1
   As filed with the Securities and Exchange Commission on April 29, 1997
                                                          Registration No. 333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC  20549

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

                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

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

                            D&N CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)


                                                          
     DELAWARE                               6798                     APPLIED FOR
(State or other jurisdiction of  (Primary Standard Industrial   (I.R.S. Employer
incorporation or organization)   Classification Code Number)    Identification No.)



           400 QUINCY STREET, HANCOCK, MICHIGAN 49930 (906) 482-2700
(Address, including zip code, and telephone number, including area code, of
registrant's principal executive offices)

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

                               KENNETH R. JANSON
                                   PRESIDENT
                            D&N CAPITAL CORPORATION
                               400 QUINCY STREET
                            HANCOCK, MICHIGAN 49930
                                 (906) 482-2700
(Name, address, including zip code, and telephone number, including area code,
of agent for service)
                                ----------------


                  PLEASE SEND COPIES OF ALL COMMUNICATIONS TO:
                            James S. Fleischer, P.C.
                        SILVER, FREEDMAN & TAFF, L.L.P.
     (A limited liability partnership including professional corporations)
                           1100 New York Avenue, N.W.
                           Seventh Floor, East Tower
                           Washington, DC  20005-3934
                                 (202) 414-6100

                                Donald L. Kunz
                      HONIGMAN MILLER SCHWARTZ AND COHN
                         2290 First National Building
                              Detroit, Michigan  48226
                                (313) 256-7800

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

        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 being offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933 check the following box. [  ]

     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 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              AMOUNT            PROPOSED MAXIMUM          PROPOSED               MAXIMUM
CLASS OF SECURITIES           TO BE              OFFERING PRICE      AGGREGATE OFFERING          AMOUNT OF
  TO BE REGISTERED         REGISTERED(1)          PER SHARE(1)            PRICE(1)            REGISTRATION FEE
- ----------------------------------------------------------------------------------------------------------------
                                                                                                         
[    ]% Noncumulative
Exchangeable Preferred 
Stock, Series A, 
par value                 1,210,000 shares            $25.00           $30,250,000               $9,166.67
$25.00 per share      
================================================================================================================


(1) Estimated solely for the purpose 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.


   2

                                1,100,000 SHARES
                            D&N CAPITAL CORPORATION
                 [   ]% NONCUMULATIVE PREFERRED STOCK, SERIES A
                   (LIQUIDATION PREFERENCE $25.00 PER SHARE)
                       EXCHANGEABLE INTO PREFERRED STOCK
                                       OF
                                   D&N BANK      
                                   --------

         D&N Capital Corporation (the "Company") is hereby offering 1,100,000
shares of its [  ]% Noncumulative Exchangeable Preferred Stock, Series A, par
value $25.00 per share (the "Series A Preferred Shares").  Dividends on the
Series A Preferred Shares are payable at the rate of [  ]% per annum of the
liquidation preference (an amount equal to $[  ] per annum per share), if, when
and as declared by the Board of Directors of the Company.  Dividends are not
cumulative and, if declared, are payable quarterly in arrears on the last day
of March, June, September and December in each year, commencing June 30, 1997.
If no dividend is declared on the Series A Preferred Shares by the Company for
a quarterly dividend period, holders of the Series A Preferred Shares will have
no right to receive a dividend for that period, and the Company will have no
obligation to pay a dividend for that period, whether or not dividends are
declared and paid for any future period.  Dividends in each dividend period
shall accrue from the first day of such period, whether or not declared or paid
in the prior period.

         SEE "RISK FACTORS" COMMENCING ON PAGE [  ] FOR A DISCUSSION OF CERTAIN
FACTORS THAT SHOULD BE CONSIDERED BY PROSPECTIVE PURCHASERS OF THE SERIES A
PREFERRED SHARES OFFERED HEREBY. AMONG THE RISKS WHICH PROSPECTIVE INVESTORS
SHOULD CONSIDER ARE THE FOLLOWING:

         -       No prior operating history of the Company;
         -       Dependence on D&N Bank (the "Bank") as Advisor and Servicer;
         -       Possible conflicts of interest between the Company and the
                 Bank and its affiliates;
         -       Possible restrictions on operations of the Company by financial
                 institution regulatory authorities;
         -       Possible adverse effect on the Company's cash flow in the
                 event of a significant decline in interest rates;
         -       Geographic concentration in Michigan of properties securing the
                 Company's initial mortgage loan portfolio;
         -       Series A Preferred Shares may be exchanged for Bank Preferred
                 Shares when the Bank is experiencing financial difficulties;
         -       Dividends are not cumulative.

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

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




                                        INITIAL PUBLIC OFFERING PRICE      UNDERWRITING COMMISSION(1)      PROCEEDS TO COMPANY(2)
                                               
Per Share . . . . . . . . . . . . .                $25.00
Total(3)  . . . . . . . . . . . . .


- --------------                     
(1) The Company and the Bank have agreed to indemnify the several Underwriters
    against certain liabilities, including liabilities under the Securities Act
    of 1933.  The Underwriters have agreed to an underwriting commission of
    1.75% for all Series A Preferred Shares sold to directors, officers and
    employees of the Company and its affiliates, up to a maximum of 60,000
    shares.
(2) Before deducting expenses payable by the Company estimated at $325,000.
(3) The Company has granted the several Underwriters an option for 30 days to
    purchase up to an additional 110,000 Series A Preferred Shares at the
    initial public offering price per Series A Preferred Share, less
    underwriting commissions, solely to cover over-allotments, if any. If such
    option is exercised in full, the total initial public offering price,
    underwriting commission and proceeds to Company will be $30,250,000,
    $__________ and $___________, respectively.

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

         The Series A Preferred Shares are offered severally by the
Underwriters, as specified herein, subject to receipt and acceptance by them
and subject to their right to reject any order in whole or in part. It is
expected that delivery of the Series A Preferred Shares offered hereby will be
ready for delivery through the facilities of The Depository Trust Company in
New York, New York, on or about [ ], 1997 against payment therefor in
immediately available funds.

                                  RONEY & CO.

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


              The date of this Prospectus is ____________, 1997. 
   3
         The Series A Preferred Shares are not redeemable prior to [
], 2002 (except upon the occurrence of a Tax Event as described herein). On and
after [           ], 2002, the Series A Preferred Shares may be redeemed for
cash at the option of the Company, in whole or in part, at a redemption price
of $25.00 per share, plus the accrued and unpaid dividends for the most recent
quarter, if any, thereon, subject to the receipt of prior approval from the
Office of Thrift Supervision or any successor regulatory agency.  The Series A
Preferred Shares will not be subject to any sinking fund or mandatory
redemption and will not be convertible into any other securities of the Company.

         Under certain circumstances, each Series A Preferred Share will be
exchanged automatically (the "Automatic Exchange") for one newly issued Series
A preferred share (the "Bank Preferred Shares") of D&N Bank, a federally
chartered and federally insured stock savings bank (the "Bank"), if the
appropriate regulatory agency directs in writing (a "Directive") an exchange of
the Series A Preferred Shares for Bank Preferred Shares because (i) the Bank
becomes "undercapitalized" under prompt corrective action regulations, (ii) the
Bank is placed into conservatorship or receivership or (iii) the appropriate
federal regulatory agency, in its sole discretion and even if the Bank is not
"undercapitalized," anticipates the Bank becoming "undercapitalized" in the
near term (the "Exchange Event").  CONSEQUENTLY, AN INVESTMENT IN SERIES A
PREFERRED SHARES COULD BE REPLACED BY AN INVESTMENT IN BANK PREFERRED SHARES AT
A TIME WHEN THE BANK'S FINANCIAL CONDITION IS DETERIORATING OR WHEN THE BANK
HAS BEEN PLACED INTO CONSERVATORSHIP OR RECEIVERSHIP.  POTENTIAL INVESTORS IN
THE SERIES A PREFERRED SHARES, THEREFORE, SHOULD CAREFULLY CONSIDER THE
DESCRIPTION OF THE BANK SET FORTH ELSEWHERE IN THIS PROSPECTUS.  In the event
of the Automatic Exchange, the Bank Preferred Shares would constitute a new
series of preferred shares of the Bank, would have the same dividend rights,
liquidation preference, redemption options and other attributes as the Series A
Preferred Shares, except that the Bank Preferred Shares would not be listed on
the Nasdaq National Market or any other quotation system, and would rank pari
passu in terms of cash dividend payments and liquidation preference with any
outstanding shares of preferred stock of the Bank.  Holders of Series A
Preferred Shares cannot exchange their Series A Preferred Shares for Bank
Preferred Shares voluntarily, and, absent the occurrence of the Automatic
Exchange, holders of Series A Preferred Shares will have no dividend, voting,
liquidation preference or other rights with respect to the Bank or any security
of the Bank.  See "Description of Series A Preferred Shares--Automatic
Exchange".

         The Company has been formed for the purpose of acquiring, holding and
managing real estate mortgage assets.  The Company expects that all of its
mortgage assets will be acquired from the Bank, or its affiliates. All of the
shares of the Company's common stock, par value $300.00 per share (the "Common
Stock"), are owned by the Bank.

         A PURCHASE OF SERIES A PREFERRED SHARES IS A PURCHASE OF SECURITIES
ISSUED BY THE COMPANY AND IS NOT A PURCHASE OF SECURITIES ISSUED BY, OR
OTHERWISE AN INVESTMENT IN, THE BANK OR D&N FINANCIAL CORPORATION ("D&N").  NO
OBLIGATION OF THE COMPANY IS GUARANTEED BY THE BANK OR D&N.

         The Company expects to qualify as a real estate investment trust (a
"REIT") for federal income tax purposes, commencing with the taxable year
ending December 31, 1997.  No person or persons acting as a group is permitted
to beneficially own more than 9.9% of any series of preferred stock of the
Company, including the Series A Preferred Shares, with limited exceptions.

         Prior to the offering, there has been no market for the Series A
Preferred Shares.  The Company has applied for listing of the Series A
Preferred Shares on the Nasdaq National Market, subject to official notice of
issuance, under the symbol "[     ]". Trading of the Series A Preferred Shares
on the Nasdaq National Market is expected to commence within 30 days after the
initial delivery of the Series A Preferred Shares.  The Bank intends to
register the Bank Preferred Shares with the OTS promptly following the issuance
of such shares, but does not intend to apply for listing of the Bank Preferred
Shares on any national securities exchange or for quotation of the Bank
Preferred Shares through the Nasdaq System.  Consequently, there can be no
assurance as to the liquidity of the trading markets for the Bank Preferred
Shares, if issued, or that an active public market for the Bank Preferred
Shares would develop or be maintained.


IN CONNECTION WITH THE OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE SERIES A
PREFERRED SHARES OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE
PREVAIL IN THE OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ
NATIONAL MARKET OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE
DISCONTINUED AT ANY TIME.

   4

                               TABLE OF CONTENTS




                                                                                                              Page
                                                                                                              ----
                                                                                                             
PROSPECTUS SUMMARY  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1
THE COMPANY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1 
THE BANK  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
THE OFFERING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    4
THE FORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
         The Formation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
         Benefits to the Bank and its Affiliates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
BUSINESS AND STRATEGY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
TAX STATUS OF THE COMPANY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
         No Operating History . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
         Dependence Upon Bank as Advisor and Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . .   12
         Relationship with the Bank and its Affiliates; Conflicts of Interest . . . . . . . . . . . . . . .   13
         Risk of Automatic Exchange . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   14
         Dividend and Other Regulatory Restrictions on Operations of the Company  . . . . . . . . . . . . .   14
         Dividends Not Cumulative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   16
         Interest Rate Risk . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   16
         Risks Associated with Mortgage Loans Generally . . . . . . . . . . . . . . . . . . . . . . . . . .   17
         Real Estate Market Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   18
         Delays in Liquidating Defaulted Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .   19
         Legal Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   19
         Environmental Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   19
         Risk of Future Revisions in Policies and Strategies By Board of Directors  . . . . . . . . . . . .   20
         Tax Risks  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   20
         Risk Associated with Leverage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   22
         No Third Party Valuation of the Mortgage Loans; No Arm's-Length Negotiations with Affiliates . . .   22
         No Prior Market for Series A Preferred Shares  . . . . . . . . . . . . . . . . . . . . . . . . . .   22
THE COMPANY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   22
USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   24
CAPITALIZATION  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   26
BUSINESS AND STRATEGY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   27
         General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   27
         Dividends  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   27
         Liquidity and Capital Resources  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   29 
         General Description of Mortgage Assets; Investment Policy  . . . . . . . . . . . . . . . . . . . .   29
         Acquisition of Initial Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   31
         Management Policies and Programs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   32
         Description of Initial Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   35
         Servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   45
         Employees  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   47
         Legal Proceedings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   48
MANAGEMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   48
         Directors and Executive Officers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   48
         Independent Directors  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   49
         Audit Committee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   50
         Credit Committee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   50
         Compensation of Directors and Officers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   50
         Limitations on Liability of Directors and Officers . . . . . . . . . . . . . . . . . . . . . . . .   50 
         The Advisor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   51






                                       i
   5

                                                                                                              
         CERTAIN TRANSACTIONS CONSTITUTING THE FORMATION  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52
         The Formation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 52
         Benefits to the Bank and its Affiliates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 53
DESCRIPTION OF SERIES A PREFERRED SHARES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
         General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
         Dividends  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 55
         Automatic Exchange . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 57
         Voting Rights  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 58
         Redemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59
         Rights Upon Liquidation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60
         Independent Director Approval  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60
         Restrictions on Ownership  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61
DESCRIPTION OF CAPITAL STOCK  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61
         Common Stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62
         Preferred Stock  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62
         Restrictions on Ownership and Transfer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 63
FEDERAL INCOME TAX CONSIDERATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65
         Taxation of the Company  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 65
         Failure to Qualify . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71
         Tax Treatment of Automatic Exchange  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71
         Taxation of United States Stockholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 71
         Taxation of Foreign Stockholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72
         Information Reporting Requirements and Backup Withholding Tax  . . . . . . . . . . . . . . . . . . . . . 75
         Other Tax Consequences . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76
ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76
         General  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76
         Plan Asset Regulation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 76
         Effect of Plan Asset Status  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 77
         Prohibited Transactions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 78
         Unrelated Business Taxable Income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
CERTAIN INFORMATION REGARDING THE BANK  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
         Operations of the Bank . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 79
         Nonperforming Assets and Risk Elements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85
         Allowance for Loan Losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86
         Selected Consolidated Financial Data . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 88
         Risk Factors and Other Considerations  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 89
UNDERWRITING  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91
EXPERTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93
RATINGS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93
CERTAIN LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93
ADDITIONAL INFORMATION  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 93
GLOSSARY  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 95
INDEX TO FINANCIAL STATEMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  F-1






                                       ii
   6

                               PROSPECTUS SUMMARY

         The following summary is qualified in its entirety by the detailed
information appearing elsewhere in this Prospectus. See "Glossary" commencing
at page [__] for the definitions of certain terms used in this Prospectus. The
offering of 1,100,000 shares of [____]% Noncumulative Exchangeable Preferred
Stock, Series A, par value $25.00 per share (the "Series A Preferred Shares"),
is referred to herein as the "Offering".  Unless otherwise indicated, all
information in this Prospectus assumes that the over-allotment option described
in "Underwriting" is not exercised.

                                  THE COMPANY

         D&N Capital Corporation is a newly-formed Delaware corporation 
incorporated on March 18, 1997 and created for the purpose of acquiring, 
holding and managing real estate mortgage assets ("Mortgage Assets").  The
Company has been formed by D&N Bank, a federally chartered savings bank,
to provide the Bank and its parent, D&N Financial Corporation, a Delaware
corporation ("D&N"), with a means of raising capital for bank regulatory
purposes. The Series A Preferred Shares will be treated as Tier 1 capital for
regulatory purposes for the Bank. The issuance of the Series A Preferred Shares
by the Company is a more cost-effective means of raising capital for the Bank
than if the Bank were to issue preferred stock itself, because of the Company's
ability to deduct for income tax purposes the dividends payable on the Series A
Preferred Share as a result of its qualification as a REIT. The Company will
elect to be subject to tax as a REIT under the Internal Revenue Code of 1986,
as amended (the "Code"), and will generally not be subject to federal income
tax to the extent that it distributes its earnings to its stockholders and
maintains its qualification as a REIT. All of the shares of the Company's
common stock, par value $300.00 per share (the "Common Stock"), are owned by
the Bank.

         The Company currently expects to pay an aggregate amount of dividends
with respect to its outstanding shares of capital stock equal to approximately
100% of the Company's "REIT taxable income" (which excludes capital gains).
Dividends will be declared at the discretion of the Board of Directors after
considering the Company's distributable funds, financial requirements, tax
considerations and other factors.  Because (i) the Mortgage Assets are interest
bearing, (ii) the Series A Preferred Shares represent only approximately 50% of
the Company's capitalization and (iii) the Company does not anticipate
incurring any indebtedness, the Company currently expects that both its cash
available for distribution and its "REIT taxable income" will be in excess of
amounts needed to pay dividends on the Series A Preferred Shares, even in the
event of a significant drop in interest rate levels.

         Under certain circumstances, each Series A Preferred Share will be
exchanged automatically for one newly issued Series A preferred share of the
Bank (a "Bank Preferred Share") if the appropriate regulatory agency directs in
writing (a "Directive") an exchange of the Series A Preferred Shares for Bank
Preferred Shares because (i) the Bank becomes "undercapitalized" under prompt
corrective action regulations established pursuant to the Federal Deposit
Insurance Corporation Improvement Act of 1991, as amended ("FDICIA"), (ii) the
Bank 





                                       1
   7

is placed into conservatorship or receivership or (iii) the appropriate 
regulatory agency, in its sole discretion and even if the Bank is not
"undercapitalized," anticipates the Bank becoming "undercapitalized" in the
near term (the "Exchange Event").  (The term "Directive" is simply a defined
term for purposes of this Prospectus and is not a regulatory definition.  A
letter from the staff of the OTS would constitute a Directive).  CONSEQUENTLY,
AN INVESTMENT IN SERIES A PREFERRED SHARES COULD BE REPLACED BY AN INVESTMENT
IN BANK PREFERRED SHARES AT A TIME WHEN THE BANK'S FINANCIAL CONDITION IS
DETERIORATING OR THE BANK HAS BEEN PLACED INTO CONSERVATORSHIP OR RECEIVERSHIP. 
POTENTIAL INVESTORS IN THE SERIES A PREFERRED SHARES, THEREFORE, SHOULD
CAREFULLY CONSIDER THE DESCRIPTION OF THE BANK SET FORTH UNDER "CERTAIN
INFORMATION REGARDING THE BANK".  See also "Description of Series A Preferred
Shares-- Automatic Exchange".  The Bank will be considered to be
"undercapitalized" under the prompt corrective action regulations if it has (i)
a core capital (or leverage) ratio of less than 4.0%, (ii) a Tier 1 risk-based
capital ratio of less than 4.0%, or (iii) a total risk-based capital ratio of
less than 8.0%.  Tier 1 or core capital consists of common shareholders'
equity, noncumulative perpetual preferred stock, and minority interests in
consolidated subsidiaries, less certain intangible assets and investments in
certain subsidiaries.  Total capital consists of core capital plus
supplementary capital (which includes cumulative perpetual preferred stock,
qualifying subordinated debt, and a limited amount of the allowances for loan
and lease losses) to the extent such supplementary capital does not exceed 100%
of core capital, less certain equity investments.  For purposes of the prompt
corrective action regulations, the Bank's capital category is determined as of
the most recent date (i) certain quarterly financial reports are required to be
filed with the regulators; (ii) a final report of examination has been
delivered to the Bank; or (iii) the Bank is notified in writing by the OTS of
its capital category or a change in such category.  For its fiscal years ended
December 31, 1996, 1995 and 1994, the Bank's core capital (or leverage) ratio
was 5.11%, 5.41% and 5.09%, its Tier 1 risk-based capital ratio was 8.72%,
9.20% and 8.92%, and its total risk-based capital ratio was 9.94%, 10.45% and
10.08%, respectively.  After giving effect to the Offering, the 1996 ratios
would have been 6.84%, 11.89% and 13.10%, respectively.  After the Offering,
the Bank's capital ratios are expected to decrease as the Bank expands its
business and, thus, its total assets.  However, the Bank currently intends, by
managing its growth following the Offering, to maintain its core capital ratio
at or above 6% (compared to the 5% standard for "well-capitalized" institutions
under the prompt corrective action regulations), and its Tier 1 risk-based and
total risk-based capital ratios in excess of the 6.0% and 10.0% levels,
respectively, required of "well capitalized" institutions under the prompt
corrective action regulations.  For a discussion of the capital requirements
applicable to the Bank, see "Certain Information Regarding the Bank--Risk
Factors and Other Considerations--Regulatory Capital Levels".

         A PURCHASE OF SERIES A PREFERRED SHARES IS A PURCHASE OF SECURITIES
ISSUED BY THE COMPANY AND IS NOT A PURCHASE OF SECURITIES ISSUED BY, OR
OTHERWISE AN INVESTMENT IN, THE BANK OR D&N. NO OBLIGATION OF THE COMPANY IS
GUARANTEED BY THE BANK OR D&N.

         The principal executive offices of the Company are located at 400
Quincy Street, Hancock, Michigan  49930, telephone number (906) 482- 2700.





                                       2
   8


                                    THE BANK


         The Bank is a federally chartered and federally insured stock savings
bank which is wholly owned by D&N Financial Corporation. At December 31, 1996,
D&N Financial Corporation had total assets of $1.47 billion and stockholders'
equity of $86.1 million.  Its common stock is listed on the Nasdaq National
Market under the symbol "DNFC".  At December 31, 1996, the Bank conducted
business from 37 full service offices, seven savings agency offices and four
mortgage banking offices in Michigan.  At December 31, 1996, the Bank had total
assets of $1.47 billion, total deposits of $964.1 million and total
stockholders' equity of $79.9 million.  For the year ended December 31, 1996,
the Bank had net income of $9.3 million and return on average assets of 0.69%.
See "Certain Information Regarding the Bank--Selected Consolidated Financial
Data".

         The Bank Preferred Shares will only be issued upon the occurrence of
the Automatic Exchange.  The Bank Preferred Shares will not be registered with
the Securities and Exchange Commission (the "Commission") but are being
registered with the Office of Thrift Supervision (the "OTS").  A copy of the
offering circular filed with the OTS relating to the Bank Preferred Shares is
affixed to this Prospectus (the "Offering Circular") as Annex I.  The principal
executive offices of the Bank are located at 400 Quincy Street, Hancock,
Michigan 49930, and its telephone number at such address is (906) 482-2700.


                                  RISK FACTORS


         The purchase of the Series A Preferred Shares offered hereby is
subject to certain risks. See "Risk Factors" commencing on page 12.  Among such
risks are the following:

           -     The Company is a newly organized corporation with no operating
                 history.

           -     The Company will be dependent in virtually every phase of its
                 operations on the diligence and skill of the officers and
                 employees of the Bank and its affiliates.

           -     Because of the relationship between the Company and the Bank
                 and its affiliates, conflicts of interest may arise between
                 the Bank and its affiliates and the Company.

           -     As a subsidiary of the Bank, the Company is subject to the
                 risk that banking authorities will restrict the ability of the
                 Company to transfer assets, to make distributions to
                 stockholders, including dividends to the holders of Series A
                 Preferred Shares, or to redeem shares of Preferred Stock.

           -     Series A Preferred Shares may be exchanged for Bank Preferred
                 Shares when the Bank is experiencing financial difficulties;
                 the Bank Preferred Shares will not be listed on the Nasdaq
                 System and therefore will be an illiquid investment.





                                       3
   9

           -     Dividends are not cumulative.

           -     Because the rate at which dividends are required to be paid is
                 fixed, a significant decline in interest rates might adversely
                 affect the Company's ability to pay dividends on the Series A
                 Preferred Shares.

           -     Risks associated with mortgage loans generally, and
                 particularly the geographic concentration of the Company's
                 mortgage loan portfolio, could adversely affect the value of
                 the Series A Preferred Shares and the Mortgage Loans (defined
                 below) held by the Company.

           -     The board of directors of the Company (the "Board of
                 Directors") may amend or revise (in certain circumstances
                 subject to the approval of a majority of the Independent
                 Directors (defined below)) the policies of the Company set
                 forth herein, including the Company's policy regarding
                 incurring indebtedness.

           -     The Company is subject to risks associated with the failure of
                 the Company to maintain its status as a REIT.


                                  THE OFFERING


         For a more complete description of the terms of the Series A Preferred
Shares specified in the following summary, see "Description of Series A
Preferred Shares".


 Issuer  . . . . . . . . . . . . . .    D&N Capital Corporation, a newly-formed
                                        Delaware corporation  created for the
                                        purpose of acquiring, holding and
                                        managing Mortgage Assets.

 Securities Offered  . . . . . . . .    1,100,000 Series A Preferred Shares.

 Ranking . . . . . . . . . . . . . .    With   respect  to  the  payment   of
                                        dividends   and  amounts  upon
                                        liquidation,  the Series A  Preferred
                                        Shares will rank  senior to the
                                        Company's Common Stock. Additional
                                        shares of preferred stock of  the
                                        Company  (the  "Preferred Stock")
                                        ranking  senior  to  the  Series A
                                        Preferred Shares may not be issued
                                        without the approval of holders of at
                                        least 66 2/3% of the Series A
                                        Preferred Shares. Additional shares of
                                        Preferred Stock ranking  on a parity
                                        with  the Series A  Preferred Shares
                                        may  not be issued  without the
                                        approval of a  majority of the
                                        Independent Directors.  See
                                        "Description of Series A Preferred
                                        Shares--Independent Director Approval".





                                       4
   10

 Use of Proceeds . . . . . . . . . .    The  net proceeds  to the  Company from
                                        the Offering,  together with proceeds
                                        received  in connection  with the sale
                                        of  shares of  Common Stock  to the
                                        Bank,  will be  used to purchase the
                                        Company's initial portfolio of Mortgage
                                        Assets  and to pay the expenses of the
                                        Offering and the formation of the
                                        Company (currently estimated by the
                                        Company to be  approximately $325,000  
                                        in the  aggregate). See  "Use  of
                                        Proceeds".

 Dividends . . . . . . . . . . . . .    Dividends on the Series A Preferred
                                        Shares are payable at the rate of [  ]%
                                        per annum  of the liquidation
                                        preference (an amount equal to $[ ] per
                                        annum per share), if,  when and  as
                                        declared by  the Board  of Directors
                                        of  the  Company.   If  declared,
                                        dividends  are  payable quarterly in
                                        arrears on  the last day of  March,
                                        June, September  and December in each
                                        year, commencing June 30, 1997.
                                        Dividends accrue in each quarterly
                                        period  from the first day  of such
                                        period, whether or not  dividends  are
                                        paid  with  respect  to  the  preceding
                                        period.  Dividends  on the Series  A
                                        Preferred Shares are  not cumulative
                                        and, accordingly, if  no dividend  is
                                        declared on the  Series A  Preferred
                                        Shares by the Company for a quarterly
                                        dividend period, holders of the Series
                                        A Preferred  Shares will  have no
                                        right to receive a dividend for  that
                                        period,  and the Company  will have no
                                        obligation  to pay a dividend for that
                                        period, whether or not dividends are
                                        declared and paid for  any  future
                                        period  with respect  to  either the
                                        Series  A Preferred Shares or the
                                        Common Stock.  If no  dividend is paid
                                        on the Series  A  Preferred  Shares for
                                        a  quarterly dividend  period,  the
                                        payment of dividends  on the Common
                                        Stock (100%  of which is owned by the
                                        Bank)  will  be prohibited  for  that
                                        period and  at  least  the following
                                        three  quarterly  dividend  periods.
                                        See  "Description of Series A Preferred
                                        Shares--Dividends".

 Liquidation Preference  . . . . . .    The  liquidation  preference  for each
                                        Series  A Preferred  Share is $25.00,
                                        plus an amount  equal to the quarterly
                                        accrued and unpaid dividends,  if any,
                                        thereon.  See "Description of Series A
                                        Preferred   Shares--Rights  Upon
                                        Liquidation".

 Redemption  . . . . . . . . . . . .    The  Series   A  Preferred   Shares
                                        are  not   redeemable  prior  to [
                                        ], 2002  (except upon the occurrence
                                        of a Tax Event   as   defined   in
                                        "Description   of   Series  A
                                        Preferred Shares--Redemption"). On and
                                        after [            ], 2002, the Series
                                        A Preferred  Shares may  be redeemed
                                        for cash  at the option of the
                                        Company, in whole or in part, at any
                                        time and from time to time, at a
                                        redemption price of $25.00  per share,
                                        plus the accrued and unpaid dividends
                                        for the most recent quarter, if any,  





                                       5
   11

                                        thereon. Upon  the occurrence of a  Tax
                                        Event, the  Company will have the right
                                        at any  time to  redeem the  Series A
                                        Preferred Shares in whole (but  not in
                                        part)  at a redemption price of  $25.00
                                        per share, plus the accrued and unpaid
                                        dividends for the most recent quarter,
                                        if any, thereon.  The Series A Preferred
                                        Shares will  not be subject to any      
                                        sinking fund or mandatory  redemption
                                        and  will not  be convertible  into any 
                                        other securities of the  Company. See
                                        "Description  of Series  A Preferred
                                        Shares--Redemption".

 Automatic Exchange  . . . . . . . .    Each Series A Preferred Share will be
                                        exchanged automatically for one Bank
                                        Preferred Share upon the occurrence  of
                                        the Automatic Exchange.  See
                                        "Description of Series A Preferred
                                        Shares--Automatic Exchange".

 Voting Rights . . . . . . . . . . .    Except as described  herein with
                                        respect to certain voting  rights in
                                        the Company, holders  of Series A
                                        Preferred  Shares will not have any
                                        voting rights. In any  matter on which
                                        the  Series A Preferred Shares may vote
                                        (as expressly provided herein or as may
                                        be required by law), each Series  A
                                        Preferred  Share will  be entitled  to
                                        one  vote.  See "Description of Series
                                        A Preferred Shares--Voting Rights".

 Ownership Limits  . . . . . . . . .    Ownership of more  than 9.9% of any
                                        outstanding series of  Preferred Stock,
                                        including  the Series  A Preferred
                                        Shares offered hereby,  is restricted
                                        in  order to preserve the  Company's
                                        status as  a REIT for federal   income
                                        tax   purposes.  See   "Description
                                        of   Capital Stock--Restrictions on
                                        Ownership and Transfer".

 Trading . . . . . . . . . . . . . .    The Company has applied for  listing of
                                        the Series A Preferred Shares on  the
                                        Nasdaq  National  Market,  subject  to
                                        official  notice  of issuance, under
                                        the symbol "[      ]".

 Ratings . . . . . . . . . . . . . .    It is expected that the Series A
                                        Preferred Shares will be rated [   ] by
                                        Duff & Phelps Inc.  A security  rating
                                        is not a recommendation to buy,  sell
                                        or  hold   securities and  may be
                                        subject to  revision or withdrawal at
                                        any time by the assigning rating
                                        organization.





                                       6
   12

 Rationale . . . . . . . . . . . . .    The Series A Preferred Shares will be
                                        treated as Tier 1 capital  for
                                        regulatory  purposes for  the Bank.
                                        The  issuance of  the Series  A
                                        Preferred Shares  by the  Company is a
                                        more  cost-effective means  of raising
                                        capital for the Bank than if the Bank
                                        were to issue preferred stock itself,
                                        because  of the Company's ability to
                                        deduct  for income tax purposes the
                                        dividends payable on the Series A
                                        Preferred Shares as a result of the
                                        Company's qualification as a REIT.





                                       7
   13

                                 THE FORMATION

THE FORMATION

         Prior to or simultaneously with the completion of the Offering, the
Company, D&N, the Bank and its affiliates will engage in the transactions
described under "Certain Transactions Constituting the Formation--The
Formation". These transactions are designed (i) to facilitate the Offering,
(ii) to transfer the ownership of the Initial Portfolio (defined below) to the
Company and (iii) to enable the Company to qualify as a REIT for federal income
tax purposes commencing with its taxable year ending December 31, 1997.


         The following chart outlines the relationship between the Company,
         the Bank and its affiliates relevant to the Offering following
         completion of the Offering.



                      -------------------------------------
                      /                                   /
                      /    D&N FINANCIAL CORPORATION      /
                      /              (D&N)                /
                      /                                   /
                      -------------------------------------
                                       /
                                       /
                                       / 100%
                                       / Common
                                       / Stock
                                       /
                      -------------------------------------
                      /                                   /
                      /            D&N BANK               /
                      /           (THE BANK)              /
                      /                                   /                      Public
                      -------------------------------------                      Preferred
                                       /              \                          Shareholders
                                       /              \ Advisory                /
                                       / 100%         \ Agreement             /
                                       / Commmon      \                     /
                                       / Stock        \                   /
                                       /              \ Servicing       / 100%
              --------------------------------------- \ Agreement     /   Series A
              /                                     / \             /     Preferred Shares
              /                                     / \           /
- ----------------------------------- -----------------------------------
/                                 / /                                 /
/    D&N MORTGAGE CORPORATION     / /     D&N CAPITAL CORPORATION     /
/                                 / /          (THE COMPANY)          /
- ----------------------------------- -----------------------------------



BENEFITS TO THE BANK AND ITS AFFILIATES

         The Bank is required by the OTS to maintain certain levels of capital
for bank regulatory purposes. The Bank has informed the Company that the Series
A Preferred Shares will be treated as capital of the Bank for regulatory
purposes. The Bank has indicated to the Company that such treatment, together
with the Company's ability to deduct, for income tax purposes, the dividends
payable on the Series A Preferred Shares as a result of the Company's
qualification as a REIT, will provide the Bank with a more cost-effective means
of obtaining capital for regulatory purposes than if the Bank were to issue
preferred stock itself.

         The Bank will realize certain other benefits from the Offering and the
other transactions constituting the formation of the Company, including (i) the
receipt by the Bank of the net proceeds from the sale of the Series A Preferred
Shares in connection with the sale to the Company of the Initial Portfolio and
(ii) the receipt of advisory and servicing fees under the Advisory Agreement
and the Servicing Agreements.  It is also expected that the Bank will receive
dividends in respect of the Common Stock held by the Bank. See "Certain
Transactions Constituting the Formation--Benefits to the Bank and Its
Affiliates".


