prior to any payment to stockholders of the
Association. Each Eligible Account Holder would have an initial interest in such
liquidation  account for each  deposit  account held in the  Association  on the
qualifying  date,  August 31, 1995. Each  Supplemental  Eligible  Account Holder
would

                                      64





have a similar  interest as of the qualifying date, March 31, 1997. 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 such qualifying
dates.  However, if the amount in the deposit account on any annual closing date
of the  Association  (March 31) is less than the  amount in such  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
such  reduction,  and the interest would cease to exist if such deposit  account
were  closed.  The  interest in the special  liquidation  account  will never be
increased  despite  any  increase  in the  related  deposit  account  after  the
respective qualifying dates.

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

Subscription Rights and the Subscription Offering

      In accordance with OTS regulations,  non-transferable  subscription rights
to subscribe for shares of the Common Stock have been granted to all persons and
entities entitled to subscribe for the Common Stock in the Subscription Offering
under the Plan.  The amount of the Common Stock which these parties may purchase
will be  determined,  in part,  by the total amount of Common Stock to be issued
and by the  availability  of the Common Stock for purchase  under the categories
set forth in the Plan. If the Subscription  Offering  extends beyond  _________,
1997 (45 days  following  the  Expiration  Date of the  Subscription  Offering),
subscribers will be resolicited.  Subscription  priorities have been established
for the  allocation  of stock to the extent that the Common  Stock is  available
after  satisfaction of all  subscriptions of all persons having prior rights and
subject to the maximum and minimum  purchase  limitations  set forth in the Plan
and as  described  below under "-  Limitations  on  Purchases  of  Shares."  The
following priorities have been established:

      Eligible Account Holders.  Each Eligible Account Holder (depositors of the
Association  with  account  balances  of at least $50 on August  31,  1995) will
receive  non-transferable  subscription  rights on a priority  basis to purchase
that  number of shares of Common  Stock  which is equal to the greater of 10,000
shares  ($100,000) sold in the  Conversion,  one-tenth of one percent (0.10%) of
the total  offering,  or 15 times the  product  (rounded  down to the next whole
number) obtained by multiplying the total number of shares of Common Stock to be
issued by a fraction  of which the  numerator  is the  amount of the  qualifying
deposit of the Eligible  Account Holder and the  denominator is the total amount
of qualifying  deposits of all Eligible Account  Holders,  but in no event shall
this number be greater than the maximum  purchase  limitation  of 10,000  shares
($100,000) as specified in the Plan. If the  allocation  made in this  paragraph
results in an oversubscription,  shares of Common Stock shall be allocated among
subscribing  Eligible  Account Holders so as to permit each such account holder,
to the  extent  possible,  to  purchase  a number  of  shares  of  Common  Stock
sufficient  to make his or her total  allocation  equal to 100  shares of Common
Stock or the total amount of his or her  subscription,  whichever  is less.  Any
shares of Common Stock not so allocated shall be allocated among the subscribing
Eligible  Account  Holders on an equitable  basis,  in the  proportion  that the
amounts of their  respective  qualifying  deposits bear to the total  qualifying
deposits of all subscribing Eligible Account Holders. If the amount so allocated
exceeds the amount  subscribed for by any one or more Eligible  Account Holders,
the excess shall be  reallocated  (one or more times as  necessary)  among those
Eligible  Account Holders whose  subscriptions  are still not fully satisfied on
the same  principle  until  all  available  shares  have been  allocated  or all
subscriptions satisfied.  Subscription rights received by officers and directors
in this category  based on their  increased  deposits in the  Association in the
one-year period  preceding August 31, 1995, are subordinated to the subscription
rights of other Eligible Account Holders.


                                      65





      Tax-Qualified Employee Benefit Plans. Tax-qualified employee benefit plans
of the Association  ("Employee Plans") have been granted  subscription rights to
purchase up to 10% of the total shares issued in the Conversion.  The ESOP is an
Employee Plan and intends to purchase up to 8% of the Common Stock issued in the
Conversion.

      The  right  of  Employee  Plans  to  subscribe  for the  Common  Stock  is
subordinate  to the right of the Eligible  Account  Holders to subscribe for the
Common  Stock.  However,  in the event the  Offerings  result in the issuance of
shares  above the  maximum  of the EVR (i.e.,  more than  690,000  shares),  the
Employee Plans have a priority right to fill their  subscription  (the ESOP, the
only Employee Plan,  currently  intends to purchase up to 8% of the Common Stock
issued in the  Conversion).  The  Employee  Plans  may,  however,  determine  to
purchase  some or all of the  shares  covered by their  subscriptions  after the
Conversion in the open market or, if approved by the OTS, out of authorized  but
unissued shares in the event of an oversubscription.

      Supplemental  Eligible Account Holders. Each Supplemental Eligible Account
Holder  (depositors who are not Eligible Account Holders of the Association with
account   balances   of  at  least  $50  on  March  31,   1997)   will   receive
non-transferable  subscription  rights  to  purchase  that  number  of shares of
Conversion Stock which is equal to the greater of 10,000 shares  ($100,000) sold
in the Conversion, one-tenth of one percent (0.10%) of the total offering, or 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the  total  number  of  shares  of  Common  Stock to be issued by a
fraction of which the numerator is the amount of the  qualifying  deposit of the
Supplemental  Eligible Account Holder and the denominator is the total amount of
qualifying  deposits  of  all  Supplemental  Eligible  Account  Holders.   These
non-transferable subscription rights shall be granted only in the event that the
Eligibility  Record Date is more than 15 months  prior to the date of the latest
amendment to the Application filed prior to OTS approval. If the allocation made
pursuant  to this  paragraph  results in an  oversubscription,  shares of Common
Stock shall be allocated among subscribing Supplemental Eligible Account Holders
so as to permit each such account holder, to the extent possible,  to purchase a
number of shares of Common Stock  sufficient to make his or her total allocation
(including the number of shares of Common Stock, if any, allocated in accordance
with the subscription rights of Eligible Account Holders) equal to 100 shares of
Common Stock or the total amount of his or her subscription,  whichever is less.
Any  shares  of Common  Stock  not so  allocated  shall be  allocated  among the
subscribing Supplemental Eligible Account Holders on an equitable basis, related
to the amounts of their respective  qualifying deposits as compared to the total
qualifying deposits of all subscribing Supplemental Eligible Account Holders.

      The rights of Supplemental  Eligible  Account Holders to subscribe for the
Common Stock is  subordinate to the rights of the Eligible  Account  Holders and
Employee Plans to subscribe for the Common Stock.

      Other Members. Other Members (depositors and borrowers who are entitled to
vote at a special  meeting of members called to vote on the  Conversion) who are
not Eligible  Account Holders or Supplemental  Eligible  Account  Holders,  will
receive  non-transferable  subscription  rights to purchase up to the greater of
10,000  shares  ($100,000),  or one tenth of one  percent  (0.10%)  of the total
offering,  subject to maximum and minimum purchase  limitations and exclusive of
an  increase  in the total  number of shares  issued due to an  increase  in the
maximum  EVR of up to 15%,  to the  extent  such  stock is  available  following
subscriptions  by Eligible  Account  Holders,  Employee Plans,  and Supplemental
Eligible  Account  Holders.  If the  allocation  made pursuant to this paragraph
results  in an  oversubscription  when  added  to the  shares  of  Common  Stock
subscribed for by the Eligible  Account  Holders,  the Employee  Plans,  and the
Supplemental  Account Holders,  the  subscriptions of such Other Members will be
allocated among the subscribing  Other Members so as to permit each  subscribing
Other Member,  to the extent possible,  to purchase a number of shares of Common
Stock  sufficient  to make his or her total  allocation  equal to 100  shares of
Common Stock or the total number of shares  covered by the  subscription  of the
Other Member. Any remaining shares will be allocated among the subscribing Other
Members

                                      66





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.

      Members in Non-Qualified  States. The Company will make reasonable efforts
to comply with the  securities  laws of all states in the United States in which
persons  entitled to subscribe for the Common Stock pursuant to the Plan reside.
However, no person will be offered or allowed to purchase any Common Stock under
the Plan if he or she  resides in a foreign  country or in a state of the United
States with respect to which any of the following  apply:  (i) a small number of
persons otherwise eligible to subscribe for shares under the Plan reside in such
state or foreign country;  (ii) the granting of subscription  rights or offer or
sale of shares of Common Stock to such persons  would  require the  Association,
the Company,  or its employees to register,  under the  securities  laws of such
state or foreign  country,  as a broker or dealer or to  register  or  otherwise
qualify its securities for sale in such state or foreign country;  or (iii) such
registration  or  qualification  would be  impracticable  for reasons of cost or
otherwise.  No payments  will be made in lieu of the  granting  of  subscription
rights to any such person.

      Restrictions  on  Transfer  of  Subscription  Rights and  Shares.  The OTS
conversion  regulations prohibit any person with subscription rights,  including
Eligible Account  Holders,  Supplemental  Eligible  Account  Holders,  and Other
Members of the Association,  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  upon
their exercise. Such 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 such person is  purchasing  shares solely for his or
her own account and that such person has no agreement or understanding regarding
the sale or transfer of such shares.  The  regulations  also prohibit any person
from offering or making an  announcement  of an offer or intent to make an offer
to  purchase  such  subscription  rights or shares of Common  Stock prior to the
completion of the Conversion.

      The  Association  and the  Company  will  pursue  any and  all  legal  and
equitable   remedies  in  the  event  they  become  aware  of  the  transfer  of
subscription  rights  and will not honor  orders  known by them to  involve  the
transfer of such rights.

      Expiration  Date.  The  Subscription  Offering  will expire at 12:00 noon,
Eastern  Time,  on  ___________,  1997,  unless  the  Subscription  Offering  is
extended,  at the  discretion of the Board of Directors,  up to an additional 45
days with the approval of the OTS, 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

      To  the  extent  that  shares  remain  available  and  subject  to  market
conditions  prior to or at the  completion  of the  Subscription  Offering,  the
Company  may  offer  shares  pursuant  to the Plan,  to  selected  persons  in a
Community  Offering with a preference given to natural persons residing in Tyler
County,  West  Virginia.  Any orders  received in connection  with the Community
Offering, if any, will receive a lower priority than orders properly made in the
Subscription  Offering by persons exercising  Subscription Rights.  Common Stock
sold in the  Community  Offering will be sold at $10.00 per share and hence will
be sold at the same price as all other shares in the Conversion. The Company and
the Association  have the right to reject orders,  in whole or in part, in their
sole discretion in the Community Offering.


      No person (or persons acting  through a single  account) will be permitted
to purchase more than 10,000 shares or $100,000 of Common Stock in the Community
Offering.  No person,  together with any associate or group of persons acting in
concert,  will be permitted to purchase  more than 10,000  shares or $100,000 of
Common Stock in the Community Offering. To order Common Stock in connection with

                                      67





the Community  Offering,  if any, an executed stock order and account withdrawal
authorization  (if  applicable)  must  be  received  by  Trident  prior  to  the
termination of the Community Offering. The date by which orders must be received
in the Community Offering  ("Community Offering Expiration Date") will be set by
the Company at the time of  commencement  of the  Community  Offering;  provided
however,  if the Offerings are extended beyond __________,  1997, each purchaser
will have the opportunity to maintain,  modify,  or rescind his or her order. In
such  event,  all funds  received  in the  Community  Offering  will be promptly
returned  with  interest  to  each  purchaser  unless  he or  she  affirmatively
indicates otherwise.

      In the event the  Company  determines  to  conduct a  Community  Offering,
persons to whom a Prospectus  is  delivered  may order shares of Common Stock by
submitting a completed stock order and account  withdrawal  authorization and an
executed  certification along with immediately available funds to the Company by
not later than the Community  Offering  Expiration  Date (as  established by the
Company).  If the  aggregate  pro  forma  market  value of the  Company  and the
Association, as converted, is less than $5,100,000 or more than $7,935,000, each
purchaser will have the right to modify or rescind his or her order.

      If a Community Offering is held, the opportunity to order shares of Common
Stock in the Community  Offering is subject to the right of the  Association and
the Company,  in their sole  discretion,  to accept or reject any such orders in
whole or in part.

Syndicated Community Offering

      To  the  extent  that  shares  remain  available  and  subject  to  market
conditions  during  or at  the  completion  of  the  Subscription  Offering  and
Community  Offering,  the Company may offer shares  pursuant to the Plan, to the
general  public in a  Syndicated  Community  Offering  on a best  efforts  basis
through a  syndicate  of  selected  dealers to be formed and managed by Trident.
Neither  Trident nor any registered  broker-dealer  shall have any obligation to
take or  purchase  any shares of the Common  Stock in the  Syndicated  Community
Offering.  Any orders  received  in  connection  with the  Syndicated  Community
Offering, if any, will receive a lower priority than orders properly made in the
Subscription  Offering.  Common Stock sold in the Syndicated  Community Offering
will be sold at $10.00 per share and hence will be sold at the same price as all
other shares in the Conversion.

      If a  Syndicated  Community  Offering is held,  the  opportunity  to order
shares of Common Stock in the  Syndicated  Community  Offering is subject to the
right of the Association and the Company, in their sole discretion, to accept or
reject any such orders in whole or in part.

Ordering and Receiving Common Stock

      Use of  Order  Forms.  Rights  to  subscribe  may  only  be  exercised  by
completion of an Order Form or stock order and account withdrawal  authorization
("Stock  Order"),  if  applicable,  in the  case of the  Community  Offering  or
Syndicated  Community  Offering.  Any person  receiving  a Stock  Order Form who
desires  to  subscribe  for  shares  of  Common  Stock  must do so  prior to the
Expiration Date or, if applicable,  the Community  Offering  Expiration Date, by
delivering  (by mail or in person ) to the  Association a properly  executed and
completed Stock 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 consummation of the Conversion.
Once tendered,  subscription orders cannot be revoked without the consent of the
Association  and the Company  unless the  Conversion is not completed  within 45
days of the Expiration Date.


                                      68





      In the event a Stock  Order Form (i) is not  delivered  and is returned to
the Association by the United States Postal Service or the Association is unable
to  locate  the  addressee;  (ii)  is not  received  or is  received  after  the
Expiration Date or the Community Offering  Expiration Date; (iii) is defectively
completed or executed;  (iv) 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 amount of such required payment, but excluding subscriptions by the Employee
Plans) or, in the case of an institutional  investor in the Community  Offering,
by delivering  irrevocable  orders together with a legally binding commitment to
pay the full  purchase  price  prior to 48 hours  before the  completion  of the
Conversion;  or (v) is not mailed pursuant to a "no mail" order placed in effect
by the  account  holder,  the  subscription  rights  for the person to whom such
rights have been granted  will lapse as though such person  failed to return the
completed  Stock  Order Form  within the time  period  specified.  However,  the
Company may, but will not be required  to, waive any  irregularity  on any Stock
Order Form or require  the  submission  of  corrected  Stock  Order Forms or the
remittance of full payment for subscribed shares by such date as the Company may
otherwise specify. The waiver of an irregularity on a Stock Order Form in no way
obligates the Company to waive any other  irregularity  on any other Stock Order
Form.  Waivers will be considered on a case by case basis.  The  Association and
the  Company  reserve  the right in their  sole  discretion  to accept or reject
orders  received on photocopies or facsimile Stock Order Forms, or whose payment
is to be made by wire  transfer  or payment  from  private  third  parties.  The
interpretation  by the Association or Company of the terms and conditions of the
Plan and of the acceptability of the Stock Order Forms will be final, subject to
the authority of the OTS.