                             BUSINESS AND STRATEGY


         The Company's principal business objective is to acquire, hold and
manage Mortgage Assets that will generate net income for distribution to
stockholders. The Company expects that all of its Mortgage Assets will be
acquired from the Bank or affiliates of the Bank as whole loans  ("Mortgage
Loans") secured by first mortgages or deeds of trust on single-family (one- to
four-unit) residential real estate properties or by commercial real estate
properties. The Company may also from time to time acquire mortgage securities
that qualify as real estate assets under Section 856(c)(6)(B) of the Code that
are rated AA or higher by at least one nationally recognized independent rating
organization and that represent interests in or obligations backed by pools of
mortgage loans ("Mortgage-Backed Securities"). Mortgage loans underlying the
Mortgage-Backed Securities will be secured by single-family residential,
multifamily or commercial real estate properties located in the United States.

         The Company expects to generate more than 75% of its gross income from
interest on mortgage assets and does not contemplate having less than 95% of
its income derived from sources other than mortgage assets, dividends, interest
and capital gains on sale of stocks or securities.  In addition, the Company
will derive less than 30% of its gross income from the sale or other
disposition of mortgage assets (including interest on mortgages on real
property held less than four years) other than involuntarily converted or
foreclosed property and mortgage backed securities.                            



                                       8
   14

                 Simultaneously with the consummation of the Offering, the Bank
will purchase shares of Common Stock for a price equal to $27.5 million. The
Company will use the aggregate proceeds of $55 million received in connection
with both the Offering and such sale of shares  of Common Stock to the Bank to
purchase a portfolio of Mortgage Loans (the "Initial Portfolio") from the Bank.
If the Underwriters exercise their option to purchase additional Series A
Preferred Shares to cover over-allotments, the Bank will purchase additional
shares of Common Stock for a price equal to the aggregate public offering price
of the additional Series A Preferred Shares purchased pursuant to the
Underwriters' over-allotment option, and the Company will use the additional
proceeds from any such additional sales of Series A Preferred Shares and shares
of Common Stock to purchase additional Mortgage Loans of the types described in
"Business and Strategy--Description of Initial Portfolio". Simultaneously with
the consummation of the Offering (or upon the exercise by the Underwriters of
their over-allotment option), the Bank will also purchase additional shares of
Common Stock for a price equal to the aggregate amount of underwriting
commissions and expenses incurred by the Company in connection with the
Offering (including without limitation any underwriting commissions associated
with the exercise by the Underwriters of their over-allotment option) and all
expenses incurred by the Company in connection with its formation in order to
provide the Company with funds sufficient to pay such expenses. See "Use of
Proceeds".

        On March 24, 1997, the pool of Mortgage Loans from which the Initial
Portfolio will be selected had an aggregate outstanding principal balance of
$64,141,000. Approximately 90% (measured by aggregate outstanding principal
balance) of such pool consists of Mortgage Loans secured solely by first
mortgages or deeds of trust on single-family (one- to four-unit) residential
properties ("Residential Mortgage Loans"). See "Business and
Strategy--Description of Initial Portfolio--Residential Mortgage Loans". The
remainder of such pool consists of Mortgage Loans secured by first mortgages or
deeds of trust on commercial real estate properties ("Commercial Mortgage
Loans"). See "Business and Strategy--Description of Initial
Portfolio--Commercial Mortgage Loans". The Bank will enter into servicing
agreements with respect to the Residential Mortgage Loans and the Commercial
Mortgage Loans (the "Servicing Agreements") pursuant to which it will service
the Mortgage Loans included in the Initial Portfolio and will be entitled to
receive fees in connection with the servicing of such Mortgage Loans. The Bank
in its role as servicer under the Servicing Agreements is hereinafter referred
to as the "Servicer".  The Company will not receive income from servicing
loans. See "Business and Strategy--Servicing".

         The Company and the Bank believe that the fair value of the Initial
Portfolio will approximately equal the amount (approximately $55 million) that
the Company will pay for the Initial Portfolio. However, no third party
valuations of the Mortgage Loans constituting the Initial Portfolio have been
or will be obtained for purposes of the Offering. See "Risk Factors--No Third
Party Valuation of the Mortgage Loans; No Arm's-Length Negotiations with
Affiliates".

         The Company will enter into an advisory agreement with the Bank (the
"Advisory Agreement") pursuant to which the Bank will administer the day-to-day
operations of the Company. The Bank in its role as advisor under the terms of
the Advisory Agreement is hereinafter referred to as the "Advisor". The Advisor
will be responsible for (i) monitoring the credit quality of Mortgage Assets
held by the Company, (ii) advising the Company with respect





                                       9
   15

to the acquisition, management, financing and disposition of the Company's
Mortgage Assets and (iii) holding documents relating to the Mortgage Assets as
custodian on behalf of the Company. The Advisor may from time to time
subcontract all or a portion of its obligations under the Advisory Agreement to
one or more of its affiliates involved in the business of managing Mortgage
Assets.  The Advisor may, with the approval of a majority of the Board of
Directors, as well as a majority of the Independent Directors, subcontract all
or a portion of its obligations under the Advisory Agreement to unrelated third
parties. The Advisor will not, in connection with the subcontracting of any of
its obligations under the Advisory Agreement, be discharged or relieved in any
respect from its obligations under the Advisory Agreement. The Advisor and its
personnel have substantial experience in mortgage finance and in the
administration of Mortgage Loans.

         The Advisory Agreement has an initial term of five years, and will be
renewed automatically for additional five-year periods unless notice of
nonrenewal is delivered to the Advisor by the Company. The Advisory Agreement
may be terminated by the Company at any time upon 90 days' prior notice. As
long as any Series A Preferred Shares remain outstanding, any decision by the
Company either not to renew the Advisory Agreement or to terminate the Advisory
Agreement must be approved by a majority of the Board of Directors, as well as
by a majority of the Independent Directors. The Advisor will be entitled to
receive an annual advisory fee equal to $125,000. See "Management--The
Advisor".

         See "Certain Transactions Constituting the Formation--Benefits to the
Bank and Its Affiliates" for information regarding the aggregate amounts
payable to the Bank and its affiliates in connection with the Offering and the
transactions to be entered into in connection with the Offering.

         The Company's Board of Directors is composed of five members, two of
whom will be Independent Directors. An "Independent Director" is a director who
is not a current director, officer or employee of the Company, D&N, the Bank or
any affiliate of the Bank or of any other person or persons that, in the
aggregate, own more than one percent of the outstanding common stock of D&N.   
Certain actions by the Company require the prior approval of a majority of
Independent Directors. So long as there are only two Independent Directors, any
action that requires the approval of a majority of the Independent Directors
must be approved by both Independent Directors. Pursuant to the Certificate of
Designation establishing the Series A Preferred Shares, the Independent
Directors are required to take into account the interests of the holders of
both the Series A Preferred Shares and the Common Stock in assessing the
benefit to the Company of any proposed action requiring their approval. The
Company currently has four officers. The Company has no other employees and
does not anticipate that it will require additional employees. See
"Management".

         The Company may from time to time purchase additional Mortgage Loans
or interests in Mortgage Loans out of proceeds received in connection with the
repayment or disposition of Mortgage Loans or the issuance of additional shares
of Common Stock or Preferred Stock.  Additional shares of Preferred Stock
ranking senior to the Series A Preferred Shares may not be issued by the
Company without the approval of holders of at least 66 2/3% of the outstanding





                                       10
   16

Series A Preferred Shares. Additional shares of Preferred Stock ranking on a
parity with the Series A Preferred Shares may not be issued by the Company
without the approval of a majority of the Independent Directors. See
"Description of Series A Preferred Shares--Voting Rights" and "-- Independent
Director Approval". The Company does not currently intend to issue any
additional shares of Preferred Stock unless it simultaneously issues additional
shares of Common Stock to the Bank, and the aggregate proceeds to be received
from such issuance of Common Stock approximately equals the sum of the
aggregate offering price of such additional Preferred Stock and the Company's
expenses (including any underwriting commissions or placement fees) incurred in
connection with the issuance of such additional shares of Preferred Stock. It
is currently anticipated that the Company will issue additional shares of
Preferred Stock if such issuance would provide the Bank with the most
cost-effective means of raising capital for bank regulatory purposes at the
time. See "Certain Transactions Constituting the Formation--Benefits to the
Bank and Its Affiliates".

         The Company currently anticipates that all of the Mortgage Loans that
it may acquire in the future will be purchased from the Bank and affiliates of
the Bank.  No arrangements or procedures are currently in place regarding the
acquisition by the Company of Mortgage Loans from unaffiliated third parties.
The Company expects that any additional Mortgage Loans acquired by the Company
will be whole loans, will represent first lien positions, will be acquired on a
basis consistent with secondary market standards and will have been originated
and underwritten in conformity with standards generally applied by the Bank or
affiliates of the Bank at the time the Mortgage Loans were originated.  The
Company currently intends to maintain approximately 90% of its portfolio of
Mortgage Assets in Residential Mortgage Loans and approximately 10% of its
portfolio in Commercial Mortgage Loans.   The Company does not contemplate
ownership of property other than mortgage assets and Mortgage-Backed Securities
and does not contemplate ownership of 10% or more of the outstanding voting
securities of any one issuer.  The Company's current policy is not to
acquire any Commercial Mortgage Loan if such Commercial Mortgage Loan would
constitute more than 5% of the total book value of the Mortgage Assets of the
Company at the time of its acquisition. The Company's current policy prohibits
the acquisition of any Mortgage Loan or any interest in a Mortgage Loan (other
than an interest resulting from the acquisition of Mortgage-Backed Securities),
which Mortgage Loan (i) is delinquent in the payment of principal or interest;
(ii) is or was at any time during the preceding 12 months (a) Classified, (b)
in Nonaccrual Status, or (c) renegotiated due to financial deterioration of the
borrower; or (iii) has been, more than once during the preceding 12 months,
more than 30 days past due in the payment of principal or interest.  Mortgage
Loans acquired by the Company in the future will be whole loans owned by the
Bank or an affiliate of the Bank.  Loans that are in Nonaccrual Status are
generally loans that are past due 90 days or more in principal or interest and
Classified loans are troubled loans which are deemed substandard or doubtful
and where the full collectibility of principal and interest on such loan is
doubtful.

         As a newly-formed entity, the Company has no prior operating history.
As of the date hereof, it has $1,000 in assets, $1,000 in stockholder's equity
and no indebtedness. Immediately after the issuance by the Company of the
Series A Preferred Shares to the public and the Common Stock to the Bank and
the purchase by the Company of the Initial Portfolio, the Company (assuming
that (i) the Underwriters' over-allotment option is not exercised and (ii)
there are $[          ] in aggregate offering and organizational expenses) will
have $55 million in Mortgage Assets, $27.5 million of stated capital
attributable to the Series A Preferred Shares, $[8.65] million





                                       11
   17

of stated capital attributable to the Common Stock and $[18.85] million of
additional paid-in capital. See "Capitalization".


                           TAX STATUS OF THE COMPANY


         The Company will elect to be taxed as a REIT under Sections 856
through 860 of the Code, commencing with its taxable year ending December 31,
1997.  As a REIT, the Company generally will not be subject to federal income
tax on net income and capital gains that it distributes to the holders of its
Common Stock and Preferred Stock, including the Series A Preferred Shares.

         A REIT is subject to a number of organizational and operational
requirements, including a requirement that it currently distribute to
stockholders at least 95% of its "REIT taxable income".  Notwithstanding
qualification for taxation as a REIT, the Company may be subject to federal,
state and/or local tax. See "Risk Factors--Tax Risks" and "Federal Income Tax
Considerations".


                                  RISK FACTORS


         Prospective investors should carefully consider the following
information in conjunction with the other information contained in this
Prospectus before purchasing Series A Preferred Shares in the Offering.

NO OPERATING HISTORY

         The Company is a newly organized corporation with no operating history
and no revenues to date.

DEPENDENCE UPON BANK AS ADVISOR AND SERVICER

         The Company will be dependent for the selection, structuring and
monitoring of its Mortgage Assets on the diligence and skill of its officers
(all of whom are also officers of the Bank or its affiliates) and the officers
and employees of the Bank, as Advisor. See "Management". In addition, the
Company will be dependent upon the expertise of the Bank, as Servicer, for the
servicing of its Mortgage Loans.  The Advisor may subcontract all or a portion
of its obligations under the Advisory Agreement, and the Servicer may
subcontract all or a portion of its obligations under the Servicing Agreements,
to one or more affiliates, and under certain conditions to non-affiliates,
involved in the business of managing or servicing, as the case may be, Mortgage
Assets. In the event the Advisor or the Servicer subcontracts its obligations
in such a manner, the Company will be dependent upon the subcontractor to
provide any such services. See "Management--The Advisor" and "Business and
Strategy--Servicing".





                                       12
   18


RELATIONSHIP WITH THE BANK AND ITS AFFILIATES; CONFLICTS OF INTEREST

         The Bank and its affiliates are involved in virtually every aspect of
the Company's existence. The Bank is the sole holder of the Common Stock of the
Company and administers the day-to-day activities of the Company in its role as
Advisor under the Advisory Agreement. The Bank also services the Company's
Mortgage Loans in its role as Servicer under each of the Servicing Agreements.
In addition, other than the Independent Directors, all of the officers and
directors of the Company are also officers and directors of the Bank or its
affiliates.  As the holder of all of the outstanding voting stock of the
Company, the Bank will have the right to elect all directors of the Company,
including the Independent Directors.

         The Bank and its affiliates may have interests which are not identical
to those of the Company. Consequently, conflicts of interest may arise with
respect to transactions, including without limitation, the Company's
acquisition of the Initial Portfolio; future acquisitions of Mortgage Loans
from the Bank or its affiliates; servicing of Mortgage Loans, particularly with
respect to Mortgage Loans that become Classified or placed in Nonaccrual Status
or which have been, more than once during the preceding twelve months, more
than 30 days past due in the payment of principal and interest; future
dispositions of Mortgage Loans to D&N and the Bank or any of their non-bank 
subsidiaries; and the modification of the Advisory Agreement or the Servicing 
Agreements.

         For example, conflicts of interest may arise between the Bank and the
Company with respect to the Commercial Mortgage Loans included in the Initial
Portfolio. The Company's interest will be limited to its interest in the
Commercial Mortgage Loan, but the Bank may have other interests as a result of
the Bank's overall relationship with the mortgagor in the course of its
commercial lending business. In addition, certain of the Commercial Mortgage
Loans are cross-collateralized with other credit facilities with the Bank.  As
a result of the Bank having a relationship with the mortgagor of a Commercial
Mortgage Loan, including as lender with respect to other outstanding loans to
such mortgagor, the Bank, in its role as Advisor and Servicer, may be subject
to conflict with respect to such Commercial Mortgage Loan, in the event that
such Commercial Mortgage Loan becomes Classified or placed in Nonaccrual Status
or otherwise past due in the payment of principal and interest. As a result of
such conflict, the Company may hold a Commercial Mortgage Loan for a shorter or
longer period of time than would otherwise be the case if the Bank were not the
Servicer of the Commercial Mortgage Loan or the Advisor to the Company.

         It is the intention of the Company, D&N and the Bank that any
agreements and transactions between the Company, on the one hand, and D&N, the
Bank or their affiliates, on the other hand, are fair to all parties and
consistent with market terms, including the prices paid and received for
Mortgage Loans, including those in the Initial Portfolio, on their acquisition
or disposition by the Company or in connection with the servicing of such
Mortgage Loans. The requirement in the Certificate of Designation establishing
the Series A Preferred Shares that certain actions of the Company be approved
by a majority of the Independent Directors is also intended to ensure fair
dealings between the Company, D&N, the Bank and their respective affiliates.
However, there can be no assurance that such agreements or transactions will be
on





                                       13
   19

terms as favorable to the Company as those that could have been obtained from
unaffiliated third parties. See "Business and Strategy--Management Policies and
Programs--Conflict of Interest Policies".

RISK OF AUTOMATIC EXCHANGE

         A decline in the performance and capital levels of the Bank or the
placement of the Bank into conservatorship or receivership could result in the
exchange of the Series A Preferred Shares for Bank Preferred Shares, which
would be an investment in the Bank and not in the Company.  As a result,
holders of Series A Preferred Shares would become preferred stockholders of the
Bank at a time when the Bank's financial condition was deteriorating or when
the Bank had been placed into conservatorship or receivership.  An investment
in the Bank is also subject to certain risks that are distinct from the risks
associated with an investment in the Company.  For example, an investment in
the Bank would involve risks relating to the capital levels of, and other
regulatory requirements applicable to, the Bank and the performance of
the Bank's loan portfolio.  An investment in the Bank is also subject to the
general risks inherent in equity investments in depository institutions.  In
the event of a liquidation of the Bank, the claims of depositors and secured,
senior, general and subordinated creditors of the Bank would be entitled to a
priority of payment over the claims of holders of equity interests such as the
Bank Preferred Shares.  As a result, if the Bank were to be placed into
receivership after the Automatic Exchange or if the Automatic Exchange were to
occur after receivership of the Bank, the holders of the Bank Preferred Shares
likely would receive, if anything, substantially less than the holders of the
Series A Preferred Shares would have received had the Series A Preferred Shares
not been exchanged for Bank Preferred Shares.  Potential investors in the
Series A Preferred Shares should carefully consider the risks with respect to
an investment in the Bank set forth under "Certain Information Regarding the
Bank--Risk Factors and Other Considerations".  See also "Description of Series
A Preferred Shares--Automatic Exchange".

         Although the Series A Preferred Shares will be listed on the Nasdaq
National Market, the Bank does not intend to apply for listing of the Bank
Preferred Shares, for which the Series A Preferred Shares will be exchanged
automatically on a one-for-one basis upon the occurrence of the Automatic
Exchange, on any national securities exchange or for quotation of the Bank
Preferred Shares through the Nasdaq System.  Consequently, there can be no
assurance as to the liquidity of the trading markets for the Bank Preferred
Shares, if issued, or that an active public market for the Bank Preferred
Shares would develop or be maintained.

DIVIDEND AND OTHER REGULATORY RESTRICTIONS ON OPERATIONS OF THE COMPANY

         Because the Company is a subsidiary of the Bank, regulatory authorities
will have the right to examine the Company and its activities. Under certain
circumstances, including any determination that the Bank's relationship to the
Company results in an unsafe and unsound banking practice, such regulatory
authorities will have the authority to restrict the ability of the Company to
transfer assets, to make distributions to its stockholders (including dividends
to the holders of Series A Preferred Shares, as described below), or to redeem
shares of Preferred Stock,





                                       14
   20

or even to require the Bank to sever its relationship with or divest its
ownership of the Company.  Such actions could potentially result in the
Company's failure to qualify as a REIT. See "-- Tax Risks".

         Payment of dividends on the Series A Preferred Shares could also be
subject to regulatory limitations if the Bank becomes "undercapitalized" for
purposes of the OTS prompt corrective action regulations, which is currently
defined as having a total risk-based capital ratio of less than 8.0%, a Tier 1
risk-based capital ratio of less than 4.0% and a core capital (or leverage)
ratio of less than 4.0%.  At December 31, 1996, the Bank's total risk-based
capital ratio was 9.94%, its Tier 1 risk-based capital ratio was 8.72% and its
core capital (or leverage) ratio was 5.11%.  Such ratios, adjusted to give
effect to the sale of Series A Preferred Shares in the Offering, would have
been 13.10%, 11.87% and 6.84%, respectively.

         If the Automatic Exchange occurs, the Bank would likely be prohibited
from paying dividends on the Bank Preferred Shares.  In all circumstances
following the Automatic Exchange, the Bank's ability to pay dividends would be
subject to various restrictions under OTS regulations.

Furthermore, in the event the Bank is placed into conservatorship or
receivership (whether before or after the Automatic Exchange), the Bank would
likely be unable to pay dividends on the Bank Preferred Shares.  In addition,
in the event of a liquidation of the Bank, the claims of the Bank's depositors
and of its secured, senior, general and subordinated creditors would be
entitled to a priority of payment over the dividend and other claims of holders
of equity interests such as the Bank Preferred Shares issued pursuant to the
Automatic Exchange.
        
         Under OTS regulations, the ability of thrift institutions such as the
Bank to make "capital distributions" (defined to include payment of dividends,
stock repurchases, cash-out mergers and other distributions charged against the
capital accounts of an institution) varies depending primarily on the
institution's earnings and regulatory capital levels.  While the Company
believes that dividends on the Series A Preferred Shares should not be
considered "capital distributions" for this purpose, there can be no assurances
that the OTS would agree with this position.  However, without addressing the
issue of whether dividends on the Series A Preferred Shares are "capital
distributions" subject to the regulations, in a similar situation the OTS has 
indicated that it would not object to the Company's payment of quarterly
dividends on the Series A Preferred Shares in an amount up to the amount of the
Company's net income for that quarter.  The Company currently expects that its
net income will be in excess of amounts needed to pay dividends on the Series A
Preferred Shares. See "Business and Strategy--Dividends".

         Dividends on the Series A Preferred Shares in excess of the Company's
net income could be treated as "capital distributions" by the OTS, in which
case the Company's payment of such dividends would be subject to restrictions
under the OTS capital distribution regulations.  Under these regulations,
institutions are divided into tiers.  Tier 1 institutions are those in
compliance with their "fully phased-in" capital requirements and which have not
been notified by the OTS that they are "in need of more than normal
supervision".  Tier 1 institutions may make capital distributions without
regulatory approval of up to the greater of (i) 100% of net income for the
calendar year to date, plus up to one-half of the institution's surplus
capital (i.e., the excess of capital over the fully phased-in requirement) at
the beginning of the calendar year in which the





                                       15
   21

distribution is made or (ii) 75% of net income for the most recent four
quarters.  Tier 1 institutions that make capital distributions under the
foregoing rules must continue to meet the applicable capital requirements on a
pro forma basis after giving effect to such distributions.  Tier 1 institutions
may seek OTS approval to pay dividends beyond these amounts.

         The category of Tier 2 institutions, which are defined as institutions
that are in compliance with their current, but not their "fully phased-in"
capital requirements, is no longer relevant because all deductions from capital
requirements have been fully phased-in as of July 1, 1996.

         Tier 3 institutions have capital levels below their current required
minimum levels and may not make any capital distributions without the prior
written approval of the OTS.

         As of December 31, 1996, the Bank had sufficient levels of capital to
be a Tier 1 institution.  However, the OTS retains discretion under its capital
distribution regulations to treat an institution that it believes is in need of
more than normal supervision (after written notice) as a Tier 3 institution.

         The OTS retains general discretion to prohibit any otherwise permitted
capital distribution on general safety and soundness grounds and must be given
30 days advance notice of all capital distributions.

DIVIDENDS NOT CUMULATIVE

         In order to qualify as Tier 1 capital, dividends on the Series A
Preferred Shares are not cumulative.  Consequently, if the Board of Directors
does not declare a dividend on the Series A Preferred Shares for any quarterly
period, the holders of the Series A Preferred Shares would not be entitled to
recover such dividend whether or not funds are or subsequently became
available.  The Board of Directors may determine, in its business judgment,
that it would be in the best interests of the Company to pay less than the full
amount of the stated dividends on the Series A Preferred Shares or no dividends
for any quarter notwithstanding that funds are available.  Factors that would
generally  be considered by the Board of Directors in making this determination
are the Company's financial condition and capital needs, the impact of
legislation and regulations as then in effect or as may be proposed, economic
conditions, and such other factors as the Board may deem relevant. 
Notwithstanding the foregoing, to remain qualified as a REIT, the Company must
distribute annually at least 95% of its "REIT taxable income" (not including
capital gains) to stockholders.  See "--Tax Risks," below and "Federal Income
Tax Considerations--Taxation of the Company--Organizational Requirements".

INTEREST RATE RISK

         The Company's income will consist primarily of interest payments on
the Mortgage Loans held by it.  The Company anticipates that approximately 60%
of its Commercial Mortgage Loans and approximately 50% of its Residential
Mortgage Loans will bear interest at adjustable rates.  If there is a decline
in interest rates (as measured by the indices upon which the interest rates of
the Mortgage Loans are based), then the Company will experience a decrease in
income available





                                       16
   22

to be distributed to its stockholders.  In such an interest rate environment,   
the Company may experience an increase in prepayments on its  Mortgage Loans
and may find it more difficult to purchase additional Mortgage Loans bearing
rates sufficient to support payment of the dividends on the Series A Preferred
Shares.  In addition, certain Residential Mortgage Loan products which the
Company will hold could allow borrowers in such an interest rate environment to
convert an adjustable rate mortgage to a fixed rate mortgage, thus "locking in"
a low fixed interest rate.  Because the rate at which dividends are required to
be paid on the Series A Preferred Shares is fixed, there can be no assurance
that an interest rate environment in which there is a significant decline in
interest rates would not adversely affect the Company's ability to pay
dividends on the Series A Preferred Shares.

RISKS ASSOCIATED WITH MORTGAGE LOANS GENERALLY

         An investment in the Series A Preferred Shares may be affected by,
among other things, a decline in real estate values. In the event the Mortgage
Assets held by the Company become nonperforming, the Company may not have funds
sufficient to pay dividends on the Series A Preferred Shares.  Factors that
could affect the value of the Mortgage Assets held by the Company include the
following:

         Geographic Concentration.  Certain geographic regions of the United
States may from time to time experience natural disasters or weaker regional
economic conditions and housing markets, and, consequently, may  experience
higher rates of loss and delinquency on Mortgage Loans generally.  Any
concentration of the Mortgage Loans in such a region may present risks in
addition to those present with respect to Mortgage Loans generally.
Substantially all of the residential properties underlying the Company's
Residential Mortgage Loans included in the Initial Portfolio are located in
Michigan.  All of the commercial properties underlying its Commercial Mortgage
Loans are located in Michigan.  Both these sets of Mortgage Loans may be
subject to a greater risk of default than other comparable Mortgage Loans in
the event of adverse economic, political or business developments or natural
hazards that may affect this region and the ability of property owners in this
region to make payments of principal and interest on the underlying mortgages.
The Company complies with general hazard insurance policy requirements of
Fannie Mae ("FNMA") or the Federal Home Loan Mortgage Corporation ("FHLMC"). 
The Company will not maintain any special hazard insurance policies which could
mitigate any damages caused by natural disasters (such as floods) which may
occur in this region.  In the event of any such natural disaster, the Company's
ability to pay dividends on the Series A Preferred Shares could be adversely
affected.  See "Business and Strategy-- Description of Initial
Portfolio--Geographic Distribution" herein for further information regarding
the geographic concentration of the Mortgage Loans in the Initial Portfolio.

         No Credit Enhancement or Special Hazard Insurance.  As described in
"--Geographic Concentration" above, the Company generally does not intend to
obtain credit enhancements such as mortgagor bankruptcy insurance or to obtain
special hazard insurance for its Mortgage Loans, other than standard hazard
insurance, which will in each case only relate to individual Mortgage Loans.
Accordingly, during the time it holds Mortgage Loans for which third party
insurance is not obtained, the Company will be subject to risks of borrower
defaults and bankruptcies and





                                       17
   23

special hazard losses that are not covered by standard hazard insurance (such
as those occurring from floods unless flood insurance has been obtained on an
individual basis).  In addition, in the event of a default on any Mortgage Loan
held by the Company resulting from declining property values or worsening
economic conditions, among other factors, the Company would bear the risk of
loss of principal to the extent of any deficiency between (i) the value of the
related mortgaged property, plus any payments from an insurer (or guarantor in
the case of Commercial Mortgage Loans) and (ii) the amount owing on the
Mortgage Loan.

         Special Risks Relating to Commercial Mortgage Loans.  The Company
anticipates that approximately 10% (measured by aggregate outstanding principal
amount) of its portfolio of Mortgage Assets on an ongoing basis will consist of
Commercial Mortgage Loans. Commercial Mortgage Loans have certain distinct risk
characteristics. The Company's current policy is not to acquire any Commercial
Mortgage Loan if such Commercial Mortgage Loan would constitute more than 5% of
the total book value of the Mortgage Assets of the Company at the time of its
acquisition.  Commercial Mortgage Loans generally lack standardized terms,
which may complicate their structure.  Commercial real estate properties
themselves tend to be unique and are more difficult to value than residential
real estate properties.  Commercial Mortgage Loans also tend to have shorter
maturities than Residential Mortgage Loans and may not be fully amortizing,
meaning that they may have a significant principal balance or "balloon" payment
due on maturity.  In addition, commercial real estate properties are generally
subject to relatively greater environmental risks than non-commercial
properties and to the corresponding burdens and costs of compliance with
environmental laws and regulations.  See "--Environmental Considerations".
Also, there may be costs and delays involved in enforcing rights of a property
owner against tenants in default under the terms of leases with respect to
commercial properties.  For example, tenants may seek the protection of the
bankruptcy laws, which could result in termination of lease contracts.

REAL ESTATE MARKET CONDITIONS

         The results of the Company's operations will be affected by various
factors, many of which are beyond the control of the Company, such as: (i)
local and other economic conditions affecting real estate value; (ii) the
ability of tenants to make lease payments; (iii) the ability of a property to
attract and retain tenants, which may in turn be affected by local conditions
such as an oversupply of space or a reduction in demand for rental space in the
area, the attractiveness of properties to tenants, competition from other
available space, the ability of the owner to pay leasing commissions, provide
adequate maintenance and insurance, pay tenant improvement costs and make other
tenant concessions; (iv) interest rate levels and the availability of credit to
refinance such loans at or prior to maturity; and (v) increased operating costs,
including energy costs, real estate taxes and costs of compliance with
environmental controls and regulations. The results of the Company's operations
depend on, among other things, the level of interest income generated by the
Company's Mortgage Assets, the market value of such Mortgage Assets and the
supply of and demand for such Mortgage Assets. Further, no assurance can be
given that the values of the properties securing the Mortgage Loans included in
the Company's Initial Portfolio have remained or will remain at the levels
existing on the dates of origination of such Mortgage Loans.





                                       18
   24


DELAYS IN LIQUIDATING DEFAULTED MORTGAGE LOANS

         Even assuming that the mortgaged properties underlying the Mortgage
Loans held by the Company provide adequate security for such Mortgage Loans,
substantial delays could be encountered in connection with the liquidation of
defaulted Mortgage Loans, with corresponding delays in the receipt of related
proceeds by the Company. An action to foreclose on a mortgaged property
securing a Mortgage Loan is regulated by state statutes and rules and is
subject to many of the delays and expenses of other lawsuits if defenses or
counterclaims are interposed, sometimes requiring several years to complete.
Furthermore, in some states an action to obtain a deficiency judgment is not
permitted following a nonjudicial sale of a mortgaged property. In the event of
a default by a mortgagor, these restrictions, among other things, may impede
the ability of the Company to foreclose on or sell the mortgaged property or to
obtain proceeds sufficient to repay all amounts due on the related Mortgage
Loan. In addition, the Servicer will be entitled to deduct from collections
received all expenses reasonably incurred in attempting to recover amounts due
and not yet repaid on liquidated Mortgage Loans, including legal fees and costs
of legal action, real estate taxes and maintenance and preservation expenses,
thereby reducing amounts available to the Company.

LEGAL CONSIDERATIONS

         Applicable state laws may regulate interest rates and other charges
and require certain disclosures to borrowers. In addition, most states have
other laws, public policy and general principles of equity relating to the
protection of consumers, unfair and deceptive practices and practices which may
apply to the servicing and collection of the Mortgage Loans. Depending on the
provisions of the applicable law and the specific facts and circumstances
involved, violations of these laws, policies and principles may limit the
ability of the Company to collect all or part of the principal of or interest
on the Mortgage Loans, may entitle the borrower to a refund of amounts
previously paid and, in addition, could subject the Company to damages and
administrative sanctions.

ENVIRONMENTAL CONSIDERATIONS

         In the event that the Company is forced to foreclose on a defaulted
Mortgage Loan to recover its investment in such Mortgage Loan, the Company may
be subject to environmental liabilities in connection with the underlying real
property which could exceed the value of the real property. Although the
Company intends to exercise due diligence to discover potential environmental
liabilities prior to the acquisition of any property through foreclosure,
hazardous substances or wastes, contaminants, pollutants or sources thereof (as
defined by state and federal laws and regulations) may be discovered on
properties during the Company's ownership or after a sale thereof to a third
party. If such hazardous substances are discovered on a property which the
Company has acquired in foreclosure or otherwise, the Company may be required
to remove those substances and clean up the property. There can be no
assurance that in such a case the Company would not incur full recourse
liability for the entire cost of any removal and clean-up, that the cost of
such removal and clean-up would not exceed the value of the property or that
the Company could recoup any of such costs from any third party. The Company
may also be liable





                                       19
   25

to tenants and other users of neighboring properties. In addition, the Company
may find it difficult or impossible to sell the property prior to or following
any such clean-up.

RISK OF FUTURE REVISIONS IN POLICIES AND STRATEGIES BY BOARD OF DIRECTORS

         The Board of Directors has established the investment policies and
operating policies and strategies of the Company, certain of which are
described in this Prospectus. These policies may be amended or revised from
time to time at the discretion of the Board of Directors (in certain
circumstances subject to the approval of a majority of the Independent
Directors) without a vote of the Company's stockholders, including holders of
the Series A Preferred Shares. The ultimate effect of any change in the
policies and strategies set forth in this Prospectus on a holder of Series A
Preferred Shares may be positive or negative. See "Business and
Strategy--Management Policies and Programs".

TAX RISKS

         Adverse Consequences of Failure to Qualify as a REIT.  The Company
intends to operate so as to qualify as a REIT under the Code.  Although the
Company believes that it will be owned and organized and will operate in such a
manner, and Coopers & Lybrand L.L.P. will render certain opinions, described
under "Federal Income Tax Considerations" below, regarding the Company's
qualification as a REIT, no assurance can be given that the Company will be
able to operate in such a manner so as to qualify as a REIT or to remain so
qualified. Qualification as a REIT involves the application of highly technical
and complex Code provisions for which there are only limited judicial or
administrative interpretations. The determination of various factual matters
and circumstances, not entirely within the Company's control and not addressed
by the opinion of Coopers & Lybrand L.L.P., may affect the Company's ability to
qualify as a REIT. Although the Company is not aware of any proposal in
Congress to amend the tax laws in a manner that would materially and adversely
affect the Company's ability to operate as a REIT, no assurance can be given
that new legislation or new regulations, administrative interpretations or
court decisions will not significantly change the tax laws in the future with
respect to qualification as a REIT or the federal income tax consequences of
such qualification.

         The Company is relying on the opinion of Coopers & Lybrand L.L.P., tax
advisor to the Company, regarding various issues affecting the Company's
ability to qualify, and retain qualification, as a REIT. Such opinion is not 
binding on the Internal Revenue Service ("IRS").

         If in any taxable year the Company fails to qualify as a REIT, the
Company would not be allowed a deduction for distributions to stockholders in
computing its taxable income and would be subject to federal income tax
(including any applicable alternative minimum tax) on its taxable income at
regular corporate rates. As a result, the amount available for distribution to
the Company's stockholders would be reduced for the year or years involved. In
addition, unless entitled to relief under certain statutory provisions, the
Company would also be disqualified from treatment as a REIT for the four
taxable years following the year during which qualification was lost. A failure
of the Company to qualify as a REIT would not by itself give the Company the





                                       20
   26

right to redeem the Series A Preferred Shares. See "Description of Series A
Preferred Shares--Redemption".

         Notwithstanding that the Company currently intends to operate in a
manner designed to qualify as a REIT, future economic, market, legal, tax or
other considerations may cause the Company to determine that it is in the best
interest of the Company and the holders of its Common Stock and Preferred Stock
to revoke the REIT election. As long as any Series A Preferred Shares are
outstanding, any such determination by the Company may not be made without the
approval of a majority of the Independent Directors. The tax law prohibits the
Company from electing treatment as a REIT for the four taxable years following
the year of such revocation. See "Federal Income Tax Considerations".

         REIT Requirements with Respect to Stockholder Distributions.  To
obtain favorable tax treatment as a REIT qualifying under the Code, the Company
generally will be required each year to distribute as dividends to its
stockholders at least 95% of its "REIT taxable income" (excluding capital
gains). Failure to comply with this requirement would result in the Company's
income being subject to tax at regular corporate rates. In addition, the
Company will be subject to a 4% nondeductible excise tax on the amount, if any,
by which certain distributions considered as paid by it with respect to any
calendar year are less than the sum of 85% of its ordinary income for the
calendar year, 95% of its capital gains net income for the calendar year and
any undistributed taxable income from prior periods.

         Redemption Upon Occurrence of a Tax Event.  At any time following the
occurrence of a Tax Event (as defined under "Description of Series A Preferred
Shares--Redemption"), even if such Tax Event occurs prior to [            ],
2002, the Company will have the right to redeem the Series A Preferred Shares
in whole but not in part. See "Description of Series A Preferred
Shares--Redemption". Upon the occurrence of a Tax Event, should the Company not
redeem the Series A Preferred Shares, the Company's ability to pay dividends on
the Series A Preferred Shares may be adversely affected.

         Automatic Exchange upon Occurrence of the Exchange Event.  Upon the
occurrence of the Exchange Event and a Directive, the outstanding Series A
Preferred Shares will be automatically exchanged on a one-for-one basis into
Bank Preferred Shares.  See "Description of Series A Preferred
Shares--Automatic Exchange". Assuming, as is anticipated to be the case, that
the Bank Preferred Shares will be nonvoting, the Automatic Exchange will be
taxable, and each holder of Series A Preferred Shares will have a gain or loss,
as the case may be, measured by the difference between the basis of such holder
in the Series A Preferred Shares and the fair market value of the Bank
Preferred Shares received in the Automatic Exchange.  Assuming that such
holder's Series A Preferred Shares were held for more than one year prior to
the Automatic Exchange and held as capital assets, any gain or loss will be
long-term capital gain or loss.  See "Federal Income Tax Considerations--Tax
Treatment of Automatic Exchange".





                                       21
   27

RISK ASSOCIATED WITH LEVERAGE

         Although the Company does not currently intend to incur any
indebtedness in connection with the acquisition and holding of Mortgage Loans,
the Company may do so at any time (although indebtedness in excess of 20% of
the aggregate amount of net proceeds received in connection with the issuance
of Preferred Stock and Common Stock may not be incurred without the approval of
a majority of the Independent Directors of the Company). To the extent the
Company were to change its policy with respect to the incurrence of
indebtedness, the Company would be subject to risks associated with leverage,
including, without limitation, changes in interest rates, prepayment risk and
risks of various hedging strategies.

NO THIRD PARTY VALUATION OF THE MORTGAGE LOANS; NO ARM'S-LENGTH NEGOTIATIONS
WITH AFFILIATES

         The Company and the Bank intend that the fair value of the Initial
Portfolio will approximately equal the amount (approximately $55 million) that
the Company will pay for the Initial Portfolio. However, no third party
valuations of the Mortgage Loans constituting the Initial Portfolio were
obtained for purposes of the Offering, and there can be no assurance that the
fair value of the Initial Portfolio does not differ from the purchase price
payable by the Company.

         In addition, it is not anticipated that third party valuations will be
obtained in connection with future acquisitions and dispositions of Mortgage
Loans even in circumstances where an affiliate of the Company is selling the
Mortgage Loans to, or purchasing the Mortgage Loans from, the Company.
Accordingly, although the Company, the Bank and D&N intend that future
acquisitions or dispositions of Mortgage Loans will be on a fair value basis,
there can be no assurance that the consideration to be paid (or received) by
the Company to (or from) the Bank, D&N or any of their respective affiliates in
connection with future acquisitions or dispositions of Mortgage Loans will not
differ from the fair value of such Mortgage Loans.

NO PRIOR MARKET FOR SERIES A PREFERRED SHARES

         Prior to the Offering, there has been no public market for the Series
A Preferred Shares and there can be no assurance that an active trading market
will develop or be sustained or that the Series A Preferred Shares may be
resold at or above the initial public offering price.


                                  THE COMPANY


         The Company is a newly-formed Delaware corporation created for the
purpose of acquiring, holding and managing Mortgage Assets that will generate
net income for distribution to stockholders. The Company has been formed by the
Bank to provide the Bank with a means of raising capital for bank regulatory
purposes. The Company is not a financial institution or insurance company for
purposes of Section 856(a) of the Code. The Series A Preferred Shares will be
treated as capital for the Bank for regulatory purposes. The issuance of the
Series A Preferred Shares by the Company is a more cost-effective means of
raising capital for the Bank than if the Bank were to





                                       22
   28

issue preferred stock itself, because of the Company's ability to deduct for
income tax purposes the dividends payable on the Series A Preferred Shares as a
result of the Company's qualification as a REIT.

         The Company anticipates that approximately 90% of its portfolio of
Mortgage Assets will represent interests in Residential Mortgage Loans and that
approximately 10% of its portfolio of Mortgage Assets will represent interests
in Commercial Mortgage Loans (in each case measured by aggregate outstanding
principal amounts).

         The Company expects that all of its Mortgage Assets will be acquired
as whole loans from the Bank or affiliates of the Bank.  The Bank will
administer the day-to-day operations of the Company in its role as Advisor
under the Advisory Agreement. The Company will elect to be subject to tax as a
REIT under the Code, and will generally not be subject to federal income tax to
the extent that it distributes its earnings to its stockholders and maintains
its qualification as a REIT.

         All of the Common Stock of the Company is owned by the Bank, and all
of the common stock of the Bank is owned by D&N.  D&N is a thrift institution
holding company organized under the laws of Delaware in 1988 and registered
under the Home Owners Loan Act of 1933, as amended.  The Bank conducts its
business through a network of 37 full-service community banking offices,
including its main office in Hancock, Michigan, seven savings agency offices
which provide depository services and four mortgage banking offices.  As of
December 31, 1996, the Bank had total assets of $1.47 billion.  For the year
ended December 31, 1996, the Bank had a return on average assets of 0.67%.

         A PURCHASE OF SERIES A PREFERRED SHARES IS A PURCHASE OF SECURITIES
ISSUED BY THE COMPANY AND IS NOT A PURCHASE OF SECURITIES ISSUED BY, OR
OTHERWISE AN INVESTMENT IN, THE BANK OR D&N.  NO OBLIGATION OF THE COMPANY IS
GUARANTEED BY THE BANK OR D&N.

         The Series A Preferred Shares will be exchanged automatically on a
one-for-one basis for Bank Preferred Shares upon the occurrence of the
Automatic Exchange. CONSEQUENTLY, AN INVESTMENT IN SERIES A PREFERRED SHARES
COULD BE REPLACED BY AN INVESTMENT IN BANK PREFERRED SHARES AT A TIME WHEN THE
BANK'S FINANCIAL CONDITION IS DETERIORATING OR WHEN THE BANK HAS BEEN PLACED
INTO CONSERVATORSHIP OR RECEIVERSHIP.  POTENTIAL INVESTORS IN THE SERIES A
PREFERRED SHARES, THEREFORE, SHOULD CAREFULLY CONSIDER THE DESCRIPTION OF THE
BANK SET FORTH UNDER "CERTAIN INFORMATION REGARDING THE BANK".  See also
"Description of Series A Preferred Shares--Automatic Exchange".

         For a further description of the operations of the Company, see
"Business and Strategy", "Management", "Risk Factors" and "Federal Income Tax
Considerations".





                                       23
   29

                                USE OF PROCEEDS


         The proceeds to the Company from the sale of the Series A Preferred
Shares offered hereby are expected to be $27.5 million (assuming the
Underwriters' over-allotment option is not exercised). Simultaneously with the
consummation of the Offering, the Bank will purchase shares of Common Stock for
a price equal to $27.5 million. The Company will use the aggregate proceeds of
$55 million received in connection with both the Offering and the sale of
shares of Common Stock to the Bank to purchase the Initial Portfolio from the
Bank. See "Business and Strategy".

         If the Underwriters exercise their option to purchase additional
Series A Preferred Shares to cover over-allotments in the Offering, the Bank
will purchase additional shares of Common Stock for a price equal to the
aggregate initial public offering price of such additional Series A Preferred
Shares.  The Company will use the additional proceeds from any such additional
sales of Series A Preferred Shares and shares of Common Stock to purchase
additional Mortgage Loans of the types described in "Business and
Strategy--Description of Initial Portfolio".  The Company expects that it will
purchase any such additional Commercial and Residential Mortgage Loans within
six months from the exercise by the Underwriters of their over-allotment
option.  Pending such purchase, the Company will invest such additional
proceeds in mortgage-backed securities or short-term money market investments.

         Simultaneously with the consummation of the Offering, the Bank will
also purchase additional shares of Common Stock for a price equal to the
aggregate amount of underwriting commissions and expenses incurred by the
Company in connection with the Offering and all expenses incurred by the
Company in connection with its formation and the offering of the Series A
Preferred Shares (currently estimated by the Company to be approximately $[
] in the aggregate) in order to provide the Company with funds sufficient to
pay such expenses. Simultaneously with the consummation of any sale of
additional Series A Preferred Shares in connection with the exercise by the
Underwriters of their over-allotment option, the Bank will also purchase
additional shares of Common Stock for a price equal to the aggregate amount of
underwriting commissions and expenses incurred by the Company in connection
with the exercise of such overallotment option in order to provide the Company
with funds sufficient to pay such expenses.





                                       24
   30

         The following table illustrates the use of proceeds by the Company
from the sale of the Series A Preferred Shares offered hereby (assuming the
Underwriters' over-allotment option is not exercised) and the sale of shares of
Common Stock to the Bank described above.





                                                                  
             Gross proceeds from the Offering of
              Series A Preferred Shares  . . . . . . . . . . . .     $27,500,000
             Gross proceeds from the issuance of
              shares of Common Stock to the Bank . . . . . . . .      [     A     ] [B+C+$27.5 M=A] 
             Public Offering Expenses:
              Underwriting commissions  . . . . . . . . . . . .       [      B    ]
              Other expenses of the formation
              and the Offering  . . . . . . . . . . . . . . . .          325,000 (1)

              Net proceeds to be applied to the
               purchase of Mortgage Assets from
               the Bank . . . . . . . . . . . . . . . . . . . .      $55,000,000
                                                                     ===========

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

              (1) Assumes that expenses incurred by the Company in connection
              with its formation and the Offering of the Series A Preferred
              Shares, other than underwriting commissions, are $325,000.  If
              such expenses are in excess of $325,000, the Bank will purchase
              additional shares of Common Stock for a purchase price equal to
              such excess.


         Neither the Bank nor any of its affiliates will receive any
transaction fees upon completion of the Offering, including any advance payment
in respect of servicing or advisory fees.





                                       25
   31

                                 CAPITALIZATION


         The following table sets forth the capitalization of the Company as of
April 4, 1997 (the date of the most recent audited financial statement of
the Company) and as adjusted to reflect (i) the consummation of the Offering
(assuming the Underwriters' over-allotment option is not exercised) and (ii)
the transactions described in "Certain Transactions Constituting The
Formation--The Formation" and the use of the net proceeds therefrom as
described under "Use of Proceeds".




                                                                           April 4, 1997             
                                                               ---------------------------------------
                                                                                            As
                                                                     Actual              Adjusted     
                                                               ------------------   ------------------
                                                                            (In Thousands)
                                                                                 
DEBT
    Total long-term debt  . . . . . . . . . . . . . . . . .          $   ---            $     ---
                                                                     -------            ---------

STOCKHOLDERS' EQUITY
  Preferred Stock, par value $25.00; 2,500,000
   authorized, none issued and outstanding,
   actual; and 2,500,000 shares authorized,
   1,100,000 shares issued and outstanding,                              ---               27,500
   as adjusted  . . . . . . . . . . . . . . . . . . . . . .
  Common Stock, par value $1.00 per share(1);
   1,000 shares authorized, 1,000 shares issued and
   outstanding, actual; and 250,000 shares authorized,
   28,826 shares issued and outstanding, as adjusted  . . .                                8,648 
  Additional paid-in capital  . . . . . . . . . . . . . . .                1              18,852
                                                                     -------             ------- 
    Total stockholders' equity  . . . . . . . . . . . . . .          $     1             $55,000
                                                                     -------             -------

TOTAL CAPITALIZATION  . . . . . . . . . . . . . . . . . . .          $     1             $55,000
                                                                     =======             =======


- -------------  
(1) Company was formed with an initial capitalization of $1,000.  Prior to
    consummation of the Offering, the charter of the Company will be amended to
    increase the authorized capital of the Company and to increase the par
    value of the Common Stock to $300.00 per share. Since the par value per
    share of the Preferred Stock equals the issue price of a Series A Preferred
    Share, the full $27.5 million raised in the Offering will represent
    Preferred Stock capital.   The par value of the Common Stock will equal 30%
    of its purchase price of $1,000 per share and, accordingly, the Bank will
    be acquiring 28,826 shares of Common Stock upon the consummation of the
    Offering for an aggregate purchase price of $28,826,250 (such number of
    shares of Common Stock includes Common Stock acquired by the Bank in order
    to provide sufficient funds to pay aggregate offering and organization
    expenses, currently estimated by the Company to be approximately $325,000).
    As a result of these issuances of Common Stock, the Common Stock
    capital amount, upon consummation of the Offering, will equal $8,647,800.
    The additional paid-in capital of $18,852,200 represents the
    excess of the purchase price for the Common Stock over the par value of
    such shares after deducting the aggregate amount of offering and
    organization expenses.





                                       26
   32

                             BUSINESS AND STRATEGY


GENERAL

         The Company's principal business objective is to acquire, hold and
manage Mortgage Loans that will generate net income for distribution to
stockholders. The Company does not expect to be in the business of selling or
trading mortgage assets. The Company will acquire the Initial Portfolio of
Mortgage Loans from the Bank for an aggregate purchase price of approximately
$50 million. See "Certain Transactions Constituting the Formation".

         In order to preserve its status as a REIT under the Code,
substantially all of the assets of the Company will consist of Mortgage Loans
and other qualified REIT real estate assets of the type set forth in Section
856(c)(6)(B) of the Code. See "Federal Income Tax Considerations".

DIVIDENDS

         The Company currently expects to pay an aggregate amount of dividends
with respect to its outstanding shares of capital stock equal to approximately
100% of the Company's "REIT taxable income" (excluding capital gains). In order
to remain qualified as a REIT, the Company must distribute annually at least
95% of its "REIT taxable income" (excluding capital gains) to stockholders. The
Company anticipates that none of the dividends on the Series A Preferred Shares
and none or no material portion of the dividends on the Common Stock will
constitute non-taxable returns of capital.

         Dividends will be declared at the discretion of the Board of Directors
after considering the Company's distributable funds, financial requirements,
tax considerations and other factors. Because (i) the Mortgage Assets are
interest bearing, (ii) the Series A Preferred Shares represent only
approximately 50% of the Company's capitalization and (iii) the Company does
not anticipate incurring any indebtedness, the Company currently expects that
both its cash available for distribution and its "REIT taxable income" will be
in excess of amounts needed to pay dividends on the Series A Preferred Shares,
even in the event of a significant drop in interest rate levels. Accordingly,
the Company expects that it will, after paying the quarterly dividends on the
Series A Preferred Shares, pay dividends to holders of its Common Stock.
Assuming (i) the Mortgage Loans included in the Initial Portfolio are held for
the 12-month period following completion of the Offering, (ii) principal
repayments are reinvested in additional Mortgage Loans with characteristics
similar to those of the Mortgage Loans included in the Initial Portfolio and
(iii) interest rates remain constant during such 12-month period, the Company
anticipates that the Initial Portfolio will generate interest income of
approximately $3.9 million, after payment of servicing and advisory fees,
during such 12-month period. Since the aggregate annual dividend payment on the
Series A Preferred Shares is $[    ] million, based on the foregoing, the       
Company anticipates that $[ ] million would be available for payment of
dividends on the Common Stock held by the Bank.

         There are several limitations which restrict the Company's ability to
pay dividends on the Common Stock (none of which should adversely affect either
the ability of the Company to pay





                                       27
   33

dividends in respect of the Series A Preferred Shares or the ability of the
Company to maintain its status as a REIT). First, under the Company's current
dividend policy, the Company may not make any distribution in respect of the
Common Stock with respect to any year to the extent that, after taking into
account such proposed distribution, total cash or property distributions on the
Company's outstanding shares of Preferred Stock and Common Stock with respect
to that year would exceed 105% of the Company's "REIT taxable income"
(excluding capital gains) for that year plus net capital gains of the Company
for that year. This policy regarding the limitations on payment of dividends in
respect of Common Stock may not be modified without the approval of a majority
of the Independent Directors. Second, if the Company fails to declare and pay
full dividends on the Series A Preferred Shares in any dividend period, the
Company may not make any dividends or other distributions with respect to the
Common Stock until such time as dividends on all outstanding Series A Preferred
Shares have been (i) declared and paid for three consecutive dividend periods
and (ii) declared and paid or declared and a sum sufficient for the payment
thereof has been set apart for payment for the fourth consecutive dividend
period.  See, "Description of Series A Preferred Shares--Dividends".  Third,
Delaware law provides that dividends (as well as other distributions) may be
paid on the capital stock of the Company only out of (i) the Company's capital
surplus (i.e., the excess of the Company's net assets over the aggregate par
value of all shares of capital stock issued by the Company) and (ii) the
Company's net profits for the year in which the dividend is declared and for
the preceding year. Because the aggregate par value of the Series A Preferred
Shares and the outstanding shares of Common Stock will, upon consummation of
the Offering, equal $[     ] million (assuming the Underwriters' over-allotment
option is not exercised and there are $[          ] of offering and
organizational expenses), the amount of dividends which the Company could
legally pay on its Common Stock cannot exceed an amount which would cause the
Company's net assets to be less than $[     ] million.

         The OTS prompt corrective action regulations prohibit thrift
institutions such as the Bank from making "capital distributions" (defined to
include a transaction that the OTS or FDIC determines, by order or regulation,
to be "in substance a distribution of capital") unless the institution is at
least "adequately capitalized" after the distribution.  There can be no
assurances that either the OTS or the FDIC would not seek to restrict the
Company's payment of dividends on the Series A Preferred Shares under this
provision if the Bank were to fail to maintain its status as "adequately
capitalized".  Currently, an institution is considered "adequately capitalized"
if it has a total risk-based capital ratio of at least 8.0%, a Tier 1
risk-based capital ratio of at least 4.0% and a leverage (or core capital)
ratio of at least 4.0%.  At December 31, 1996, the Bank's total risk-based
capital ratio was 9.94%, Tier 1 risk-based capital ratio was 8.72% and core
capital (or leverage) ratio was 5.11%.  Such ratios, adjusted to give effect to
the sale of Series A Preferred Shares in the Offering, would be 13.10%, 11.87%
and 6.84%, respectively.  In addition, the Exchange Event may take place under
circumstances in which the Bank will not be considered "adequately capitalized"
for purposes of the OTS' prompt corrective action regulations.  Thus, at the
time of the Automatic Exchange, the Bank would likely be prohibited from paying
dividends on the Bank Preferred Shares.  Further, the Bank's ability to pay
dividends on the Bank Preferred Shares following the Automatic Exchange also
would be subject to various restrictions under OTS regulations and resolution
of the Bank's board of directors.  See "Certain Information Regarding the
Bank--Restrictions on Bank Dividends".  In the event that the Bank did pay





                                       28
   34

dividends on the Bank Preferred Shares, such dividends would be paid out of the
Bank's capital surplus.

         Under certain circumstances, including any determination that the 
Bank's relationship to the Company results in an unsafe and unsound banking
practice, regulatory authorities will have the authority to issue an order which
restricts the ability of the Company to make dividend payments to its
stockholders.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's principal liquidity need will be to fund the acquisition
of additional Mortgage Loans as Mortgage Loans held by the Company are repaid.
The acquisition of such additional Mortgage Loans will be funded with the
proceeds of principal repayments on its portfolio of Mortgage Loans. The
Company does not anticipate that it will have any other material capital
expenditures. The Company believes that cash generated from the payment of
interest and principal on its Mortgage Loan portfolio will provide sufficient
funds to meet both operating requirements and payment of dividends by the
Company in accordance with the REIT Requirements for the foreseeable future.

GENERAL DESCRIPTION OF MORTGAGE ASSETS; INVESTMENT POLICY

         Residential Mortgage Loans.  The Company may from time to time acquire
both conforming and nonconforming Residential Mortgage Loans.  Conforming
Residential Mortgage Loans comply with the requirements for inclusion in a loan
guarantee program sponsored by either the FHLMC or FNMA. Under current 
regulations, the maximum principal balance allowed on conforming Residential 
Mortgage Loans ranges from $214,600 for one-unit residential loans to $442,450
for four-unit residential loans. Nonconforming Residential Mortgage Loans
are Residential Mortgage Loans that do not qualify in one or more respects for
purchase by FNMA or FHLMC under their standard programs. The Company expects
that a majority of the nonconforming Residential Mortgage Loans it purchases
(including substantially all of those included in the Initial Portfolio) will
be nonconforming because they have original principal balances which exceed the
requirements for FHLMC or FNMA programs. A substantial portion of the Company's
nonconforming Residential Mortgage Loans are expected to meet the requirements
for sale to national private mortgage conduit programs or other investors in
the secondary mortgage market.

         Each Residential Mortgage Loan will be evidenced by a promissory note
secured by a mortgage or deed of trust or other similar security instrument
creating a first lien on single-family (one- to four-unit) residential
properties.  Residential real estate properties underlying Residential Mortgage
Loans consist of individual dwelling units, individual condominium units, two-
to four-family dwelling units, planned unit developments and townhouses.





                                       29
   35

         The Company currently expects that approximately 50% of the
Residential Mortgage Loans to be acquired by it will be adjustable rate
Mortgage Loans and that approximately 50% of the Residential Mortgage Loans
will be fixed rate Mortgage Loans.

         Commercial Mortgage Loans.  The Company may from time to time acquire
Commercial Mortgage Loans secured by apartment buildings, industrial and
warehouse properties, office buildings, retail space and shopping malls, hotels
and motels. The Company expects that substantially all of the Commercial
Mortgage Loans it acquires will be secured by real estate located in Michigan or
the Great Lakes area.  Unlike Residential Mortgage Loans, Commercial Mortgage
Loans generally lack standardized terms. Although Commercial Mortgage Loans are
generally nonrecourse to the borrower, the Company anticipates that
substantially all of the Commercial Mortgage Loans that it will acquire will
either be recourse to the borrower or supported by a guarantee of an affiliate
of the borrower.  However, there is no requirement that Commercial Mortgage
Loans acquired by the Company have third party guarantees.  Commercial Mortgage
Loans may also not be fully amortizing, meaning that they may have a significant
principal balance or "balloon" payment due on maturity. Moreover, commercial
properties, particularly industrial and warehouse properties, are generally
subject to relatively greater environmental risks than non-commercial
properties, generally giving rise to increased costs of compliance with
environmental laws and regulations. See "Risk Factors--Risks Associated with
Mortgage Loans Generally" and "--Environmental Considerations".

         The credit quality of a Commercial Mortgage Loan may depend on, among
other factors, the existence and structure of underlying leases, the physical
condition of the property (including whether any maintenance has been
deferred), the creditworthiness of tenants, the historical and anticipated
level of vacancies and rents on the property and on other comparable properties
located in the same region, potential or existing environmental risks, the
availability of credit to refinance the Commercial Mortgage Loan at or prior to
maturity and the local and regional economic climate in general. Foreclosures
of defaulted Commercial Mortgage Loans are generally subject to a number of
complicating factors, including environmental considerations, which are
generally not present in foreclosures of Residential Mortgage Loans. The
Company will sell any foreclosed mortgage assets. See "Risk Factors--Risks
Associated with Mortgage Loans Generally--Special Risks Relating to Commercial
Mortgage Loans" and "--Environmental Considerations".

         Mortgage-Backed Securities.  The Company may from time to time acquire
Mortgage-Backed Securities rated AA or higher representing interests in or
obligations backed by pools of Mortgage Loans. The Mortgage Loans underlying
the Mortgage-Backed Securities will be secured by single-family residential,
multifamily or commercial real estate properties located throughout the United
States. It is not currently anticipated that the Company will hold a
significant amount of Mortgage-Backed Securities.  The Company does not intend
to acquire any interest-only, principal-only or high-risk Mortgage-Backed
Securities. The Company will not be precluded from investing in Mortgage-Backed
Securities where the Bank or one of its affiliates is the sponsor or issuer.





                                       30
   36

ACQUISITION OF INITIAL PORTFOLIO

         Simultaneously with the consummation of the Offering, the Company will
acquire the Initial Portfolio pursuant to the terms of two mortgage purchase
agreements with the Bank: the Residential Mortgage Loan Purchase and Warranties
Agreement (the "Residential Mortgage Purchase Agreement") and the Commercial
Mortgage Loan Purchase and Warranties Agreement (the "Commercial Mortgage
Purchase Agreement", and, together with the Residential Mortgage Purchase
Agreement, the "Mortgage Purchase Agreements"), each to be entered into
simultaneously with the consummation of the Offering. The Residential Mortgage
Loans in the Initial Portfolio will be sold to the Company pursuant to the
Residential Mortgage Purchase Agreement. The Commercial Mortgage Loans in the
Initial Portfolio will be sold to the Company pursuant to the Commercial
Mortgage Purchase Agreement. Each Mortgage Loan will be identified in a
schedule appearing as an exhibit to its respective mortgage purchase agreement
(each, a "Mortgage Loan Schedule"). Each Mortgage Loan Schedule will specify,
among other things, with respect to each Mortgage Loan: the interest rate or
interest rate formula applicable to each Mortgage Loan, the original principal
amount and the unpaid principal balance as of the purchase date, the monthly
payment, maturity date, mortgagor, type of mortgaged property, location of the
mortgaged property and current interest rate.

         In addition, the Bank will deliver or cause to be delivered to the
Company the mortgage note with respect to each Mortgage Loan (together with all
amendments and modifications thereto) endorsed in blank, the original or
certified copy of the mortgage (together with all amendments and modifications
thereto) with evidence of recording indicated thereon, if available, and an
original or certified copy of an assignment of the mortgage in recordable form.
Such documents will initially be held by the Bank, as Advisor, acting as
custodian for the Company. Although the Company will have the right to record
the assignments of mortgage at any time, it does not currently anticipate doing
so.  The Company believes that maintaining record title of the Mortgage Loans
in the name of the Servicer will facilitate the servicing of the Mortgage
Loans. Once the assignments of mortgage are recorded, the Company's lien on the
mortgaged properties will date back to the date of the original mortgages and
rank ahead of any intervening mortgages granted by the borrowers. However, if
the Bank, in violation of the Advisory Agreement and the Servicing Agreements,
sells any of the Company's Mortgage Loans to a third party who records its
assignment of mortgage before the Company records its assignment of mortgage
with respect to such Mortgage Loan, the Company may lose its ownership interest
in such Mortgage Loan. See "--Servicing" and "--Description of Initial
Portfolio--General".

         The Bank will make certain representations and warranties with respect
to the Mortgage Loans in the Initial Portfolio for the benefit of the Company
and will be obligated to repurchase any Mortgage Loan sold by it to the Company
as to which there is a material breach of any such representation or warranty,
unless the Bank elects to substitute a qualified Mortgage Loan for such
Mortgage Loan. The Bank will also indemnify the Company for damages or costs
resulting from any such breach. The repurchase price for any such Mortgage Loan
will be its outstanding principal amount plus accrued and unpaid interest on
the date of repurchase plus any premium paid by the Company. In addition, under
the terms of the Mortgage Purchase Agreements, the Company will acquire, in
addition to the Mortgage Loans included in the Initial Portfolio, (i) all





                                       31
   37

amounts, including payments of principal and interest (other than payments of
principal and interest due on or before [            ], 1997 with respect to
the Residential Mortgage Loans and [         ], 1997 with respect to the
Commercial Mortgage Loans) held in one or more accounts maintained for the
benefit of or in the name of the Company pursuant to the Servicing Agreements
and (ii) all insurance policies relating to the Mortgage Properties and the
proceeds thereof.

MANAGEMENT POLICIES AND PROGRAMS

         In administering the Company's Mortgage Assets, the Advisor has a high
degree of autonomy. The Board of Directors, however, has adopted certain
policies to guide administration of the Company and the Advisor with respect to
the acquisition and disposition of assets, use of capital and leverage, credit
risk management and certain other activities. These policies, which are
discussed below, may be amended or revised from time to time at the discretion
of the Board of Directors (in certain circumstances subject to the approval of
a majority of the Independent Directors) without a vote of the Company's
stockholders, including holders of the Series A Preferred Shares. See also
"--Dividends".

         Asset Acquisition and Disposition Policies.  Subsequent to the
acquisition of the Initial Portfolio, the Company anticipates that it will from
time to time purchase additional Mortgage Loans from the Bank or its
affiliates, although Mortgage Loans may be acquired from unaffiliated third
parties, out of proceeds received in connection with the repayment or
disposition of Mortgage Loans or the issuance of additional shares of Common
Stock and Preferred Stock. The Company anticipates that additional Mortgage
Loans purchased from the Bank or its affiliates will be purchased on terms that
are substantially identical to those that could be obtained by the Company if
such additional Mortgage Loans were purchased from third parties unaffiliated
with the Company. No arrangements or procedures are currently in place
regarding the purchase of additional Mortgage Loans from unaffiliated third
parties. The Company currently anticipates that additional Mortgage Loans
acquired by the Company will be of the types described in "--Description of
Initial Portfolio", although if the Bank or its affiliates develop additional
Mortgage Loan products, the Company may purchase such additional types of
Mortgage Loans. In addition, the Company may from time to time acquire
Mortgage-Backed Securities representing interests in or obligations backed by
pools of Mortgage Loans that will be secured by single-family residential,
multifamily or commercial real estate properties located throughout the United
States. The Company currently anticipates that it will not acquire the right to
service any Mortgage Loan it acquires in the future and that the Bank or an
affiliate of the Bank will act as servicer of any such additional Mortgage
Loans. The Company anticipates that any servicing arrangement that it enters
into in the future with the Bank will contain fees and other terms that would
be substantially equivalent to those that would be contained in servicing
arrangements entered into with third parties unaffiliated with the Company.

         The Company currently intends to maintain approximately 90% of its
portfolio of Mortgage Assets in Residential Mortgage Loans and approximately
10% of the Company's portfolio of Mortgage Assets in Commercial Mortgage Loans
(in each case measured by aggregate outstanding principal balances).  The
Company's current policy is not to acquire any Commercial Mortgage Loan that
constitutes more than 5% of the total book value of the Mortgage Assets of





                                       32
   38

the Company at the time of its acquisition. In addition, the Company's current
policy prohibits the acquisition of any Mortgage Loan or any interest in a
Mortgage Loan (other than an interest resulting from the acquisition of
Mortgage-Backed Securities), which Mortgage Loan (i) is delinquent in the
payment of principal or interest at the time of proposed acquisition; (ii) is
or was at any time during the preceding 12 months (a) Classified, (b) in
Nonaccrual Status, or (c) renegotiated due to financial deterioration of the
borrower; or (iii) has been, more than once during the preceding 12 months,
more than 30 days past due in the payment of principal or interest.

         The Company may choose, at any time subsequent to its acquisition of
any Mortgage Loan, to require the Servicer of the Mortgage Loan to dispose of
any Mortgage Loan, for any reason, including as a result of such mortgage loan
becoming Classified or being placed in Nonaccrual Status or having been, more
than once during the preceding 12 months, more than 30 days past due in the
payment of principal or interest. The Bank has indicated to the Company that it
will purchase, at the then fair value, any Mortgage Loan of the Company that the
Company chooses to dispose of for the foregoing reasons.

         Capital and Leverage Policies.  To the extent that the Board of
Directors determines that additional funding is required, the Company may raise
such funds through additional equity offerings, debt financing or retention of
cash flow (after consideration of provisions of the Code requiring the
distribution by a REIT of at least 95% of its "REIT taxable income" and taking
into account taxes that would be imposed on undistributed taxable income), or a
combination of these methods.

         The Company will have no debt outstanding following consummation of
the Offering, and the Company does not currently intend to incur any
indebtedness. However, the organizational documents of the Company do not
contain any limitation on the amount or percentage of debt, funded or
otherwise, the Company might incur. Notwithstanding the foregoing, the Company
may not, without the approval of a majority of the Independent Directors, incur
debt for borrowed money other than debt not in excess of 20% of the aggregate
amount of net proceeds received in connection with the issuance of all
outstanding Preferred Stock and Common Stock of the Company. Any such debt
incurred may include intercompany advances made by the Bank to the Company.

         The Company may also issue additional series of Preferred Stock.
However, the Company may not issue additional shares of Preferred Stock senior
to the Series A Preferred Shares without the consent of holders of at least 66
2/3% of the outstanding shares of Preferred Stock at that time, voting as a
single class, including the Series A Preferred Shares, and the Company may not
issue additional shares of Preferred Stock on a parity with the Series A
Preferred Shares without the approval of a majority of the Company's
Independent Directors. The Company does not currently intend to issue any
additional series of Preferred Stock unless it simultaneously issues additional
Common Stock to the Bank and the proceeds to be received from the issuance of
the Common Stock are approximately equal to the aggregate offering price of
such additional Preferred Stock plus the Company's expenses (including
underwriting commissions or placement fees) in connection with the issuance of
such additional shares of Preferred Stock. It is currently anticipated that the





                                       33
   39

Company will issue additional shares of Preferred Stock if such issuance would
provide the Bank with the most cost-effective means of raising capital for bank
regulatory purposes at the time. See "Certain Transactions Constituting the
Formation--Benefits to the Bank and Its Affiliates".