      To ensure  that each  purchaser  receives a  Prospectus  at least 48 hours
before the Expiration Date or, if applicable,  the Community Offering Expiration
Date, in accordance  with Rule 15c2-8 of the Exchange Act, no Prospectus will be
mailed any later than five days prior to such date or hand  delivered  any later
than two days prior to such date .  Execution  of the Order Form or Stock  Order
will confirm receipt or delivery in accordance with Rule 15c2-8.  Order Forms or
Stock Orders will only be distributed with a Prospectus.

      Payment  for  Shares.  For  subscriptions  to be  valid,  payment  for all
subscribed shares, computed on the basis of the Purchase Price, will be required
to accompany all properly  completed  Order Forms, on or prior to the expiration
date specified on the Order Form unless such date is extended by the Association
or the Company.  Employee Plans  subscribing for shares during the  Subscription
Offering may pay for such shares upon  consummation of the  Conversion.  Payment
for shares of Common Stock may be made (i) in cash, if delivered in person, (ii)
by check or money order,  or (iii) for shares of Common Stock  subscribed for in
the Subscription  Offering, by authorization of withdrawal from savings accounts
(including certificates of deposit) maintained with the Association. Appropriate
means by which such  withdrawals  may be  authorized  are  provided in the Order
Form.  Once  such 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
Conversion 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
Conversion  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 passbook
savings account rate subsequent to the withdrawal.  In the case of payments made
in cash or by check or money  order,  such funds will be placed in a  segregated
account and interest  will be paid by the  Association  at the passbook  savings
account rate from the date payment is received until the Conversion is completed
or terminated.  An executed Order Form, once received by the Company, may not be
modified,  amended, or rescinded without the consent of the Association,  unless
the  Conversion  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,

                                      69





or rescind their  subscription for a specified period of time. In the event that
the Conversion is not consummated for any reason,  all funds submitted  pursuant
to the Offerings will be promptly refunded with interest as described above.

      As indicated above,  Trident may enter into agreements with broker-dealers
(selected  dealers)  to  assist  in the  sale of the  shares  in the  Syndicated
Community  Offering.  See  also  "-  Plan  of  Distribution"  and  "-  Marketing
Arrangements."  No orders  may be placed or filled by or for a  selected  dealer
during the Subscription Offering.  After the close of the Subscription Offering,
Trident  will  instruct  selected  dealers  as to the  number  of  shares  to be
allocated  to each  selected  dealer.  Only after the close of the  Subscription
Offering and upon allocation of shares to selected  dealers may selected dealers
take  orders  from  their  customers.  During  the  Subscription  and  Community
Offerings,  selected dealers may only solicit indications of interest from their
customers to place  orders with the Company as of a certain date ("Order  Date")
for the purchase of shares of Common Stock.  When and if Trident and the Company
believe that enough indications of interest and orders have been received in the
Subscription  Offering and the Community  Offering and the Syndicated  Community
Offering to consummate  the  Conversion,  Trident will request,  as of the Order
Date,  selected  dealers to submit orders to purchase shares for which they have
previously  received  indications  of interest  from their  customers.  Selected
dealers will send  confirmations of the orders to such customers  promptly after
the Order Date.  Selected  dealers will debit the accounts of their customers on
the  "Settlement  Date"  which  date will be  promptly  after  the  Order  Date.
Customers who authorize  selected dealers to debit their brokerage  accounts are
required  to have the funds for  payment in their  account on but not before the
Settlement  Date. On the Settlement  Date,  selected dealers will remit funds to
the account  established  by the  Association  for each selected  dealer.  After
payment has been received by the Association from selected  dealers,  funds will
earn interest at the passbook savings account rate until the consummation of the
Conversion.  Funds will be promptly  returned,  with interest,  in the event the
Conversion is not consummated as described above.

      However,  selected  dealers who do not hold or receive funds for customers
or carry accounts of, or for,  customers  will (1) instruct their  customers who
wish  to  subscribe  in the  Offerings  to  make  their  checks  payable  to the
Association  and (2) will transmit  customer  checks directly to the Association
promptly after receipt by such selected dealer.

      Owners of  self-directed  IRAs may use the assets of such IRAs to purchase
shares  of  Common  Stock in the  Offerings,  provided  that  such  IRAs are not
maintained on deposit at the  Association.  Persons with IRAs  maintained at the
Association must have their accounts transferred to an unaffiliated  institution
or broker to purchase  shares of Common Stock in the Offerings.  Instructions on
how to  transfer  self-  directed  IRAs  maintained  at the  Association  can be
obtained  from the Stock  Information  Center  ((304)  ________)  located at the
Association's office.

      Federal  regulations  prohibit  the  Association  from  lending  funds  or
extending credit to any person to purchase the Common Stock in the Conversion.

      Delivery of Stock  Certificates.  Certificates  representing  Common Stock
issued in the Conversion will be mailed to the persons  entitled  thereto at the
address noted on the Order Form, as soon as practicable  following  consummation
of the Conversion. 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

      The  Common  Stock will be offered  in the  Offerings  principally  by the
distribution  of this  prospectus  and through  activities  conducted at a Stock
Information  Center located at the Association.  The Stock Information Center is
expected to operate during normal business hours throughout the Offerings.

                                      70





It is  expected  that a  registered  representative  employed  by  Trident  will
supervise the operation of the Stock  Information  Center.  Trident will oversee
the  mailing of  materials  relating  to the  Offerings,  respond  to  questions
regarding the  Conversion  and the Offerings  and assist with  processing  Stock
Order Forms.  It is expected  that  Association  and Company  personnel  will be
present in the Stock  Information  Center to perform  clerical  functions and to
answer questions related to the Conversion.

      Directors and  executive  officers of the Company may  participate  in the
solicitation  of offers to purchase  Common  Stock in  jurisdictions  where such
participation  is not  prohibited.  Other  employees  of  the  Company  and  the
Association  may  participate  in the  Offerings in  ministerial  capacities  or
perform clerical functions in effecting sales transactions. Such other employees
have been  instructed not to solicit offers to purchase  Common Stock or provide
advice  regarding  the  purchase  of  Common  Stock.  Questions  of  prospective
purchasers  may be directed to executive  officers of the Company or  registered
representatives  of  Trident.  The Company  will rely on Rule 3a4-1  promulgated
under  the  Exchange  Act,  and  sales of  Common  Stock  will be  conducted  in
accordance with Rule 3a4-1, so as to permit officers,  directors,  and employees
to participate in the sale of Common Stock. No officer, director, or employee of
the Company or the  Association  will be  compensated  in  connection  with such
person's solicitations or other participation in the Offerings by the payment of
commissions  or other  remuneration  based  either  directly  or  indirectly  on
transactions in the Common Stock.

Limitations on Purchases of Shares

      The Plan provides for certain additional limitations to be placed upon the
purchase  of  the  Common  Stock  by  eligible  subscribers  and  others  in the
Conversion.  Each  purchaser  must  purchase a minimum  of 25 shares;  provided,
however,  that the minimum number of shares  requirement  shall not apply if the
number of shares of Conversion Stock purchased times the price per share exceeds
$500.  No person (or persons  through a single  account)  may  subscribe  for or
purchase  more than 10,000 shares of Common Stock  ($100,000)  and no person (or
persons  through a single  account),  together  with any  associate  or group of
persons acting in concert, may subscribe for or purchase more than 10,000 shares
of Common Stock ($100,000),  except for the Employee Plans which may purchase up
to 10% of the Common Stock issued in the  Conversion,  but  currently  intend to
purchase 8% of the Common  Stock issued in the  Conversion.  Depending on market
conditions and the results of the Offerings, the Board of Directors, in its sole
discretion,  may  increase  or  decrease  the  purchase  limitation  without the
approval of the members of the Association and without resoliciting subscribers,
provided  that  the  maximum  purchase  limitation  may  not be  increased  to a
percentage in excess of 5%. The OTS regulations  governing the Conversion  limit
the number of shares  that  officers  and  directors  and their  associates  may
purchase.  In the aggregate,  the officers and directors or their associates may
not purchase more than 34% of the shares of the Common Stock issued  pursuant to
the  Conversion.  For purposes of the Plan,  the  directors are not deemed to be
acting in concert solely by reason of their Board membership.

      Requests to purchase additional shares of Common Stock under the Plan will
be allocated  by the Board of  Directors on a pro rata basis giving  priority in
accordance  with the priority  rights set forth above and in the Plan.  Pro rata
reduction  within each  subscription  rights category will be made in allocating
shares to the extent that the maximum purchase limitation is exceeded.

      In the event of an increase in the total  number of shares  offered in the
Conversion due to an increase in the EVR of up to 15% (the "Adjusted  Maximum"),
the additional shares will be allocated in the following order of priority:  (i)
to fill the Employee  Plans'  subscription  of up to 8% of the Adjusted  Maximum
number  of  shares;  (ii) in the  event  that  there is an  oversubscription  by
Eligible Account Holders, to fill unfulfilled  subscriptions of Eligible Account
Holders exclusive of the Adjusted  Maximum;  (iii) in the event that there is an
oversubscription  by Supplemental  Eligible Account Holders, to fill unfulfilled
subscriptions to Supplemental Eligible Account Holders exclusive of the Adjusted
Maximum;  and  (iv) in the  event  that  there is an  oversubscription  by Other
Members,  to fill unfulfilled  subscriptions  of Other Members  exclusive of the
Adjusted Maximum.

                                      71






      The term  "associate"  of a person is  defined in the Plan to mean (i) any
corporation or  organization  (other than the  Association  or a  majority-owned
subsidiary of the  Association) of which such person is an officer or partner or
is, directly or indirectly,  the beneficial owner of 10% or more of any class of
equity  securities,  (ii) any trust or other  estate in which such  person has a
substantial  beneficial interest or as to which such 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), and (iii) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who is a director  or officer of the  Association,  or any of its  parents or
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of such person,  and  therefore,  all shares  purchased by
such  corporation  would be included with the number of shares which such person
individually could purchase under the above limitations.

      The term "officer" is defined in the Plan to mean an executive  officer of
the Association and may include the Association's  Chairman of the Board,  Chief
Executive Officer,  President, Senior Vice Presidents, Vice Presidents in charge
of principal  business  functions,  Secretary and Treasurer and any other person
performing similar functions. All references herein to an officer shall have the
same meaning as used for an officer in the Plan.

      Each person  purchasing  shares of the Common Stock in the Conversion will
be deemed to confirm  that such  purchase  does not  conflict  with the  maximum
purchase  limitation.  In the event that such purchase limitation is violated by
any person (including any associate or group of persons  affiliated or otherwise
acting in concert with such  persons),  the  Association  will have the right to
purchase from such person at the Purchase Price per share all shares acquired by
such person in excess of such purchase limitation or, if such excess shares have
been sold by such person,  to receive the difference  between the Purchase Price
per share paid for such excess  shares and the price at which such excess shares
were sold by such person.  This right of the Association to purchase such excess
shares will be assignable by the Association.

      Common  Stock  purchased   pursuant  to  the  Conversion  will  be  freely
transferable,  except for shares  purchased  by  directors  and  officers of the
Association. For certain restrictions on the Common Stock purchased by directors
and officers, see "- Restrictions on Transferability by Directors and Officers."
In addition, under guidelines of the National Association of Securities Dealers,
Inc.  ("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 upon purchase of such
securities.

Plan of Distribution

      The Company and the Association have entered into an Agency Agreement with
Trident  under which  Trident  will  assist,  on a best  efforts  basis,  in the
distribution of the Common Stock in the  Conversion.  Trident is a broker-dealer
registered with the NASD. Specifically,  Trident will assist in the Subscription
Offering in the following  manner:  (i) training and educating the Company's and
the Association's employees regarding the procedures and regulatory requirements
of the stock  conversion  process;  (ii)  conducting  information  meetings  for
potential  subscribers,  if necessary;  (iii)  managing the sales efforts in the
Offerings; and (iv) keeping records of all stock subscriptions. Selected dealers
may also be used in the Offerings. See "- Marketing Arrangements."


                                      72





      Materials for the Offerings  have been  initially  distributed to eligible
subscribers by mail, with additional  copies available at the Stock  Information
Center. In the Subscription  Offering,  officers of the Company may be available
to answer questions about the Conversion. Such officers will not be permitted to
make statements  about the Association or the Company unless such information is
also set forth in this  Prospectus,  and they will not be  authorized  to render
investment  advice.  All  subscribers  for  the  shares  to be  offered  will be
instructed to send payment directly to the Association, where such funds will be
held in a segregated  special  escrow account and not released until the closing
of the Conversion or its termination.

Marketing Arrangements

      The  Association  and the Company have engaged  Trident as a financial and
marketing  advisor in  connection  with the  Offerings and Trident has agreed to
exercise its best efforts to assist the  Association in the sale of Common Stock
in the  Offerings.  Trident will receive a commission  of 2% of the total dollar
amount of Common Stock sold in the Subscription Offering and Community Offering,
if any,  excluding  subscriptions  by directors  and  executive  officers of the
Association  and the Company and their immediate  family members,  and the ESOP.
Trident  will also be  reimbursed  for its  reasonable  out-of-pocket  expenses,
including  legal  fees,  in an amount up to  $37,500.  The  Association  and the
Company  have agreed to  indemnify  Trident,  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. See "Pro Forma Data" for
further information regarding expenses of the Conversion.

      If the Company and the  Association  determine  to offer  shares of Common
Stock for sale in the Syndicated  Community Offering,  Trident will organize and
manage the syndicate of selected broker-dealers. Trident is directly responsible
for the payment of selling  commissions to other NASD firms and licensed brokers
participating in the Syndicated Community Offering.  Other firms may participate
under a selected  dealers  arrangement.  Trident and the  selected  dealers will
receive an  aggregate  commission  to be agreed upon  jointly by Trident and the
Association of the stock sold in the Syndicated Community Offering, and this fee
will be in lieu of the  commission to which Trident would  otherwise be entitled
if the stock were sold through the  Subscription and Community  Offerings.  Fees
paid to Trident and to any other  broker-dealer may be deemed to be underwriting
fees and Trident and such broker-dealers may be deemed to be underwriters.



                                      73





Shares to be Purchased by Management Pursuant to Subscription Rights

      The following  table sets forth certain  information as to the approximate
purchases  of  Common  Stock  by each  director  and  executive  officer  of the
Association  and by all  directors  and  officers  as a group,  including  their
"associates." All such shares will be purchased for investment  purposes and not
for purposes of resale. For purposes of the following table, it has been assumed
that 600,000  shares (the  midpoint of the EVR) of the Common Stock will be sold
at $10.00 per share and that  sufficient  shares  will be  available  to satisfy
subscriptions in all categories.