         Credit Risk Management Policies.  The Company expects that
each Mortgage Loan acquired from the Bank or one of its affiliates in the
future will be a whole loan, will represent a first lien position and will be
originated by the Bank or such affiliate in the ordinary course of its real
estate lending activities based on the underwriting standards generally applied
(at the time of origination) for its own account by the Bank or the affiliate
of the Bank which originated the Mortgage Loan.  See "--Description of Initial
Portfolio-- Underwriting Standards". The Company also expects that all Mortgage
Loans held by the Company will be serviced pursuant to the Servicing
Agreements, which require servicing in conformity with accepted secondary
market standards, with any servicing guidelines promulgated by the Company and,
in the case of Residential Mortgage Loans, with FNMA and FHLMC guidelines and
procedures. The Company may also choose, at any time subsequent to its
acquisition of any Mortgage Loan, to require the Servicer of such Mortgage
Loans to dispose of any Mortgage Loan for any reason, including as a result of
such Mortgage Loan becoming Classified or being placed in Nonaccrual Status or
having been, more than once during the preceding 12 months, more than 30 days
past due in the payment of principal and interest.

         Conflict of Interest Policies.  Because of the nature of the Company's
relationship with the Bank and its affiliates, it is likely that conflicts of
interest will arise with respect to certain transactions, including, without
limitation, the Company's acquisition of Mortgage Loans from, or disposition of
Mortgage Loans to, the Bank, D&N or their respective affiliates, foreclosure on
defaulted Commercial Mortgage Loans and the modification of the Advisory
Agreement or either of the Servicing Agreements. It is the Company's policy
that the terms of any financial dealings with the Bank, D&N and their
respective affiliates will be consistent with those available from third
parties in the mortgage lending industry. In addition, neither the Advisory
Agreement nor either of the Servicing Agreements may be modified or terminated
without the approval of a majority of the Independent Directors.

         Conflicts of interest between the Company and the Bank and its
affiliates may also arise in connection with making decisions that bear upon
the credit arrangements that the Bank or one of its affiliates may have with a
mortgagor under a Mortgage Loan. Conflicts could also arise in connection with
actions taken by the Bank as a controlling person in the Company. It is the
intention of the Company, the Bank and D&N that any agreements and transactions
between the Company, on the one hand, and D&N, the Bank or their affiliates, on
the other hand, including without limitation the Mortgage Purchase Agreements
and Servicing Agreements, are fair to all parties and are consistent with
market terms for such types of transactions. The Servicing Agreements provide
that (i) foreclosures and dispositions of the Mortgage Loans are to be
performed with a view to maximizing the recovery by the Company as owner of the
Mortgage Loans and (ii) the Servicer shall service the Mortgage Loans solely
with a view toward the interests of the Company, and without regard to the
interests of the Bank or its affiliates. The requirement in the Certificate of
Designation establishing the Series A Preferred Shares that certain actions of
the Company be approved by a majority of the Independent Directors is also





                                       34
   40

intended to ensure fair dealings between the Company and D&N, the Bank and
their respective affiliates. However, there can be no assurance that any such
agreement or transaction will be on terms as favorable to the Company as would
have been obtained from unaffiliated third parties.

         There are no provisions in the Company's Certificate of Incorporation
limiting any officer, director, security holder or affiliate of the Company
from having any direct or indirect pecuniary interest in any Mortgage Asset to
be acquired or disposed of by the Company or in any transaction in which the
Company has an interest or from engaging in acquiring, holding and managing
Mortgage Assets. As described herein, it is expected that the Bank and its
affiliates will have direct interests in transactions with the Company
(including without limitation the sale of Mortgage Assets to the Company);
however, it is not currently anticipated that any of the officers or directors
of the Company will have any interests in such Mortgage Assets.

         Other Policies.  The Company intends to operate in a manner that will
not subject it to regulation under the Investment Company Act of 1940. The
Company does not intend to (i) invest in the securities of other issuers for
the purpose of exercising control over such issuers, (ii) underwrite securities
of other issuers, (iii) actively trade in loans or other investments, (iv)
offer securities in exchange for property or (v) make loans to third parties,
including, without limitation, officers, directors or other affiliates of the
Company. The Company may, under certain circumstances, purchase the Series A
Preferred Shares and other shares of its capital stock in the open market or
otherwise, provided, however, that the Company will not redeem or repurchase
any shares of its Common Stock for so long as any Series A Preferred Shares are
outstanding without the approval of a majority of the Independent Directors.
The Company has no present intention of causing the Company to repurchase any
shares of its capital stock, and any such action would be taken only in
conformity with applicable federal and state laws and regulations and the
requirements for qualifying as a REIT.

         The Company intends to publish and distribute to stockholders, in
accordance with Exchange Act rules, annual reports containing financial
statements prepared in accordance with generally accepted accounting principles
and certified by the Company's independent public accountants. The Certificate
of Designation establishing the Series A Preferred Shares provides that the
Company shall maintain its status as a reporting company under the Exchange Act
for so long as any of the Series A Preferred Shares are outstanding.

         The Company currently intends to make investments and operate its
business at all times in such a manner as to be consistent with the
requirements of the Code to qualify as a REIT. However, future economic,
market, legal, tax or other considerations may cause the Board of Directors,
subject to approval by a majority of Independent Directors, to determine that
it is in the best interests of the Company and its stockholders to revoke its
REIT status.

DESCRIPTION OF INITIAL PORTFOLIO

         Information with respect to the Residential Mortgage Loans and the
Commercial Mortgage Loans in the Initial Portfolio is presented as of March 24,
1997.  The composition of the Initial Portfolio actually purchased by the
Company contemporaneously with the consummation of the





                                       35
   41

Offering will differ from the Initial Portfolio as described in this Prospectus
only to the extent it is discovered prior to the consummation of the Offering
that a Mortgage Loan included in the Initial Portfolio described herein (i) is
delinquent in the payment of principal or interest; (ii) is or was at any time
during the preceding 12 months (a) Classified, (b) in Nonaccrual Status, or (c)
renegotiated due to financial deterioration of the borrower; or (iii) has been,
more than once during the preceding 12 months, more than 30 days past due in
the payment of principal or interest. In such event a Mortgage Loan similar in
aggregate outstanding principal balance and product type will be substituted
for such non-purchased Mortgage Loan.

         References herein to percentages of Mortgage Loans included in the
Initial Portfolio refer in each case to the percentage of the aggregate
outstanding principal balance of the Mortgage Loans in the Initial Portfolio as
of March 24, 1997, based on the outstanding principal balances of such Mortgage
Loans as of such date, after giving effect to scheduled monthly payments due on
or prior to such date, whether or not received.

         The detailed information set forth in this Prospectus with respect to
the Mortgage Loans applies only to the Initial Portfolio and the Company's
portfolio of Mortgage Assets in the future may or may not have the
characteristics described below.

         General.  The Initial Portfolio contains 489 Residential Mortgage
Loans, representing approximately 90% of the unpaid principal balance of the
Mortgage Loans contained in the Initial Portfolio, and 10 Commercial Mortgage
Loans, representing approximately 10% of the unpaid principal balance of the
Mortgage Loans contained in the Initial Portfolio. On March 24, 1997, the
Mortgage Loans included in the Initial Portfolio had an aggregate outstanding
principal balance of $64,141,000.

         Substantially all of the Residential Mortgage Loans included in the
Initial Portfolio were originated by the Bank or D&N Mortgage Corporation in the
ordinary course of its real estate lending activities.  All of the Residential
Mortgage Loans included in the Initial Portfolio were originated consistent with
the underwriting policies of the Bank at the time at which such Mortgage Loans
were originated.

         Each Commercial Mortgage Loan included in the Initial Portfolio was
originated by the Bank in the ordinary course of its commercial real estate
lending activities.

         All of the Residential Mortgage Loans included in the Initial
Portfolio were originated between 1985 and 1997, and have original terms to
stated maturity of either 5, 10, 15, 20, 25 or 30 years.  As of March 24, 1997,
the average outstanding principal balance of a Residential Mortgage Loan was
$115,000. The weighted average number of months since origination of the
Residential Mortgage Loans included in the Initial Portfolio (calculated as of
March 24, 1997) was approximately 21 months. The weighted average Loan-to-Value
Ratio (defined below) of the Residential Mortgage Loans included in the Initial
Portfolio is 73.25%; however, 22.44% of the Residential Mortgage Loans have
Loan-to-Value Ratios of greater than 80%. "Loan-to-Value Ratio" means the ratio
(expressed as a percentage) of the original principal amount of such Mortgage
Loan to the lesser of (i) the appraised value at origination of the underlying
mortgaged





                                       36
   42

property and (ii) if the Mortgage Loan was made to finance the acquisition of
property, the purchase price of the mortgaged property.

         All of the Commercial Mortgage Loans included in the Initial Portfolio
were originated between 1974 and 1996, and had original terms to stated
maturity of between three and 30 years.  Substantially all Mortgage Loans
included in the Initial Portfolio have mortgage notes which contain
"due-on-sale" provisions.

         None of the Mortgage Loans included in the Initial Portfolio (i) is
delinquent in the payment of principal or interest as of March 24, 1997;  (ii)
is or was at any time during the preceding 12 months (a) Classified, (b) in
Nonaccrual Status, or (c) renegotiated due to financial deterioration of the
borrower; or (iii) was, more than once during the preceding 12 months, more
than 30 days past due in the payment of principal or interest. If, prior to the
acquisition of the Initial Portfolio, any Mortgage Loan included in the
description of the Initial Portfolio herein falls within any of the foregoing
categories, the Company will not purchase such Mortgage Loan but will instead
purchase a Mortgage Loan similar in aggregate outstanding principal balance and
product type which does not fall into any of these categories.

         Residential Mortgage Loans.  The following types of Residential
Mortgage Loan products, each of which is more fully described below, will be
included in the Initial Portfolio: One-Year ARM, 5, 10, 15, 20, 25 and 30-year
fixed rate Residential Mortgage Loans.

         The following table sets forth certain information with respect to
each type of Residential Mortgage Loan included in the Initial Portfolio:

                   TYPE OF RESIDENTIAL MORTGAGE LOAN PRODUCT



                                                                          Percentage of 
                                                                            Initial
                                   Number of       Aggregate Principal     Portfolio      Weighted Average
             Type                Mortgage Loans          Balance          by Aggregate     Remaining Term 
 ----------------------------    --------------   --------------------  --------------    ----------------
                                                     (In Thousands)
                                                                                 
 Fixed Rate  . . . . . . . .          248                   $28,470           50.46%         239 months
 One-Year ARM  . . . . . . .          241                    27,954           49.54          333 months
                                      ---                   -------          ------                    

 Total . . . . . . . . . . .          489                   $56,424          100.00%
                                      ===                   =======          ====== 





         Of the Residential Mortgage Loans included in the Initial Portfolio,
approximately 50% bear interest at fixed rates (including adjustable
rate Residential Mortgage Loans that have been converted, pursuant to their
terms, to fixed rates). The interest rates of the fixed rate Residential
Mortgage Loans included in the Initial Portfolio range from 7.00% per annum to
8.50% per annum. The weighted average interest rate of the fixed rate
Residential Mortgage Loans included in the Initial Portfolio is approximately
7.63% per annum. The following table contains certain additional data with
respect to the interest rates of the fixed rate Residential Mortgage Loans
included in the Initial Portfolio: 





                                       37
   43

             INTEREST RATE OF FIXED RATE RESIDENTIAL MORTGAGE LOANS



                                                                                                 Percentage
                                                              Number of         Aggregate        of Initial
                                                               Mortgage         Principal       Portfolio by
                      Principal Interest Rate Balance            Loans           Balance         Aggregate   
                 ----------------------------------------   --------------   ---------------   --------------
                                                                             (In Thousands)
                                                                                            
                 7.000%-7.249% . . . . . . . . . . . . .           33            $  3,610             6.398%
                 7.250%-7.499% . . . . . . . . . . . . .           48               5,367             9.512
                 7.500%-7.749% . . . . . . . . . . . . .           72               8,890            15.760
                 7.750%-7.999% . . . . . . . . . . . . .           38               4,798             8.504
                 8.000%-8.249% . . . . . . . . . . . . .           18               2,502             4.433
                 8.250%-8.499% . . . . . . . . . . . . .           24               2,083             3.692
                 8.500%  . . . . . . . . . . . . . . . .           15               1,220             2.163
                                                                 ----            --------           -------

                     Total . . . . . . . . . . . . . . .          248            $ 28,470             50.46 %
                                                                 ====            ========           =======  



         Of the Residential Mortgage Loans included in the Initial Portfolio,
approximately 50% bear interest at adjustable rates. The interest rate on the 
"adjustable rate mortgages" or "ARMs" is tied to an index (such as the
interest rate on United States Treasury Bills), and is adjustable periodically.
ARMs are typically subject to limitations on lifetime interest rates as well as
periodic interest rate adjustments. The current interest rates of the
Residential Mortgage Loans included in the Initial Portfolio that are ARMs
ranged from 6.25% per annum to 8.50% per annum as of March 24, 1997. As of March
24, 1997, the weighted average current interest rate of the Residential Mortgage
Loans included in the Initial Portfolio that are ARMs was approximately 7.32%
per annum.  The following table contains certain additional data as of    March
24, 1997 with respect to the interest rates of the Residential Mortgage Loans
included in the Initial Portfolio that are ARMs:

                    CURRENT INTEREST RATE OF ADJUSTABLE RATE
                           RESIDENTIAL MORTGAGE LOANS



                                                                                                 Percentage
                                                             Number of         Aggregate         of Initial
                                                              Mortgage         Principal        Portfolio by
                      Current Interest Rate Balance             Loans           Balance          Aggregate    
                ----------------------------------------   --------------   ---------------   ----------------
                                                                            (In Thousands)
                                                                                           
                6.250%-6.499% . . . . . . . . . . . . .          40             $  4,753             8.423%
                6.500%-6.749% . . . . . . . . . . . . .          19                3,592             6.366
                6.750%-6.999% . . . . . . . . . . . . .           2                  468             0.830
                7.000%-7.249% . . . . . . . . . . . . .           8                1,457             2.582
                7.250%-7.499% . . . . . . . . . . . . .          24                3,110             5.512
                7.500%-7.749% . . . . . . . . . . . . .          41                3,527             6.251
                7.750%-7.999% . . . . . . . . . . . . .          44                5,402             9.573
                8.000%-8.249% . . . . . . . . . . . . .          25                2,931             5.195
                8.250%-8.499% . . . . . . . . . . . . .          36                2,396             4.246
                8.500%  . . . . . . . . . . . . . . . .           2                  318             0.564
                                                               ----              -------            ------
                    Total . . . . . . . . . . . . . . .         241              $27,954            49.54 %
                                                               ====              =======            =====  






                                       38
   44


         "Gross Margin", with respect to a Residential Mortgage Loan that is an
ARM, means the applicable fixed percentage which, when added to the applicable
index, results in the current interest rate paid by the borrower of such
Residential Mortgage Loan (without taking into account any interest rate caps
or minimum interest rates). Gross Margin is inapplicable to fixed rate
Residential Mortgage Loans. As of March 24, 1997, the weighted average Gross
Margin of the Residential Mortgage Loans included in the Initial Portfolio that
are ARMs was approximately 2.89%.

         The following table sets forth certain additional data as of March 24,
1997 with respect to the Gross Margins of the Residential Mortgage Loans
included in the Initial Portfolio that are ARMs:

                                  GROSS MARGIN



                                                                                                  Percentage
                                                             Number of          Aggregate         of Initial
                                                             Mortgage           Principal        Portfolio by
                          Gross Margin Balance                 Loans             Balance           Aggregate  
                ----------------------------------------  ---------------  ------------------   --------------
                                                                             (In Thousands)
                                                                                             
                2.13%-2.63% . . . . . . . . . . . . . .          16                $   953             1.689%
                2.64%-3.13% . . . . . . . . . . . . . .         213                 23,341            41.367
                3.14%-3.63% . . . . . . . . . . . . . .           8                  3,217             5.701
                3.64%-4.25% . . . . . . . . . . . . . .           4                    443             0.786
                                                               ----                -------            ------
                    Total . . . . . . . . . . . . . . .         241                $27,954            49.54 %
                                                               ====                =======            =====  



         The interest rate of each ARM loan included in the Initial Portfolio
adjusts at the times (each, a "Rate Adjustment Date") and in the manner
described below subject to lifetime interest rate caps, to minimum interest
rates and to maximum annual interest rate increases or decreases, each as
specified in the mortgage note relating to the ARM. Information set forth below
regarding interest rate caps and minimum interest rates applies to the Initial
Portfolio only. Mortgage Loans purchased by the Company after consummation of
the Offering may be subject to different interest rate caps and minimum
interest rates.

         Each ARM bears interest at its initial interest rate until its first
Rate Adjustment Date. Effective with each Rate Adjustment Date, the monthly
principal and interest payment on most of the adjustable rate Mortgage Loans
included in the Initial Portfolio will be adjusted to an amount that will fully
amortize the then-outstanding principal balance of such Residential Mortgage
Loan over its remaining term to stated maturity and that will be sufficient to
pay interest at the adjusted interest rate.  Certain of the ARMs contain an
option, which may be exercised by the mortgagor, to convert the ARM into a
fixed rate loan for the remainder of the mortgage term. If a Residential
Mortgage Loan that is an ARM is converted into a fixed rate loan, the interest
rate will be determined at the time of conversion as specified in the mortgage
note relating to such Mortgage Loan and will remain fixed at such rate until
the stated maturity of such Residential Mortgage Loan.  Most of the Mortgage
Loans included in the Initial Portfolio allow the mortgagor to prepay at any
time some or all of the outstanding principal balance of the Mortgage Loan
without fee or penalty.





                                       39
   45


         One-Year ARM.  The interest rate with respect to each One-Year ARM is
fixed at an initial rate for the first twelve monthly payments and adjusts
annually thereafter on the date specified in the related mortgage note to a
rate equal to the then-current Treasury Index (defined below) plus the Gross
Margin set forth in such mortgage note, subject to a maximum annual interest
rate increase or decrease of 2.00%, a lifetime interest rate cap equal to the
initial interest rate with respect to such Residential Mortgage Loan plus 6%
and to a minimum interest rate no less than the Gross Margin. The sum of the
Treasury Index and the Gross Margin is rounded upwards to the nearest 0.125%.
The "Treasury Index" with respect to each One-Year ARM is the weekly average
yield on U.S. Treasury securities adjusted to a constant maturity of one year
as published by the Federal Reserve Board in Statistical Release H.15 (519) or
any similar publication or, if not so published, as reported by any Federal
Reserve Bank or by any U.S. Government department or agency and made available
to the Advisor. Should the Treasury Index not be published or become otherwise
unavailable, the Advisor will select a comparable alternative index over which
it has no control and which is readily available.

         Certain One-Year ARMs contain a conversion option which, if exercised,
would convert the One-Year ARM into a fixed rate loan for the remainder of the
term of the mortgage. Subject to conditions specified in the mortgage note
related to a One-Year ARM, a mortgagor may have the right to convert the
One-Year ARM to a fixed rate loan beginning with the first Rate Adjustment Date
and on the first day of each month thereafter until and including the fifth
Rate Adjustment Date. If the conversion option is exercised, the interest rate
will be fixed for the remainder of the term of the mortgage and will equal the
sum of a percentage equal to at least 0.625% and the FNMA Required Net Yield.
The mortgagor must pay a conversion fee at the time the option is exercised.

         Fixed Rate Loans.  The fixed rate Residential Mortgage Loans which are
included in the Initial Portfolio or may be purchased by the Company will
generally have original terms to stated maturity of 15 or 30 years. The
interest rates of these Residential Mortgage Loans are fixed prior to
origination or have been converted, pursuant to the terms of a mortgage note,
to a fixed rate. The monthly principal and interest payment is calculated to
fully amortize the initial outstanding principal balance of such Residential
Mortgage Loan to its stated maturity.

         Commercial Mortgage Loans.  The Commercial Mortgage Loans included in
the Initial Portfolio will consist of multi-family residential rental
properties, and light industrial, hotel and retail shopping mall
properties located in Michigan. The borrowers of the Commercial Mortgage Loans
included in the Initial Portfolio are primarily customers of the Bank to which
the Bank has extended such Commercial Mortgage Loans in the ordinary course of
its commercial real estate lending activities.  Substantially all of the
Commercial Mortgage Loans included in the Initial Portfolio are either recourse
to the borrower or guaranteed as to the payment of principal and interest by an
affiliate of the borrower. The outstanding principal balances of the Commercial
Mortgage Loans included in the Initial Portfolio ranged from $111,000 to $2.1
million as of March 24, 1997.





                                       40
   46

         The following table sets forth certain information with respect to
each type of commercial property underlying each Commercial Mortgage Loan
included in the Initial Portfolio:

                        TYPE OF COMMERCIAL MORTGAGE LOAN



                                                      Percentage        Weighted         Weighted         Weighted
                                                      of Initial         Average          Average          Average
                                      Aggregate      Portfolio by       Original          Current         Expected
                                      Principal        Aggregate         Loan-to          Loan-to          Months
                                       Balance         Principal          Value            Value          Remaining
    Type of Mortgaged Property     (In thousands)      Balance          Ratio(1)          Ratio(2)       to  Maturity
    --------------------------     --------------    ------------     ------------      ------------     ------------
                                                                                          

5-36 unit apartments  . . . . . .      $ 1,644            21.3%             61.3            44.2            46.2
36+ unit apartments . . . . . . .          963            12.5              69.6            64.7            56.1
Hotel . . . . . . . . . . . . . .        2,070            26.8              74.5            70.1            47.0
Light Industrial  . . . . . . . .        1,717            22.3              75.2            71.4            53.0
Retail Shoppers Mall  . . . . . .        1,321            17.1              55.5            52.9            20.0
                                       -------           -----
   Total  . . . . . . . . . . . .      $ 7,716           100.0%
                                       =======           =====


- ---------------
(1) Represents the ratio of the outstanding principal amount of each Commercial
    Mortgage Loan at the time of loan origination or modification, if any, to
    the value of the property securing such Commercial Mortgage Loan at the
    time of loan origination or modification, if any.

(2) Represents the ratio of the outstanding principal amount of the Commercial
    Mortgage Loan at March 24, 1997 to the value of the property securing such
    Commercial Mortgage Loan at the time of loan origination or modification,
    if any.


         Of the Commercial Mortgage Loans included in the Initial Portfolio,
approximately 44% are not fully amortizing and will have significant principal
balances or "balloon" payments due upon maturity.

         Of the Commercial Mortgage Loans included in the Initial Portfolio,
31% bear interest at fixed rates. The interest rates of the fixed rate
Commercial Mortgage Loans included in the Initial Portfolio range from 8.25%
per annum to 9.88% per annum. The following table contains certain additional
data with respect to the interest rates of the fixed rate Commercial Mortgage
Loans included in the Initial Portfolio (including those variable rate
Commercial Mortgage Loans that have been converted, pursuant to their terms, to
fixed rates):


             INTEREST RATE OF FIXED RATE COMMERCIAL MORTGAGE LOANS



                                           Number of     Aggregate Principal  Percentage of Initial
                                           Mortgage            Balance        Portfolio By Aggregate
                                             Loans          (In thousands)       Principal Balance   
                                          ----------    -------------------- ------------------------
                                                                            
7 - 8.99  . . . . . . . . . . . . . .          2                $ 1,432                  18.6%
9 - 11  . . . . . . . . . . . . . . .          2                    981                  12.7
                                               -                 ------                  ----
   Total  . . . . . . . . . . . . . .          4                 $2,413                  31.3%
                                               =                 ======                  ====



         Of the Commercial Mortgage Loans included in the Initial Portfolio,
69% bear interest at variable rates which are typically tied to an index (such
as the Prime Rate or the U.S. Treasury Index) and are adjustable periodically.
The current interest rates borne by the variable rate





                                       41
   47

         Commercial Mortgage Loans included in the Initial Portfolio ranged
         from 9.00% per annum to 10.125% per annum as of March 24, 1997.
         The following table contains certain additional data as of March 24,
         1997 with respect to the interest rates of the variable rate
         Commercial Mortgage Loans included in the Initial Portfolio:

                     CURRENT INTEREST RATE OF VARIABLE RATE
                           COMMERCIAL MORTGAGE LOANS



                                            Number of      Aggregate Principal  Percentage of Initial
                                            Mortgage             Balance        Portfolio By Aggregate
                                              Loans           (In thousands)       Principal Balance   
                                           -----------    -------------------- ------------------------
                                                                                
9.00 -   9.99%  . . . . . . . . . .             5                 $5,053                 65.5 %
10.00 - 11.00%  . . . . . . . . . . .           1                    251                  3.2  
                                               --                 ------                 ----  
   Total  . . . . . . . . . . . . . .           6                 $5,304                 68.7 % 
                                               ==                 ======                 ====   



         Underwriting Standards.  The Bank has represented to the Company that
all of the Residential Mortgage Loans included in the Initial Portfolio were
originated generally in accordance with the underwriting policy customarily
employed by the Bank at the time at which the Residential Mortgage Loan in the
Initial Portfolio was originated. The Bank has represented to the Company that
all of the Commercial Mortgage Loans included in the Initial Portfolio were
originated generally consistent with the underwriting policies customarily
employed by the Bank at the time at which the Commercial Mortgage Loans in the
Initial Portfolio were originated.

         Residential Mortgage Loans.  The underwriting standards applied at
origination of the Residential Mortgage Loans were intended to evaluate the
borrower's credit standing and repayment ability, and the value and adequacy of
the underlying mortgaged property as collateral.  Initially, each prospective
borrower was required to provide a current balance sheet describing assets and
liabilities and a statement of income and expenses, as well as, to the extent
required by applicable state law, an authorization to apply for a credit report
which summarized the borrower's credit history with merchants and lenders and
any record of bankruptcy.

         For any prospective borrower, an employment verification was obtained
from the borrower's employer wherein the employer reported the length of
employment with the employer, the employee's current salary, and whether it was
expected that the borrower would continue such employment in the future or, the
borrower submitted such other evidence of employment (such as pay stubs)
satisfactory to the Bank. For a self-employed prospective borrower, the
borrower was generally required to submit copies of personal and business
federal income tax returns for the previous two years. For certain prospective
borrowers, the borrower authorized verification of all deposits at financial
institutions at which the borrower had demand or savings accounts.

         Once the credit report and the employment and deposit verifications
were received by the underwriting officer considering the loan application, a
determination was made as to whether the prospective borrower had sufficient
monthly income available (i) to meet the borrower's monthly obligations on the
proposed Residential Mortgage Loan (determined on the basis of the monthly





                                       42
   48

payments due in the year of origination) and other expenses related to the home
(such as property taxes and hazard insurance) and (ii) to meet other financial
obligations and monthly living expenses. In all instances, the Bank's
underwriting policies (including those applied in originating the Mortgage
Loans in the Initial Portfolio) may be varied in cases deemed appropriate by
its underwriting officers.

         In determining the adequacy of the property as collateral, an
independent appraisal was made of each property considered for financing.  Each
appraiser was selected in accordance with predetermined guidelines established
for appraisers. The appraiser was required to inspect the property and verify
that it was in good condition and that construction, if new, had been
completed. If the appraiser reported any exceptions to the verification, the
Bank (or its predecessor) or its agent determined that such property had been
substantially completed to its satisfaction. The appraisal was based on the
appraiser's judgment of value giving appropriate weight to both the market
value of comparable properties and the cost of replacing the property and other
factors as appropriate. The Bank's or its predecessors' underwriting standards
also required a search of the public records relating to a mortgaged property
for liens and judgments against such mortgaged property, as well as customary
title insurance.

         Commercial Mortgage Loans.  The loan underwriting procedures and
guidelines utilized by the Bank in connection with the origination of the
Commercial Mortgage Loans included in the Initial Portfolio were intended to
assess the value of the related mortgaged property, the ability of such
mortgaged property to be used by the borrower or its agents and the financial
condition of the borrower, including its ability to service the Commercial
Mortgage Loan. The underwriting guidelines included an internal system for
rating the quality of the mortgaged property. The interest rate for the
Commercial Mortgage Loans was determined, in part, upon this rating system.

         The underwriting guidelines took into account such factors as
suitability of the mortgaged property for the proposed use; the availability,
rental rates and relative value of comparable properties in the relevant market
area and the anticipated growth or decline in both the immediate and broader
geographic areas in which the mortgaged property is located; the current or
projected occupancy or leasing ratios, if relevant; the condition and age of
the mortgaged property; the management ability of the borrower, including its
business experience and financial soundness; and such other economic,
demographic or other factors as in the judgment of the Bank might affect the
value of the mortgaged property and the ability of the borrower to service the
Commercial Mortgage Loan. Each proposal for a Commercial Mortgage Loan was
presented to the appropriate lending unit of the Bank, which analyzed the
proposed transaction focusing on economic assumptions and the feasibility of
the loan, identified and evaluated potential risks, and made a recommendation
to approve or disapprove the loan. The proposed transaction was then presented
to appropriate credit officers of the Bank for approval.

         Once a loan proposal was approved, a loan commitment was issued by the
Bank to the proposed borrower, subject to, among other things, receipt of
acceptable environmental (including Phase I) and appraisal reports and, if
deemed appropriate, engineering reports. The Bank contracted with approved
firms to prepare these reports for the account of the Bank. Any environmental
exceptions were approved by appropriate officers of the Bank before the loan
was





                                       43
   49

funded. All Commercial Mortgage Loans were closed using a standardized set of
loan documents to ensure consistency in the portfolio, subject to approved
transaction specific requirements.

         Geographic Distribution.  Approximately 90% of the residential real
estate properties underlying the Company's Residential Mortgage Loans included
in the Initial Portfolio are located in Michigan. Consequently, these
Residential Mortgage Loans may be subject to a greater risk of default than
other comparable Residential Mortgage Loans in the event of adverse economic,
political or business developments and natural hazards in Michigan that may
affect the ability of residential property owners in Michigan to make payments
of principal and interest on the underlying mortgages. Standard hazard
insurance required to be maintained with respect to Residential Mortgage Loans
held by the Company may not protect the Company against losses occurring from
tornados and other natural disasters. Consequently, in the event of a natural
disaster, the Company's ability to pay dividends on the Series A Preferred
Shares could be adversely affected as the Company will not maintain special
hazard insurance to protect against such losses. 

         All of the commercial mortgaged properties underlying its Commercial
Mortgage Loans will be located in Michigan. Consequently, these Commercial
Mortgage Loans may be subject to a greater risk of default than other
comparable Commercial Mortgage Loans in the event of adverse economic,
political or business developments in Michigan that may affect the ability of
businesses in that area to make payments of principal and interest on the
underlying mortgages.

         Loan-to-Value Ratios; Insurance.  All of the Residential Mortgage
Loans having Loan-to-Value Ratios of greater than 80% are insured under primary
mortgage guaranty insurance policies. At the time of origination of the
Residential Mortgage Loans, each of the primary mortgage insurance policy
insurers was approved by FNMA or FHLMC. A standard hazard insurance policy is
required to be maintained by the mortgagor with respect to each Residential
Mortgage Loan in an amount equal to the maximum insurable value of the
improvements securing such Residential Mortgage Loan or the principal balance
of such Residential Mortgage Loan, whichever is less. If the residential real
estate property underlying a Residential Mortgage Loan is located in a flood
zone, such Residential Mortgage Loan may also be covered by a flood insurance
policy as required by law. No mortgagor bankruptcy insurance will be maintained
by the Company with respect to the Residential Mortgage Loans in the Initial
Portfolio, nor will any Residential Mortgage Loan be insured by the Federal
Housing Administration or guaranteed by the Veterans Administration. The
Company will not maintain any special hazard insurance policy with respect to
any Residential Mortgage Loan which could mitigate damages caused by any
natural disaster. In addition, the standard hazard insurance required to be
maintained with respect to Residential Mortgage Loans does not protect the
Company against losses occurring from natural disasters. In the event of any
such natural disaster, the Company's ability to pay dividends on the Series A
Preferred Shares could be adversely affected.

         A standard hazard insurance policy is also required to be maintained
by the mortgagor with respect to each of the Commercial Mortgage Loans included
in the Initial Portfolio. If the commercial real estate property securing a
Commercial Mortgage Loan is located in a flood zone, such Commercial Mortgage
Loan may be covered by a flood insurance policy as required by law.





                                       44
   50

However, as with the Residential Mortgage Loans in the Initial Portfolio, no
special hazard insurance or mortgagor bankruptcy insurance will be maintained
by the Company with respect to the Commercial Mortgage Loans in the Initial
Portfolio.

SERVICING

         The Mortgage Loans included in the Initial Portfolio will be sold to
the Company by the Bank on a servicing retained basis. The Bank will service
the Mortgage Loans included in the Initial Portfolio pursuant to the terms of
the Servicing Agreements. The Bank in its role as servicer under the terms of
the Servicing Agreements is herein referred to as the "Servicer". The Servicer
will receive an annual servicing fee with respect to each Mortgage Loan
serviced for the Company which shall equal the outstanding principal balance of
such Mortgage Loans multiplied by a fee of .375%.

         Each Servicing Agreement requires the Servicer to service the
Company's Mortgage Loans in a manner generally consistent with accepted
secondary market practices, with any servicing guidelines promulgated by the
Company and, in the case of Residential Mortgage Loans, with FNMA and FHLMC
guidelines and procedures. The Servicing Agreements require the Servicer to
service the Mortgage Loans solely with a view toward the interests of the
Company, and without regard to the interests of the Bank or its affiliates. The
Servicer will collect and remit principal and interest payments, administer
mortgage escrow accounts, submit and pursue insurance claims and initiate and
supervise foreclosure proceedings on the Mortgage Loans it services. The
Servicer will also provide accounting and reporting services required by the
Company for such Mortgage Loans. Each Servicing Agreement requires the Servicer
to follow such collection procedures as are customary in the industry,
including contacting delinquent borrowers and supervising foreclosures and
property dispositions in the event of unremedied defaults in accordance with
servicing guidelines promulgated by the Company. The Servicer may, in its
discretion, arrange with a defaulting borrower a schedule for the liquidation
of delinquencies, provided that, in the case of Residential Mortgage Loans, no
primary mortgage guarantee insurance coverage is adversely affected. The
Servicer may also be directed by the Company, at any time during the servicing
process, to dispose of any Mortgage Loan which becomes Classified, placed in
Nonaccrual Status or which has been, more than once during the preceding 12
months, more than 30 days past due in the payment of principal and interest.