                                                            Aggregate
                                                Total        Price of       Percent
                                                Shares        Shares       of Shares
        Name              Position           Purchased(1)  Purchased(1)  Purchased(1)
- ---------------------- ---------------       ------------  ------------  ------------
                                                                
Ellen E. Thistle       Director                  2,500       $25,000         .42
Lester C. Doak         Chairman of the Board     1,000        10,000         .17
David W. Miller        Director                  9,000        90,000        1.50
Guy L. Nichols         Director                  1,000        10,000         .17
Gary L. Ward           Director                  1,000        10,000         .17
Dorsey R. Ash          Director                  1,500        15,000         .25
Charles P. LaRue       Director                  7,000        70,000        1.17
Margaret A. Peters     Director                    750         7,500         .13
James E. Willison      Director                    500         5,000         .08
Stanley M. Kiser       President, Chief
                       Executive Officer and
                       Director                  6,500        65,000        1.08
Cynthia R. Carson      Vice President and
                       Corporate Secretary       1,500        15,000         .25



- --------------------
(1)   Does not include shares to be purchased by the ESOP.


Stock Pricing

      Ferguson, a financial consulting and appraisal firm that is experienced in
the evaluation and appraisal of business entities, including thrift institutions
involved in the  conversion  process,  has been retained by the  Association  to
prepare an appraisal of the estimated pro forma market value of the Common Stock
to be sold pursuant to the Conversion, as well as other material.  Ferguson will
receive a fee of $19,500 plus out-of-pocket expenses. The Association has agreed
to indemnify  Ferguson  under  certain  circumstances  against  liabilities  and
expenses  (including  certain  legal  fees)  arising  out  of or  based  on  any
misstatement or untrue statement of a material fact contained in the information
supplied by the Association to Ferguson,  except where Ferguson is determined to
have been  negligent or failed to exercise due diligence in the  preparation  of
the appraisal.

      The appraisal  was prepared by Ferguson in reliance  upon the  information
contained herein, including the financial statements.  The appraisal contains an
analysis of a number of factors including, but not limited to, the Association's
financial  condition and operating trends,  the competitive  environment  within
which the Association operates,  operating trends of certain thrift institutions
and savings and loan  holding  companies,  relevant  economic  conditions,  both
nationally  and in the State of West  Virginia  which affect the  operations  of
thrift  institutions,  and stock  market  values  of  certain  institutions.  In
addition,  Ferguson has advised the Association  that it has considered and will
consider the effect of the  additional  capital raised by the sale of the Common
Stock on the estimated aggregate pro forma market value of

                                      74





such  shares.  The  appraisal  has been filed as an exhibit to the  registration
statement of which this prospectus is a part. See "Additional Information."

      On the basis of the above,  Ferguson has determined,  in its opinion, that
as of March 7, 1997,  the  estimated  aggregate  pro forma  market  value of the
Common  Stock to be issued in the  Conversion  was  $6,000,000.  The Company has
determined to offer the shares in the Conversion at a price of $10.00 per share.
By dividing the price per share into the estimated  aggregate value, the Company
initially plans to issue 600,000 shares. OTS regulations require,  however, that
the appraiser establish a range of value for the stock to allow for fluctuations
in the aggregate value of the stock due to changing market  conditions and other
factors. Accordingly,  Ferguson has established a range of value from $5,100,000
to $6,900,000  for this offering (the  Estimated  Valuation  Range) that will be
updated prior to consummation  of the Conversion.  If the final value is outside
the Estimated  Valuation Range, the total number of shares being offered will be
further adjusted and a new Estimated  Valuation Range may be established without
resolicitation  of subscriptions  and without the approval of the  Association's
members,  unless  required by the OTS or unless the final valuation is less than
$5,100,000  or more than  $7,935,000  (15% above the  maximum  of the  Estimated
Valuation Range).

      The Board of Directors has reviewed the independent  appraisal,  including
the stated methodology of the independent  appraiser and the assumptions used in
the preparation of the independent appraisal.  The Board of Directors is relying
upon the  expertise,  experience  and  independence  of the appraiser and is not
qualified  to  determine  the   appropriateness   of  the   assumptions  or  the
methodology.

      No sale of the  shares  will take  place  unless  prior  thereto  Ferguson
confirms to the OTS that,  to the best of  Ferguson's  knowledge  and  judgment,
nothing of a material  nature has occurred which would cause it to conclude that
the Purchase Price on an aggregate basis was  incompatible  with its estimate of
the aggregate pro forma market value of the Common Stock at the time of the sale
thereof.  If,  however,  the facts do not justify such a  statement,  an amended
Estimated  Valuation  Range  may  be set  and  subscribers  may be  resolicited.
Subscribers will not be resolicited in the event the final valuation is not less
than the minimum of the Estimated Valuation Range and is not more than 15% above
the Estimated Valuation Range.

      The  appraisal  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  appraisal,  Ferguson has relied upon and assumed the
accuracy and completeness of financial and statistical  information  provided by
the Association.  Ferguson did not independently verify the financial statements
and other  information  provided  by the  Association,  nor did  Ferguson  value
independently  the assets and  liabilities  of the  Association.  The  appraisal
considers the  Association  only as a going concern and should not be considered
as an indication of the liquidation value of the Association.  Moreover, because
such appraisal is necessarily  based upon estimates and  projections of 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 thereafter be able to
sell  such  shares  at  prices  within  the  estimated  range at the time of the
Offerings.

Number of Shares to be Issued in the Conversion

      Depending on market and financial conditions at the time of the completion
of the Offerings,  the Company may significantly increase or decrease the number
of shares to be issued in the Conversion.  No resolicitation of subscribers will
be made  and  subscribers  will not be  permitted  to  modify  or  cancel  their
subscriptions  unless  the  change  in the  number of shares to be issued in the
Conversion  results in an offering  which is either below the minimum of the EVR
or materially  above the maximum of the EVR,  provided that up to a 15% increase
in the maximum of the EVR will not be deemed to be material.  Any adjustments to
the EVR as a result of market and financial  conditions  would be subject to OTS
review.


                                      75





      In the event of a material  increase  in the  valuation,  the  Company may
increase the total number of shares to be issued in the Conversion.  An increase
in the total number of shares to be issued in the Conversion would decrease both
a subscriber's  ownership  interest and the pro forma equity and income on a per
share basis while  increasing  the pro forma net income and equity and income on
an aggregate  basis.  If the number of shares to be offered is to be  increased,
any person who subscribed in the Subscription Offering for the maximum number of
shares  permitted may be given the opportunity to purchase an additional  number
of shares  sufficient  to make the total  number of shares of the  Common  Stock
purchased  by such  subscriber  equal to the same  percentage  of the  increased
number  of shares of  Common  Stock to be  issued  in the  Conversion.  Purchase
limitations  will  be  based  on the  actual  number  of  shares  issued  in the
Conversion.

      In the event of a material reduction in the valuation, the Association may
decrease the number of shares to reflect fully the reduced valuation. A decrease
in the number of shares to be issued in the  Conversion  would  increase  both a
subscriber's  ownership  interest  and the pro forma equity on a per share basis
while decreasing equity on an aggregate basis. A decrease in the total number of
shares to be issued in the Conversion  would not affect  subscription  rights by
reducing  the  maximum  number of shares  that may be  purchased  under  various
purchase limitations and would not change the number of shares that a subscriber
may purchase unless the purchase  limitation was also changed.  However,  such a
decrease  could  reduce  the  amount  of  shares  allocated  in the  event of an
oversubscription.

Restrictions on Repurchase of Stock

      Generally,  within one year following the Conversion,  the Company may not
repurchase  Common  Stock  and  in the  second  and  third  year  following  the
Conversion,  the  Company  may  only  repurchase  Common  Stock  as  part  of an
open-market  stock  repurchase  program in an amount up to 5% of the outstanding
stock during each of those two years, provided the repurchase does not cause the
Association to become  undercapitalized and at least 10 days prior notice of the
repurchase is provided to the OTS. The OTS may disapprove the repurchase program
upon a determination  that (1) the repurchase program would adversely affect the
financial  condition  of the  Association,  (2)  the  information  submitted  is
insufficient  upon  which  to base a  conclusion  as to  whether  the  financial
condition would be adversely  affected,  or (3) a valid business purpose was not
demonstrated.  However,  the Regional Director of the OTS may permit repurchases
after six months following the Conversion and may permit additional  repurchases
during the second and third  year.  In  addition,  SEC rules also  restrict  the
method,  time,  price,  and  number  of  shares  of  Common  Stock  that  may be
repurchased by the Company and  affiliated  purchasers.  If, in the future,  the
rules and  regulations  regarding the repurchase of stock are  liberalized,  the
Company may utilize the rules and regulations then in effect.

Restrictions on Transferability by Directors and Officers

      Shares of the Common  Stock  purchased  by  directors  and officers of the
Company shall be subject to the  restriction  that said shares shall not be sold
for a period of one year following  completion of the  Conversion,  except for a
disposition  of shares in the  event of the death of the  stockholder  or in any
exchange of the Common Stock in connection  with a merger or  acquisition of the
Company  approved  by the  regulatory  authorities.  Accordingly,  shares of the
Common Stock issued by the Company to directors and officers shall bear a legend
giving appropriate notice of the foregoing  restriction,  and, in addition,  the
Company will give appropriate  instructions to the transfer agent for the Common
Stock with respect to the applicable restriction relating to the transfer of any
restricted  stock.  Any  shares  issued to  directors  and  officers  as a stock
dividend,  stock split,  or otherwise with respect to restricted  stock shall be
subject to the same restrictions.

      For a period of three  years  following  the  Conversion,  no  director or
officer of the  Association,  the Company or their  associates may,  without the
prior approval of the OTS, purchase any shares of

                                      76





Common Stock other than from or through a broker or dealer  registered  with the
SEC unless  the  purchase  involves  more than 1% of the  outstanding  shares of
Common Stock through an arm's length transaction.

Interpretation and Amendment of the Plan

      To the extent  permitted  by law, all  interpretations  of the Plan by the
Board  of  Directors  of  the   Association   will  be  final,   however,   such
interpretations shall have no binding effect on the OTS. The Plan provides that,
if deemed  necessary  or desirable  by the Board of  Directors,  the Plan may be
substantively amended by the Board of Directors as a result of comments from the
OTS or otherwise,  prior to the  solicitation of proxies from the members and at
any time  thereafter  with the  concurrence of the OTS, except that in the event
that the regulations under which the Plan was adopted are liberalized subsequent
to the  approval of the Plan by the OTS and the members at the Special  Meeting,
the Board of Directors may amend the Plan to conform to the regulations  without
further  approval  of the OTS or the  members of the  Association  to the extent
permitted  by law.  An  amendment  to the Plan that  would  result in a material
adverse change in the terms of the Conversion would require a resolicitation. In
the  event  of a  resolicitation,  subscriptions  for  which a  confirmation  or
modification was not received would be rescinded.

Conditions and Termination

      Completion  of the  Conversion  requires  the approval of the Plan and the
affirmative vote of not less than a majority of the total number of votes of the
members of the  Association  eligible to be cast at the Special  Meeting and the
sale of all shares of Common  Stock within 24 months  following  approval of the
Plan by  members.  If these  conditions  are not  satisfied,  the  Plan  will be
terminated and the Association  will continue its business in the mutual form of
organization.  The Plan may be  terminated by the Board of Directors at any time
prior to the Special  Meeting and, with the approval of the OTS, by the Board of
Directors at any time thereafter.

Other

      All  statements  made in  this  prospectus  are  hereby  qualified  by the
contents of the Plan, the material terms of which are set forth herein. The Plan
is attached to the Proxy  Statement.  Copies of the Plan are available  from the
Association and it should be consulted for further information.  Adoption of the
Plan by the Association's  members authorizes the Board of Directors to amend or
terminate the Plan.

              CERTAIN RESTRICTIONS ON ACQUISITION OF THE COMPANY

      Although the Boards of Directors  of the  Association  and the Company are
not aware of any  effort  that might be made to obtain  control  of the  Company
after  Conversion,  the Boards of Directors,  as discussed below,  believe it is
appropriate  to include  certain  provisions  in the  Company's  Certificate  of
Incorporation to protect the interests of the Company and its stockholders  from
takeovers  which the Board of Directors of the Company might conclude are not in
the  best   interests  of  the   Association,   the  Company  or  the  Company's
stockholders.

      The  following  discussion  is  a  general  summary  of  certain  material
provisions of the Company's  Certificate of Incorporation and Bylaws and certain
other  regulatory  provisions,  which may be  deemed to have an  "anti-takeover"
effect. The following  description of certain of these provisions is necessarily
general and, with respect to provisions  contained in the Company's  Certificate
of  Incorporation  and Bylaws and the  Association's  proposed stock charter and
bylaws,  reference should be made in each case to the document in question, each
of which is part of the  Association's  application to the OTS and the Company's
Registration Statement filed with the SEC. See "Additional Information."


                                      77





Provisions of the Company's Certificate of Incorporation and Bylaws

      Limitations on Voting Rights.  The  Certificate  of  Incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares held in excess of the Limit. In addition, for a period of five years from
the completion of the Conversion of the  Association,  no person may directly or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any class of an equity  security  of the  Company.  After five years from the
date of the  Conversion,  a  beneficial  holder  submitting  a proxy or  proxies
totalling more than 10% of the then  outstanding  shares of Common Stock will be
able to vote in the following  manner:  the number of votes which may be cast by
such a  beneficial  owner shall be a number  equal to the total  number of votes
that a single  record  owner of all Common  Stock owned by such person  would be
entitled to cast, multiplied by a fraction, the numerator of which is the number
of shares of such class or series which are both beneficially owned and owned of
record by such beneficial owner and the denominator of which is the total number
of shares of Common  Stock  beneficially  owned by such  beneficial  owner.  The
impact  of  these  provisions  on the  submission  of a  proxy  on  behalf  of a
beneficial  holder of more than 10% of the Common Stock is (1) to disregard  for
voting purposes and require divestiture of the amount of stock held in excess of
10% (if within five years of the Conversion more than 10% of the Common Stock is
beneficially  owned by a person) and (2) limit the vote on Common  Stock held by
the  beneficial  owner to 10% or  possibly  reduce the amount  that may be voted
below the 10% level (if more than 10% of the Common Stock is beneficially  owned
by a person more than five years after the Conversion).  Unless the grantor of a
revocable proxy is an affiliate or an associate of such a 10% holder or there is
an  arrangement,  agreement  or  understanding  with  such a 10%  holder,  these
provisions  would not  restrict  the  ability of such a 10% holder of  revocable
proxies  to  exercise  revocable  proxies  for which the 10% holder is neither a
beneficial nor record owner. A person is a beneficial  owner of a security if he
has the power to vote or direct the  voting of all or part of the voting  rights
of the security, or has the power to dispose of or direct the disposition of the
security.  The Certificate of  Incorporation of the Company further provide that
this provision  limiting  voting rights may only be amended upon the vote of 80%
of the outstanding shares of voting stock.