         The Servicer may from time to time subcontract all or a portion of its
servicing obligations under the Servicing Agreements to one or more of its
affiliates or, subject to approval of a majority of the Independent Directors,
may subcontract all or a portion of its obligations under the Servicing
Agreements to an unrelated third party. At March 24, 1997 the Bank serviced
mortgage loans having an aggregate principal balance of approximately $1
billion. The Servicer will not, in connection with subcontracting any of its
obligations under the Servicing Agreements, be discharged or relieved in any
respect from its obligation to the Company to perform its obligations under the
Servicing Agreements.

         Each Servicing Agreement requires the Servicer to pay all expenses
related to the performance of its duties under such Servicing Agreement. In
addition, the Servicer will be





                                       45
   51

required to make advances of principal and interest and, with respect to the
Residential Mortgage Loans and certain Commercial Mortgage Loans, taxes and
required insurance premiums that are due from mortgagors, unless (with respect
to advances of principal and interest) it determines that such advances are
nonrecoverable. If such advances are made, the Servicer generally will be
reimbursed prior to the Company out of proceeds related to such Mortgage Loan.
The Servicer also will be entitled to reimbursement by the Company for expenses
incurred by it in connection with the liquidation of defaulted Mortgage Loans
serviced by it and in connection with the restoration of mortgaged property. If
claims are not made or paid under applicable insurance policies or if coverage
thereunder has ceased, the Company will suffer a loss to the extent that the
proceeds from liquidation of the mortgaged property, after reimbursement of the
Servicer's expenses in the sale, are less than the outstanding principal
balance of the related Mortgage Loan. The Servicer will be responsible to the
Company for any loss suffered as a result of its failure to make and pursue
timely claims or as a result of actions taken or omissions made by it which
cause the policies to be canceled by the insurer.

         In connection with any foreclosure proceedings that the Servicer may
institute, the Servicer may exercise any power of sale contained in any
mortgage or deed of trust, obtain a deed in lieu of foreclosure or otherwise
acquire title to a mortgaged property underlying a Mortgage Loan by operation
of law or otherwise in accordance with the terms of the relevant Servicing
Agreement. The Servicer will not be permitted under the terms of the Commercial
Mortgage Loan Servicing Agreement to acquire title to any commercial real
estate property underlying a Commercial Mortgage Loan or take any action that
would cause the Company to be an "owner" or an "operator" within the meaning of
certain federal environmental laws, unless it has also previously determined,
subject to the approval of the Advisor, based on a report prepared by an
independent person who regularly conducts environmental assessments, that (i)
the mortgaged property is in compliance with applicable environmental laws or
that it would be in the best interests of the Company to take such actions as
are necessary to cause the mortgaged property to comply therewith and (ii)
there are no circumstances or conditions present at the mortgaged property
relating to the use, management or disposal of any hazardous substances,
hazardous materials, hazardous wastes or petroleum-based materials for which
investigation, testing, monitoring, containment, clean-up or remediation could
be required under any federal, state or local law or regulation, or, if any
such materials are present for which such action could be required, that it
would be in the best interest of the Company to take such actions with respect
to the mortgaged property.

         The Company may terminate either Servicing Agreement upon the
happening of one or more events specified in the Servicing Agreement.  Such
events relate generally to the Servicer's proper and timely performance of its
duties and obligations under the Servicing Agreement. In addition, the Company
may also terminate either Servicing Agreement without cause upon 30 days'
notice and payment of a termination fee that is competitive with that which is
generally payable in the industry.

         The termination fee will be equal to 2% of the aggregate outstanding
principal amount of the loans then serviced under the applicable Servicing
Agreement. As long as any Series A Preferred Shares remain outstanding, the
Company may not terminate, or elect not to renew,





                                       46
   52

either Servicing Agreement without the approval of a majority of the
Independent Directors. As is customary in the mortgage loan servicing industry,
the servicer will be entitled to retain any late payment charges and penalties
collected in connection with the mortgage loans serviced by it.  In addition,
the Servicer will receive any benefit derived from interest earned on collected
principal and interest  payments between the date of collection and the date of
remittance to the Company and from interest earned on tax and insurance impound
funds with respect to Mortgage Loans serviced by it. Each Servicing Agreement
requires the Servicer to remit to the Company no later than the 20th day of
each month all principal and interest due from borrowers of Mortgage Loans
serviced by it (unless deemed nonrecoverable by the Servicer) on the first day
of such month with respect to the Residential Mortgage Loans and from the last
remittance date with respect to the Commercial Mortgage Loans.

         When any mortgaged property underlying a Mortgage Loan is conveyed by
a mortgagor, the Servicer generally will enforce any "due-on-sale" clause
contained in the Mortgage Loan, to the extent permitted under applicable law
and governmental regulations. The terms of a particular Mortgage Loan or
applicable law, however, may provide that the exercise of the "due-on-sale"
clause is prohibited under certain circumstances related to the security
underlying the Mortgage Loan and the buyer's ability to fulfill the obligations
under the related mortgage note. Upon any assumption of a Mortgage Loan by a
transferee, a fee equal to a specified percentage of the outstanding principal
balance of the Mortgage Loan is typically required, which sum will be retained
by the Servicer as additional servicing compensation.

         As a result of the relationship between the Servicer and the Company,
certain conflicts of interest may arise. See "Risk Factors--Relationship with
the Bank and its Affiliates; Conflicts of Interest".

EMPLOYEES

         The Company has four officers, each of whom is described further below
under "Management".  The Company does not anticipate that it will require any
additional employees because it has retained the Advisor to perform certain
functions pursuant to the Advisory Agreement described below under
"Management--The Advisor". It is currently anticipated that all of the officers
of the Company will also be officers or employees of D&N, the Bank or their
affiliates. The Company will maintain corporate records and audited financial
statements that are separate from those of the Bank or any of its affiliates.
None of the officers, employees or directors of the Company will have any
direct or indirect pecuniary interest in any Mortgage Asset to be acquired or
disposed of by the Company or in any transaction in which the Company has an
interest or will engage in acquiring, holding and managing Mortgage Assets.

COMPETITION

         The Company does not anticipate that it will engage in the business of
originating Mortgage Loans. It does anticipate that it will purchase Mortgage
Loans in addition to those in





                                       47
   53

the Initial Portfolio and that all of these Mortgage Loans will be purchased
from the Bank or affiliates of the Bank.

LEGAL PROCEEDINGS

         The Company is not the subject of any material litigation. None of the
Company, the Advisor, the Bank or any of its affiliates is currently involved
in nor, to the Company's knowledge, currently threatened with any material
litigation with respect to the Mortgage Loans to be included in the Initial
Portfolio, other than routine litigation arising in the ordinary course of
business, most of which is expected to be covered by liability insurance.


                                   MANAGEMENT


DIRECTORS AND EXECUTIVE OFFICERS

         The Company's Board of Directors is composed of five members, two of
whom are Independent Directors.  These directors will serve until their
successors are duly elected and qualified. There is no current intention to
alter the number of directors comprising the Board of Directors. Pursuant to
the Certificate of Designation establishing the Series A Preferred Shares, the
Independent Directors are required to take into account the interests of the
holders of both the Series A Preferred Shares and the Common Stock in assessing
the benefit to the Company of any proposed action requiring their consent. In
considering the interests of the holders of the Series A Preferred Shares, the
Independent Directors shall owe the same duties which the Independent Directors
owe to holders of Common Stock. The Company currently has four officers.  The
Company has no other employees and does not anticipate that it will require
additional employees. See "Business and Strategy--Employees".

         The persons who are directors and executive officers of the Company
are as follows:



               Name                   Age                    Position and Offices Held                
- ----------------------------------    ---    ---------------------------------------------------------
                                       
James Bogan                                  Director
William J. McGarry                     54    Director
George J. Butvilas                     51    Director
Kenneth R. Janson                      45    Director, President and Chief Executive Officer
Richard E. West                        50    Director and Vice President
Daniel D. Greenlee                     44    Treasurer and Chief Financial Officer
Peter L. Lemmer                        39    Secretary


         The following is a summary of the experience of the executive officers
and directors of the Company:





                                       48
   54
         James Bogan [to come]

         William J. McGarry, age 54, is the Treasurer and Chief Financial
Officer of Michigan Technological University located in Houghton, Michigan. He
was named to his current position at the University on December 1, 1992, after
serving two years as a senior associate with Coopers & Lybrand in Boston.

         Prior to his term with Coopers & Lybrand, Mr. McGarry served as
principal consultant with information Associates of Rochester, New York, and
was vice president in charge of the large financial services management
consulting and systems integration practice at SEI Corporation of Cambridge,
Massachusetts. He has also served as senior director of finance and
administration at Rensselaer Polytechnic Institute and as director of
administrative systems at Lehigh University.


         George J. Butvilas, age 51, joined the Bank as President in May 1990.
He was named Chief Executive Officer of the Bank in 1991 and Chief Executive
Officer of D&N in 1992.  Prior to joining the Bank, he had over 16 years
experience as a commercial and community banker, most recently as Executive
Vice President and Director of Boulevard Bancorp, Inc. of Chicago, Illinois.

         Kenneth R. Janson, age 45, is Executive Vice President/Chief Financial
Officer and Treasurer of D&N and the Bank.  Prior to joining the Bank in May
1988 as Vice President/Financial Analysis, he was affiliated with various
universities, the last six years as Associate Professor of Accounting at
Michigan Technological University.  Mr. Janson is responsible for directing
accounting, investment and investor relations functions for the Bank and D&N.

         Richard E. West, age 50, is Executive Vice President/ Wholesale
Lending of the Bank.  Prior to joining the Bank in January 1990, he was
Servicing Manager for 20 years with Rothschild Financial Corporation and Valley
National Bank of Arizona.  Mr. West is responsible for directing the loan
servicing, residential lending and consumer lending functions of the Bank.

         Daniel D. Greenlee, age 44, is Senior Vice President/Controller of the
Bank.  He has been with the Bank in various capacities since 1984 and is
presently responsible for the accounting, financial and regulatory reporting,
financial analysis, tax and risk management functions of the Bank.

         Peter L. Lemmer, age 39, is Senior Vice President/General Counsel of
D&N and the Bank.  Prior to joining the Bank in October 1990, he held various
positions involving legal services, the last five years as Senior Vice
President/Compliance and Vice President, Associate General Counsel/Compliance
Officer with Cal America Savings, later known as Columbus Savings, and American
Federal Bank, respectively.  Mr. Lemmer is responsible for the legal and
regulatory functions of the Bank and D&N.

INDEPENDENT DIRECTORS

         The Company's Certificate of Designation establishing the Series A
Preferred Shares requires that, so long as any Series A Preferred Shares are
outstanding, certain actions by the Company be approved by a majority of the
Independent Directors of the Company. See "Description of Series A Preferred
Shares--Independent Director Approval".  James Bogan and William McGarry are 
the  Company's initial Independent Directors. For so long as there are only two





                                       49
   55

Independent Directors, any action that requires the approval of a majority of
Independent Directors must be approved by both Independent Directors.

         If at any time the Company fails to declare and pay a quarterly
dividend payment on the Series A Preferred Shares, the number of directors then
constituting the Board of Directors of the Company will be increased by two at
the Company's next annual meeting and the holders of Series A Preferred Shares,
voting together with the holders of any other outstanding series of Preferred
Stock as a single class, will be entitled to elect two additional directors to
serve on the Company's Board of Directors.  Any member of the Board of
Directors elected by holders of the Company's Preferred Stock will be deemed to
be an Independent Director for purposes of the actions requiring the approval
of a majority of the Independent Directors.  See "Description of Series A
Preferred Shares--Voting Rights".

AUDIT COMMITTEE

         Upon consummation of the Offering, the Company will establish an audit
committee which will review the engagement and independence of its auditors.
The audit committee will also review the adequacy of the Company's internal
accounting controls. The audit committee will initially be comprised of
Messrs. Bogan and McGarry.

CREDIT COMMITTEE

         Upon consummation of the Offering, the Company will establish a credit
committee which will review and approve the acquisition of any additional
Mortgage Loans by the Company, will review the status of all Mortgage Loans
which have become Classified or have been placed in Nonaccrual Status, and will
review the terms and conditions upon which any such Loans are modified or
disposed of by the Company. The credit committee will initially be comprised of
Messrs. Butvilas, Janson and West.

COMPENSATION OF DIRECTORS AND OFFICERS

         The Company intends to pay the Independent Directors of the Company
fees for their services as directors. The Independent Directors will receive a
fee of $250 for attendance (in person or by telephone) at each meeting of the
Board of Directors or Committee of the Board.  However, multiple fees shall not
be paid for two or more meetings attended on the same day.  The Company will
not pay any compensation to its officers or employees or to directors who are
not Independent Directors.

LIMITATIONS ON LIABILITY OF DIRECTORS AND OFFICERS

         The Company's Certificate of Incorporation eliminates, to the fullest
extent permitted by the Delaware General Corporation Law, the personal
liability of a director to the Company or its stockholders for monetary damages
for breach of such director's fiduciary duty. The Company's Certificate of
Incorporation empowers the Company to indemnify, to the fullest extent
permitted by the Delaware General Corporation Law, any director or officer of
the Company. The





                                       50
   56

Company's Certificate of Incorporation also empowers the Company to purchase
and maintain insurance to protect any director or officer against any liability
asserted against him or her, or incurred by him or her, arising out of his or
her status as such.

         The by-laws of the Company (the "By-laws") require indemnification of
the Company's directors and officers and specify that the right to
indemnification is a contract right, setting forth certain procedural and
evidentiary standards applicable to the enforcement of a claim under the
By-laws. The By-laws also entitle any director or officer to be reimbursed for
the expenses of defending any claim against him or her arising out of his or
her status as such. The By-laws of the Company also provide that the Company
may enter into contracts with any director or officer in furtherance of the
indemnification provisions contained in the By-laws and allow the Company to
create a trust fund to ensure payment of amounts indemnified.

THE ADVISOR

         In connection with the consummation of the Offering and the formation
of the Company as described herein, the Company will enter into the Advisory
Agreement with the Bank to administer the day-to-day operations of the Company.
The Bank in its role as advisor under the terms of the Advisory Agreement is
herein referred to as the "Advisor". The Advisor will be responsible for (i)
monitoring the credit quality of the Mortgage Assets held by the Company, (ii)
advising the Company with respect to the acquisition, management, financing and
disposition of the Company's Mortgage Assets and (iii) maintaining custody of
the documents related to the Company's Mortgage Loans. The Advisor may, from
time to time, subcontract all or a portion of its obligations under the
Advisory Agreement to one or more of its affiliates involved in the business of
managing Mortgage Assets or, with the approval of a majority of the Board of
Directors as well as a majority of the Independent Directors, subcontract all
or a portion of its obligations under the Advisory Agreement to unrelated third
parties. The Advisor will not, in connection with the subcontracting of any of
its obligations under the Advisory Agreement, be discharged or relieved in any
respect from its obligations under the Advisory Agreement. Notwithstanding the
above, the Company will control the activities of the Advisor and the Company's
directors will maintain the continuing and exclusive authority to manage the
operations of the Company.

         The Advisor has substantial experience in the mortgage lending
industry, both in the origination and in the servicing of mortgage loans.  At
December 31, 1996, the Advisor held approximately $614 million of residential
mortgage loans and approximately $111 million of commercial mortgage loans.  In
its residential mortgage loan business, the Advisor originates and purchases
residential mortgage loans and may sell such loans to investors, primarily in
the secondary market, while generally retaining the rights to service such
loans.  In its commercial mortgage loan business, the Advisor typically
services the commercial mortgage loans in its portfolio which it has
originated.

         The Advisory Agreement has an initial term of five years, and will be
renewed automatically for additional five-year periods unless notice of
nonrenewal is delivered to the Advisor by the Company. The Advisory Agreement
may be terminated by the Company at any time upon 90 days' prior notice. As
long as any Series A Preferred Shares remain outstanding, any decision by the
Company either not to renew the Advisory Agreement or to terminate the Advisory
Agreement must be approved by a majority of the Board of Directors, as well as
by a





                                       51
   57

majority of the Independent Directors. The Advisor will be entitled to receive
an annual advisory fee equal to $125,000 with respect to the advisory and
management services provided by it to the Company.

         As a result of the relationship between the Bank and the Company,
certain conflicts of interest may arise. See "Risk Factors--Relationship with
the Bank and its Affiliates; Conflicts of Interest".

         The principal executive offices of the Advisor are located at 400
Quincy Street, Hancock, Michigan  49930, telephone number (906) 482- 2700.


                CERTAIN TRANSACTIONS CONSTITUTING THE FORMATION


THE FORMATION

         Prior to or simultaneously with the completion of the Offering, the
Company, the Bank and its affiliates will engage in the transactions described
below which are designed (i) to facilitate the Offering, (ii) to transfer the
ownership of the Initial Portfolio to the Company and (iii) to enable the
Company to qualify as a REIT for federal income tax purposes commencing with
its taxable year ending December 31, 1997.

         The transactions constituting the formation of the Company will
include the following:

         -       The Certificate of Incorporation of the Company will be
                 amended to provide for 2,500,000 authorized shares of
                 Preferred Stock and 250,000 authorized shares of Common Stock,
                 and the Company will file a Certificate of Designation with
                 the Secretary of State of the State of Delaware establishing
                 the terms of the Series A Preferred Shares.

         -       The Company will sell to the public 1,100,000 Series A
                 Preferred Shares in the Offering (assuming the Underwriters'
                 over-allotment option is not exercised).

         -       The Bank will acquire 27,500 shares of Common Stock for a
                 purchase price equal to $27.5 million.  In addition, the Bank
                 will acquire additional shares of Common Stock for a purchase
                 price equal to the aggregate amount of underwriting
                 commissions and expenses of the Offering and the formation of
                 the Company.

         -       The Bank will sell the Initial Portfolio to the Company for an
                 aggregate purchase price equal to approximately $55 million
                 pursuant to the terms of the Residential Mortgage Purchase
                 Agreement and the Commercial Mortgage Purchase Agreement.




                                       52
   58

         -       The Company will enter into the Advisory Agreement
                 with the Bank pursuant to which the Bank, as Advisor,
                 will manage the Mortgage Assets held by the Company
                 and administer the day-to-day operations of the
                 Company. See "Management--The Advisor".

         -       The Company will enter into the Servicing Agreements with the
                 Bank pursuant to which the Bank, as Servicer, will service the
                 Mortgage Loans included in the Initial Portfolio. See
                 "Business and Strategy--Servicing".

         The Bank currently owns, and following the completion of the Offering
intends to continue to own, all of the issued and outstanding shares of Common
Stock of the Company.

         A PURCHASE OF SERIES A PREFERRED SHARES IS A PURCHASE OF SECURITIES
ISSUED BY THE COMPANY AND IS NOT A PURCHASE OF SECURITIES ISSUED BY, OR
OTHERWISE AN INVESTMENT IN, THE BANK OR D&N. NO OBLIGATION OF THE COMPANY IS
GUARANTEED BY THE BANK OR D&N.

         In addition to its ownership of 100% of the Common Stock of the
Company, the Bank will also have responsibility for the day-to-day management
and custody of the Company's assets, in its capacity as Advisor under the
Advisory Agreement, and will have responsibility for servicing the Mortgage
Loans as Servicer under the Servicing Agreements. See "Management--The Advisor"
and "Risk Factors--Relationship with the Bank and its Affiliates; Conflicts of
Interest".

         The Company and the Bank intend that the fair value of the Initial
Portfolio will approximately equal the amount (approximately $55 million) that
the Company will pay for the Initial Portfolio. However, no third party
valuations of the Mortgage Loans constituting the Initial Portfolio have been
or will be obtained for purposes of the Offering, and there can be no assurance
that the fair value of the Initial Portfolio will not differ from the purchase
price to be paid by the Company. See "Risk Factors--No Third Party Valuation of
the Mortgage Loans; No Arm's-Length Negotiations with Affiliates" and
"--Relationship with the Bank and its Affiliates; Conflicts of Interest".

BENEFITS TO THE BANK AND ITS AFFILIATES

         The Bank and its affiliates expect to realize the following benefits
in connection with the Offering and the formation of the Company:

         -       The Bank is required by the OTS to maintain certain levels of
                 capital for regulatory purposes. The Bank has informed the
                 Company that the Series A Preferred Shares will be treated as
                 capital of the Bank for regulatory purposes. The Bank has
                 indicated to the Company that such treatment, together with
                 the Company's ability to deduct, for income tax purposes, the
                 dividends payable on the Series A Preferred Shares as a result
                 of the Company's qualification as a REIT, will provide the
                 Bank with a more cost-effective means of obtaining regulatory
                 capital than if the Bank were to issue preferred stock itself.
                 The Bank would not be permitted to





                                       53
   59

                 treat any securities issued by a trust established by the 
                 Bank to securitize its mortgage assets as capital for 
                 regulatory purposes.

         -       The Bank will receive approximately $55 million at the
                 consummation of the Offering (assuming no exercise by the
                 Underwriters of their over-allotment option) in connection
                 with the sale of the Initial Portfolio to the Company
                 (approximately $27.5 million of which represents new funds
                 after giving effect to the Bank's expense of purchasing the
                 Company's Common Stock).

         -       The Bank will be entitled to receive annual advisory and
                 servicing fees and annual dividends in respect of the Common
                 Stock.  For the first 12 months following completion of the
                 Offering, these annual fees and dividends are anticipated to
                 be as follows:

                    Advisory Fee  . . . . . . . . . . . . . . . . .    $ 125,000
                    Servicing Fee(1)  . . . . . . . . . . . . . . .      214,000
                    Common Stock Dividend(2)  . . . . . . . . . . .    [_______]
                                                                       $[      ]
                    ---------------

                    (1) Assumes that for the first 12 months following
                        completion of the Offering, the Company holds
                        Residential Mortgage Loans and Commercial Mortgage
                        Loans with the same outstanding principal balances as
                        those Mortgage Loans included in the Initial Portfolio.
                        See "Business and Strategy--Servicing" for a description
                        of the basis upon which the servicing fees will be
                        calculated.

                    (2) The amount of dividends to be paid in respect of the
                        Common Stock is expected to be equal to the excess of
                        the Company's "REIT taxable income" (excluding capital
                        gains) over the amount of dividends paid in respect of
                        Preferred Stock. The aggregate annual dividend amount of
                        the Series A Preferred Shares is $[    ] million.
                        Assuming that (i) the Mortgage Loans included in the
                        Initial Portfolio are held for the 12-month period
                        following completion of the Offering, (ii) principal
                        repayments are reinvested in additional Mortgage Loans
                        with characteristics similar to those of the Mortgage
                        Loans included in the Initial Portfolio and (iii)
                        interest rates remain constant during such 12-month
                        period, the Company anticipates that the Initial
                        Portfolio will generate "REIT taxable income" (excluding
                        capital gains) of approximately $3.9 million, after
                        payment of servicing and advisory fees, during such
                        12-month period.


         -       The Bank will also be entitled to retain any late payment
                 charges, and penalties collected in connection with the 
                 Mortgage Loans serviced by it. In addition, the Bank,
                 as Servicer, will receive any benefit derived from interest
                 earned on collected principal and interest payments between
                 the date of collection and the date of remittance to the
                 Company and from interest  earned on tax and insurance escrow
                 funds with respect to Mortgage Loans serviced by it.





                                       54
   60

                    DESCRIPTION OF SERIES A PREFERRED SHARES


         The following summary sets forth the material terms and provisions of
the Series A Preferred Shares, and is qualified in its entirety by reference to
the terms and provisions of the Certificate of Designation establishing the
Series A Preferred Shares and the Company's Certificate of Incorporation, the
forms of which have been filed with the Securities and Exchange Commission (the
"Commission") as exhibits to the registration statement of which this
Prospectus forms a part. See "Description of Capital Stock" below.

GENERAL

         The Series A Preferred Shares form a series of the Preferred Stock of
the Company, which Preferred Stock may be issued from time to time in one or
more series with such rights, preferences and limitations as are determined by
the Company's Board of Directors or, if then constituted, a duly authorized
committee thereof. The Board of Directors has authorized the Company to issue
the Series A Preferred Shares.

         When issued, the Series A Preferred Shares will be validly issued,
fully paid and nonassessable. The holders of the Series A Preferred Shares will
have no preemptive rights with respect to any shares of the capital stock of
the Company or any other securities of the Company convertible into or carrying
rights or options to purchase any such shares. The Series A Preferred Shares
will not be convertible into shares of Common Stock or any other class or
series of capital stock of the Company and will not be subject to any sinking
fund or other obligation of the Company for its repurchase or retirement.

         The transfer agent, registrar and dividend disbursement agent for the
Preferred Stock will be Illinois Stock Transfer Company, Inc.  The registrar
for shares of Preferred Stock will send notices to shareholders of any meetings
at which holders of the Preferred Stock have the right to elect directors of
the Company or to vote on any other matter.

DIVIDENDS

         Holders of Series A Preferred Shares will be entitled to receive, when
and as declared by the Board of Directors of the Company out of assets of the
Company legally available therefor, cash dividends at the rate of [    ]% per
annum of the initial liquidation preference (equivalent to $[     ] per share
per annum).  If declared, dividends on the Series A Preferred Shares will be
payable quarterly on March 31, June 30, September 30 and December 31 of each
year, at such annual rate, commencing on June 30, 1997.  Dividends in each
quarterly period will accrue from the first day of such period, whether or not
declared or paid for the prior quarterly period.  Each declared dividend will
be payable to holders of record as they appear on the stock register of the
Company on such record dates, not exceeding 45 days preceding the payment dates
thereof, as shall be fixed by the Board of Directors of the Company or a duly
authorized committee thereof. Dividends payable on the Series A Preferred Shares
for any period greater or less than a full dividend period shall be computed
on the basis of twelve 30-day months, a 360-day year and the actual number of
days elapsed in the period. Dividends payable on the Series A Preferred Shares
for each full dividend period shall be computed by dividing the rate per annum
by four.





                                       55
   61

         The right of holders of Series A Preferred Shares to receive dividends
is noncumulative.  Accordingly, if the Board of Directors fails to declare a
dividend on the Series A Preferred Shares for a quarterly dividend period, then
holders of the Series A Preferred Shares will have no right to receive a
dividend for that period, and the Company will have no obligation to pay a
dividend for that period, whether or not dividends are declared and paid for
any future period with respect to either the Series A Preferred Shares or the
Common Stock.  If the Company fails to pay or declare and set aside for payment
a quarterly dividend on the Series A Preferred Shares, holders of the Preferred
Stock of the Company, including the Series A Preferred Shares, will be entitled
to elect two directors.  See "--Voting Rights".

         If full dividends on the Series A Preferred Shares for any dividend
period shall not have been declared and paid, or declared and a sum sufficient
for the payment thereof shall not have been set apart for such payments, no
dividends shall be declared or paid or set aside for payment and no other
distribution shall be declared or made or set aside for payment upon the Common
Stock or any other capital stock of the Company ranking junior to or on a
parity with the Series A Preferred Shares as to dividends or amounts upon
liquidation, nor shall any Common Stock or any other capital stock of the
Company ranking junior to or on a parity with the Series A Preferred Shares as
to dividends or amounts upon liquidation be redeemed, purchased or otherwise
acquired for any consideration (or any monies to be paid to or made available
for a sinking fund for the redemption of any such stock) by the Company (except
by conversion into or exchange for other capital stock of the Company ranking
junior to the Series A Preferred Shares as to dividends and amounts upon
liquidation), until such time as dividends on all outstanding Series A
Preferred Shares have been (i) declared and paid for three consecutive dividend
periods and (ii) declared and paid or declared and a sum sufficient for the
payment thereof has been set apart for payment for the fourth consecutive
dividend period.

         When dividends are not paid in full (or a sum sufficient for such full
payment is not set apart) upon the Series A Preferred Shares and the shares of
any other series of capital stock ranking on a parity as to dividends with the
Series A Preferred Shares, all dividends declared upon the Series A Preferred
Shares and any other series of capital stock ranking on a parity as to
dividends with the Series A Preferred Shares shall be declared pro rata so that
the amount of dividends declared per share on the Series A Preferred Shares and
such other series of capital stock shall in all cases bear to each other the
same ratio that full dividends, for the then-current dividend period, per share
on the Series A Preferred Shares (which shall not include any accumulation in
respect of unpaid dividends for prior dividend periods) and full dividends,
including required or permitted accumulations, if any, on such other series of
capital stock bear to each other.

         For a discussion of the tax treatment of distributions to
stockholders, see "Federal Income Tax Considerations--Taxation of United States
Stockholders" and "--Taxation of Foreign Stockholders" and for a discussion of
certain potential regulatory limitations on the Company's ability to pay
dividends, see "Risk Factors--Financial Institutions Regulatory Restrictions on
Operations of the Company".





                                       56
   62

AUTOMATIC EXCHANGE

         Each Series A Preferred Share will be exchanged automatically for one
newly issued Bank Preferred Share if the appropriate regulatory agency directs
in writing an exchange of the Series A Preferred Shares for Bank Preferred
Shares because (i) the Bank becomes "undercapitalized" under prompt corrective
action regulations established pursuant to FDICIA, (ii) the Bank is placed into
conservatorship or receivership or (iii) the appropriate  regulatory agency, in
its sole discretion and even if the Bank is not "undercapitalized," anticipates
the Bank becoming "undercapitalized" in the near term (i.e., the Exchange
Event).  Upon the Automatic Exchange, each holder of Series A Preferred Shares
shall be unconditionally obligated to surrender to the Bank the certificates
representing each Series A Preferred Share of such holder, and the Bank shall
be unconditionally obligated to issue to such holder in exchange for each such
Series A Preferred Share a certificate representing one Bank preferred Share. 
Any Series A Preferred Shares purchased or redeemed by the Company prior to the
Time of Exchange (as defined below) shall not be deemed outstanding and shall
not be subject to the Automatic Exchange.

         The Automatic Exchange shall occur as of 8:00 a.m. Eastern Time on the
date for such exchange set forth in the Directive, or, if such date is not set
forth in the Directive, as of 8:00 a.m. on the earliest possible date such
exchange could occur consistent with the Directive (the "Time of Exchange"), as
evidenced by the issuance by the Bank of a press release prior to such time.
As of the Time of Exchange, all of the Series A Preferred Shares will be deemed
cancelled without any further action by the Company, all rights of the holders
of Series A Preferred Shares as stockholders of the Company will cease, and
such persons shall thereupon and thereafter be deemed to be and shall be for
all purposes the holders of Bank Preferred Shares within 30 days of such event,
and the Bank will deliver to each such holder certificates for Bank Preferred
Shares upon surrender of certificates for Series A Preferred Shares.  Until
such replacement stock certificates are delivered (or in the event such
replacement certificates are not delivered), certificates previously
representing Series A Preferred Shares shall be deemed for all purposes to
represent Bank Preferred Shares.  All corporate action necessary for the Bank
to issue the Bank Preferred Shares will be completed upon completion of the
Offering.  Accordingly, once the Directive is issued, no action will be
required to be taken by holders of Series A Preferred Shares, by the Bank or by
the Company in order to effect the Automatic Exchange as of the Time of
Exchange.

         Absent the occurrence of the Exchange Event, no shares of Bank
Preferred Shares will be issued.  Upon the occurrence of the Exchange Event,
the Bank Preferred Shares to be issued as part of the Automatic Exchange would
constitute a newly issued series of preferred stock of the Bank and would
constitute 100% of the issued and outstanding shares of Bank Preferred Shares.
Holders of Bank Preferred Shares would have the same dividend rights,
liquidation preference, redemption options and other attributes as to the Bank
as holders of Series A Preferred Shares have as to the Company, except that the
Bank Preferred Shares would not be listed on the Nasdaq System.  Any  accrued
and unpaid dividends for the most recent quarter on the Series A Preferred
Shares as of the Time of Exchange would be deemed to be accrued and unpaid
dividends for the most recent quarter on the Bank Preferred Shares.  The Bank
Preferred Shares would rank pari passu in terms of dividend payment





                                       57
   63

and liquidation preference with any outstanding shares of preferred stock of
the Bank. See "Certain Information Regarding the Bank-- Capitalization".  The
Bank intends to register the Bank Preferred Shares with the OTS pursuant to an
Offering Circular, a copy of which is affixed to this Prospectus as Annex I and
incorporated herein by reference.  The Bank Preferred Shares will not be
registered with the Commission and will be offered pursuant to an exemption
from registration under Section 3(a)(5) of the Securities Act of 1933, as
amended (the "Securities Act").  The Bank does not intend to apply for listing
of the Bank Preferred Shares on any national securities exchange or for
quotation of the Bank Preferred Shares through the Nasdaq System.  Absent the
occurrence of the Exchange Event, however, the Bank will not issue any Bank
Preferred Shares, although the Bank will be able to issue preferred stock in
series.  There can be no assurance as to the liquidity of the trading markets
for the Bank Preferred Shares, if issued, or that an active public market for
the Bank Preferred Shares would develop or be maintained.

         Holders of Series A Preferred Shares cannot exchange their Series A
Preferred Shares for Bank Preferred Shares voluntarily.  In addition, absent
the occurrence of the Automatic Exchange, holders of Series A Preferred Shares
will have no dividend, voting, liquidation preference or other rights with
respect to any security of the Bank; such rights as are conferred by the Series
A Preferred Shares exist solely as to the Company.

VOTING RIGHTS

         Except as expressly required by applicable law, or except as indicated
below, the holders of the Series A Preferred Shares will not be entitled to
vote. In the event the holders of Series A Preferred Shares are entitled to
vote as indicated below, each Series A Preferred Share will be entitled to one
vote on matters on which holders of the Series A Preferred Shares are entitled
to vote.

         If at the time of any annual meeting of the Company's stockholders for
the election of directors the Company has failed to pay or declare and set
aside for payment a quarterly dividend during any of the four preceding
quarterly dividend periods on any series of Preferred Stock of the Company,
including the Series A Preferred Shares, the number of directors then
constituting the Board of Directors of the Company will be increased by two,
and the holders of the Series A Preferred Shares, voting together with the
holders of all other series of Preferred Stock as a single class, will be
entitled to elect such two additional directors to serve on the Company's Board
of Directors at each such annual meeting.  Each director elected by the holders
of shares of the Preferred Stock shall continue to serve as such director until
the later of (i) the full term for which he or she shall have been elected or
(ii) the payment of four quarterly dividends on the Preferred Stock, including
the Series A Preferred Shares.

         The affirmative vote or consent of the holders of at least 66 2/3% of
the outstanding shares of each series of Preferred Stock of the Company,
including the Series A Preferred Shares, voting as a single class without
regard to series, will be required (a) to create any class or series of stock
which shall have preference as to dividends or distribution of assets over any
outstanding series of Preferred Stock of the Company other than a series which
shall not have any right to object to





                                       58
   64

such creation or (b) alter or change the provisions of the Company's
Certificate of Incorporation (including the Certificate of Designation
establishing the Series A Preferred Shares) so as to adversely affect the
voting powers, preferences or special rights of the holders of a series of
Preferred Stock of the Company; provided that if such amendment shall not
adversely affect all series of Preferred Stock of the Company, such amendment
need only be approved by at least 66 2/3% of the holders of shares of all
series of Preferred Stock adversely affected thereby.

REDEMPTION

         The Series A Preferred Shares will not be redeemable prior to [    ], 
2002 (except upon the occurrence of a Tax Event). On or after such date, the
Series A Preferred Shares will be redeemable at the option of the Company, in
whole or in part, at any time or from time to time on not less than 30 nor more
than 60 days' notice by mail, at a redemption price of $25.00 per share, plus
the accrued and unpaid dividends for the most recent quarter to the date of
redemption, if any, thereon. Any such redemption may only be effected with the
prior approval of the OTS (unless at such time such approvals are not
required).  Unless full dividends on the Series A Preferred Shares have been or
contemporaneously are declared and paid or declared and a sum sufficient for
the payment thereof has been set apart for payment for the then current
dividend period, no Series A Preferred Shares shall be redeemed unless all
outstanding Series A Preferred Shares are redeemed and the Company shall not
purchase or otherwise acquire any Series A Preferred Shares; provided, however,
that the Company may purchase or acquire Series A Preferred Shares pursuant to
a purchase or exchange offer made on the same terms to holders of all
outstanding Series A Preferred Shares.

         The Company will also have the right at any time, upon the occurrence
of a Tax Event and with the prior written approval of the OTS, to redeem the
Series A Preferred Shares, in whole (but not in part) at a redemption price of
$25.00 per share, plus the accrued and unpaid dividends for the most recent
quarter to the date of redemption, if any, thereon. "Tax Event" means the
receipt by the Company of an opinion of a law or accounting firm experienced in
such matters to the effect that, as a result of (i) any amendment to,
clarification of, or change (including any announced prospective change) in,
the laws or treaties (or any regulations thereunder) of the United States or
any political subdivision or taxing authority thereof or therein affecting
taxation, (ii) any judicial decision, official administrative pronouncement,
published or private ruling, regulatory procedure, notice or announcement
(including any notice or announcement of intent to adopt such procedures or
regulations) ("Administrative Action") or (iii) any amendment to, clarification
of, or change in the official position or the interpretation of such
Administrative Action or any interpretation or pronouncement that provides for
a position with respect to such Administrative Action that differs from the
theretofore generally accepted position, in each case, by any legislative body,
court, governmental authority or regulatory body, irrespective of the manner in
which such amendment, clarification or change is made known, which amendment,
clarification, or change is effective or such pronouncement or decision is
announced on or after the date of issuance of the Series A Preferred Shares,
there is more than an insubstantial risk that (a) dividends paid or to be paid
by the Company with respect to the capital stock of the Company are not, or
will not be, fully deductible by the Company for United States federal income
tax purposes





                                       59
   65

or (b) the Company is, or will be, subject to more than a de minimis amount of
other taxes, duties or other governmental charges.

RIGHTS UPON LIQUIDATION

         In the event of any voluntary or involuntary liquidation, dissolution
or winding up of the Company, the holders of the Series A Preferred Shares at
the time outstanding will be entitled to receive out of assets of the Company
available for distribution to stockholders, before any distribution of assets
is made to holders of Common Stock or any other class of stock ranking junior
to the Series A Preferred Shares upon liquidation, liquidating distributions in
the amount of $25 per share, plus the accrued and unpaid dividends for the most
recent quarter thereon, if any, to the date of liquidation.

         After payment of the full amount of the liquidating distributions to
which they are entitled, the holders of Series A Preferred Shares will have no
right or claim to any of the remaining assets of the Company. In the event
that, upon any such voluntary or involuntary liquidation, dissolution or
winding up, the available assets of the Company are insufficient to pay the
amount of the liquidation distributions on all outstanding Series A Preferred
Shares and the corresponding amounts payable on all shares of other classes or
series of capital stock of the Company ranking on a parity with the Series A
Preferred Shares in the distribution of assets upon any liquidation,
dissolution or winding up of the affairs of the Company, then the holders of
the Series A Preferred Shares and such other classes or series of capital stock
shall share ratably in any such distribution of assets in proportion to the
full liquidating distributions to which they would otherwise be respectively
entitled.

         For such purposes, the consolidation or merger of the Company with or
into any other entity, the consolidation or merger of any other entity with or
into the Company or the sale of all or substantially all of the property or
business of the Company, shall not be deemed to constitute a liquidation,
dissolution or winding up of the Company.

INDEPENDENT DIRECTOR APPROVAL

         The Certificate of Designation establishing the Series A Preferred
Shares requires that, so long as any Series A Preferred Shares are outstanding,
certain actions by the Company be approved by a majority of the Independent
Directors. For so long as there are only two Independent Directors, any action
that requires the approval of a majority of Independent Directors must be
approved by both Independent Directors.  James Bogan and William McGarry are
the  Company's initial Independent Directors. See "Management--Independent
Directors".  In order to be considered "independent", a director must not be a
current director, officer or employee of the Company, the Bank or any affiliate
of the Bank or of any person or persons that, in the aggregate, own more than
one percent of the Common Stock of D&N. In addition, any members of the Board
of Directors of the Company elected by holders of Preferred Stock, including
the Series A Preferred Shares, will be deemed to be Independent Directors for
purposes of approving actions requiring the approval of a majority of the
Independent Directors.





                                       60
   66

         The actions which may not be taken without the approval of a majority
of the Independent Directors include (i) the issuance of additional Preferred
Stock ranking on a parity with the Series A Preferred Shares, (ii) the
incurrence of debt for borrowed money in excess of 20% of the aggregate amount
of net proceeds received in connection with the issuance of Preferred Stock and
Common Stock, (iii) the modification of the general distribution policy or the
declaration of any distribution in respect of Common Stock for any year if,
after taking into account any such proposed distribution, total distributions
on the Series A Preferred Shares and the Common Stock would exceed an amount
equal to the sum of 105% of the Company's "REIT taxable income" (excluding
capital gains) for such year plus net capital gains of the Company for that
year, (iv) the acquisition of real estate assets other than Mortgage Loans or
Mortgage-Backed Securities that (A) qualify as real estate assets under Section
856(c)(6)(B) of the Code, (B) are rated investment grade or better by at least
one nationally recognized independent rating organization, (C) are not
interest-only, principal-only or high-risk securities and (D) represent
interests in or obligations backed by pools of mortgage loans, (v) the
redemption of any shares of Common Stock, (vi) the termination or modification
of, or the election not to renew, the Advisory Agreement or any Servicing
Agreement or the subcontracting of any duties under the Advisory Agreement or
the Servicing Agreements to third parties unaffiliated with the Bank, (vii) any
dissolution, liquidation or termination of the Company prior to [
], 2002, (viii) any material amendment to or modification of either of the
Mortgage Purchase Agreements, including, without limitation, any amendment to
the representations, warranties and covenants contained in such agreements made
in connection with the acquisition of additional Mortgage Loans and (ix) the
determination to revoke the Company's REIT status or the amendment of any of
the ownership limitations contained in the Certificate of Incorporation. The
Certificate of Designation requires that, in assessing the benefits to the
Company of any proposed action requiring their consent, the Independent
Directors take into account the interests of holders of both the Common Stock
and the Preferred Stock, including, without limitation, holders of the Series A
Preferred Shares. In considering the interests of the holders of Preferred
Stock, including without limitation the holders of the Series A Preferred
Shares, the Independent Directors shall owe the same duties which the
Independent Directors owe to the holders of Common Stock.

RESTRICTIONS ON OWNERSHIP

         For information regarding restrictions on ownership of the Series A
Preferred Shares, see "Description of Capital Stock--Restrictions on Ownership
and Transfer".


                          DESCRIPTION OF CAPITAL STOCK


         The following summary of the terms of the capital stock of the Company
does not purport to be complete and is subject in all respects to the
applicable provisions of the Delaware General Corporation Law and the
Certificate of Incorporation of the Company.





                                       61
   67

COMMON STOCK

         General.  The Company is authorized to issue up to 250,000 shares of
Common Stock. Upon consummation of the Offering and the transactions described
in "Certain Transactions Constituting the Formation", the Company will have
outstanding [       ] shares of Common Stock, all of which will be held by the
Bank.

         Dividends.  Holders of Common Stock are entitled to receive dividends
when, as and if declared by the Board of Directors out of funds legally
available therefor, provided that, so long as any shares of Preferred Stock are
outstanding, no dividends or other distributions (including redemptions and
purchases) may be made with respect to the Common Stock unless full dividends
on the shares of all series of Preferred Stock, including accumulations in the
case of noncumulative Preferred Stock, have been paid for the prior four
quarters. In order to remain qualified as a REIT, the Company must distribute
annually at least 95% of its annual "REIT taxable income" (not including
capital gains) to stockholders.

         Voting Rights.  Subject to the rights, if any, of the holders of any
class or series of Preferred Stock, all voting rights are vested in the Common
Stock. The holders of Common Stock are entitled to one vote per share. All of
the issued and outstanding shares of Common Stock are currently, and upon
consummation of the Offering will be, held by the Bank.

         Rights Upon Liquidation.  In the event of the liquidation, dissolution
or winding up of the Company, whether voluntary or involuntary, after there
have been paid or set aside for the holders of all series of Preferred Stock
the full preferential amounts to which such holders are entitled, the holders
of Common Stock will be entitled to share equally and ratably in any assets
remaining after the payment of all debts and liabilities.

PREFERRED STOCK

         Subject to limitations prescribed by Delaware law and the Company's
Certificate of Incorporation, the Board of Directors or, if then constituted, a
duly authorized committee thereof is authorized to issue, from the authorized
but unissued shares of capital stock of the Company, Preferred Stock in such
classes or series as the Board of Directors may determine and to establish,
from time to time, the number of shares of Preferred Stock to be included in
any such class or series and to fix the designation and any preferences,
conversion and other rights, voting powers, restrictions, limitations as to
dividends, qualifications and terms and conditions of redemption of the shares
of any such class or series, and such other subjects or matters as may be fixed
by resolution of the Board of Directors.

         Preferred Stock, upon issuance against full payment of the purchase
price therefor, will be fully paid and nonassessable. The specific terms of a
particular class or series of Preferred Stock will be described in the
Certificate of Designation relating to that class or series.

         A Certificate of Designation relating to each class or series of
Preferred Stock will set forth the preferences and other terms of such class or
series, including, without limitation, the





                                       62
   68

following: (1) the title and stated value of such class or series; (2) the
number of shares of such class or series offered and the liquidation preference
per share of such class or series; (3) the dividend rate(s), period(s), and/or
payment date(s) or method(s) of calculation thereof applicable to such class or
series; (4) whether such class or series of Preferred Stock is noncumulative or
not and, if noncumulative, the date from which dividends on such class or
series shall accumulate; (5) the provision for a sinking fund, if any, for such
class or series; (6) the provision for redemption, if applicable, of such class
or series; (7) any limitations on direct or beneficial ownership and
restrictions on transfer, in each case as may be appropriate to preserve the
status of the Company as a REIT; (8) any voting rights of such class or series;
(9) the relative ranking and preferences of such class or series as to dividend
rights and rights upon liquidation, dissolution or winding up of the affairs of
the Company; (10) any limitations on issuance of any class or series of
Preferred Stock ranking senior to or on a parity with such class or series of
Preferred Stock as to dividend rights and rights upon liquidation, dissolution
or winding up of the affairs of the Company; and (11) any other specific terms,
preferences, rights, limitations or restrictions of such class or series.

RESTRICTIONS ON OWNERSHIP AND TRANSFER

         The Company's Certificate of Incorporation contains certain
restrictions on the number of shares of Common Stock and Preferred Stock that
individual stockholders may own. For the Company to qualify as a REIT under the
Code, no more than 50% in number or value of its outstanding shares of capital
stock may be owned, directly or indirectly, by five or fewer individuals (as
defined in the Code to include certain entities) during the last half of a
taxable year (other than the first year) or during a proportionate part of a
shorter taxable year (the "Five or Fewer Test"). The capital stock of the
Company must also be beneficially owned by 100 or more persons during at least
335 days of a taxable year or during a proportionate part of a shorter taxable
year (the "One Hundred Persons Test"). The ownership by the Bank of 100% of the
shares of Common Stock of the REIT will not adversely affect the Company's REIT
qualification because each stockholder of D&N (the sole stockholder of the
Bank) counts as a separate beneficial owner for purposes of the Five or Fewer
Test and the capital stock of D&N is widely held. Further, the Certificate of
Incorporation of the Company contains restrictions on the acquisition of
Preferred Stock intended to ensure compliance with the One Hundred Persons
Test. Such provisions include a restriction that if any transfer of shares of
capital stock of the Company would cause the Company to be beneficially owned
by fewer than 100 persons, such transfer shall be null and void and the
intended transferee will acquire no rights to the stock.

         Subject to certain exceptions specified in the Company's Certificate
of Incorporation, no holder of Preferred Stock is permitted to own (including
shares deemed to be owned by virtue of the attribution provisions of the Code)
more than 9.9% (the "Ownership Limit") of any issued and outstanding class or
series of Preferred Stock. The Board of Directors may (but in no event will be
required to), upon receipt of a ruling from the IRS or an opinion of counsel
satisfactory to it, waive the Ownership Limit with respect to a holder if such
holder's ownership will not then or in the future jeopardize the Company's
status as a REIT.

         The Certificate of Incorporation provides that shares of any class or
series of Preferred Stock owned, or deemed to be owned, by or transferred to a
stockholder in excess of the





                                       63
   69

Ownership Limit (the "Excess Shares") will automatically be transferred, by
operation of law, to a trustee as a trustee of a trust for the exclusive
benefit of a charity to be named by the Company as of the day prior to the day
the prohibited transfer took place. Any distributions paid prior to the
discovery of the prohibited transfer are to be repaid by the original
transferee to the Company and by the Company to the trustee; any vote of the
shares while the shares were held by the original transferee prior to the
Company's discovery thereof shall be void ab initio and the original transferee
shall be deemed to have given its proxy to the trustee. Any unpaid
distributions with respect to the original transferee will be rescinded as void
ab initio. In liquidation, the original transferee stockholder's ratable share
of the Company's assets would be limited to the price paid by the original
transferee for the Excess Shares or, if no value was given, the price per share
equal to the closing market price on the date of the purported transfer. The
trustee of the trust shall promptly sell the shares to any person whose
ownership is not prohibited, whereupon the interest of the trust shall
terminate. Proceeds of the sale shall be paid to the original transferee up to
its purchase price (or, if the original transferee did not purchase the shares,
the value on its date of acquisition) and any remaining proceeds shall be paid
to a charity to be named by the Company.

         The constructive ownership rules of the Code are complex and may cause
Preferred Stock owned, directly or indirectly, by a group of related
individuals and/or entities to be deemed to be constructively owned by one
individual or entity. As a result, the acquisition of less than 9.9% of a class
or series of issued and outstanding Preferred Stock (or the acquisition of an
interest in an entity that owns shares of such series of Preferred Stock) by an
individual or entity could cause that individual or entity (or another
individual or entity) to own constructively in excess of 9.9% of such class or
series of Preferred Stock, and thus subject such stock to the Ownership Limit.
Direct or constructive ownership in excess of the Ownership Limit would cause
ownership of the shares in excess of the limit to be transferred to the
trustee.

         All certificates representing shares of Preferred Stock will bear a
legend referring to the restrictions described above.

         The Ownership Limit provisions will not be automatically removed even
if the REIT Provisions (as defined herein) are changed so as to eliminate any
ownership concentration limitation or if the ownership concentration limitation
is increased. The Certificate of Incorporation may not be amended to alter,
change, repeal or amend any of the Ownership Limit provisions without the prior
approval of a majority of the Independent Directors.

         The Certificate of Incorporation requires that any person who
beneficially owns 1% (or such lower percentage as may be required by the Code
or the Treasury Regulations) of the outstanding shares of any class or series
of Preferred Stock of the Company must provide certain information to the
Company within 30 days of June 30 and December 31 of each year. In addition,
each stockholder shall upon demand be required to disclose to the Company in
writing such information as the Company may request in order to determine the
effect, if any, of such stockholder's actual and constructive ownership on the
Company's status as a REIT and to ensure compliance with the Ownership Limit.




        
                                       64
   70



                       FEDERAL INCOME TAX CONSIDERATIONS


         The following summary of material federal income tax considerations
regarding the Offering is based upon current law, is for general information
only and is not tax advice. The information set forth below, to the extent that
it constitutes summaries of tax matters or tax conclusions, has been reviewed
by Coopers & Lybrand L.L.P., and it is their opinion that such information is
accurate in all material respects.  The discussion below is based on existing
federal income tax law, which is subject to change, with possible retroactive
effect. The discussion below does not address all aspects of taxation that may
be relevant in the particular circumstances of each stockholder or to certain
types of stockholders (including insurance companies, tax-exempt entities,
financial institutions or broker-dealers, foreign corporations and persons who
are not citizens or residents of the United States, except to the extent
discussed) subject to special treatment under the federal income tax laws.

         EACH PROSPECTIVE INVESTOR IS URGED TO SEEK INDIVIDUAL ADVICE
CONCERNING THE EFFECT ON HIM OR HER OF THE PURCHASE, OWNERSHIP AND SALE OF THE
SERIES A PREFERRED SHARES UNDER FEDERAL, STATE, LOCAL AND FOREIGN TAX LAWS,
INCLUDING THE EFFECT OF POSSIBLE CHANGES IN TAX LAW.

TAXATION OF THE COMPANY

         General.  The Company will elect to be taxed as a REIT under Sections
856 through 860 of the Code and the applicable Treasury Regulations (the "REIT
Requirements" or the "REIT Provisions"), which are the requirements for
qualifying as a REIT, commencing with its taxable year ending December 31,
1997.  The Company believes that, commencing with its taxable year ending
December 31, 1997, it will be owned and organized and will operate in such a
manner as to qualify for taxation as a REIT under the Code, and the Company
intends to continue to operate in such a manner, but no assurance can be given
that it will operate in a manner so as to qualify or remain qualified.

         The REIT Requirements are technical and complex. The following
discussion sets forth only the material aspects of those requirements.  This
summary is qualified in its entirety by the applicable Code provisions, rules
and regulations promulgated thereunder, and administrative and judicial
interpretations thereof.

         In the opinion of Coopers & Lybrand L.L.P., commencing with the
Company's taxable year ending December 31, 1997, the Company will be organized
in conformity with the requirements for qualification as a REIT, and its
proposed method of operation will enable it to meet the requirements for
qualification and taxation as a REIT under the Code. It must be emphasized that
this opinion is based on certain factual assumptions relating to the
organization and operation of the Company and is conditioned upon certain
representations made by the Company as to factual matters, such as the
organization and expected manner of operation of the Company. In addition, this
opinion is based upon factual assumptions and representations of the





                                       65
   71

Company concerning its business and Mortgage Assets. Moreover, such
qualification and taxation as a REIT depends upon the Company's ability to
meet, through actual annual operating results, distribution levels and
diversity of stock ownership, the various qualification tests imposed under the
Code discussed below, the results of which will not be reviewed by Coopers &
Lybrand L.L.P. on a continuing basis. No assurance can be given that the actual
results of the Company's operation for any one taxable year will satisfy such
requirements. See "--Failure to Qualify".

         If the Company qualifies for taxation as a REIT, it generally will not
be subject to federal corporate income taxes on that portion of its ordinary
income or capital gain that is currently distributed to stockholders. Such
treatment substantially eliminates the federal "double taxation" on earnings
(at the corporate and the stockholder levels) that generally results from
investment in a corporation.

         Despite the REIT election, the Company may be subject to federal
income and excise tax as follows:

         First, the Company will be taxed at regular corporate rates on any
         undistributed REIT taxable income, including undistributed net capital
         gains.

         Second, under certain circumstances, the Company may be subject to the
         "alternative minimum tax" on certain of its items of tax preferences,
         if any.

         Third, if the Company has (i) net income from the sale or other
         disposition of "foreclosure property" that is held primarily for sale
         to customers in the ordinary course of business or (ii) other
         nonqualifying net income from foreclosure property, it will be subject
         to tax at the highest corporate rate on such income.

         Fourth, if the Company has net income from prohibited transactions
         (which are, in general, certain sales or other dispositions of
         property held primarily for sale to customers in the ordinary course
         of business, other than sales of foreclosure property and sales that
         qualify for a statutory safe harbor), such income will be subject to a
         100% tax.

         Fifth, if the Company should fail to satisfy the 75% gross income test
         or the 95% gross income test (as discussed below), but has nonetheless
         maintained its qualifications as a REIT because certain other
         requirements have been met, it will be subject to a 100% tax on the
         net income attributable to the greater of the amount by which the
         Company fails the 75% or 95% test, multiplied by a fraction intended
         to reflect the Company's profitability.

         Sixth, if the Company should fail to distribute, or fail to be treated
         as having distributed, with respect to each calendar year at least the
         sum of (i) 85% of its REIT ordinary income for such year, (ii) 95% of
         its REIT capital gain net income for such year, and (iii) any
         undistributed taxable income from prior periods, the





                                       66
   72

         Company would be subject to a 4% excise tax on the excess of such
required distribution over the amounts actually distributed.

         The Company does not now intend to acquire any appreciated assets from
a corporation generally subject to full corporate-level tax in a transaction in
which any gain on the transfer is not fully recognized. However, in the event
of such an acquisition, the Company could, under certain circumstances, be
subject to tax upon disposition of such assets.

         Organizational Requirements.  The Code defines a REIT as a
corporation, trust, or association (i) that is managed by one or more trustees
or directors; (ii) the beneficial ownership of which is evidenced by
transferable shares, or by transferable certificates of beneficial interest;
(iii) that would be taxable as a domestic corporation, but for the REIT
Requirements; (iv) that is neither a financial institution nor an insurance
company subject to certain provisions of the Code; (v) the beneficial ownership
of which is held by 100 or more persons; (vi) not more than 50% in value of the
outstanding stock of which is owned, directly or indirectly, by five or fewer
individuals (as defined in the Code to include private foundations and certain
pension trusts and other entities) at any time during the last half of each
taxable year; (vii) that is not a bank, an insurance company or certain other
specified types of financial institutions; and (viii) that meets certain other
tests, described below, regarding the nature of its income and assets. The Code
provides that conditions (i) through (iv), inclusive, must be met during the
entire taxable year and that condition (v) must be met during at least 335 days
of a taxable year of 12 months, or during a proportionate part of a taxable
year of less than 12 months. Conditions (v) and (vi) will not apply until after
the first taxable year for which an election is made to be taxed as a REIT. For
purposes of condition (vi), certain tax-exempt entities are generally treated
as individuals, and the beneficiaries of a pension trust that qualifies under
Section 401(a) of the Code and that holds shares of a REIT will be treated as
holding shares of the REIT in proportion to their actuarial interests in the
pension trust. See "--Taxation of United States Stockholders-- Treatment of
Tax-Exempt Stockholders".

         Coopers & Lybrand L.L.P. is of the opinion that, for purposes of
condition (v) above, beneficial owners of both common and preferred shares of a
corporation are counted toward the 100 holder requirement. The Company expects
that the Series A Preferred Shares will be held by not less than 100 beneficial
owners at all times such Shares are outstanding. Such ownership of the Series A
Preferred Shares would allow the Company to meet condition (v).  Coopers &
Lybrand L.L.P. is of the opinion that, in determining whether condition (vi)
above is met, shareholders of a corporation are treated as owning their
proportionate share of any stock held by that corporation. The Company expects
that the stock of the Company and of D&N will at no time be held directly or
indirectly by five or fewer shareholders who are individuals, private
foundations, pension trusts or other relevant entities that in the aggregate
own more than 50 percent by value of the stock of the Company or D&N,
respectively. Stock ownership of the Company and D&N in accordance with the
Company's expectation will satisfy condition (vi) with respect to the Company.
In addition, the Company's Certificate of Incorporation includes certain
restrictions regarding transfer of its shares, which restrictions are intended
to assist the Company in continuing to satisfy the share ownership requirements
described in (v) and (vi) above. Such transfer and ownership restrictions are
described under "Description of Capital Stock--Restrictions





                                       67
   73

on Ownership and Transfer".  Coopers & Lybrand L.L.P. is also of the opinion
that the Company will not be treated as a bank for federal income tax purposes
by reason of the activities of any shareholder.

         In addition, a corporation may not elect to become a REIT unless its
taxable year is the calendar year. The Company satisfies this requirement.

         In the case of a REIT that is a partner in a partnership, Treasury
Regulations provide that the REIT will be deemed to own its proportionate share
of the assets of the partnership and will be deemed to be entitled to the
income of the partnership attributable to such share. In addition, the
character of the assets and gross income of the partnership will retain the
same character in the hands of the REIT for purposes of the REIT Requirements,
including satisfying the gross income tests and the assets test.

         Income Tests.  In order to maintain qualification as a REIT, the
Company must annually satisfy three gross income requirements. First, at least
75% of the Company's gross income (excluding gross income from prohibited
transactions) for each taxable year must be derived directly or indirectly from
investments relating to real property or mortgages on real property (as
interest on obligations secured by mortgages on real property, certain "rents
from real property" or as gain on the sale or exchange of such property and
certain fees with respect to agreements to make or acquire mortgage loans),
from certain types of temporary investments or certain other types of gross
income. Second, at least 95% of the Company's gross income (excluding gross
income from prohibited transactions) for each taxable year must be derived from
such real property investments as aforesaid and from dividends, interest, and
gain from the sale or other disposition of stock or securities and certain
other types of gross income (or from any combination of the foregoing). Third,
short-term gain from the sale or other disposition of stock or securities, gain
from prohibited transactions, and gain on the sale or other disposition of real
property held for less than four years (apart from involuntary conversions and
sales of foreclosure property) from the date of acquisition must represent less
than 30% of the Company's gross income (including gross income from prohibited
transactions) for each taxable year.

         For interest to qualify as "interest on obligations secured by
mortgages on real property or on interests in real property," the obligation
must be secured by real property having a fair market value at the time of
acquisition at least equal to the principal amount of the loan. The term
"interest" includes only an amount that constitutes compensation for the use or
forbearance of money. For example, a fee received or accrued by a lender which
is in fact a charge for services performed for a borrower rather than a charge
for the use of borrowed money is not includible as interest; amounts earned as
consideration for entering into agreements to make loans secured by real
property, although not interest, are otherwise treated as within the 75% and
95% classes of gross income so long as the determination of those amounts does
not depend on the income or profits of any person. By statute, the term
interest does not include any amount based on income or profits except that the
Code provides that (i) interest "based on a fixed percentage or percentages of
receipts or sales" is not excluded and (ii) when the REIT makes a loan that
provides for interest based on the borrower's receipts or sales and the
borrower leases under one or more





                                       68
   74

leases based on income or profits, only a portion of the contingent interest
paid by the borrower will be disqualified as interest.

         Rents received or deemed to be received by the Company will qualify as
"rents from real property" in satisfying the gross income requirements for a
REIT described above only if certain statutory conditions are met that limit
rental income essentially to rentals on investment-type properties. In the
event that a REIT acquires by foreclosure property that generates income that
does not qualify as "rents from real property," such income may be treated as
qualifying for two years following foreclosure (which period may be extended by
the IRS) so long as (i) all leases entered into after foreclosure generate only
qualifying rent, (ii) only limited construction takes place and (iii) within 90
days of foreclosure, any trade or business in which the property is used is
conducted by an independent contractor from which the REIT derives no income.
In the event the special foreclosure property rule applies to qualify otherwise
unqualified income, the net income that qualifies only under the special rule
for foreclosure property may be subject to tax, as described above.

         Relief Provisions.  If the Company fails to satisfy one or both of the
75% or 95% gross income tests for any taxable year, it may nevertheless qualify
as a REIT for such year if it is entitled to relief under certain provisions of
the Code. These relief provisions will be generally available if the Company's
failure to meet such tests was due to reasonable cause and not due to willful
neglect, the Company attaches a schedule of the sources of its income to its
return, and any incorrect information on the schedule was not due to fraud with
intent to evade tax. It is not possible, however, to state whether in all
circumstances the Company would be entitled to the benefit of these relief
provisions. As discussed above in "--Taxation of the Company--General," even if
these relief provisions apply, a tax would be imposed with respect to the
excess net income.

         Asset Tests.  At the close of each quarter of its taxable year, the
Company must satisfy three tests relating to the nature of its assets. First,
at least 75% of the value of the Company's total assets must be represented by
real estate assets (including stock or debt instruments held for not more than
one year that were purchased with the proceeds of a stock offering or long-term
(at least five years) debt offering of the Company), cash, cash items, and
government securities. Second, not more than 25% of the Company's total assets
may be represented by securities other than those in the 75% asset class.
Third, of the investments included in the 25% asset class, the value of any one
issuer's securities owned by the Company may not exceed 5% of the value of the
Company's total assets and the Company may not own more than 10% of any one
issuer's outstanding voting securities.

         After initially meeting the asset tests at the close of any quarter,
the Company will not lose its status as a REIT if it fails to satisfy the asset
tests at the end of a later quarter solely by reason of changes in asset
values. If the failure to satisfy the asset tests results from an acquisition
of securities or other property during a quarter, the failure can be cured by
disposition of sufficient nonqualifying assets within 30 days after the close
of that quarter. The Company intends to maintain adequate records of the value
of its assets to ensure compliance with the asset tests, and





                                       69
   75

to take such action within 30 days after the close of any quarter as may be
required to cure any noncompliance but no assurance can be given that such
asset tests will be met.

         Annual Distribution Requirements.  In order to be treated as a REIT,
the Company is required to distribute dividends (other than capital gain
dividends) to its stockholders in an amount at least equal to (A) the sum of
(i) 95% of the Company's "REIT taxable income" (computed without regard to the
dividends paid deduction and the Company's net capital gain) plus (ii) 95% of
the net income, if any, from foreclosure property in excess of the special tax
on income from foreclosure property, minus (B) the sum of certain items of
noncash income.  Such distributions must be paid in the taxable year to which
they relate or in the following taxable year if declared before the Company
timely files its tax return for such year and if paid on or before the first
regular dividend payment after such declaration. To the extent that the Company
does not distribute (or is not treated as having distributed) all of its net
capital gain or distributes (or is treated as having distributed) at least 95%,
but less than 100% of its "REIT taxable income," as adjusted, it will be
subject to tax thereon at regular ordinary and capital gains corporate tax
rates. The Code permits a stockholder to elect to be treated for tax purposes
as having (i) received a distribution in the amount specified in the election
and (ii) contributed the amount thereof to the capital of the Company. In the
event the Company fails to distribute 100% of its income and capital gains, the
Bank may elect to be so treated. Furthermore, if the Company should fail to
distribute during each calendar year at least the sum of (i) 85% of its REIT
ordinary income for such year, (ii) 95% of its REIT capital gain net income for
such year, and (iii) any undistributed taxable income from prior periods, the
Company would be subject to a 4% excise tax on the excess of such required
distribution over the amounts actually distributed. The Company intends to make
timely distributions sufficient to satisfy the annual distribution requirement.

         "REIT taxable income" is the taxable income of a REIT, which generally
is computed in the same fashion as the taxable income of any corporation,
except that (i) certain deductions are not available, such as the deduction for
dividends received, (ii) it may deduct dividends paid (or deemed paid) during
the taxable year, (iii) net capital gains and losses are excluded, and (iv)
certain other adjustments are made.

         It is possible that, from time to time, the Company may not have
sufficient cash or other liquid assets to meet the 95% distribution requirement
due to timing differences between (i) the actual receipt of income and actual
payment of deductible expenses and (ii) the inclusion of such income and
deduction of such expenses in calculating the taxable income of the Company. In
the event that such an insufficiency or such timing differences occur, in order
to meet the 95% distribution requirement the Company may find it necessary to
arrange for borrowings or to pay dividends in the form of taxable stock
dividends if it is practicable to do so.

         Under certain circumstances, the Company may be able to rectify a
failure to meet the distribution requirement for a year by paying "deficiency
dividends" to stockholders in a later year, which may be included in the
Company's deduction for dividends paid for the earlier year. Thus, the Company
may be able to avoid being taxed on amounts distributed as deficiency
dividends; however, the Company will be required to pay interest based upon the
amount of any deduction taken for deficiency dividends.





                                       70
   76

FAILURE TO QUALIFY

         If the Company fails to qualify for taxation as a REIT in any taxable
year, and the relief provisions described above do not apply, the Company will
be subject to tax (including any applicable alternative minimum tax) on its
taxable income at regular corporate rates.  Distributions to stockholders in
any year in which the Company fails to qualify will not be deductible by the
Company nor will they be required to be made. In such event, to the extent of
current and accumulated earnings and profits, all distributions to stockholders
will be taxable as ordinary income, and subject to certain limitations of the
Code, corporate distributees may be eligible for the dividends-received
deduction.  Unless entitled to relief under specific statutory provisions, the
Company will also be disqualified from taxation as a REIT for the four taxable
years following the year during which qualification was lost, and will not be
permitted to requalify unless it distributes any earnings and profits
attributable to the period when it failed to qualify. In addition, it would be
subject to tax on any built-in gains on property held during the period during
which it did not qualify if it sold such property within 10 years of
requalification. It is not possible to state whether in all circumstances the
Company would be entitled to such statutory relief.

TAX TREATMENT OF AUTOMATIC EXCHANGE

         Upon the occurrence of the Automatic Exchange, the outstanding Series A
Preferred Shares will be automatically exchanged on a one-for-one basis for
Bank Preferred Shares.  See "Description of Series A Preferred
Shares--Automatic Exchange".  The Automatic Exchange will be a taxable exchange
with respect to which each holder of the Series A Preferred Shares will have a
gain or loss, as the case may be, measured by the difference between the basis
of such holder in the Series A Preferred Shares and the fair market value of
the Bank Preferred Shares received in the Automatic Exchange.  Assuming that
such holder's Series A Preferred Shares were held as capital assets for more
than one year prior to the Automatic Exchange, any gain or loss will be
long-term capital gain or loss.  Long-term capital losses are deductible,
subject to certain limitations.  The basis of the holder in the Bank Preferred
Shares will be their fair market value at the time of the Automatic Exchange.