      Election of Directors.  Certain provisions of the Company's Certificate of
Incorporation and Bylaws will impede changes in majority control of the Board of
Directors. The Company's Certificate of Incorporation provides that the Board of
Directors of the Company will be divided into three  classes,  with directors in
each class  elected  for  three-year  staggered  terms  except  for the  initial
directors. Thus, it would take two annual elections to replace a majority of the
Company's  Board. The Company's  Certificate of Incorporation  provides that the
size of the Board of Directors may be increased or decreased  only if two-thirds
of the  directors  then in office  concur in such  action.  The  Certificate  of
Incorporation  also  provides  that  any  vacancy  occurring  in  the  Board  of
Directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office.  Finally, the Certificate of Incorporation
and the bylaws impose certain notice and information  requirements in connection
with the nomination by  stockholders  of candidates for election to the Board of
Directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

      The  Certificate  of  Incorporation  provides  that a director may only be
removed for cause by the  affirmative  vote of at least 80% of the shares of the
Company entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

      Restrictions on Call of Special Meetings. The Certificate of Incorporation
of the Company  provides that a special  meeting of  stockholders  may be called
only  pursuant to a resolution  adopted by a majority of the Board of Directors,
or a Committee  of the Board or other  person so  empowered  by the Bylaws.  The
Certificate of Incorporation also provides that any action required or permitted
to be taken

                                      78





by the  stockholders  of the  Company  may be taken only at an annual or special
meeting  and  prohibits  stockholder  action  by  written  consent  in lieu of a
meeting.

      Absence of Cumulative Voting.  The Company's  Certificate of Incorporation
provides  that there shall be no  cumulative  voting  rights in the  election of
directors.

      Authorized  Shares.  The  Certificate  of  Incorporation   authorizes  the
issuance of  2,000,000  shares of Common  Stock and 500,000  shares of preferred
stock ("Preferred  Stock").  The shares of Common Stock and Preferred Stock were
authorized  in an amount  greater  than that to be issued in the  Conversion  to
provide the Company's Board of Directors with as much flexibility as possible to
effect,  among other transactions,  financings,  acquisitions,  stock dividends,
stock splits and employee stock options.  However,  these additional  authorized
shares may also be used by the Board of Directors  consistent with its fiduciary
duty to deter  future  attempts  to gain  control of the  Company.  The Board of
Directors  also has sole  authority  to  determine  the terms of any one or more
series of Preferred  Stock,  including  voting  rights,  conversion  rates,  and
liquidation  preferences.  As a result of the ability to fix voting rights for a
series of Preferred  Stock,  the Board has the power,  to the extent  consistent
with its  fiduciary  duty,  to  issue a series  of  Preferred  Stock to  persons
friendly to management  in order to attempt to block a post-tender  offer merger
or other  transaction by which a third party seeks  control,  and thereby assist
management to retain its position.  The Company's  Board  currently has no plans
for the issuance of  additional  shares,  other than the issuance of  additional
shares upon exercise of stock options.

      Procedures  for  Certain   Business   Combinations.   The  Certificate  of
Incorporation  requires the affirmative  vote of at least 80% of the outstanding
shares of the Company  entitled to vote in the election of director in order for
the  Company  to engage in or enter into  certain  "Business  Combinations,"  as
defined  therein,  with any  Principal  Stockholder  (as  defined  below) or any
affiliates of the Principal  Stockholder,  unless the proposed  transaction  has
been approved in advance by the Company's  Board of Directors,  excluding  those
who were not directors  prior to the time the Principal  Stockholder  became the
Principal  Stockholder.  The term "Principal  Stockholder" is defined to include
any person and the  affiliates  and  associates  of the person  (other  than the
Company or its subsidiary) who beneficially owns, directly or indirectly, 10% or
more of the outstanding shares of voting stock of the Company.  Any amendment to
this provision  requires the  affirmative  vote of at least 80% of the shares of
the Company entitled to vote generally in an election of directors.

      Amendment to Certificate of  Incorporation  and Bylaws.  Amendments to the
Company's  Certificate of Incorporation  must be approved by the Company's Board
of Directors and also by a majority of the  outstanding  shares of the Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating to  restrictions  on the  acquisition and voting of greater
than 10% of the Common Stock;  number,  classification,  election and removal of
directors;  amendment of Bylaws; call of special stockholder meetings;  director
liability;  certain  business  combinations;   power  of  indemnification;   and
amendments  to  provisions  relating  to the  foregoing  in the  Certificate  of
Incorporation).

      The Bylaws may be amended by a majority  vote of the Board of Directors or
the affirmative vote of the holders of at least 80% of the outstanding shares of
the Company  entitled to vote in the  election  of  Directors  cast at a meeting
called for that purpose.

      Purpose and Takeover  Defensive  Effects of the Company's  Certificate  of
Incorporation  and Bylaws.  The Board of Directors of the  Association  believes
that the  provisions  described  above are prudent and will reduce the Company's
vulnerability to takeover attempts and certain other transactions which have not
been  negotiated with and approved by its Board of Directors.  These  provisions
will also assist the  Association  and the Company in the orderly  deployment of
the Conversion  proceeds into productive  assets during the initial period after
the Conversion.  The Board of Directors believe these provisions are in the best
interests of the Association and of the Company and its stockholders. In the

                                      79





judgment  of the Board of  Directors,  the  Company's  Board will be in the best
position  to  determine  the true value of the  Company  and to  negotiate  more
effectively  for  what  may  be in  the  best  interests  of  its  stockholders.
Accordingly, the Board of Directors believes that it is in the best interests of
the Company and its stockholders to encourage  potential  acquirors to negotiate
directly  with the Board of Directors  of the Company and that these  provisions
will encourage such negotiations and discourage hostile takeover attempts. It is
also the  view of the  Board of  Directors  that  these  provisions  should  not
discourage  persons  from  proposing  a merger  or other  transaction  at prices
reflective  of the true value of the Company and which is in the best  interests
of all stockholders.

      Attempts to take over financial  institutions and their holding  companies
have  become  increasingly  common.   Takeover  attempts  which  have  not  been
negotiated  with and approved by the Board of Directors  present to stockholders
the risk of a takeover on terms which may be less favorable than might otherwise
be  available.  A transaction  which is negotiated  and approved by the Board of
Directors,  on the other hand,  can be carefully  planned and  undertaken  at an
opportune  time in  order  to  obtain  maximum  value  for the  Company  and its
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of the
Company's assets.

      Effect of  Takeover  Defenses on  Stockholder  Interests.  An  unsolicited
takeover  proposal  can  seriously  disrupt the  business  and  management  of a
corporation  and  cause  it great  expense.  Although  a  tender  offer or other
takeover attempt may be made at a price  substantially  above the current market
prices,  such  offers are  sometimes  made for less than all of the  outstanding
shares of a target company. As a result,  stockholders may be presented with the
alternative  of partially  liquidating  their  investment  at a time that may be
disadvantageous,  or retaining  their  investment in an enterprise that is under
different  management  and whose  objectives  may not be similar to those of the
remaining stockholders.

      Potential  Negative Impact of Takeover Defenses on Stockholder  Interests.
Despite  the belief of the  Association  and the  Company as to the  benefits to
stockholders of these  provisions of the Company's  Certificate of Incorporation
and Bylaws,  these  provisions may also have the effect of discouraging a future
takeover  attempt  which  would not be  approved  by the  Company's  Board,  but
pursuant  to which  stockholders  may  receive a  substantial  premium for their
shares over  then-current  market prices.  As a result,  stockholders  who might
desire to participate in such a transaction  may not have any  opportunity to do
so.  Such  provisions  will also render the  removal of the  Company's  Board of
Directors  and of  management  more  difficult.  The Boards of  Directors of the
Association and the Company, however, have concluded that the potential benefits
outweigh the possible disadvantages.

      Pursuant  to  applicable  law,  at any  annual or  special  meeting of its
stockholders  after the  Conversion,  the Company may adopt  additional  charter
provisions  regarding the  acquisition  of its equity  securities  that would be
permitted  to a Delaware  corporation.  The Company and the  Association  do not
presently  intend  to  propose  the  adoption  of  further  restrictions  on the
acquisition of the Company's equity securities.

      Effect of  Employment  Agreement.  The  Association  has  entered  into an
employment  agreement with President Stanley M. Kiser that provides for payments
in the event of  termination  of  employment  following a change in control,  as
defined in the agreement,  of 2.99 times the five year average compensation paid
to  Mr.  Kiser.   At  December  31,  1996,  such  payment  would  have  totalled
approximately $149,000, rendering an acquisition, followed by termination of his
employment, more expensive to a possible acquiror as a result of this agreement.
See  "Management  of  the  Association   Executive   Compensation  -  Employment
Agreement."

      Federal Regulation. A federal regulation prohibits any person prior to the
completion of a conversion from transferring,  or entering into any agreement or
understanding to transfer, the legal or beneficial ownership of the subscription
rights issued under a plan of conversion or the stock to be issued

                                      80





upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  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 any converted savings institution if such person is, or
after  consummation 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 securities  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.

      Federal law provides that no company, "directly or indirectly or acting in
concert  with one or more  persons,  or  through  one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association at any time without the prior approval of the OTS. In addition,  any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Control in this context means  ownership  of,  control of, or
holding  proxies  representing  more than 25% of the voting  shares of a savings
association  or the power to control in any manner the election of a majority of
the directors of such institution.

      Federal law also 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  association  unless at least 60 days  prior  written  notice has been
given  to the OTS and the OTS  has not  objected  to the  proposed  acquisition.
Control is defined for this  purpose as the power,  directly or  indirectly,  to
direct the management or policies of a savings  association or to vote more than
25% of any class of voting  securities of a savings  association.  Under federal
law  (as  well  as  the  regulations   referred  to  below)  the  term  "savings
association"  includes  state  chartered  and federally  chartered  SAIF-insured
institutions,  federally  chartered  savings and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

      Federal regulations require that, prior to obtaining control of an insured
institution, a person, other than a company, must give 60 days notice to the OTS
and have received no OTS objection to such acquisition of control, and a company
must apply for and receive OTS approval of the acquisition.  Control, as defined
under  federal law,  involves a 25% voting stock test,  control in any manner of
the election of a majority of the institution's directors, or a determination by
the OTS that the acquiror has the power to direct,  or directly or indirectly to
exercise a  controlling  influence  over,  the  management  or  policies  of the
institution.  Acquisition of more than 10% of an institution's  voting stock, if
the acquiror also is subject to any one of either "control factors," constitutes
a rebuttable  determination of control under the regulations.  The determination
of control may be rebutted by submission to the OTS, prior to the acquisition of
stock  or  the  occurrence  of any  other  circumstances  giving  rise  to  such
determination,  of a statement setting forth facts and circumstances which would
support a finding that no control relationship will exist and containing certain
undertakings.  The  regulations  provide that persons or companies which acquire
beneficial   ownership  exceeding  10%  or  more  of  any  class  of  a  savings
association's  stock after the effective date of the regulations  must file with
the OTS a certification  that the holder is not in control of such  institution,
is not subject to a rebuttable determination of control, and will take no action
which would result in a  determination  or rebuttable  determination  of control
without prior notice to or approval of the OTS, as applicable.

                         DESCRIPTION OF CAPITAL STOCK

      The Company is authorized to issue  2,000,000  shares of the Common Stock,
$0.10 par value per share, and 500,000 shares of serial  preferred stock,  $0.10
par value per share. The Company currently expects to issue up to 690,000 shares
of Common  Stock in the  Conversion.  The  Company  does not intend to issue any
shares of serial  preferred stock in the  Conversion,  nor are there any present
plans to

                                      81





issue such preferred stock following the Conversion.  The aggregate par value of
the issued  shares will  constitute  the  capital  account of the  Company.  The
balance of the  purchase  price will be  recorded  for  accounting  purposes  as
additional  paid-in  capital.  See  "Capitalization."  The capital  stock of the
Company will  represent  nonwithdrawable  capital and will not be insured by the
Company, the Association, the FDIC, or any other government agency.

Common Stock

      Voting Rights.  Each share of the Common Stock will have the same relative
rights and will be  identical  in all  respects  with every  other  share of the
Common  Stock.  The holders of the Common  Stock will possess  exclusive  voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
Common  Stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the Common Stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

      Liquidation.  In  the  unlikely  event  of  the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company  (including  all  deposits  in  the  Association  and  accrued  interest
thereon); (ii) any accrued dividend claims; (iii) liquidation preferences of any
serial preferred stock which may be issued in the future; and (iv) any interests
in the liquidation  account  established  upon the Conversion for the benefit of
Eligible Account Holders and Supplemental  Eligible Account Holders who continue
their deposits at the Association.

      Restrictions on Acquisition of the Common Stock. See "Certain Restrictions
on  Acquisition  of  the  Company"  for  a  discussion  of  the  limitations  on
acquisition of shares of the Common Stock.

      Other  Characteristics.   Holders  of  the  Common  Stock  will  not  have
preemptive  rights with  respect to any  additional  shares of the Common  Stock
which may be  issued.  Therefore,  the  Board of  Directors  may sell  shares of
capital  stock of the Company  without  first  offering  such shares to existing
stockholders  of the  Company.  The  Common  Stock  is not  subject  to call for
redemption,  and the  outstanding  shares of Common  Stock when  issued and upon
receipt by the Company of the full  purchase  price  therefor will be fully paid
and non-assessable.

      Transfer  Agent and  Registrar.  American  Stock Transfer & Trust Co., New
York,  New York, is expected to act as the transfer  agent and registrar for the
Common Stock of the Company.

      Issuance of Additional Shares.  Except,  possibly,  pursuant to the RSP or
Option  Plan,  the  Company has no present  plans,  proposals,  arrangements  or
understandings to issue additional authorized shares of the Common Stock. In the
future,  the authorized  but unissued and unreserved  shares of the Common Stock
will be available for general corporate purposes, including, but not limited to,
possible   issuance  as  stock   dividends,   in  connection   with  mergers  or
acquisitions,  under a cash dividend  reinvestment  or stock purchase plan, in a
public or private offering, or under employee benefit plans. See "Risk Factors -
Possible Dilutive Effect of RSP and Stock Options and Effect of Purchases by the
RSP and ESOP" and "Pro Forma Data."  Normally no  stockholder  approval would be
required for the  issuance of these  shares,  except as  described  herein or as
otherwise  required  to approve a  transaction  in which  additional  authorized
shares of the Common Stock are to be issued.

      For additional information,  see "Dividends," "Regulation," and "Taxation"
with respect to restrictions  on the payment of cash dividends;  "- Restrictions
on Transferability  by Directors and Officers" relating to certain  restrictions
on the transferability of shares purchased by directors and

                                      82





officers;   and  "Certain  Restrictions  on  Acquisition  of  the  Company"  for
information regarding restrictions on acquiring Common Stock of the Company.

Serial Preferred Stock

      None of the 500,000  authorized  shares of serial  preferred  stock of the
Company will be issued in the Conversion. After the Conversion is completed, the
Board of Directors of the Company will be authorized  to issue serial  preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special  rights  of  such  shares  and  the  qualifications,   limitations,  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  Board of  Directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of the Common Stock.  The Board of Directors  has no present  intention to issue
any of the serial preferred stock.

                             LEGAL AND TAX MATTERS

      The legality of the Common Stock has been passed upon for the  Association
and the  Company by  Malizia,  Spidi,  Sloane & Fisch,  P.C.,  Washington,  D.C.
Certain  legal  matters for  Trident  may be passed upon by Housley  Kantarian &
Bronstein,  P.C.,  Washington,  D.C. The federal income tax  consequences of the
Conversion have been passed upon for the Association and the Company by Malizia,
Spidi,  Sloane & Fisch,  P.C.,  Washington,  D.C. The West  Virginia  income tax
consequences of the Conversion have been passed upon for the Association and the
Company by S.R. Snodgrass, A.C.

                                    EXPERTS

        The consolidated financial statements of the Association as of March 31,
1996 and for the three years ended March 31, 1996,  appearing in this prospectus
have  been  audited  by  S.R.  Snodgrass,  A.C.,  independent  certified  public
accountants,  as set forth in their report thereon  appearing  elsewhere herein,
and is included in reliance  upon such report  given upon the  authority of such
firm as experts in accounting and auditing.

      Ferguson  has  consented  to the  inclusion  herein  of a  summary  of its
appraisal  report setting forth its opinion as to the estimated pro forma market
value of the Common Stock to be issued in the Conversion and its opinion setting
forth the value of subscription rights and to the use of its name and statements
with respect to it appearing herein.

                           REGISTRATION REQUIREMENTS

      The Common  Stock of the Company  will be  registered  pursuant to Section
12(g) of the Exchange Act prior to  completion  of the  Conversion.  The Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restriction,  tender offer rules,  periodic  reporting and other requirements of
the SEC under the Exchange Act. The Company will not deregister the Common Stock
under  the  Exchange  Act for a period of at least  three  years  following  the
Conversion.

                            ADDITIONAL INFORMATION

      The  Company  has filed with the SEC a  registration  statement  under the
Securities  Act of 1933,  as amended,  with respect to the Common Stock  offered
hereby.  As permitted by the rules and  regulations of the SEC, this  prospectus
does not contain all the  information set forth in the  registration  statement.
Such  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 such material can be obtained

                                      83





from the SEC at prescribed  rates.  The SEC also  maintains an internet  address
("Web site") that contains reports,  proxy and information  statements and other
information   regarding   registrants,   including   the   Company,   that  file
electronically   with   the   SEC.   The   address   for   this   Web   site  is
"http://www.sec.gov."  The statements contained herein as to the contents of any
contract or other  document  filed as an exhibit to the  registration  statement
are, of necessity,  brief descriptions thereof and are not necessarily complete;
each such statement is qualified by reference to such contract or document.

      The  Association has filed an Application for Conversion with the OTS with
respect to the  Conversion.  Pursuant to the rules and  regulations  of the OTS,
this prospectus omits certain  information  contained in that  Application.  The
Application  may be examined at the principal  office of the OTS, 1700 G Street,
N.W., Washington, D.C. 20552 and at the Northeast Regional Office of the OTS, 10
Exchange Place, Jersey City, New Jersey 07302 without charge.

      A copy of the Certificate of  Incorporation  and Bylaws of the Company are
available without charge from the Association.

                                      84





          FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF SISTERSVILLE

                  Index to Consolidated Financial Statements




                                                                                           Page(s)
                                                                                           -------

                                                                                          
Independent Auditors' Report .............................................................   F-1

Consolidated Statements of Financial Condition as of December 31, 1996 and
   March 31, 1996 and 1995................................................................   F-2

Consolidated Statements of Operations for the nine months ended December 31, 1996
  and 1995 and for the years ended March 31, 1996, 1995 and 1994.......................... 

Consolidated  Statements of Changes in Equity for the nine months ended December
  31, 1996 and 1995 and for the years ended March 31, 1996, 1995, and 1994................   F-3

Consolidated Statements of Cash Flows for the nine months ended
  December 31, 1996 and 1995 and for the years Ended March 31, 1996,  1995, and 1994......   F-4

Notes to Consolidated Financial Statements ...............................................   F-5



All schedules  (other than  financial data  schedules)  are omitted  because the
required information is either not applicable or is included in the consolidated
financial statements or related notes.

Separate financial statements for the Company have not been included because the
Company will not engage in material transactions until after the Conversion. The
Company,   which  has  been  inactive  to  date,  has  no  significant   assets,
liabilities, revenues, expenses, or contingent liabilities.




                                      85










                         Independent Auditor's Report
                         ----------------------------


Board of Directors
First Federal Savings and Loan
 Association of Sistersville

We have audited the accompanying  consolidated statements of financial condition
of First Federal Savings and Loan  Association of Sistersville and Subsidiary as
of  March  31,  1996  and  1995,  and the  related  consolidated  statements  of
operations,  changes in equity,  and cash flows for the three  years ended March
31, 1996. These financial statements are the responsibility of the association's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of First Federal Savings and Loan
Association of  Sistersville  and Subsidiary at March 31, 1996 and 1995, and the
results of its operations,  changes in retained  earnings and cash flows for the
three  years  ended  March 31,  1996,  in  conformity  with  generally  accepted
accounting principles.

As discussed in Note 1, the  association  changed its method of  accounting  for
debt and equity securities in 1995.



/s/ S.R. Snodgrass, A.C.
Wheeling, West Virginia
May 2, 1996

                                     F-1


            First Federal Savings and Loan Association of Sistersville
                                  and Subsidiary
                  CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION


                                                                                           December 31,          March 31,

                                                                                               1996          1996        1995
                                                                                          --------------   ---------   ---------

                                                                                            (Unaudited)

                         ASSETS

Cash (including  interest bearing  short-term  deposits of $936,110 at 12/31/96;
                                                                                                                    
  $2,326,463 at 3/31/96; and $236,881 at 3/31/95)                                          $ 1,017,941   $ 2,424,571   $ 316,956

Investment securities:

   Available for sale (at market value)                                                      2,307,295     2,134,589     501,789

   Held to maturity (market value - $349,088 at 12/31/96; $784,267 at 3/31/96; and
     $6,932,984 at 3/31/95)                                                                    342,088       775,025   7,127,964

Term deposits                                                                                  400,000            --          --

Loans receivable, net                                                                       21,635,358    20,038,692  17,686,249

Real estate acquired in settlement of loans, net of reserve for overstated value                    --        28,646      28,646 
Office  properties and equipment,  at cost,  less  accumulated  depreciation  of
$244,611 at 12/31/96;  $23/31/96;  and $187,744 at 3/31/95                                     372,964       400,714     177,417

Accrued interest receivable - investments                                                       15,245        16,333      73,635

Accrued interest receivable - loans (net of reserve for uncollected interest of
  $4,638 at 12/31/96; and $-0- at 3/31/96 and 3/31/95)                                         127,442       123,028     106,041

Prepaid federal income taxes                                                                     5,739            --          --

Prepaid expenses and other assets                                                               34,278        25,028      35,415
                                                                                            -----------  ----------- -----------

     TOTAL ASSETS                                                                          $26,258,350   $25,966,626 $26,054,112
                                                                                           ===========   =========== ===========

                 LIABILITIES AND EQUITY

NOW and Money Market withdrawal accounts                                                   $ 2,612,815   $ 2,699,712 $ 2,905,029

Savings accounts                                                                            18,585,848    18,391,103  16,905,396
                                                                                            -----------  ----------- -----------

     Total deposits                                                                         21,198,663    21,090,815  19,810,425

Borrowed funds                                                                                      --            --   1,685,000

Accrued interest payable on savings                                                              7,465        14,420      13,350

Accrued compensation                                                                             8,575         4,780          --

Accrued federal income taxes                                                                        --        60,833      58,226

Deferred federal taxes                                                                         234,914        17,806     159,011

Other liabilities                                                                               61,785        71,291      51,033
                                                                                            -----------  ----------- -----------

     Total liabilities                                                                       21,511,402   21,418,945  21,777,045
                                                                                            -----------  ----------- -----------

Retained earnings-substantially restricted                                                    4,348,511    4,262,801   4,065,564

Unrealized gain on securities available for sale, net of applicable deferred income taxes       398,437      284,880     211,503
                                                                                            -----------  ----------- -----------

     Total equity                                                                             4,746,948    4,547,681   4,277,067
                                                                                            -----------  ----------- -----------
                                                                
     TOTAL LIABILITIES AND EQUITY                                                           $26,258,350  $25,966,626 $26,054,112
                                                                                            -----------  ----------- -----------

         The   accompanying   notes  are  an  integral  part  of  the  financial
statements.
                                           F-2





            First Federal Savings and Loan Association of Sistersville
                                  and Subsidiary
                   CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY





                                                                                    Net Unrealized
                                                                                      Gain (Loss)
                                                                                     on Securities
                                                                          Retained    Available for
                                                                          Earnings       Sale              Total
                                                                          --------  ----------------    -----------


                                                                                                      
Balance, March 31, 1993                                                   $3,587,470     $       --     $3,587,470

Net income for the year ended March 31, 1994                                 247,897             --        247,897
                                                                          ----------     ----------     ----------

Balance, March 31, 1994                                                    3,835,367             --      3,835,367

Effect of adopting FAS No. 115                                                    --        175,474        175,474

Net income for the year ended March 31, 1995                                 230,197            --         230,197

Change in fair value of securities available for sale                             --         36,029         36,029
                                                                          ----------     ----------     ----------

Balance, March 31, 1995                                                    4,065,564        211,503      4,277,067

Net income for the year ended March 31, 1996                                 197,237             --        197,237

Change in fair value of securities available for sale                             --         73,377         73,377
                                                                          ----------     ----------     ----------

Balance, March 31, 1996                                                    4,262,801        284,880      4,547,681

Net income for the nine months ended December 31, 1996                        85,710             --         85,710

Change in fair value of securities available for sale (unaudited)                 --        113,557        113,557
                                                                          ----------     ----------     ----------

Balance, December 31, 1996 (unaudited)                                    $4,348,511     $  398,437     $4,746,948
                                                                          ==========     ==========     ==========



         The   accompanying   notes  are  an  integral  part  of  the  financial
statements.

                                           F-3





            First Federal Savings and Loan Association of Sistersville
                                  and Subsidiary
                       CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                         Nine Months Ended
                                                                           December 31,                Year Ending March 31,
                                                                    -----------------------     --------------------------------
                                                                      1996         1995          1996          1995       1994
                                                                    --------      ---------     -------      -------     -------

                                         (Unaudite(Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES

                                                                                                                
  Net income                                                        $ 85,750      $148,009      $197,237     $230,197    $247,897 

   Adjustments  to  reconcile  net  income  to 
    net  cash  provided  by  operating activities:

    Depreciation                                                      30,376        17,781        26,491       18,404      12,495

    Deferred federal income taxes                                       (394)      (30,325)     (20,004)       20,019      22,035

    Provision for loan losses                                          5,583         5,600         6,800       27,900      10,321

    Federal Home Loan Bank stock dividend-                                --            --            --           --      (3,000)

    Net amortization/accretion of investment
      security premiums and discounts                                 (2,746)       (2,914)       (4,490)       1,511       5,698

    Gain on sale of real estate owned                                 (3,903)           --            --       (4,114)     (1,899)
 
    Loss on sale of investment securities-                                --          8,750        8,340           --          --

    Accrued interest receivable                                       (3,326)       37,942        40,315      (29,212)    (21,304)

    Prepaid income taxes                                              (5,739)           --            --       35,388          --

    Accrued federal income taxes                                     (60,833)       15,165         2,607       26,330      (11,971)

    Prepaid expenses and other assets                                 (9,250)       25,084        10,387      (11,759)     (48,885)

    Accrued interest payable on savings                               (6,955)        2,713         1,070       (1,098)      (3,459)

    Other liabilities and accrued expenses                            (5,711)       27,303        25,038      (31,693)     (28,110)
                                                                 ----------     ----------    ----------  -----------   ----------

      Net cash provided by operating activities                       22,812       255,108       293,791      281,873      236,038
                                                                 ----------     ----------    ----------  -----------   ----------

CASH FLOWS FROM INVESTING ACTIVITIES

    Proceeds from maturity of U.S. Government obligations                 --            --     2,800,000    1,200,000      400,000

    Proceeds from available-for-sale securities                      400,000     4,291,250     1,991,250           --           --

    Purchase of term deposits                                       (400,000)           --            --           --           --

    Purchase of Federal Home Loan Bank stock                              --            --       (23,900)     (28,000)          --

    Purchase of U.S. Government obligations                               --            --            --   (1,984,688)  (1,913,686)

    Principal payments on mortgage-backed loans                       35,035        47,550        60,115       64,952      127,652

    Net increase in loans                                         (1,602,249)   (2,231,557)   (2,359,243)  (3,509,515)  (1,415,031)

    Acquisition of office properties and equipment                    (2,627)     (183,365)     (249,788)     (63,289)     (15,618)

    Disposition of real estate owned                                  32,549            --            --       18,377           --
                                                                 ----------     ----------    ----------  -----------   ----------

       Net cash provided by (used in) investing activities        (1,537,292)    1,923,878     2,218,434   (4,302,163)  (2,816,683)
                                                                 ----------     ----------    ----------  -----------   ----------
CASH FLOWS FROM FINANCING ACTIVITIES

    Net increase in customer deposit accounts                        107,850       736,732     1,280,390       13,272    2,227,617

    Net increase (decrease) in borrowed funds                             --     (,685,000)   (1,685,000)   1,685,000           --
                                                                  ----------    ----------    ----------  -----------   ----------

        Net cash provided by (used in) financing activities          107,850      (948,268)     (404,610)   1,698,272    2,227,617
                                                                  ----------    ----------    ----------  -----------   ----------
        Increase (decrease) in cash and cash equivalents          (1,406,630)    1,230,718     2,107,615   (2,322,018)    (353,028)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                     2,424,571       316,956       316,956    2,638,974    2,992,002
                                                                  ----------    ----------    ----------  -----------   ----------
CASH AND CASH EQUIVALENTS, END OF PERIOD                          $1,017,941    $1,547,674    $2,424,571  $   316,956   $2,638,974
                                                                  ==========    ==========    ==========  ===========   ==========



         The   accompanying   notes  are  an  integral  part  of  the  financial
statements.

                                           F-4





    First Federal Savings and Loan Association of Sistersville and Subsidiary
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                   DECEMBER 31, 1996, MARCH 31, 1996 AND 1995

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

This  summary of  significant  accounting  policies is  presented  to assist the
reader in understanding and evaluating the consolidated  financial statements of
the  Association and  Subsidiary.  The accounting and reporting  policies of the
Association conform to generally accepted  accounting  principles and to general
practices  within the savings and loan industry.  The following is a description
of the more significant of those policies.