TAXATION OF UNITED STATES STOCKHOLDERS

         As used herein, the term "United States Stockholder" means a holder of
Series A Preferred Shares that is for United States federal income tax purposes
(i) a citizen or resident of the United States, (ii) a corporation,
partnership, or other entity created or organized in or under the laws of the
United States or of any political subdivision thereof, or (iii) an estate or
trust the income of which is subject to United States federal income taxation
regardless of its source.

         Distributions Generally.  As long as the Company qualifies as a REIT,
distributions to a United States Stockholder up to the amount of the Company's
current or accumulated earnings and profits (and not designated as capital
gains dividends) will be taken into account as ordinary income and will not be
eligible for the dividends-received deduction for corporations. Distributions
that are designated by the Company as capital gain dividends will be treated as
long-term capital gain (to the extent they do not exceed the Company's actual
net capital gain) for





                                       71
   77

the taxable year without regard to the period for which the stockholder has
held its stock. However, corporate stockholders may be required to treat up to
20% of certain capital gains dividends as ordinary income, pursuant to Section
291(d) of the Code. A distribution in excess of current or accumulated earnings
and profits will first be treated as a tax-free return of capital, reducing the
tax basis in the United States Stockholder's Series A Preferred Shares, and a
distribution in excess of the United States Stockholder's tax basis in its
Series A Preferred Shares will be taxable gain realized from the sale of such
shares. Dividends declared by the Company in October, November or December of
any year payable to a stockholder of record on a specified date in any such
month shall be treated as both paid by the Company and received by the
stockholder on December 31 of such year, provided that the dividend is actually
paid by the Company during January of the following calendar year. Stockholders
may not claim the benefit of any tax losses of the Company on their own income
tax returns.

         The Company will be treated as having sufficient earnings and profits
to treat as a dividend any distribution by the Company up to the amount
required to be distributed in order to avoid imposition of the 4% excise tax
discussed under "--Taxation of the Company--General" and "--Taxation of the
Company--Annual Distribution Requirements" above. As a result, stockholders may
be required to treat as taxable dividends certain distributions that would
otherwise result in tax-free returns of capital. Moreover, any "deficiency
dividend" will be treated as a "dividend" (an ordinary dividend or a capital
gain dividend, as the case may be), regardless of the Company's earnings and
profits.

         Losses incurred on the sale or exchange of Series A Preferred Shares
held for less than six months will be deemed a long-term capital loss to the
extent of any capital gain dividends received by the selling stockholder with
respect to such stock.

         Treatment of Tax-Exempt Stockholders.  Distributions from the Company
to a tax-exempt employee's pension trust or other domestic tax-exempt
stockholder will generally not constitute "unrelated business taxable income"
unless the stockholder has borrowed to acquire or carry its shares of the
Company. A tax-exempt employee's pension trust that holds more than 10% of the
shares of the capital stock of the Company may under certain circumstances be
required to treat a certain percentage of dividends as unrelated business
taxable income if the Company is "predominantly held" by qualified trusts. For
these purposes, a qualified trust is any trust defined under Section 401(a) of
the Code and exempt from tax under Section 501(a) of the Code.

TAXATION OF FOREIGN STOCKHOLDERS

         The rules governing United States income taxation of non-resident
alien individuals, foreign corporations, foreign partnerships, and foreign
trusts and estates holding Series A Preferred Shares (collectively, "Foreign
Stockholders") are complex, and no attempt will be made herein to provide more
than a summary of such rules. A Foreign Stockholder should consult with its own
tax advisor to determine the effect of federal, state, and local and country of
tax residence income tax laws on an investment in the Company, including any
reporting requirements.





                                       72
   78

         In general, a Foreign Stockholder will be subject to regular United
States income tax to the same extent as a United States Stockholder with
respect to income or gain derived from its investment in the Company if under
all facts and circumstances such income or gain is "effectively connected" with
such stockholder's conduct of a trade or business in the United States. See "--
Taxation of United States Stockholders". A corporate Foreign Stockholder that
receives income that is effectively connected with a United States trade or
business may also be subject to the branch profits tax under Section 884 of the
Code, which is payable in addition to the regular United States corporate
income tax. The following discussion will apply to a Foreign Stockholder whose
income or gain derived from investment in the Company is not so effectively
connected in light of the facts and circumstances.

         The Foreign Investment in Real Property Tax Act of 1980 ("FIRPTA")
significantly affects the federal income tax treatment of the sale or exchange
of shares in REITs held by a Foreign Stockholder. Under FIRPTA, gain or loss
realized on the sale or exchange of a "United States real property interest"
("USRPI") by a foreign taxpayer is treated by statute as effectively connected
with a U.S. trade or business as a matter of law, without regard to the
particular facts and circumstances. Shares of a corporation generally are
treated as a USRPI only if the fair market value of USRPIs owned by the
corporation equals or exceeds 50% of the fair market value of its total assets.
If at no time within the five years preceding the sale or exchange of shares in
the Company the shares constituted a USRPI, gain or loss on the sale or
exchange will not be treated as effectively connected with a U.S. trade or
business by reason of FIRPTA. While ownership of real property within the U.S.
(including ownership of interests in certain entities) is always a USRPI, a
loan secured by a mortgage on U.S. real property constitutes a USRPI only if
the amounts payable by the borrower are contingent on the income or receipts of
the borrower or the property or otherwise based on the property. Because such
contingent interest is not likely to be present in the residential mortgage
loans to be owned by the Company that are expected to represent approximately
90% of the assets of the Company (although such interest is fairly common in
commercial loans) the Company believes it is unlikely that its shares will be
USRPIs or that it will derive significant gain from the sale or exchange of
USRPIs, although whether its shares are a USRPI or it derives income from
USRPIs will depend upon the facts as they ultimately develop. A distribution of
cash to a Foreign Stockholder that is not attributable to gain from sales or
exchanges by the Company of USRPIs and not designated by the Company as a
capital gain dividend is not subject to FIRPTA but generally will be subject to
the withholding of United States federal income tax at a rate of 30%, unless
(i) a lower treaty rate applies or (ii) the Foreign Stockholder files an IRS
Form 4224 with the withholding agent certifying that the investment to which
the distribution relates is effectively connected to a United States trade or
business of such Foreign Stockholder. A Foreign Stockholder who receives a
distribution that has been subject to such withholding tax may file a claim for
refund to the extent the withholding has been imposed on a portion of such
distributions representing amounts in excess of current and accumulated
earnings and profits. Under FIRPTA, distributions of proceeds attributable to
gain from the Company's sale or exchange of a USRPI are subject to income tax
at the normal capital gains rates applicable to United States stockholders
(subject to applicable alternative minimum tax and a special alternative
minimum tax in the case of a nonresident alien individual). Also, these
distributions may be subject to a 30% branch profits tax in the hands of a
corporate Foreign Stockholder not entitled to a treaty exemption or reduced
rate of tax. Treasury Regulations require





                                       73
   79

the withholding of 35% of any distribution that could be designated by the
Company as a capital gain dividend. This amount is creditable against the
Foreign Stockholder's tax liability. It should be noted that the 35%
withholding tax rate on capital gain dividends is higher than the 28% maximum
rate on capital gains of individuals. Capital gain dividends not attributable
to gain on the sale or exchange of USRPIs are not subject to United States
taxation if there is no requirement of withholding.

         If the shares of the Company do constitute a USRPI (or did so
constitute within the previous five years), gain or loss on the sale or
exchange of the shares will be treated as effectively connected with the
conduct of a U.S. trade or business unless one or more special rules apply to
preclude U.S. taxation.

         If the Company is a "domestically-controlled REIT," a sale of Series A
Preferred Shares by a Foreign Stockholder generally will not be subject to
United States taxation. A domestically controlled REIT is a REIT in which, at
all times during a specified testing period, less than 50% in value of its
shares is held directly or indirectly, under Code attribution rules, by Foreign
Stockholders. Because the Series A Preferred Shares will be publicly traded, no
assurance can be given that the Company will constitute a
domestically-controlled REIT or that it will be possible to ascertain whether
or not it is domestically-controlled.

         If the Company is not a domestically-controlled REIT, a sale of Series
A Preferred Shares would be subject to tax under FIRPTA as a sale of a USRPI
and gain or loss would be effectively connected with a United States trade or
business if either (i) the Series A Preferred Shares were not "regularly
traded" (as defined by applicable Treasury Regulations) on an established
securities market (e.g., the New York Stock Exchange, on which the Series A
Preferred Shares will be listed) during the quarter in which the Series A
Preferred Shares were sold or (ii) even if the Series A Preferred Shares were
"regularly traded", the selling stockholder held, directly or indirectly, more
than 5% of the Series A Preferred Shares during the five-year period ending on
the date of disposition. The applicable Treasury Regulations that define
"regularly traded" for this purpose may be interpreted to provide that a
security will not be "regularly traded" for any calendar quarter during which
100 or fewer persons (treating related persons as one person) in the aggregate
own 50% or more of such security or the quarterly trading volume is less than
7.5% of the average number of the issued and outstanding shares of such
security (2.5% if there are 2,500 or more stockholders of record). In the event
that the Series A Preferred Shares were not "regularly traded" and the Company
did not at that time constitute a domestically-controlled REIT, a Foreign
Stockholder (without regard to its ownership percentage of Series A Preferred
Shares) must treat as effectively connected with a United States trade or
business any gain or loss on any sale or other disposition of Series A
Preferred Shares that occurs within a calendar quarter during which the Series
A Preferred Shares were not "regularly traded" and the shares were a USRPI.

         If the gain on the sale of the Company's Series A Preferred Shares
were subject to taxation under FIRPTA, the Foreign Stockholder would be subject
to the same treatment as a United States Stockholder with respect to such gain
(subject to applicable alternative minimum tax and a special alternative
minimum tax in the case of a nonresident alien individual). Notwithstanding the





                                       74
   80

foregoing, capital gain from sale of shares of a REIT not subject to FIRPTA
will nonetheless be taxable to a Foreign Stockholder who is an individual
(under rules generally applicable to United States Stockholders) if such person
is in the United States for 183 days or more during the taxable year of
disposition and certain other conditions apply. In any event, a purchaser of
Series A Preferred Shares from a Foreign Stockholder will not be required under
FIRPTA to withhold on the purchase price if the purchased Series A Preferred
Shares are "regularly traded" on an established securities market or if the
Company is a domestically-controlled REIT. Otherwise, under FIRPTA the
purchaser of Series A Preferred Shares may be required to withhold 10% of the
purchase price and remit such amount to the IRS.

         Shares of the Company owned by a nonresident alien decedent are
subject to United States federal estate tax (which is imposed at rates up to
55%) unless an estate tax treaty binding upon the United States provides
otherwise.

INFORMATION REPORTING REQUIREMENTS AND BACKUP WITHHOLDING TAX

         The Company will report to its stockholders and the IRS the amount of
dividends paid or deemed paid during each calendar year, and the amount of tax
withheld, if any.

         United States Stockholders.  Under certain circumstances, a United
States Stockholder of Series A Preferred Shares may be subject to backup
withholding at a rate of 31% on payments made with respect to, or cash proceeds
of a sale or exchange of, Series A Preferred Shares.  Backup withholding will
apply only if the holder (i) fails to furnish the person required to withhold
with its Taxpayer Identification Number ("TIN") which, for an individual, would
be his or her Social Security Number, (ii) furnishes an incorrect TIN, (iii) is
notified by the IRS that it has failed properly to report payments of interest
and dividends, or (iv) under certain circumstances, fails to certify, under
penalty of perjury, that it has furnished a correct TIN and has not been
notified by the IRS that it is subject to backup withholding for failure to
report interest and dividend payments. Backup withholding will not apply with
respect to payments made to certain exempt recipients, such as corporations and
tax-exempt organizations. A United States Stockholder should consult with a tax
advisor regarding qualification for exemption from backup withholding and the
procedure for obtaining such an exemption. Backup withholding is not an
additional tax. Rather, the amount of any backup withholding with respect to a
payment to a United States Stockholder will be allowed as a credit against such
United States Stockholder's United States federal income tax liability and may
entitle such United States Stockholder to a refund, provided that the required
information is furnished to the IRS.

         Foreign Stockholders.  Additional issues may arise pertaining to
information reporting and backup withholding with respect to Foreign
Stockholders, and a Foreign Stockholder should consult with a tax advisor with
respect to any such information reporting and backup withholding requirements.
Backup withholding with respect to a Foreign Stockholder is not an additional
tax.  Rather, the amount of any backup withholding with respect to a payment to
a Foreign Stockholder will be allowed as a credit against any United States
federal income tax liability of such Foreign Stockholder. If withholding
results in an overpayment of taxes, a refund may be obtained provided that the
required information is furnished to the IRS.





                                       75
   81

OTHER TAX CONSEQUENCES

         The Company and its stockholders may be subject to state or local
taxation in various state or local jurisdictions, including those in which it
or they transact business or reside. The state and local tax treatment of the
Company and its stockholders may not conform to the federal income tax
consequences discussed above. Consequently, prospective stockholders should
consult their own tax advisors regarding the effect of state and local tax laws
on an investment in the Company.


                              ERISA CONSIDERATIONS


GENERAL

         In evaluating the purchase of Series A Preferred Shares, a fiduciary
of a qualified profit-sharing, pension or stock bonus plan, including a plan
for self-employed individuals and their employees or any other employee benefit
plan subject to the Employee Retirement Income Security Act of 1974, as amended
("ERISA"), a collective investment fund or separate account in which such plans
invest and any other investor using assets that are treated as the assets of an
employee benefit plan subject to ERISA (each, a "Plan" and collectively,
"Plans") should consider (a) whether the ownership of Series A Preferred Shares
is in accordance with the documents and instruments governing such Plan; (b)
whether the ownership of Series A Preferred Shares is solely in the interest of
Plan participants and beneficiaries and otherwise consistent with the
fiduciary's responsibilities and in compliance with the requirements of Part 4
of Title I of ERISA, including, in particular, the diversification, prudence
and liquidity requirements of Section 404 of ERISA and the prohibited
transaction provisions of Section 406 of ERISA and Section 4975 of the Code;
(c) whether the Company's assets are treated as assets of the Plan; and (d) the
need to value the assets of the Plan annually. In addition, the fiduciary of an
individual retirement arrangement under Section 408 of the Code (an "IRA")
considering the purchase of Series A Preferred Shares should consider whether
the ownership of Series A Preferred Shares would result in a non-exempt
prohibited transaction under Section 4975 of the Code.

         The fiduciary investment considerations summarized below provide a
general discussion that does not include all of the fiduciary investment
considerations relevant to Plans and, where indicated, IRAs. This summary is
based on the current provisions of ERISA and the Code and regulations and
rulings thereunder, and may be changed (perhaps adversely and with retroactive
effect) by future legislative, administrative or judicial actions. PLANS AND
IRAS THAT ARE PROSPECTIVE PURCHASERS OF SERIES A PREFERRED SHARES SHOULD
CONSULT WITH AND RELY UPON THEIR OWN ADVISORS IN EVALUATING THESE MATTERS IN
LIGHT OF THEIR OWN PARTICULAR CIRCUMSTANCES.

PLAN ASSET REGULATION

         Under Department of Labor regulations governing what constitutes the
assets of a Plan or IRA ("Plan Assets") for purposes of ERISA and the related
prohibited transaction provisions of





                                       76
   82

the Code (the "Plan Asset Regulation", 29 C.F.R. Sec.2510.3-101), when a Plan
or IRA makes an equity investment in another entity, the underlying assets of
the entity will not be considered Plan Assets if the equity interest is a
"publicly-offered security".

         For purposes of the Plan Asset Regulation, a "publicly-offered
security" is a security that is (a) "freely transferable", (b) part of a class
of securities that is "widely held," and (c) sold to the Plan or IRA as part of
an offering of securities to the public pursuant to an effective registration
statement under the Securities Act and part of a class of securities that is
registered under the Exchange Act within 120 days (or such later time as may be
allowed by the Commission) after the end of the fiscal year of the issuer
during which the offering of such securities to the public occurred. The Series
A Preferred Shares will be registered under the Securities Act of 1933, as
amended (the "Securities Act"), and the Exchange Act within the time periods
specified in the Plan Asset Regulation.

         The Plan Asset Regulation provides that a security is "widely held"
only if it is a part of the class of securities that is owned by 100 or more
investors independent of the issuer and of one another. A security will not
fail to be "widely held" because the number of independent investors falls
below 100 subsequent to the initial offering as a result of events beyond the
control of the issuer. The Company expects the Series A Preferred Shares to be
"widely held" upon the completion of the Offering.

         The Plan Asset Regulation provides that whether a security is "freely
transferable" is a factual question to be determined on the basis of all the
relevant facts and circumstances. The Plan Asset Regulation further provides
that when a security is part of an offering in which the minimum investment is
$10,000 or less, as is the case with the Offering, certain restrictions
ordinarily will not, alone or in combination, affect the finding that such
securities are "freely transferable". The Company believes that any
restrictions imposed on the transfer of the Series A Preferred Shares are
limited to the restrictions on transfer generally permitted under the Plan
Asset Regulation and are not likely to result in the failure of the Series A
Preferred Shares to be "freely transferable".

         A Plan should not acquire or hold the Series A Preferred Shares if the
Company's underlying assets will be treated as the assets of such Plan.
However, the Company believes that under the Plan Asset Regulation the Series A
Preferred Shares should be treated as "publicly-offered securities" and,
accordingly, the underlying assets of the Company should not be considered to
be assets of any Plan or IRA investing in the Series A Preferred Shares.

EFFECT OF PLAN ASSET STATUS

         ERISA generally requires that the assets of a Plan be held in trust
and that the trustee, or an investment manager (within the meaning of Section
3(38) of ERISA), have exclusive authority and discretion to manage and control
the assets of the Plan. As discussed above, the assets of the Company under
current law do not appear likely to be assets of the Plans receiving Series A
Preferred Shares as a result of the Offering. However, if the assets of the
Company were deemed to be assets of the Plans under ERISA, certain directors
and officers of the Company might be





                                       77
   83

deemed fiduciaries with respect to the Plans that invest in the Company and the
prudence and other fiduciary standards set forth in ERISA would apply to them
and to all investments.

         If the assets of the Company were deemed to be Plan Assets,
transactions between the Company and parties in interest or disqualified
persons with respect to the investing Plan or IRA could be prohibited
transactions unless a statutory or administrative exemption is available.  In
addition, investment authority would also have been improperly delegated to
such fiduciaries, and, under certain circumstances, Plan fiduciaries who make
the decision to invest in the Series A Preferred Shares could be liable as
co-fiduciaries for actions taken by the Company that do not conform to the
ERISA standards for investments under Part 4 of Title I of ERISA.

PROHIBITED TRANSACTIONS

         Section 406 of ERISA provides that Plan fiduciaries are prohibited
from causing the Plan to engage in certain types of transactions.  Section
406(a) prohibits a fiduciary from knowingly causing a Plan to engage directly
or indirectly in, among other things: (a) a sale or exchange, or leasing, of
property with a party in interest; (b) a loan or other extension of credit with
a party in interest; (c) a transaction involving the furnishing of goods,
services or facilities with a party in interest; or (d) a transaction involving
the transfer of Plan assets to, or use of Plan assets by or for the benefit of,
a party in interest. Additionally, Section 406 prohibits a Plan fiduciary from
dealing with Plan assets in its own interest or for its own account, from
acting in any capacity in any transaction involving the Plan on behalf of a
party (or representing a party) whose interests are adverse to the interests of
the Plan, and from receiving any consideration for its own account from any
party dealing with the Plan in connection with a transaction involving Plan
assets. Similar provisions in Section 4975 of the Code apply to transactions
between disqualified persons and Plans and IRAs and result in the imposition of
excise taxes on such disqualified persons.

         If a prohibited transaction has occurred, Plan fiduciaries involved in
the transaction could be required to (a) undo the transaction, (b) restore to
the Plan any profit realized on the transaction and (c) make good to the Plan
any loss suffered by it as a result of the transaction. In addition, parties in
interest or disqualified persons would be required to pay excise taxes or
penalties.

         If the investment constituted a prohibited transaction under Section
408(e)(2) of the Code by reason of the Company engaging in a prohibited
transaction with the individual who established an IRA or his beneficiary, the
IRA would lose its tax-exempt status. The other penalties for prohibited
transactions would not apply.

         Thus, the acquisition of the Series A Preferred Shares by a Plan could
result in a prohibited transaction if an Underwriter, the Company, the Bank,
D&N or any of their affiliates is a party in interest or disqualified person
with respect to the Plan. Any such prohibited transaction could be treated as
exempt under ERISA and the Code if the Series A Preferred Shares were acquired
pursuant to and in accordance with one or more "class exemptions" issued by the
Department of Labor, such as Prohibited Transaction Class Exemption ("PTCE")
75-1 (an exemption for certain transactions involving employee benefit plans
and broker-dealers (such as the Underwriters), reporting dealers, and banks),
PTCE 84-14 (an exemption for certain transactions determined by





                                       78
   84

an independent qualified professional asset manager), PTCE 90-1 (an exemption
for certain transactions involving insurance company pooled separate accounts),
PTCE 91-38 (an exemption for certain transactions involving bank collective
investment funds), PTCE 95-60 (an exemption for certain transactions involving
an insurance company's general account) and PTCE 96-23 (an exemption for
certain transactions determined by a qualifying in-house asset manager).

         A Plan should not acquire the Series A Preferred Shares pursuant to
the Offering if such acquisition will constitute a non-exempt prohibited
transaction.

UNRELATED BUSINESS TAXABLE INCOME

         Plan fiduciaries should also consider the consequences of holding more
than 10% of the Series A Preferred Shares if the Company is "predominantly
held" by qualified trusts. See "Federal Income Tax Considerations--Taxation of
United States Stockholders--Treatment of Tax-Exempt Stockholders".


                     CERTAIN INFORMATION REGARDING THE BANK


         The following is a summary of certain information regarding the Bank.
As an integral part of this Prospectus, a copy of the Bank's offering circular
filed with the OTS relating to the Bank Preferred Shares to be issued upon the
Exchange Event (the "Offering Circular"), including exhibits is attached hereto
as Annex I and is incorporated by reference herein.  All material information
relating to the Bank, including information relating to the Bank's financial
position, can be found in these documents.  There has been no material change
in the Bank's affairs since the conclusion of the fiscal year ended December
31, 1996 which has not otherwise been disclosed by the Bank.

OPERATIONS OF THE BANK

         The Bank's primary business consists of attracting deposits from the
general public and making real estate loans, consumer loans and other types of
investments. The Bank conducts its business through a network of 37
full-service community banking offices, including its main office in Hancock,
Michigan, seven savings agency offices which provide depository services and
four mortgage banking offices.  The Bank's deposits are insured up to the
maximum extent permitted by law by the Federal Deposit Insurance Corporation
("FDIC").  The Bank is a member of the Federal Home Loan Bank ("FHLB") of
Indianapolis, which is one of the 12 regional banks comprising the FHLB System.
The Bank is subject to supervision by the OTS and by the FDIC.

         Like many savings institutions, the operations of the Bank are
materially affected by general economic conditions, the monetary and fiscal
policies of the federal government and the policies of the various regulatory
authorities, including the OTS, the FDIC and the Board of Governors of the
Federal Reserve System (the "Federal Reserve Board").  Its results of
operations





                                       79
   85

are largely dependent upon its net interest income, which is the difference
between the interest it receives on its loans and investment securities, and
the interest it pays on its liabilities.

         General.  The Bank, like most other savings institutions, has
traditionally concentrated its lending activities on first mortgage
conventional loans secured by residential real estate and, to a lesser extent,
consumer loans and income producing property loans.  Approximately $377.0
million or 54% of the Bank's total loans, excluding loans held for sale,
secured by real estate as of December 31, 1996, permit periodic interest rate
adjustments.

         Loan Portfolio Composition.  The following table sets forth
information concerning the composition of the Bank's loan portfolio in dollar
amounts and percentages, by type of loan.



                                                                           December 31,
                             -----------------------------------------------------------------------------------------------------
                                                                                                               
                                   1996                 1995                 1994                 1993                 1992     
                             -----------------    -----------------    -----------------    ------------------    ----------------
                             Amount    Percent    Amount     Percent   Amount     Percent    Amount    Percent    Amount   Percent
                             ------    -------    ------     -------   ------     -------    ------    -------    ------   -------
                                                                      (Dollars in thousands)                   
                                                                                             
TYPE OF LOAN                                                                                                   
REAL ESTATE                                                                                                    
One - to-four family                                                                                             
    Permanent                 $ 600,923    56.91%  $597,892    62.78%   $526,572   64.07%    $387,252    59.89%  $457,196    62.93%
    Construction                 13,201     1.25     19,982     2.10       2,159    0.26        2,083     0.32      1,289     0.18
Income producing property                                                                                      
    Permanent                    85,619     8.11     89,176     9.36     115,162   14.01      131,372    20.31    173,122    23.83
    Construction                 26,472     2.51     21,074     2.21      17,741    2.16       10,475     1.62        933     0.13  
                            ----------- --------   --------  -------    --------  ------     --------  -------   --------  -------
Total real estate loans         726,215    68.78    728,124    76.45     661,634   80.50      531,182    82.14    632,540    87.07
                                                                                                               
CONSUMER LOANS                                                                                                 
    Automobile loans            141,056    13.36     81,885     8.60      46,711    5.68       34,220     5.29     32,494     4.47
    Home equity                  82,305     7.79     60,003     6.30      39,939    4.86       23,058     3.57     18,702     2.58
    Home improvement             46,545     4.41     41,542     4.36      39,279    4.78       40,017     6.19     46,368     6.38
    Mobile home loans               289     0.03        417     0.04         619    0.08          776     0.12      1,170     0.16  
    Unsecured                    15,172     1.44     19,637     2.06      22,197    2.70       20,328     3.14      8,539     1.18
    Other                        53,901     5.10     35,975     3.78      22,194    2.70       16,245     2.51     12,188     1.68  
                            ----------- --------   --------  -------    --------  ------     --------  -------   --------  -------
Total consumer loans            339,268    32.13    239,459    25.14     170,939   20.80      134,644    20.82    119,461    16.45
                                                                                                               
COMMERCIAL LOANS                                                                                               
    Revolving business                                               
     loans                        2,363     0.22      1,119     0.12          --      --           --       --         --       --
    Term business loans           9,982     0.95      6,650     0.70       4,748    0.58           --       --         --       --
                            ----------- --------   --------  -------    --------  ------     --------  -------   --------  -------
Total commercial loans           12,345     1.17      7,769     0.82       4,748    0.58           --       --         --       --
                            ----------- --------   --------  -------    --------  ------     --------  -------   --------  -------
Loans receivable, gross       1,077,828   102.08    975,352   102.41     837,321  101.88      665,826   102.96    752,001   103.52
                                                                                                               
Less:                                                                                                          
    Discounts (premiums)                                                                                       
          on loans                                                   
          purchased              (2,035)   (0.19)    (1,709)   (0.18)        999    0.12        2,896     0.45      5,448     0.75
    Allowance for losses         11,042     1.05     10,081     1.06       8,349    1.02       11,570     1.79     15,611     2.15
    Undisbursed portion                                                                                        
         of loan proceeds        12,085     1.14     13,198     1.38       4,213    0.51        2,750     0.43        404     0.06
    Deferred income                 860     0.08      1,423     0.15       1,885    0.23        1,900     0.29      3,993     0.55
    Unearned income on                                                                                         
            consumer loans           --       --         --       --          --      --            1       --         44     0.01
                            ----------- --------   --------  -------    --------  ------     --------  -------   --------  -------
                                 21,952     2.08     22,993     2.41      15,446    1.88       19,117     2.96     25,500     3.52
                                                                                                               
Loans receivable, net       $ 1,055,876   100.00%  $952,359   100.00%   $821,875  100.00%    $646,709   100.00%  $726,501   100.00%
                            =========== ========   ========  =======    ========  ======     ========  =======   ========  =======






                                       80
   86

         The total amount of loans, excluding loans held for sale, due after
December 31, 1997 which have fixed interest rates is $322.1 million, while the
amount of loans due after such date having floating or adjustable rates is
$627.4 million.

         Loan Originations, Purchases and Sales.  Federally chartered savings
institutions, like the Bank, have general authority to make real estate loans
throughout the United States.  The Bank has originated residential mortgage
loans secured by property both within and outside the State of Michigan.  The
Bank has also purchased residential mortgage loans secured by property located
in various states.  In addition, the Bank has originated income producing
property loans secured by real estate located in the State of Michigan and has
purchased such loans secured by property located in Michigan and elsewhere.
Since 1990, the Bank has chosen to focus the activities of its community
banking offices on loan originations in their market areas.  At December 31,
1996, 75% of the Bank's real estate loans receivable (excluding government
agency insured or guaranteed mortgage-backed and derivative products) were
secured by real estate located in Michigan.

         At December 31, 1996, 5% of the Bank's real estate loans receivable
(excluding government agency insured or guaranteed mortgage-backed securities)
was secured by real estate located in California.  At December 31, 1996,
$351,000, or 1%, of real estate loans located in California were nonperforming.

         The following table presents information regarding the geographic
location of the properties securing the Bank's residential mortgage and income
producing property loans at December 31, 1996.  See "- Classified Assets, Loan
Delinquencies and Defaults" for a discussion of other real estate owned.




                                                                                    Outstanding Balance at
                                                                                       December 31, 1996  
                                                                                    ----------------------
                                                                                         (In thousands)
                                                                                           
 MICHIGAN
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                 $   448,387
   Apartments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                      15,554
   Mini warehouse, storage . . . . . . . . . . . . . . . . . . . . . . . .                         848
   Mobile home parks . . . . . . . . . . . . . . . . . . . . . . . . . . .                       2,710
   Motels/hotels . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                      13,171
   Shopping centers and retail . . . . . . . . . . . . . . . . . . . . . .                      17,455
   Office buildings  . . . . . . . . . . . . . . . . . . . . . . . . . . .                       8,317
   Industrial  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       3,907
   Condominiums and land development . . . . . . . . . . . . . . . . . . .                      16,895
   Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                      11,569 
                                                                                           -----------
                                                                                               538,813






                                       81
   87


                                                                                   Outstanding Balance at
                                                                                      December 31, 1996  
                                                                                    ---------------------
                                                                                        (In thousands)
                                                                                          
 CALIFORNIA
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                 $    22,222
   Apartments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       6,436
   Mobile home parks . . . . . . . . . . . . . . . . . . . . . . . . . . .                         133
   Office buildings  . . . . . . . . . . . . . . . . . . . . . . . . . . .                       3,950
   Industrial  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         726
   Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         390
                                                                                                   103
                                                                                           -----------
                                                                                                33,960
 MASSACHUSETTS
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                      22,385
                                                                                            ----------
                                                                                                22,385
 NEW YORK
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                       5,836
   Apartments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       2,037
                                                                                            ----------
                                                                                                 7,873
 NORTH CAROLINA
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                       4,778
                                                                                            ----------
                                                                                                 4,778
 TEXAS
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                       8,762
                                                                                            ----------
                                                                                                 8,762
 PENNSYLVANIA
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                       5,508
   Apartments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         336
   Office buildings  . . . . . . . . . . . . . . . . . . . . . . . . . . .                          22
   Industrial  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         130
   Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         119
                                                                                            ----------
                                                                                                 6,115
 FLORIDA
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                       4,768
                                                                                            ----------
                                                                                                 4,768
 OTHER (31 STATES)
   One- to four-family residential . . . . . . . . . . . . . . . . . . . .                      82,679
   Apartments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       2,316
   Mobile home parks . . . . . . . . . . . . . . . . . . . . . . . . . . .                         783
   Motels/hotels . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         368
   Shopping centers and retail . . . . . . . . . . . . . . . . . . . . . .                       2,428
   Office buildings  . . . . . . . . . . . . . . . . . . . . . . . . . . .                          76
   Industrial  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         138
   Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                         431
                                                                                            ----------
                                                                                                89,219






                                       82
   88



                                                                                   Outstanding Balance at
                                                                                      December 31, 1996  
                                                                                    ---------------------
                                                                                        (In thousands)
                                                                                        
 Rated conventional residential participation certificates . . . . . . . .                  $    5,775
                                                                                            ----------
   Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     722,448
 Plus
   Accrued interest receivable, net of
       reserve for uncollected interest  . . . . . . . . . . . . . . . . .                       3,767
 Less
   Deferred income, discounts and premiums, net  . . . . . . . . . . . . .                        (489)
   Loans in process  . . . . . . . . . . . . . . . . . . . . . . . . . . .                      12,085
   Loss allowances . . . . . . . . . . . . . . . . . . . . . . . . . . . .                       7,173
                                                                                            ----------
      Total  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  $  707,446
                                                                                            ==========



         Residential loan originations are attributable primarily to referrals
from real estate brokers and builders, as well as walk-in customers.
Construction loan originations have been obtained primarily by direct
solicitation of builders and continued business from builders who have
previously borrowed from the Bank.  Income producing property loans have been
obtained from mortgage broker referrals, previous borrowers and direct contacts
with the Bank.

         The Bank has sold loans and loan participations in the secondary
market, generally without recourse.  Loans held for sale are recorded at the
lower of cost or market value.  At December 31, 1996, the Bank had $5.2 million
of net loans held for sale consisting of 15- and 30-year fixed rate loans.
These sales have provided additional funds for loan originations and
investments and also generated income.  The Bank generally continues, after the
sale, to service the loans and loan participations sold.  Loan sales are made
on a yield basis with a portion of the difference between the yield to the
purchaser and the amount paid by the borrower constituting servicing income to
the Bank.  On occasion, the Bank also purchased mortgage loan servicing rights
from others in order to maintain its loan servicing portfolio economies of
scale.  During 1994, the Bank decided to sell the majority of its portfolio of
purchased mortgage loan servicing rights in order to reduce the Bank's interest
rate risk and balance sheet volatility.  The scale of loan servicing operations
has been reduced as the Bank concentrates its loan servicing activities on
originated loans.  The weighted average servicing fee for loans serviced for
others was .29% at December 31, 1996.  At December 31, 1996, the Bank serviced
for others approximately $415 million in loans and loan participations.





                                       83
   89

         The Bank's investment in mortgage servicing rights ("MSR"s) totaled
$1.4 million at December 31, 1996.  The following table details the value of
the Bank's investment in MSRs.