The consolidated  statements of financial  condition as of December 31, 1996 and
the consolidated statements of income, retained earnings, and cash flows for the
nine-month periods ended December 31, 1996 and 1995 are unaudited.  However,  in
the opinion of  management,  these  financial  statements  include all  material
adjustments  necessary for the fair presentation of the Association's  financial
position, consisting solely of normal and recurring adjustments.

Nature of Operations - The Association  provides savings and financing  services
primarily  to  individuals  through  its office  located in  Sistersville,  West
Virginia.  Primary  deposit  products  consist of savings,  NOW and Money Market
withdrawal  accounts,  and  certificates of deposit.  Primary  lending  products
consist of conventional mortgage, construction, and consumer loans.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the  Association  and its  wholly-owned  subsidiary,  First  Service
Corporation.  All significant  intercompany  accounts and transactions have been
eliminated in consolidation.

Investment  Securities - Effective  April 1, 1994, the  Association  adopted the
provisions  of  Statement  of  Financial  Accounting  Standards  (FAS) No.  115,
"Accounting for Certain  Investments in Debt and Equity  Securities."  Under FAS
No.  115,  investment  securities  in the  portfolio  are  classified  as either
available  for sale or held to  maturity.  The  Association  does not  currently
conduct short term purchase and sale transactions of investment securities which
would be classified as trading securities.

The initial  determination  of investments  classified as available for sale was
based  principally on the Association's  asset/liability  position and potential
liquidity needs.  These securities are available for sale at any time based upon
management's  assessment of changes in economic or financial market  conditions,
interest rate or prepayment risks, liquidity considerations,  and other factors.
Securities  classified as available  for sale are carried at market  value.  The
unrealized  holding  gains  (losses),   net  of  taxes,  related  to  securities
classified as available for sale are reflected as a component of equity.

All remaining  securities in the investment  portfolio are classified as held to
maturity.  The Association  purchases  these  securities with the intent and the
ability to hold until their maturity.  Securities classified as held to maturity
are carried at cost,  adjusted for  amortization  of premiums  and  accretion of
discounts.

Gains or losses on dispositions  of investment  securities are computed by using
the adjusted cost of the specific  certificates sold. Securities gains or losses
are shown separately as non-interest  income in the  Consolidated  Statements of
Operations.

The accounting  effect of adopting FAS No. 115 on April 1, 1994, was to increase
investments by $265,869 and increase  shareholders  equity by $175,474 after the
tax effect of $90,395.




                                       F-5




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

In  November,   1995,   the   Financial   Accounting   Standards   Board  issued
implementation  guidance on FAS No. 115. In accordance  with this guidance,  the
Association  reassessed  the  appropriateness  of  the  classifications  of  all
securities.  As a result,  securities  with an amortized  cost of $3,497,099 and
unrealized loss of $29,062 were transferred  from the held to maturity  category
to the available for sale category in December, 1995.

Reclassification  - Certain amounts for the year ended March 31, 1996, 1995, and
1994, have been reclassified to conform with the current period's presentation.

Office  Properties  and  Equipment  - Land is  carried  at cost;  buildings  and
equipment  are  stated  at cost,  less  accumulated  depreciation.  Maintenance,
repairs,  and minor  improvements are charged to operating expenses as incurred.
Major improvements and betterments are capitalized.

Depreciation  is computed on the  straight-line  method for financial  reporting
purposes over the following estimated useful lives:


Building and improvements                10 - 50 years

Furniture, fixtures and equipment         5 - 10 years


Real Estate Acquired in Settlement of Loans - Real estate acquired in settlement
of loans is carried at lower of cost (fair  value for real estate  acquired)  or
net realizable value.

Interest  and Fees on  Loans - Loans  receivable  are  stated  at  their  unpaid
principal balance,  net of the allowance for losses on loans.  Interest on loans
is  credited  to  income  as  earned  and is  accrued  only if it is  considered
collectible. An allowance for uncollected interest on mortgage loans is provided
for all accrued interest on loans which are delinquent 90 days or more.

Effective  April  1,  1995,  the  Association  adopted  Statement  of  Financial
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a Loan"
and  Statement  of  Financial  Accounting  Standards  No.  118,  "Accounting  by
Creditors for Impairment of a Loan-Income  Recognition and Disclosures" (FAS No.
114 and No. 118).  Impaired  loans as defined by FAS No. 114 and No. 118 exclude
certain  consumer loans and  residential  real estate loans.  Loan impairment is
measured  based on the present value of estimated  cash flows  discounted at the
loan's  effective  interest  rate or at the fair value of the  collateral if the
loan is collateral dependent. Since the adoption of FAS No. 114 and No. 118, the
Association had no loans which management has determined to be impaired.

Loan origination and commitment fees and certain direct loan  origination  costs
are deferred,  and the net amount  amortized over the  contractual  lives of the
related loans or commitments as an adjustment of the related loan's yield.


                                       F-6




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Allowance  for Loan Losses - The  allowance  for loan losses is  maintained at a
level which,  in  management's  judgment,  is adequate to absorb  credit  losses
inherent  in the  loan  portfolio.  The  amount  of the  allowance  is  based on
management's  evaluation of the collectibility of the loan portfolio,  including
the nature of the portfolio,  credit  concentrations,  trends in historical loss
experience,  specific  impaired loans, and economic  conditions.  Allowances for
impaired  loans  are  generally  determined  based on  collateral  values or the
present value of estimated cash flows. The allowance is increased by a provision
for loan losses, which is charged to expense and reduced by charge-offs,  net of
recoveries.  Changes in the allowance  relating to impaired loans are charged or
credited to the provision for loan losses.  Because of uncertainties inherent to
the estimation process,  management's  estimate of credit losses inherent in the
loan portfolio and the related allowance may change in the near term.

Income Taxes - In February 1992, the Financial Accounting Standards Board issued
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes". FAS No. 109 requires a change from the deferred method of accounting for
income taxes of APB Opinion 11 to the asset and  liability  method of accounting
for income taxes.  Under the asset and liability method of FAS No. 109, deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be  recovered  or settled.  Under FAS No. 109, the effect on deferred tax assets
and  liabilities  of a change in tax rates is recognized in income in the period
that includes the enactment date.

Retirement Plan - The retirement plan is a noncontributory plan for all eligible
employees and is funded through the Financial Institutions  Retirement Fund. All
past service costs have been funded and appropriately expensed.

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

NOTE 2 - CONSOLIDATED STATEMENTS OF CASH FLOWS

For the purpose of these  statements,  cash  equivalents  include  cash in other
banks and Federal Home Loan Bank demand accounts.

The Association  made federal income tax payments of $99,000 and $96,000 for the
nine months ended December 31, 1996 and 1995,  respectively.  Federal income tax
payments  for the years ended March 31, 1996,  1995,  and 1994,  were  $130,594,
$79,255, and $93,696, respectively.


                                       F-7




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 2 - CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

The Association paid interest on deposits and Federal Home Loan Bank advances of
$742,562  and  $721,161  for the nine months  ended  December 31, 1996 and 1995,
respectively.  Interest paid for the years ended March 31, 1996, 1995, and 1994,
was $975,666, $841,644, and $765,507, respectively.

NOTE 3 - INVESTMENTS

The carrying amounts and fair values of the Association's  investment securities
at December 31, 1996, and March 31, 1996 and 1995, are summarized as follows:


The carrying amounts and fair values of the Association's  investment securities
at December 31 are summarized as follows:




                                                      December 31, 1996 (Unaudited)
                                             --------------------------------------------------

                                               Gross          Gross
                                               Book        Unrealized    Unrealized     Fair
                                               Value          Gains        Losses       Value
                                             -----------   -----------   ----------   ---------

Securities Available for Sale:

Federal Home Loan Bank Stock
                                                                               
  (restricted)                               $  183,000   $       --   $     --     $  183,000

Federal Home Loan Mortgage
  Corporation stock                              22,231      625,544         --        647,775

U.S. Government and Federal Agencies          1,498,372           --       21,851    1,476,521
                                             ----------   ----------   ----------   ----------

   Total Available for Sale                   1,703,603      625,544       21,851    2,307,296
                                             ----------   ----------   ----------   ----------

Securities to be Held to Maturity:

Mortgage-backed Securities                      342,088        7,000         --        349,088
                                             ----------   ----------   ----------   ----------

   Total                                     $2,045,691   $  632,544   $   21,851   $2,656,384
                                             ==========   ==========   ==========   ==========





The gross realized losses were $-0- for December 31, 1996;  $8,340 for March 31,
1996, and December 31, 1995; and $-0- for March 31, 1995.



                                        F-8




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 3 - INVESTMENTS (CONTINUED)



                                                                March 31, 1996
                                              -------------------------------------------------

                                                Gross          Gross
                                                 Book        Unrealized    Unrealized    Fair
                                                Value          Gains        Losses       Value
                                              ---------      ----------    ----------   -------

Securities Available for Sale:

Federal Home Loan Bank Stock
                                                                               
  (restricted)                               $  183,000   $       --   $       --   $  183,000

Federal Home Loan Mortgage
  Corporation Stock                              22,231      460,228           --      482,459

U.S. Government and Federal Agencies          1,497,724           --       28,594    1,469,130
                                             ----------   ----------   ----------   ----------

   Total Available for Sale                   1,702,955      460,228       28,594    2,134,589
                                             ----------   ----------   ----------   ----------

Securities to be Held to Maturity:

U.S. Government and Federal Agencies            397,902        2,098         --        400,000

Mortgage-backed Securities                      377,123        7,144         --        384,267
                                             ----------   ----------   ----------   ----------

   Total Held to Maturity                       775,025        9,242         --        784,267
                                             ----------   ----------   ----------   ----------

   Total                                     $2,477,980   $  469,470   $   28,594   $2,918,856
                                             ==========   ==========   ==========   ==========






                                                              March 31, 1995
                                              -----------------------------------------------
                                               Gross         Gross
                                                Book      Unrealized     Unrealized     Fair
                                                Value        Gains         Losses       Value
                                              ---------   ----------     ----------    ------

Securities Available for Sale:

Federal Home Loan Bank Stock
                                                                               
  (restricted)                               $  159,100   $     --     $      --    $  159,100

Federal Home Loan Mortgage
  Corporation Stock                              22,231      320,458          --       342,689
                                             ----------   ----------   ----------   ----------

   Total Available for Sale                     181,331      320,458          --       501,789
                                             ----------   ----------   ----------   ----------



Securities to be Held to Maturity:

U.S. Government and Federal Agencies          6,690,726          590     198,128     6,493,188

Mortgage-backed Securities                      437,238        2,558          --       439,796
                                             ----------   ----------   ----------   ----------

   Total Held to Maturity                     7,127,964        3,148      198,128    6,932,984
                                             ----------   ----------   ----------   ----------

   Total                                     $7,309,295   $  323,606   $  198,128   $7,434,773
                                             ==========   ==========   ==========   ==========





                                        F-9




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 3 - INVESTMENTS (CONTINUED)

      The book value and fair value of  investment  securities  at December  31,
      1996,  and March 31, 1996 and 1995,  by  contractual  maturity,  are shown
      below. Expected maturities will differ from contractual maturities because
      borrowers may have the right to call or prepay obligations with of without
      call or prepayment penalties.



                                                        December 31, 1996 (Unaudited)
                                        ---------------------------------------------------
                                          Securities to be Held        Securities Available
                                               to Maturity                  for Sale
                                        --------------------------  -----------------------
                                           Amortized      Fair       Amortized     Fair
                                             Cost         Value        Cost        Value
                                        -------------- -----------  -----------  ----------

                                                                           
Due in one year or less                  $       --     $     --   $       --   $       --
  
Due from one year through five years             --           --    1,498,372    1,476,521

Due after five years through ten years           --           --           --           --

Equity securities                                --           --      205,231      830,775

Mortgage-backed securities                  342,088      349,088           --           --
                                         ----------   ----------   ----------   ----------

   Total                                 $  342,088   $  349,088   $1,703,603   $2,307,296
                                         ==========   ==========   ==========   ==========






                                                       March 31, 1996
                                          ------------------------------------------------
                                           Securities to be Held    Securities Available
                                                to Maturity               for Sale
                                          ------------------------  ----------------------
                                          Amortized       Fair      Amortized      Fair
                                             Cost         Value       Cost         Value
                                          ---------   ------------  -----------  ---------

                                                                           
Due in one year or less                  $  397,902   $  400,000  $        --     $     --

Due from one year through five years             --           --    1,497,724    1,469,130

Due after five years through ten years           --           --           --           --

Equity securities                                --           --      205,231      665,459

Mortgage-backed securities                  377,123      384,267           --           --
                                         ----------   ----------   ----------   ----------

   Total                                 $  775,025   $  784,267   $1,702,955   $2,134,589
                                         ==========   ==========   ==========   ==========






                                                                March 31, 1995
                                              ----------------------------------------------------
                                              Securities to be Held        Securities Available
                                                    to Maturity                  for Sale
                                              -----------------------   -------------------------

                                              Amortized       Fair        Amortized      Fair
                                                 Cost         Value          Cost        Value
                                              ----------   ----------   -------------  ---------

                                                                                
Due in one year or less                       $2,301,510   $2,293,282   $       --     $     --

Due from one year through five years           4,389,216    4,199,906           --           --

Due after five years through ten years                --           --           --           --

Equity securities                                     --           --      181,331      501,789

Mortgage-backed securities                       437,238      439,796           --           --
                                              ----------   ----------   ----------   ----------

   Total                                      $7,127,964   $6,932,984   $  181,331   $  501,789
                                              ==========   ==========   ==========   ==========




                                        F-10




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



NOTE 4 - LOANS RECEIVABLE


                                December 31,          March 31,
                                             --------------------------
                                   1996         1996           1995
                               -----------   -----------   ------------
                               (Unaudited)

Conventional mortgages-fixed
  rate                         $20,309,910   $18,879,312   $16,734,865

Construction loans                 757,655       358,800       346,200

Participation loans                 85,840        99,369       115,296

FHA mortgages                       69,746        87,109       113,451

VA mortgages                        88,142       103,039       125,794

Loans on savings                   312,046       404,904       344,567

Consumer loans                     805,175       812,341       722,454
                               -----------   -----------   -----------

     Total                     $21,635,358   $20,038,692   $17,686,249
                               ===========   ===========   ===========

Less:

Reserve for loan losses on
  mortgage loans                   130,000       126,750       123,000

Reserve for loan losses on
  consumer loans                    32,000        29,667        26,617

Undisbursed funds                  549,174       466,980       597,601

Income deferred to future
  operations                        81,982        82,785        69,160
                               -----------   -----------   -----------

  Loans receivable, net        $21,635,358   $20,038,692   $17,686,249
                               ===========   ===========   ===========



   The  participation  loans were not  originated by the  Association,  but were
   purchased,  in part, from various financial institutions who, as originators,
   are responsible for servicing the loans.

   Activity in the allowance for loan losses is summarized as follows:




                                         Nine Months Ended             Year Ended
                                            December 31,                March 31,
                                     ----------------------  --------------------------------
                                        1996        1995        1996        1995      1994
                                     ---------   ----------  ---------   ----------  --------

                                           (Unaudited)

                                                                         
Balance, beginning of period           $156,417   $149,617   $149,617   $120,470   $110,009

Provision charged to income               5,583      5,600      6,800     27,900     10,321

Charge-offs and recoveries, net              --         --         --      1,247        140
                                       --------   --------   --------   --------   --------

Balance, end of period                 $162,000   $155,217   $156,417   $149,617   $120,470
                                       ========   ========   ========   ========   ========






                                        F-11




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 5 - OFFICE PROPERTIES AND EQUIPMENT

   Office properties and equipment are summarized as follows:

                                December 31,       March 31,
                                              ------------------
                                    1996        1996      1995
                                 ---------    -------   --------
                                (Unaudited)

Land                              $ 38,500   $ 38,500   $ 38,500

Office buildings and
  improvements                     406,233    406,233    190,136

Furniture, fixtures, and
  equipment                        172,842    170,216    127,075

Construction and renovation in
  progress                              --         --      9,450
                                  --------   --------   --------

      Total                        617,575    614,949    365,161

Less accumulated depreciation      244,611    214,235    187,744
                                  --------   --------   --------

      Net office properties and
      equipment                   $372,964   $400,714   $177,417
                                  ========   ========   ========


   Depreciation charged to operations was $26,491,  $18,404, and $12,495 for the
   years ended March 31,  1996,  1995,  and 1994,  respectively  and $30,376 and
   $17,781 for the nine months ended December 31, 1996 and 1995.

NOTE 6 - DEPOSITS ANALYSIS

   The Association  has savings  accounts with interest rates ranging from 3.25%
   to 7.30% at  December  31,  1996.  The range of rates on savings was 3.25% to
   7.3% at March 31, 1996, and 3.25% to 7.9% at March 31, 1995.
   Such deposits are summarized as follows:





                                  Weighted    December 31, 1996      March 31, 1996            March 31, 1995
                                              -------------------  ----------------------     --------------------
  Interest Rate                   Average
      Paid                          Rate        Amount    Percent     Amount      Percent      Amount      Percent
- --------------------              --------    ---------  --------- ----------    --------     --------   ---------

                                                   (Unaudited)

                                                                                         
Savings - Passbook                4.00%     $ 8,491,661      40.1   $ 8,269,871      39.2    $ 8,934,578      45.1

Christmas Clubs                   3.50           15,527       0.1        32,032       0.2         34,907       0.2

3.25 TO 3.75 (NOW & MMDA         
  accounts)                       3.49        2,612,815      12.3     2,699,712      12.8      2,905,029      14.7

3.01 to 4.00                                         --       0.0        29,795       0.1        796,759       4.0

4.01 to 5.00                      4.80        3,960,059      18.7     4,423,114      21.0      3,297,890       6.6

5.01 to 6.00                      5.46        3,839,945      18.1     3,132,215      14.9      2,149,897      10.8

6.01 to 7.00                      6.64        1,919,984       9.1     2,136,366      10.1      1,103,559       5.6

7.01 to 8.00                      7.27          358,672       1.7       367,710       1.7        587,806       3.0
                                            -----------     -----   -----------     -----    -----------     -----

    Total                                   $21,198,663     100.0   $21,090,815     100.0    $19,810,425     100.0
                                            ===========     =====   ===========     =====    ===========     =====



                                        F-12




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 6 - DEPOSITS ANALYSIS (CONTINUED)

   The Association had jumbo certificates of deposit with a minimum denomination
   of $100,000 in the amount of $401,000 at December 31, 1996, $300,000 at March
   31, 1996, and $200,000 at March 31, 1995.

                                December 31,                 March 31,
                                                --------------------------------
                                    1996                1966             1995
                            ------------------  -----------------   ------------
                             (Unaudited)

Certificates of deposit:

  One year                      $ 5,686,133         $ 5,570,724     $ 4,373,204

  One to two years                2,199,492           1,852,575       1,162,986

  Two to three years              1,034,325           1,220,563       1,120,753

  Three to four years               692,571           1,085,954         304,110

  Four to five years                466,139             359,384         974,858
                                 ----------          ----------      ----------

                                 10,078,660          10,089,200       7,935,911

Passbook, NOW, and
  MMDA accounts                  11,120,003          11,001,615      11,874,514
                                 ----------          ----------      ----------

      Total                     $21,198,663         $21,090,815     $19,810,425
                                 ==========          ==========      ==========



NOTE 7 - REGULATORY MATTERS

   The  Association  is  subject  to  various  regulatory  capital  requirements
   administered  by  its  primary  federal  regulator,   the  Office  of  Thrift
   Supervision.  Failure to meet the minimum regulatory capital requirements can
   initiate certain mandatory,  and possible additional discretionary actions by
   regulators,  that if undertaken,  could have a direct  material affect on the
   Association's  financial  statements.  Under the regulatory  capital adequacy
   guidelines and the regulatory  framework for prompt  corrective  action,  the
   Association  must meet specific  capital  guidelines  involving  quantitative
   measures of the Association's  assets,  liabilities and certain  off-balance-
   sheet  items  as  calculated  under  regulatory  accounting  practices.   The
   Association's  capital amounts and classification under the prompt corrective
   action guidelines are also subject to qualitative judgement by the regulators
   about components, risk weighting, and other factors.

   Quantitative  measures  established by regulation to ensure capital  adequacy
   require the  Association to maintain  minimum  amounts and ratios of tangible
   capital,  tangible  equity,  core capital  (Tier 1),  leverage  capital,  and
   risk-based capital.

                                        F-13




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 7 - REGULATORY MATTERS (CONTINUED)

   As  of  December  31,  1996,  the  most  recent  notification  from  the  OTS
   categorized  the  Association  as "well  capitalized"  under  the  regulatory
   framework  for  prompt   corrective   action.  To  be  categorized  as  "well
   capitalized"  the Association must maintain  minimum total  risk-based,  core
   (Tier 1), leverage,  and tangible ratios set forth in the table below.  There
   are no conditions or events since that notification that management  believes
   have changed the institution's category.

   The Association's actual capital amounts and ratios are also presented in the
table.




                                                                                To Be Well
                                                                             Capitalized Under
                                                           For Capital       Prompt Corrective
                                        Actual           Adequacy Purposes   Action Provisions
                                  -------------------------------------------------------------

                                  Amount        Ratio    Amount    Ratio         Amount   Ratio
                                  ------        ----     ------    -----         ------   ------
 
                                      (In thousands)       (In thousands)         (In thousands)

As of December 31, 1996 (unaudited):



Total risk-based capital
                                                                          
  (To risk weighted assets        $4,505        36.09%   $  999    8.0%          $1,248   10.0%



Core (Tier 1) capital
  (To risk weighted assets)        4,349        35.84%      499    4.0%             749    6.0



Core (Tier 1) capital
  (To total assets)                4,349       16.82%       776    3.0%           Not Defined



Core (Tier 1) capital
  (To average assets)              4,349       16.66%       783    3.0%           1,305     5.0



Tangible capital
  (To total assets)                4,349       16.82%       388    1.5%           Not Defined





                                        F-14




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 8 - FEDERAL INCOME TAX

   The  Association  was  permitted  until  1996 a special  bad debts  deduction
   limited  generally in the current year to 8% of otherwise  taxable income and
   subject to certain  limitations  based on aggregate loans and savings account
   balances at the end of the year.  In 1996,  the bad debt  reserve  method for
   Thrifts was  repealed  and in the future bad debts for federal  income  taxes
   will be determined based primarily on the experience  method.  If the amounts
   that qualify as deductions for federal income tax purposes are later used for
   purposes  other  than for bad debt  losses,  they will be  subject to federal
   income tax at the then corporate rate.  Retained income at December 31, 1996,
   and  March 31,  1996 and  1995,  included  approximately  $696,000  for which
   federal income tax has not been provided.

   The provisions for Federal income taxes consist of:

                               Nine Months Ended
                                 December 31,         Year Ended March 31,
                            ---------------------------------------------------
                               1996     1995       1996        1995     1994
                            ---------------------------------------------------

                              (Unaudited)

Current                      $33,001   $106,369   $133,202   $105,585   $51,615

Deferred                       (443)   (25,528)   (20,004)     20,019    26,714
                            -------   --------  ---------      ------    ------



     Total                   $32,558   $ 80,841   $113,198   $125,604   $78,329
                              ======    =======    =======    =======    ======


   The following  temporary  differences gave rise to the deferred tax liability
at:



                                                     Nine Months Ended
                                                         December 31,             March 31,
                                                     -------------------    -------------------

                                                            1996              1995       1994
                                                           -------           ------     ------
                                                                           
Income and expense recognized in the financial                             
                                                                                   
statements on the accrual basis, but on the cash           $ 11,267         $ 11,710   $ 32,695
basis for tax purposes                                                     
                                                                           
Depreciation                                                 14,515           14,515     13,485
                                                                           
FHLB stock dividend (including redemptions)                   3,876            3,876      3,876
                                                           --------         --------   --------
                                                                           
                                                             29,658           30,101     50,056
                                                                           
Deferred tax liability arising from market                                 
adjustments of securities available for sale                205,256          146,705    108,955
                                                           --------         --------   --------
                                                                           
Total deferred tax liability                               $234,914         $176,806   $159,011
                                                           ========         ========   ========
                                                                     




                                        F-15




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 8 - FEDERAL INCOME TAX (CONTINUED)

   A  reconciliation  between the amount of reported  income tax expense and the
   amount  computed by applying  the  Federal  income tax rate to income  before
   income taxes is as follows:




                                                   Nine Months Ended
                                                      December 31,                       March 31,
                                                ----------------------     ------------------------------------
                                                    1996       1995           1996         1995         1994
                                                ----------   ---------     ---------    ---------    ----------

                                                       (Unaudited)

                                                                                            
Tax at statutory rate                            $  40,211    $  77,809    $ 105,548    $ 120,972    $ 109,326

  Increase (decrease) in taxes resulting from:

    Bad debt deduction                               1,898        2,184        2,312        9,486       (3,509)

    Surtax exemption                                (7,082)      (1,762)      (2,040)        --         (1,143)

    Others, net                                     (2,469)       2,610        7,378       (4,854)     (26,345)
                                                 ---------    ---------    ---------    ---------    ---------

     Total                                       $  32,558    $  80,841    $ 113,198    $ 125,604    $  78,329
                                                 =========    =========    =========    =========    =========



NOTE 9 - RETIREMENT PLAN

   The Association  participates in the Financial  Institutions  Retirement Fund
   covering all officers and employees. The plan is noncontributory and benefits
   are funded by the Association's  monthly  contribution to the Trust Fund. All
   prior  service  pension costs have been paid.  Pension  expense for the years
   ended March 31, 1996 and 1995, amounted to $17,225 and $7,367,  respectively.
   Pension  expense  for the nine  months  ended  December  31,  1996 and  1995,
   amounted to $9,150 and $12,650, respectively.


NOTE 10 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

   The Association 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 risk in
   excess of the amount  recognized in the consolidated  statements of financial
   condition.  The contract amounts of these  instruments  reflect the extent of
   involvement  the   institution   has  in  particular   classes  of  financial
   instruments.  The  institution  uses  the  same  credit  policies  in  making
   commitments  and  conditional  obligations  as it does  for  on-balance-sheet
   instruments.



                                        F-16




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 10 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK (CONTINUED)

   The  following  represents  financial   instruments  whose  contract  amounts
represent credit risk at:

                                December 31,        March 31,

                                    1996        1996        1995
                                -----------  ----------  ----------

                                (Unaudited)

Commitments to originate loans   $ 138,000   $ 291,000   $ 378,700

Loans in process                   549,174     466,980     597,601



   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.  The  institution  evaluates  each
   customer's creditworthiness on a case-by-case basis. The amount of collateral
   obtained, if deemed necessary by the institution upon extension of credit, is
   based on management's credit evaluation of the counterparty.  Collateral held
   consists primarily of single-family residences.

   Concentration of Credit Risk

   The  Association's  real estate loans and loan  commitments are primarily for
   properties  located  throughout  Northern West  Virginia.  Repayment of these
   loans is in part dependent upon the economic  conditions in this region.  The
   Association  evaluates  each  customer's  creditworthiness  on a case-by-case
   basis. The Association  requires collateral on all real estate exposure which
   consists primarily of residential properties.


NOTE 11 - RELATED PARTY TRANSACTIONS

   Directors and officers of the  Association  and its  wholly-owned  subsidiary
   were customers of, and had other  transactions  with, the  Association in the
   ordinary  course of business  during the years ended March 31, 1996 and 1995,
   and for the nine months ended December 31, 1996

   Loans  and  commitments   included  in  such   transactions  were  made  with
   substantially  the same terms and collateral as those  prevailing at the time
   for  comparable  transactions  with other  persons.  Loans to  directors  and
   officers  did not  involve  more than the normal risk of  collectibility,  or
   present other  unfavorable  features.  The loans to directors and officers at
   December  31,  1996,  March 31,  1996 and 1995,  were  $53,000,  $88,052  and
   $154,298, respectively, in the aggregate amount.


                                        F-17




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 12 - FAIR VALUE OF FINANCIAL INSTRUMENTS

   The following  methods and assumptions were used in estimating fair values of
   financial instruments as disclosed herein:

      Cash and Cash Equivalents:  For those short-term instruments, the carrying
      amount is a reasonable estimate of fair value.

      Investment  Securities and Securities  Held for Sale: For debt  securities
      and marketable  equity  securities  held for  investment  purposes and for
      sale, fair values are based on quoted market prices or dealer quotes. If a
      quoted market price is not available, fair value is estimated using quoted
      market prices for similar securities.

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

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

   The estimated fair values of the Association's  financial  instruments are as
follows:




                                              December 31, 1996              March 31, 1996
                                      ------------------------------- -----------------------------
                                        Carrying          Estimated     Carrying        Estimated
                                         Amount          Fair Value      Amount        Fair Value
                                      -------------    -------------- -----------     -------------
                                      (Unaudited)

Financial Assets:

                                                                                   
   Cash and cash equivalents           $1,018,000        $1,018,000    $2,425,000       $2,425,000

   Term deposits                          400,000           400,000            --               --

   Securities available for             2,307,000         2,307,000     2,135,000        2,135,000

   Securities held to maturity            342,000           349,000       775,000          784,000

   Loans, net                          21,635,000        22,052,000    20,039,000       20,456,000



Financial Liabilities:

   Deposits                            21,199,000        21,174,000    21,091,000       21,064,000





                                        F-18




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 13 - DEPOSIT INSURANCE

   Savings  Association  Insurance  Fund  member  institutions  were  assessed a
   one-time deposit  insurance  premium to recapitalize the Fund. The assessment
   totaled approximately  $129,000 and was recorded during the nine months ended
   December 31, 1996. The premium was based on deposits as of March 31, 1995.

NOTE 14 - CONVERSION AND REORGANIZATION (UNAUDITED)

   On December 5, 1996,  the Board of Directors of the  Association,  subject to
   regulatory  approval,  adopted the Plan of  Conversion  pursuant to which the
   Association proposed to convert from a federally-chartered mutual savings and
   loan to a federally-chartered stock savings institution and concurrently form
   a  Savings  and Loan  Holding  Company.  The  conversion  is  expected  to be
   accomplished  through amendment of the Association's  federal charter and the
   sale of the  holding  company's  common  stock in an amount  equal to the pro
   forma market value of the Association  after giving effect of the conversion.
   A  subscription  offering of the sale of the holding  company's  common stock
   will be offered  initially  to the  Association's  depositors,  then to other
   members and directors, officers, and employees of the Association. Any shares
   of the holding  company's common stock not sold in the subscription  offering
   will be offered for sale to the general  public in the  Association's  market
   area.

   Conversion  costs will be  deferred  and  deducted  from the  proceeds of the
   shares sold in the  conversion.  At December 31, 1996,  the  Association  had
   incurred  approximately  $20,000 in conversion  costs.  In the event that the
   conversion is not completed, any deferred conversion costs will be charged to
   operations.

   In accordance with  regulations,  at the time that the  Association  converts
   from a mutual savings association to a stock savings  institution,  a portion
   of  retained  earnings  will be  restricted  by  establishing  a  liquidation
   account.  The  liquidation  account  will be  maintained  for the  benefit of
   eligible  account  holders who  continue to  maintain  their  accounts at the
   Association  after the conversion.  The  liquidation  account will be reduced
   annually to the extent that  eligible  account  holders  have  reduced  their
   qualifying  deposits.  Subsequent  increases  will not  restore  an  eligible
   account  holder's  interest  in the  liquidation  account.  In the event of a
   complete liquidation of the Association, each account holder will be entitled
   to  receive  a  distribution  from  the  liquidation  account  in  an  amount
   proportionate  to the current adjusted  qualifying  balances of accounts then
   held. The  Association  may not pay dividends if those dividends would reduce
   equity capital below required liquidation account amount.



                                        F-19




           First Federal Savings and Loan Association of Sistersville
                                 and Subsidiary
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


NOTE 15 - CONSOLIDATED SUBSIDIARY

   The following  condensed  statements  summarize  the  financial  position and
   operating results of the Association's wholly-owned subsidiary:

                                   First Service Corporation
                               STATEMENTS OF FINANCIAL CONDITION

                               December 31,            March 31,

                                  1996          1995            1996
                               ----------    ----------      ----------
                              (Unaudited)

                                                ASSETS

Cash                             $ 1,000       $ 1,000        $ 1,000
                                  ======        ======         ======



                                 LIABILITIES AND STOCKHOLDERS' EQUITY

Capital stock                    $ 1,000       $ 1,000        $ 1,000
                                  ======        ======         ======


                           First Service Corporation
                           STATEMENTS OF OPERATIONS


                            Nine Months Ended
                              December 31,           Year Ended March 31,

                            1996       1995       1996       1995       1994
                         ----------  ---------  ---------  ---------  ------

                               (Unaudited)

Net income               $       -  $       -  $       -  $       - $       -
                          ========   ========   ========   ========  ========


                           First Service Corporation
                        STATEMENTS OF RETAINED EARNINGS


                            Nine Months Ended
                              December 31,           Year Ended March 31,

                            1996       1995       1996       1995       1994
                         ----------  ---------  ---------  ---------  ------

                              (Unaudited)

Retained earnings, beginnin$       -  $       -  $       -  $       - $       -

Net income for the year            -          -          -          -         -
                            --------   --------   --------   --------  --------

Retained earnings, ending  $       -  $       -  $       -  $       - $       -
                            ========   ========   ========   ========  ========


First Service Corporation had no activity during the years ended March 31, 1996,
1995,  and 1994,  nor did it have any activity for the nine month  periods ended
December 31, 1996 and 1995.

                                     F-20








No dealer,  salesman or other person has been authorized to give any information
or to make any  representations  not contained in this  prospectus in connection
with the  offering  made  hereby,  and, if given or made,  such  information  or
representations  must  not be  relied  upon as  having  been  authorized  by the
Association  or the  Company or Trident  Securities.  This  prospectus  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 such offer
                                                                                                     
or  solicitation  would be unlawful.  Neither the delivery of this prospectus by                  Up to 690,000 Shares
the Association or the Company or Trident Securities nor any sale made hereunder                 (Anticipated Maximum)
shall in any  circumstances  create an implication that there has been no change                      Common Stock
in the affairs of the  Association  or the Company  since any of the dates as of
which information is furnished herein or since the date hereof.

                               TABLE OF CONTENTS
                                                            Page
                                                            ----
Summary...................................................    (i)
Selected Financial and Other Data.........................                                     SISTERSVILLE BANCORP, INC.
Risk Factors..............................................     1                             (Proposed Holding Company for
Sistersville Bancorp, Inc.................................                                    First Federal Savings Bank)
First Federal Savings and Loan Association of Sistersville
Use of Proceeds...........................................
Dividends.................................................
Market for the Common Stock...............................
Capitalization............................................
Pro Forma Data............................................
Historical and Pro Forma Capital Compliance...............                                             ----------
Consolidated Statements of Operations.....................                                             PROSPECTUS
Management's Discussion and Analysis of Financial
  Condition and Results of Operations.....................                                             ----------
Business of the Company...................................
Business of the Association...............................
Regulation................................................
Taxation..................................................
Management of the Company.................................
Management of the Association.............................                                      TRIDENT SECURITIES, INC.
The Conversion............................................
Certain Restrictions on Acquisition of
  the Company.............................................
Description of Capital Stock..............................
Legal and Tax Matters.....................................
Experts...................................................
Registration Requirements.................................                                        Dated May _____, 1997
Additional Information....................................
Index to Consolidated Financial Statements................


   Until the later of  ___________,  1997, or 25 days after  commencement of the
offering of Common Stock, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required              THESE SECURITIES ARE NOT DEPOSITS 
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to              AND ARE NOT FEDERALLY INSURED OR 
deliver a  prospectus  when  acting as  underwriters  and with  respect to their              GUARANTEED
unsold allotments or subscriptions.


















****





                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.    Other Expenses of Issuance and Distribution

*     Legal fees....................................................  $134,000
*     Consulting fees and expenses..................................    37,500
*     Printing, Postage and Mailing.................................    70,000
*     Appraisal.....................................................    24,600
*     Accounting fees...............................................    40,000
*     Data processing...............................................    10,000
*     Filing fees...................................................    35,000
*     Nasdaq listing fees...........................................     6,000
*     Transfer agent................................................     5,000
*     Miscellaneous expenses........................................    20,000
                                                                       -------
*     TOTAL...........................................................$382,100
                                                                      ========
                                                                     

- -----------------
*     Estimated

Item 14.    Indemnification of Officers and Directors.

      Section  145  of  the  Delaware   General   Corporation   Law  sets  forth
circumstances  under which  directors,  officers,  employees,  and agents may be
insured  or  indemnified  against  liability  which  they  may  incur  in  their
capacities as such.

     The Certificate of Incorporation of Sistersville  Bancorp, Inc. attached as
Exhibit  3(i) hereto,  requires  indemnification  of  directors,  officers,  and
employees to the fullest extent permitted by Delaware law.

      The Company may purchase  and  maintain  insurance on behalf of any person
who is or was a director,  officer,  employee,  or agent of the Company or is or
was serving at the request of the Company as a director,  officer,  employee, or
agent of  another  corporation,  partnership,  joint  venture,  trust,  or other
enterprise against any liability asserted against the person and incurred by the
person in any such capacity or arising out of his status as such, whether or not
the Company would have the power to indemnify the person  against such liability
under the provisions of the Certificate of Incorporation.

      The registrant  believes that these  provisions  assist the registrant in,
among other  things,  attracting  and retaining  qualified  persons to serve the
registrant and its subsidiary.  However, a result of such provisions could be to
increase the expenses of the  registrant and  effectively  reduce the ability of
stockholders  to sue on behalf of the  registrant  since  certain suits could be
barred or amounts that might  otherwise be obtained on behalf of the  registrant
could be required to be repaid by the registrant to an indemnified party.

Item 15.    Recent Sales of Unregistered Securities.

            Not Applicable







Item 16.    Exhibits and Financial Statement Schedules:

            The  financial  statements  and  exhibits  filed  as  part  of  this
            Registration Statement are as follows:

             (a)  List of Exhibits:

             1.1  Agency Agreement with Trident Securities, Inc.*

             2    Plan of Conversion of First Federal Savings and Loan
                  Association of Sistersville

             3(i) Certificate of Incorporation of Sistersville Bancorp, Inc.

             3(ii)Bylaws of Sistersville Bancorp, Inc.

             4    Specimen Stock Certificate of Sistersville Bancorp, Inc.

             5.1  Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding
                  legality of securities registered

             5.2  Opinion of Ferguson & Company as to the value of subscription
                  rights

             8.1  Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*

             8.2  State Tax Opinion of S.R. Snodgrass, A.C.

            10.1  Employment Agreement with Stanley M. Kiser

            23.1  Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in
                  its opinions filed as Exhibits 5.1 and 8.1)

            23.2  Consent of S.R. Snodgrass, A.C.

            23.3  Consent of Ferguson & Company

*     To be filed by amendment






            24    Power of Attorney (reference is made to the signature page)

            27    Financial Data Schedule**

            99.1  Stock Order Form*

            99.2  Marketing Materials*

            (b)   Financial Statements Schedules***

*     To be filed by amendment

**    Electronic filing only

***   All schedules  are omitted  because they are not required or applicable or
      the required information is shown in the financial statements or the notes
      thereto.

Item 17. Undertakings

      The undersigned registrant hereby undertakes:

      (1) To file,  during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

              (i)To include any prospectus required by section 10(a)(3)  of  the
Securities Act of 1933 ("Securities Act");

             (ii)To  reflect in the prospectus any facts or events arising after
the  effective  date  of  the   registration   statement  (or  the  most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high and of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

            (iii)To include any material information with respect to the plan of
distribution  not  previously  disclosed  in the  registration  statement or any
material change to such information in the registration statement.

      (2)  That,  for  the  purpose  of  determining  any  liability  under  the
Securities Act, each such  post-effective  amendment shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such securities at that time shall be the initial bona fide offering
thereof.

      (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.






      (4)  The  undersigned  registrant  hereby  undertakes  to  provide  to the
underwriter   at  the  closing   specified  in  the   underwriting   agreements,
certificates in such  denominations  and registered in such names as required by
the underwriter to permit prompt delivery to each purchaser.

      (5)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act, and is therefore,  unenforceable.  In the event that a claim for
indemnification against liabilities (other than the payment by the registrant of
expenses  incurred or paid by a director,  officer or controlling  person of the
registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such director,  officer or controlling person in connection with the
securities being  registered,  the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,  submit to a court
of appropriate  jurisdiction the question whether such  indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.






                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this  registration  statement  to be signed on its behalf by the
undersigned,  thereunto duly authorized,  in Sistersville,  West Virginia, as of
March 11, 1997.

                                    SISTERSVILLE BANCORP, INC.

                                    By: /s/ Stanley M. Kiser
                                        --------------------------------------
                                        Stanley M. Kiser
                                        President
                                        (Duly Authorized Representative)

      We the undersigned directors and officers of Sistersville Bancorp, Inc. do
hereby  severally  constitute  and appoint  Stanley M. Kiser our true and lawful
attorney  and  agent,  to do any and all  things  and  acts in our  names in the
capacities  indicated  below and to execute  all  instruments  for us and in our
names in the  capacities  indicated  below which said  Stanley M. Kiser may deem
necessary or advisable to enable Sistersville  Bancorp,  Inc. to comply with the
Securities Act of 1933, as amended, and any rules, regulations, and requirements
of the Securities and Exchange  Commission,  in connection with the registration
statement on Form S-1 relating to the offering of Sistersville  Bancorp,  Inc.'s
common stock,  including specifically but not limited to, power and authority to
sign for us or any of us in our  names in the  capacities  indicated  below  the
registration  statement  and any and all  amendments  (including  post-effective
amendments)  thereto; and we hereby ratify and confirm all that Stanley M. Kiser
shall do or cause to be done by virtue hereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of March 11, 1997.


/s/ Stanley M. Kiser                     /s/ Lester C. Doak
- ------------------------------------    ----------------------------------------
Stanley M. Kiser                             Lester C. Doak
President and Chief Executive Office         Chairman of the Board
(Principal Executive Officer)


/s/ Gary L. Ward                         /s/ Ellen E. Thistle
- ------------------------------------    ----------------------------------------
Gary L. Ward                                 Ellen E. Thistle
Director                                     Assistant Secretary and Director


/s/ David W. Miller                      /s/ Dorsey R. Ash
- ------------------------------------    ----------------------------------------
David W. Miller                              Dorsey R. Ash
Vice President and Director                  Director

/s/ Charles P. LaRue                    /s/ Guy L. Nichols
- ------------------------------------    ----------------------------------------
Charles P. LaRue                            Guy L. Nichols
Director                                    Director


/s/ Margaret A. Peters
- ------------------------------------    ----------------------------------------
Margaret A. Peters                         James E. Willison
Director                                   Director




     As filed with the Securities and Exchange Commission on March 11, 1997

                                                          Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   EXHIBITS TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

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

                           SISTERSVILLE BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

         Delaware                       6035                      Requested
         --------                       ----                      ---------
(State or Other Jurisdiction  (Primary Standard Industry      (I.R.S. Employer
of Incorporation              Classification Code Number)    Identification No.)
or Organization)


               726 Wells Street, Sistersville, West Virginia 26175
                                 (304) 652-3671
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                              Mr. Stanley M. Kiser
                                    President
                           Sistersville Bancorp, Inc.
               726 Wells Street, Sistersville, West Virginia 26175
                                 (304) 652-3671
 ------------------------------------------------------------------------------
 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                             of Agent for Service)

                  Please send copies of all communications to:
                               John J. Spidi, Esq.
                             Lloyd H. Spencer, Esq.
                      Malizia, Spidi, Sloane & Fisch, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005



        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

   As soon as practicable after this registration statement becomes effective.






                          INDEX TO EXHIBITS TO FORM S-1

 1.1      Agency Agreement with Trident Securities, Inc.*

 2        Plan of Conversion of First Federal Savings and Loan Association of
          Sistersville

 3(i)     Certificate of Incorporation of Sistersville Bancorp, Inc.

 3(ii)    Bylaws of Sistersville Bancorp, Inc.

 4        Specimen Stock Certificate of Sistersville Bancorp, Inc.

 5.1      Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of
          securities registered

 5.2      Opinion of Ferguson & Company as to the value of subscription rights

 8.1      Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*

 8.2      State Tax Opinion of S.R. Snodgrass, A.C.

10.1      Employment Agreement with Stanley M. Kiser

23.1      Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its
          opinions filed as Exhibits 5.1 and 8.1)

23.2      Consent of S.R. Snodgrass, A.C.

23.3      Consent of Ferguson & Company

24        Power of Attorney (reference is made to the signature page)

27        Financial Data Schedule**

99.1      Stock Order Form*

99.2      Marketing Materials*

*         To be filed by amendment

**        Electronic filing only