                                                              Year Ended December 31      
                                                    --------------------------------------
                                                          1996         1995        1994   
                                                       ----------   ----------  ----------
                                                                 (In thousands)
                                                                          
  Balance at beginning of year  . . . . . . . . . .   $     1,113  $       968 $     9,870
  Additions:
    Capitalized servicing . . . . . . . . . . . . .           630          621     --
    Purchased servicing . . . . . . . . . . . . . .        --           --         --     
                                                      -----------  ----------- -----------
      Total . . . . . . . . . . . . . . . . . . . .           630          621     --
  Reductions:
    Scheduled amortization  . . . . . . . . . . . .           267          169       1,315
    Additional amortization due to
      changes in prepayment assumptions . . . . . .            33           71         421
    Impairment  . . . . . . . . . . . . . . . . . .        --              234     --
    Sales . . . . . . . . . . . . . . . . . . . . .        --           --           7,148
    Transfers to loan portfolio under
      recourse and other provisions . . . . . . . .        --                2          18
                                                      -----------  -----------   ---------
      Total . . . . . . . . . . . . . . . . . . . .           300          476       8,902
                                                        ---------    ---------     -------
  Balance at end of year  . . . . . . . . . . . . .     $   1,443    $   1,113     $   968
                                                        =========    =========     =======
  Fair market value at end of year  . . . . . . . .     $   1,770    $   1,161     $   912
                                                        =========    =========     =======








                                       84
   90

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



                                                              Year Ended December 31,
                                       ------------------------------------------------------------------
                                            1996         1995          1994           1993        1992   
                                       -----------    ----------   ------------   -----------  ----------
                                                                 (In thousands)
                                                                                                    
ORIGINATIONS
Real estate:
   One- to four-family residential  .     $194,357     $182,800     $  81,279      $147,246     $121,468
   Income producing property  . . . .       33,816       17,614        17,620        13,014        2,711
 Non-real estate:
   Consumer   . . . . . . . . . . . .      271,622      195,109       132,836        95,129       85,254
   Commercial   . . . . . . . . . . .       11,437        3,739         4,478          --           --
                                          --------     --------     ---------      --------     --------
     Total originations . . . . . . .      511,232      399,262       236,213       255,389      209,433

PURCHASES
 Real estate:
   One- to four-family residential  .      148,405      103,524       188,481        72,125        5,662
   Income producing property  . . . .         --           --           1,852           --         4,989
   Mortgage-backed securities . . . .       58,892         --          68,391       108,749       86,464
                                          --------     --------     ---------      --------     --------
     Total purchases  . . . . . . . .
                                           207,297      103,524       258,724       180,874       97,115
                                          --------     --------     ---------      --------     --------
     Total additions  . . . . . . . .      718,529      502,786       494,937       436,263      306,548

SALES
 Real estate:
   One- to four-family residential  .       68,024      107,080        45,311       106,167       40,610
   Mortgage-backed securities(1)  . .       --            4,210        50,658       126,932      110,737
   Non-real estate:
   Consumer loans . . . . . . . . . .        2,810        2,976         2,894         2,229        2,934
                                          --------     --------     ---------      --------     --------
     Total sales  . . . . . . . . . .       70,834      114,266        98,863       235,328      154,281
 Principal repayments . . . . . . . .      426,291      288,485       239,816       316,624      400,042
                                          --------     --------     ---------      --------     --------
     Total reductions . . . . . . . .      497,125      402,751       338,679       551,952      554,323
 Transfers to other real estate owned       (3,373)      (1,936)       (2,861)       (9,380)      (6,259)
 Increase (decrease) in other items, net     9,033        8,801         1,079       (19,622)       4,477
                                          --------     --------     ---------      --------     --------
     Net increase (decrease)  . . . .     $227,064     $106,900      $154,476     $(144,691)   ($249,557)
                                          ========     ========     =========     =========    =========


- ---------------
(1)  Includes sales of mortgage derivative products which were carried at the
     lower of cost or market.


         Outstanding loan commitments of the Bank at December 31, 1996 amounted
to $36.7 million for one- to four-family residential real estate loans and
$32.7 million for commercial real estate loans.

NONPERFORMING ASSETS AND RISK ELEMENTS

         Nonperforming assets, including other real estate owned, decreased to
$8.1 million at December 31, 1996 compared to $9.7 million at December 31,
1995.  The ratio of nonperforming assets to total assets was 0.55% at December
31, 1996 compared to 0.79% at December 31, 1995.  Allowances for losses
represented 136% of nonperforming assets at December 31, 1996.





                                       85
   91

         The following table sets forth the amounts and categories of risk
elements in the Bank's loan portfolio:




                                        March 31,                        December 31,             
                                       ----------  ----------------------------------------------------------
                                         1997       1996       1995        1994         1993         1992    
                                       --------   ---------   --------    --------     --------     --------
                                                                (Dollars in thousands)
                                                                                 
Nonaccruing loans . . . . . . . . . .  $  4,488   $  6,621   $  8,225    $ 17,995     $ 30,102     $ 44,703
Accruing loans delinquent
    more than 90 days . . . . . . . .      --         --           24           5           13       --
Restructured loans  . . . . . . . . .      --         --         --          --            166          167
                                       --------   --------   --------    --------     --------     --------

    Total nonperforming loans . . . .     4,488      6,621      8,249      18,000       30,281       44,870
 Other real estate owned (OREO) . . .     1,226      1,470      1,452       6,520       13,312       11,186
                                       --------   --------   --------    --------     --------     --------

    Total nonperforming assets  . . .  $  5,714   $  8,091   $  9,701    $ 24,520     $ 43,593     $ 56,056
                                       ========   ========   ========    ========     ========     ========

Nonperforming loans as a
    percentage of total loans . . . .      0.41%      0.62%      0.86%       2.17%        4.60%        6.05%
                                       ========   ========   ========    ========     ========     ======== 

Nonperforming assets as a
    percentage of total assets  . . .      0.37%      0.55%      0.79%       2.17%        4.04%        4.47%
                                       ========   ========   ========    ========     ========     ======== 

Allowance for loan losses as a
    percentage of nonperforming       
    loans . . . . . . . . . . . . . .    244.81%    166.77%    122.21%      46.38%       38.21%       34.79%
                                       ========   ========   ========    ========     ========     ======== 

Allowances for loan and OREO losses
    as a percentage of
    nonperforming assets  . . . . . .    192.28%    136.47%    105.29%      35.40%       28.03%       30.08%
                                       ========   ========   ========    ========     ========     ======== 



ALLOWANCE FOR LOAN LOSSES

         Loss allowances are established at levels considered appropriate based
on management's judgment of potential losses in residential, income producing
and consumer loan portfolios.  The loan portfolios are reviewed at least
quarterly for changes in performance, collateral value and overall quality.
Allocated allowances are established for problem loans with expected losses,
and in addition, allowances are established for unidentified potential losses.
Regulatory agencies, as an integral part of their examination process,
periodically review the Bank's allowance for loan losses.  Such agencies may
require the Bank to recognize additions to the allowance based upon their
judgment of the information available to them at the time of their examination.
A $1.1 million provision for potential loan losses was made in 1996, compared
to $2.4 million in 1995 and $100,000 in 1994.  Management's judgment in
determining the level of the allowance for loan losses is influenced by several
factors during the quarterly reviews.  These factors include, but are not
limited to, past loan performance and loss experience, current economic and
market conditions, collateral location and market values, industry and
geographic concentrations and delinquency statistics and ratios. Management
also considers the different levels of risk between income producing
propertyloans, installment loans and one- to four-family residential loans.  In
addition, management considers the level of nonperforming assets and classified
assets, the level of lending activity and the overall size of the loan
portfolio.





                                      86
   92

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




                                            Three 
                                            Months
                                            Ended
                                           March 31,                  Year Ended December 31,
                                          ----------  -----------------------------------------------------------
                                            1997        1996        1995         1994         1993         1992    
                                          --------    --------    ---------    --------     --------     --------
                                                          (Dollars in thousands)
                                                                                       
Balance at beginning of period  . . .     $ 11,042    $  10,081    $   8,349     $ 11,570     $ 15,611     $ 18,744
Charge-offs:
   Single family  . . . . . . . . . .           53          314          169          110        1,136          329
   Income producing property  . . . .         --            --         1,019        3,109        2,584        2,180
   Installment  . . . . . . . . . . .          381        1,216          999          773          681        1,000
   Commercial . . . . . . . . . . . .         --            --          --          --           --           --  
                                          --------     --------    ---------     --------     --------     --------
                                               474        1,530        2,187        3,992        4,401        3,509
Recoveries:
   Single family  . . . . . . . . . .         --              3          917            9           25         --
   Income producing property  . . . .         --          1,098          245          300            8            3
   Installment  . . . . . . . . . . .           79          290          357          362          327          256
   Commercial . . . . . . . . . . . .         --            --         --           --           --            -- 
                                          --------     --------    ---------     --------     --------     --------

                                                79        1,391        1,519          671          360          259

Net charge-offs . . . . . . . . . . .          355          139          668        3,321        4,041        3,250
Provision charged to operations . . .          300        1,100        2,400          100         --            117
                                          --------     --------    ---------     --------     --------     --------

Balance at end of period  . . . . . .     $ 10,977     $ 11,042    $  10,081     $  8,349     $ 11,570     $ 15,611
                                          ========     ========    =========     ========     ========     ========

Net charge-offs as a percentage
  of average loans . . . . . . .             0.13%        0.01%        0.07%       0.43%        0.59%        0.42%
                                          ========     ========    =========    ========     ========     ========
                                             
                                             

Allowance for loan losses as a
  percentage of total loans. . . .           1.01%        1.03%        1.05%       1.01%        1.76%        2.10%
                                          ========     ========    =========    ========     ========     ========






                                       87
   93

SELECTED CONSOLIDATED FINANCIAL DATA

         The selected consolidated financial and other data of the Bank herein
as of and for the years ended December 31, 1996, 1995, 1994, 1993 and 1992 have
been derived from the Consolidated Financial Statements of D&N.



                                               For the Three                            For the
                                               Months Ended                            Year Ended
                                                 March 31,                            December 31,
                                               -----------  ---------------------------------------------------------------
                                                   1997         1996         1995       1994         1993           1992         
                                               ----------    ---------    ---------    --------    --------       ---------
                                                                               (Dollars in thousands)
                                                                                                
INTEREST INCOME                                                           
  Loans                                          $ 21,937     $ 86,151     $ 72,550   $ 58,274     $ 58,906       $  72,729
  Mortgage-backed securities                        4,436       10,930       10,577      7,875       12,935          31,878
  Investments and deposits                          1,962        7,228        7,638      5,462        8,233          12,921
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL INTEREST INCOME                         28,335      104,309       90,765     71,611       80,074         117,528
INTEREST EXPENSE                                                          
  Deposits                                         11,288       43,859       38,639     29,806       33,815          46,607
  Securities sold under agreement to repurchase       759        2,193        1,450        808            1             159
  FHLB advances and other borrowed money            5,030       15,558       13,445      7,446        9,757          21,997
  Interest rate instruments                            --           --        2,521      9,812       15,309          18,876
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL INTEREST EXPENSE                        17,077       61,610       56,055     47,872       58,882          87,639
                                                ---------    ---------    ---------   --------     --------       ---------
     NET INTEREST INCOME                           11,258       42,699       34,710     23,739       21,192          29,889
Provision for loan losses                             300        1,100        2,400        100           --             117
                                                ---------    ---------    ---------   --------     --------       ---------
     NET INTEREST INCOME AFTER PROVISION                                  
     FOR LOAN LOSS                                 10,958       41,599       32,310     23,639       21,192          29,772
NONINTEREST INCOME                                                        
  Loan servicing and administrative fees, net         521        1,914        1,882      2,228      (13,964)          3,431
  Deposit related                                     921        3,621        3,147      3,098        3,002           3,356
  Gain on loans held for sale                          26        1,031          882        227          777             (44)
  Other                                               135          470          222      1,173          672             765
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL OPERATING NONINTEREST INCOME             1,603        7,036        6,133      6,726       (9,513)          7,508
  Gain (loss) on investment securities available                          
     for sale                                          --          188         (120)      (221)         470             962
  Gain on sale of loans and mortgage-backed                               
     securities available for sale                      5           --          899        843      (12,968)            333
  Gain on sale of loan servicing rights                --           --           --        140          475           4,594
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL NONINTEREST INCOME                       1,608        7,224        6,912      7,488      (21,536)         13,397
NONINTEREST EXPENSE                                                       
  Compensation and benefits                         4,064       16,868       15,723     14,572       13,344          12,564
  Occupancy                                           780        2,834        2,273      1,987        2,044           2,137
  Other expense                                     2,495       11,429       10,481      9,902       14,171          11,581
                                                ---------    ---------    ---------   --------     --------       ---------
GENERAL AND ADMINISTRATIVE EXPENSE                  7,339       31,131       28,477     26,461       29,559          26,282
  Other real estate owned, net                        (22)          71         (999)    (2,136)       2,340           2,919
  Amortization of intangibles                          --           --          370        448          767           1,933
  FDIC insurance                                      176        7,894        2,431      2,639        2,275           2,207
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL NONINTEREST EXPENSE                      7,493       39,096       30,279     27,412       34,941          33,341
                                                ---------    ---------    ---------   --------     --------       ---------
     INCOME BEFORE INCOME TAX EXPENSE               5,073        9,727        8,943      3,715      (35,285)          9,828
Federal income tax expense (credit)                 1,781          349       (1,675)       150       (3,738)          4,254
                                                ---------    ---------    ---------   --------     --------       ---------
     INCOME BEFORE EXTRAORDINARY ITEMS              3,292        9,378       10,618      3,565      (31,547)          5,574
Extraordinary items and accounting changes,                                                     
        net of taxes                                   --           --           --         --      (35,575)         (1,572)
                                                ---------    ---------    ---------   --------     --------       ---------
     NET INCOME                                 $   3,292    $   9,378    $  10,618   $  3,565     $(67,122)      $   4,002
                                                =========    =========    =========   ========     ========       =========






                                      88
   94




                                             At or
                                          For the Three                                   At or
                                          Months Ended                                 For the Year
                                           March 31,                                   Ended December 31,          
                                          -------------  ---------------------------------------------------------------------------
                                               1997            1996          1995           1994          1993             1992
                                               ----            ----          ----           ----          ----             ----
                                                                                  (Dollars in thousands)
                                                                                                     
                                                                                                      
  Total assets                             $ 1,528,466     $ 1,472,988    $ 1,228,495    $ 1,128,730  $ 1,080,324      $ 1,252,955
  Net loans receivable                       1,081,837       1,055,876        952,359        821,875      646,709          726,501
  Nonperforming assets                           5,714           8,091          9,701         24,520       43,593           56,056
  Mortgage-backed securities                   273,460         251,256        127,709        151,293      171,983          241,040
  Excess of cost over net assets of                                                                   
    association acquired                        --              --             --                384          845(1)        36,380
  Mortgage servicing rights                      1,404           1,443          1,113            968        9,870           29,198
  Deposits                                   1,007,508         964,133        922,932        817,674      844,012          916,644
  Borrowings                                   417,485         404,037        216,295        226,956      101,648          174,232
  Stockholder's Equity                          83,291          80,014         71,108         57,545       55,971          101,698
  Tangible stockholder's equity                 82,299          79,003         69,985         57,484       56,133           67,232
  Number of offices                                 48              48             46             41           38               40
                                                                                                      
                                                                                                      
SELECTED RATIOS:                                                                                      
                                                                                                      
  Return on average assets                        0.89%           0.69%         0.90%          0.33%          (5.50)%        0.28%
  Net interest margin                             3.13            3.26           3.04           2.31           1.95           2.28
  General and administrative expenses                                                                 
    to average assets                                             2.31           2.42           2.45           2.42           1.83
  Nonperforming assets to total assets            0.37            0.55           0.79           2.17           4.04           4.47
  Allowance for loan losses to                                                                        
    nonperforming loans                         244.81          166.77         122.21          46.38          38.21          34.79
  Allowance for loan losses to total loans        1.01            1.03           1.05           1.01           1.76           2.10
  Net loan charge-offs to average loans           0.13            0.01           0.07           0.43           0.59           0.42
  Tangible capital ratio                          5.15            5.11           5.41           5.05           4.89           4.32
  Core capital ratio                              5.15            5.11           5.41           5.09           4.97           5.32
  Tier 1 risk-based capital ratio                 8.69            8.72           9.20           8.92           8.95           9.34
  Risk-based capital ratio                        9.85            9.94          10.45          10.08          10.21          10.57


- ---------------
(1) Includes cumulative effect of change in accounting for goodwill of
    ($34,754,000).


RISK FACTORS AND OTHER CONSIDERATIONS

         Because of the potential for the Automatic Exchange, the purchase of
the Series A Preferred Shares involves a high degree of risk with respect to
the performance and capital levels of the Bank.  Prospective investors in the
Series A Preferred Shares should carefully consider the following risk factors
and other considerations relating to the Bank before deciding whether to invest
in such shares.

         Effect of an Increase in Interest Rates on Operating Results.  The
Bank's operating results depend to a large extent on its net interest income,
which is the difference between the interest the Bank receives from its loans,
securities and other assets and the interest the Bank pays on its deposits and
other liabilities.  Interest rates are highly sensitive to many factors,
including governmental monetary policies and domestic and international
economic and political conditions.  Conditions such as inflation, recession,
unemployment, money supply, international disorders and other factors beyond
the control of the Bank may affect interest rates.  If generally prevailing
interest rates increase, the "net interest spread" of the Bank, which is the
difference between the rates of interest earned and the rates of interest paid
by the Bank, is likely to contract, resulting in less net interest income.





                                       89
   95

         Although the Bank pursues an asset-liability management                
strategy designed to control its risk from changes in market interest rates,
the Bank's liabilities have shorter terms and are more interest-sensitive than
its assets.  At March 31, 1997, the Bank's one-year interest-sensitivity
"gap" (the sum of all interest earning assets to be re-priced within one year
minus all interest-bearing liabilities to be re-priced within one year, as a
percentage of total assets) was negative 11.15%.  As a result of its gap
position, the Bank's net interest spread will narrow, and its operating results
will be adversely affected, during periods of rising market interest rates if
the Bank is unable to reduce its gap.  There can be no assurance that the Bank
will be able to adjust its gap sufficiently to offset any negative effect of
changing market interest rates.

         Regulatory Capital Levels.  As a federal savings association, the Bank
is subject to minimum capital requirements prescribed by federal statute and
OTS regulations.  At March 31, 1997, the Bank was in compliance with all of
its regulatory capital requirements under FIRREA, with tangible, core and total
risk-based regulatory capital ratios of 5.15%, 5.15% and 9.85%, respectively,
compared to the regulatory requirements of 1.50%, 3.00% and 8.00%,
respectively.

         The OTS' prompt corrective action regulations establish five capital
categories for thrift institutions: well capitalized, adequately capitalized,
undercapitalized, severely undercapitalized and critically undercapitalized.
These categories are determined for the supervisory purposes of Section 38 of
the Federal Deposit Insurance Act (which establishes a system of mandatory and
discretionary supervisory actions which generally become more severe as capital
levels decline) and may not necessarily constitute an accurate measure of the
Bank's current overall financial condition or its future prospects.  A thrift
generally will be considered "well capitalized" if it has a core capital (or
leverage) ratio of at least 5.0%, a Tier 1 risk-based capital ratio of at least
6.0% and a total risk-based capital ratio of at least 10.0%.  A thrift
generally will be considered "adequately capitalized" if it has a core capital
(or leverage) ratio of at least 4.0%, a Tier 1 risk-based capital ratio of at
least 4.0%, and a total risk-based capital ratio of at least 8.0%.  The Bank's
core (or leverage), Tier 1 risk-based and total risk-based capital ratios at
March 31, 1997, of 5.15%, 8.69% and 9.85%, respectively, exceeded the capital
ratios established for "adequately capitalized" institutions.  The OTS has the
discretion to reclassify an institution from "well capitalized" to "adequately
capitalized" and to treat an "adequately capitalized" institution as an
"undercapitalized" institution for purposes of the prompt corrective action
regulations (including imposing restrictions on the payment of dividends) if,
after notice and an opportunity for a hearing, the OTS determines that the
institution (i) is in an unsafe or unsound condition or (ii) has received and
has not corrected a less than satisfactory examination rating for asset
quality, management, earnings or liquidity.

         Risks Relating to Elimination of Thrift Charter.  During the past few
years, Congress has been considering legislation in various forms that would
require federal thrifts, like the Bank, to convert their charters to national
or state bank charters.  Recent legislation requires the merger of the Bank
Insurance Fund ("BIF") and the SAIF into a single Deposit Insurance Fund on
January 1, 1999 but only if the thrift charter is eliminated by that date.  In
the absence of appropriate "grandfather" provisions, legislation eliminating
the thrift charter could have a material adverse effect on the Bank.  The Bank
cannot determine whether, or in what form, such legislation will





                                       90
   96

eventually be enacted and there can be no assurance that any such legislation
that is enacted will contain adequate grandfather rights for the Bank.

         Absence of a Public Market for Bank Preferred Shares.  If Bank
Preferred Shares are issued, the Bank does not intend to apply for listing of
the Bank Preferred Shares on any national securities exchange or for quotation
of the Bank Preferred Shares through the Nasdaq System.  There can be no
assurance as to the liquidity of the trading markets for the Bank Preferred
Shares or that an active public market for the Bank Preferred Shares would
develop or be maintained.

         Restrictions on Bank Dividends.  If the Automatic Exchange occurs and
the Bank has not been placed into conservatorship or receivership, the Bank
would likely be prohibited from paying dividends on the Bank Preferred Shares
as long as the Bank remains "undercapitalized" for purposes of the OTS prompt
corrective action regulations or the OTS anticipates the Bank being
"undercapitalized" in the near term.  The prompt corrective action regulations
prohibit thrift institutions such as the Bank from making "capital
distributions" (defined to include a cash distribution) unless the institution
is at least "adequately capitalized" after the distribution.

         However, if the Automatic Exchange occurs after the Bank has been
placed into conservatorship or receivership, the claims of the Bank's
depositors and of its secured, senior, general and subordinated creditors would
be entitled to a priority of payment over the claims of holders of equity
interests such as the Bank Preferred Shares issued pursuant to the Automatic
Exchange.


                                  UNDERWRITING


        Subject to the terms and conditions of the underwriting agreement dated
[                ], 1997 (the "Underwriting Agreement") among the Company, the
Bank and the underwriters named below (the "Underwriters"), the Company has
agreed that the Company will sell to each of the Underwriters, and each of such
Underwriters for which Roney & Co., LLC is acting as a representative (the
"Representative") has severally agreed to purchase from the Company, the
respective number of Series A Preferred Shares set forth opposite its name
below:



                                                                                          Number of Shares
                                                                                            of Series A
                                     Underwriter                                          Preferred Shares
                                     -----------                                          ----------------
                                                                                              
 Roney & Co., LLC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
                                                                                            ----------
              
                                                                                             1,100,000
       Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           =========    
                                                                                                          






                                       91
   97
         Under the terms and conditions of the Underwriting Agreement, the
Underwriters are committed to take and pay for all the Series A Preferred
Shares offered hereby, if any are taken.

         The Underwriters propose to offer the Series A Preferred Shares in
part directly to the public at the initial public offering price set forth on
the cover page of this Prospectus, and in part to certain securities dealers at
such price less a concession of $[    ] per share. The Underwriters may allow,
and such dealers may reallow, a concession not in excess of $[    ] per share
to certain brokers and dealers. After the Series A Preferred Shares are
released for sale to the public, the offering price and other selling terms may
from time to time be varied by the representatives.

         The Company has granted the Underwriters an option exercisable for 30
days after the date of this Prospectus to purchase up to an aggregate of
110,000 additional Series A Preferred Shares solely to cover over-allotments,
if any. If the Underwriters exercise their over-allotment option, the
Underwriters have severally agreed, subject to certain conditions, to purchase
approximately the same percentage thereof that the number of Series A Preferred
Shares to be purchased by each of them, as shown in the foregoing table, bears
to the 1,100,000 Series A Preferred Shares offered hereby.

         The Company has agreed that, during the period beginning from the date
of this Prospectus and continuing to and including the date 90 days after the
date of this Prospectus, it will not offer, sell, contract to sell or otherwise
dispose of any securities of the Company which are substantially similar to the
Series A Preferred Shares or which are convertible or exchangeable into
securities which are substantially similar to the Series A Preferred Shares
without the prior written consent of the Representative, except for the Series
A Preferred Shares offered in connection with the Offering.

         The Representative of the Underwriters has informed the Company that
it does not expect sales to accounts over which the Underwriters exercise
discretionary authority to exceed five percent of the total number of Series A
Preferred Shares offered by them.

         Prior to the Offering, there has been no public market for the Series
A Preferred Shares.

         The Company has filed an application to list the Series A Preferred
Shares, subject to official notice of issuance, on the Nasdaq National Market
(the "Exchange"). In order to meet one of the requirements for listing the
Series A Preferred Shares on the Exchange, the Underwriters have undertaken to
sell the Series A Preferred Shares to a minimum of 400 beneficial holders.  The
Representative has advised the Company that it intends to make a market in
the Series A Preferred Shares prior to commencement of trading on the Exchange,
but is not obligated to do so and may discontinue any such market making at
any time without notice.

         The Company and the Bank have agreed to indemnify the several
Underwriters against certain liabilities, including liabilities under the
Securities Act.

         Certain of the Underwriters or their affiliates have provided from
time to time, and expect to provide in the future, investment or commercial
banking services to affiliates of the Company,





                                       92
   98
for which such Underwriters or their affiliates have received or will receive
customary fees and commissions.

                                    EXPERTS


         The balance sheet of D&N Capital Corporation as of April 4, 1997
included in this Prospectus has been so included in reliance on the report of
Coopers & Lybrand L.L.P., independent accountants, given on the authority of
said firm as experts in auditing and accounting.

                                    RATINGS


         It is expected that the Series A Preferred Shares will be rated [ ] by
Duff & Phelps, Inc. A security rating is not a recommendation to buy, sell or
hold securities and may be subject to revision or withdrawal at any time by the
assigning rating organization. No person is obligated to maintain any rating on
the Series A Preferred Shares, and, accordingly, there can be no assurance that
the ratings assigned to the Series A Preferred Shares upon initial issuance
will not be lowered or withdrawn by the assigning rating organization at any
time thereafter.


                             CERTAIN LEGAL MATTERS


         The validity of the Series A Preferred Shares offered hereby will be
passed upon for the Company by Silver, Freedman & Taff, L.L.P., Washington,
D.C.  Certain tax matters described under "Federal Income Tax Considerations"
will be passed upon for the Company by Coopers & Lybrand L.L.P., Detroit,
Michigan.  The validity of the Series A Preferred Shares will be passed upon for
the Underwriters by Honigman Miller Schwartz and Cohn, Detroit, Michigan.


                             ADDITIONAL INFORMATION


         The Company has filed with the Commission a Registration Statement (of
which this Prospectus is a part) on Form S-11 (the "Registration Statement")
under the Securities Act, with respect to the Series A Preferred Shares offered
hereby. This Prospectus does not contain all the information set forth in the
Registration Statement, certain portions of which have been omitted as
permitted by the rules and regulations of the Commission. Statements contained
in this Prospectus as to the content of any contract or other document are not
necessarily complete, and in each instance reference is made to the copy of
such contract or other document filed as an exhibit to the Registration
Statement, each such statement being qualified in all respects by such
reference. For further information regarding the Company and the Series A
Preferred Shares offered hereby, reference is made to the Registration
Statement and the exhibits thereto.





                                       93
   99
         The Registration Statement and the exhibits forming a part thereof
filed by the Company with the Commission can be inspected at and copies can be
obtained from the Commission, Room 1024, Judiciary Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549, or at the following regional offices of the
Commission: 7 World Trade Center, 13th Floor, Suite 1300, New York, New York
10048 and Citicorp Center, 500 West Madison Street, 14th Floor, Suite 1400,
Chicago, Illinois 60661 and at the offices of the National Association of
Securities Dealers, 1735 K Street, N.W., Washington, D.C.  20006. Copies of
such materials can be obtained from the Public Reference Section of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed
rates. Such material may also be accessed electronically by means of the
Commission's home page on the Internet at http://www.sec.gov.

         The Certificate of Designation establishing the rights, preferences
and limitations of the Series A Preferred Shares provides that the Company
shall maintain its status as a reporting company under the Exchange Act for so
long as any of the Series A Preferred Shares are outstanding.





                                       94
   100

                                    GLOSSARY


         "Advisor" means the Bank in its role as advisor under the Advisory
Agreement.

         "Advisory Agreement" means the agreement between the Bank and the
Company pursuant to which the Bank will (i) administer the day-to-day
operations of the Company, (ii) monitor the credit quality of the Mortgage
Assets held by the Company, (iii) advise the Company with respect to the
acquisition, management, financing and disposition of the Company's Mortgage
Assets and (iv) maintain custody of the documents related to the Company's
Mortgage Loans.

         "ARM" or "adjustable rate mortgage" means a Mortgage Loan that
features adjustments of the underlying interest rate at predetermined times
based on an agreed margin to an established index. An ARM is usually subject to
periodic interest rate and/or payment caps and a lifetime interest rate cap.

         "Automatic Exchange" means the automatic exchange on a share-for-share
basis of Series A Preferred Shares for Bank Preferred Shares upon the
occurrence of the Exchange Event.

         "Bank" means D&N Bank, a thrift institution organized under the laws
of the United States, and the parent of the Company.

         "Bank Preferred Shares" means the newly issued series of preferred
stock of the Bank for which the Series A Preferred Shares will be exchanged
automatically upon the occurrence of the Exchange Event.

         "Board of Directors" means the board of directors of the Company.

         "By-laws" means the by-laws of the Company.

         "Certificate of Incorporation" means the Amended and Restated
Certificate of Incorporation of the Company.

         "Classified" means a loan which, for financial institution regulatory
purposes, is designated as "substandard", "doubtful" or "loss".  For such
purposes, a substandard asset is one that is deemed inadequately protected by
the current sound worth and paying capacity of the obligor or of the collateral
pledged, if any, because the asset has a well-defined weakness or weaknesses
that jeopardize the liquidation of the debt. An asset classified as doubtful
has all the weaknesses inherent in one classified substandard, with the added
characteristic that the weaknesses 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 considered
uncollectible.

         "Code" means the Internal Revenue Code of 1986, as amended.





                                       95
   101

         "Commercial Mortgage Loan" means a whole loan secured by a first
mortgage or deed of trust on a commercial real estate property.

         "Commercial Mortgage Purchase Agreement" means the Commercial Mortgage
Loan Purchase and Warranties Agreement between the Company and the Bank.

         "Commission" means the United States Securities and Exchange
Commission.

         "Common Stock" means the common stock, par value $300.00 per share, of
the Company.

         "Company" means D&N Capital Corporation, a Delaware corporation.

         "D&N" means D&N Financial Corporation, a Delaware corporation and the
parent of the Bank.

         "Directive" means the writing issued by the appropriate regulatory 
agency directing the Automatic Exchange.

         "DOL" means the United States Department of Labor.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

         "Excess Shares" means the shares of any class or series of Preferred
Stock owned, or deemed to be owned, by or transferred to a stockholder in
excess of the Ownership Limit.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended.

         "Exchange Event" means the appropriate regulatory agency directs in
writing an exchange of the Series A Preferred Shares for Bank Preferred Shares
because (i) the Bank becomes "undercapitalized" under prompt corrective action
regulations established pursuant to FDICIA, (ii) the Bank is placed into
conservatorship or receivership or (iii) the appropriate  regulatory agency, in
its sole discretion and even if the Bank is not "undercapitalized," anticipates
the Bank becoming "undercapitalized" in the near term.

         "FHLMC" means the Federal Home Loan Mortgage Corporation.

         "FIRPTA" means the Foreign Investment in Real Property Tax Act of
1980, as amended.

         "Five or Fewer Test" means the Code requirement that not more than 50%
in value of the Company's outstanding stock may be owned, directly or
indirectly, by five or fewer individuals (as defined in the Code).

         "FNMA" means Fannie Mae.





                                       96
   102

         "FNMA Required Net Yield" means (i) with respect to any Mortgage Loan
with an original term of 20, 25 or 30 years, FNMA's required net yield for
30-year fixed rate mortgages (covered by 60-day mandatory commitments) that was
in effect 45 days prior to the effective date of any conversion of such
Mortgage Loan and (ii) with respect to any Mortgage Loan with an original term
of 15 years, FNMA's required net yield for 15-year fixed rate mortgages
(covered by 60-day mandatory commitments) that was in effect 45 days prior to
the effective date of any conversion of such Mortgage Loan.

         "Foreign Stockholders" means holders of Series A Preferred Shares that
are for United States federal income tax purposes (i) non-resident alien
individuals, (ii) foreign corporations and foreign partnerships or (iii)
foreign trusts and estates.

         "Gross Margin" means, with respect to a Residential Mortgage Loan that
is an ARM, the applicable fixed percentage which, when added to the applicable
index, calculates to the current interest rate paid by the borrower of the
adjustable rate Mortgage Loan (without taking into account any interest rate
caps or minimum interest rates). Gross Margin is inapplicable to fixed rate
loans.

         "Independent Directors" means the members of the Board of Directors
who are not current directors, officers or employees of the Company, D&N, the
Bank or any affiliate of the Bank or of any person or persons that, in the
aggregate, own more than one percent of the common stock of D&N.

         "Initial Portfolio" means the initial portfolio of Mortgage Loans
purchased by the Company from the Bank.

         "IRA" means an individual retirement arrangement under Section 408 of
the Code.

         "IRS" means the United States Internal Revenue Service.

         "LIBOR" means the London Inter-Bank Offered Rate.

         "Lifetime interest rate cap" means, with respect to Mortgage Loans
that are ARMs, the maximum interest rate that may accrue during any period over
the term of such Mortgage Loan as stated in the governing instruments
evidencing such Mortgage Loan.

         "Loan-to-Value Ratio" means, with respect to any Mortgage Loan, the
ratio (expressed as a percentage) of the original principal amount of such
Mortgage Loan to the lesser of (i) the appraised value at origination of the
mortgaged property underlying such Mortgage Loan and (ii) if the Mortgage Loan
was made to finance the acquisition of property, the purchase price of the
mortgaged property.

         "Mortgage Assets" means real estate mortgage assets.

         "Mortgage-Backed Securities" means securities that qualify as real
estate assets under Section 856(c)(6)(B) of the Code, that are rated by at
least one nationally recognized independent





                                       97
   103

rating organization and that represent interests in or obligations backed by
pools of Mortgage Loans.

         "Mortgage Loans" means whole loans secured by single-family (one- to
four-unit) residential real estate properties or by commercial real estate
properties.

         "Nonaccrual Status" means a loan on which, in the opinion of
management, principal or interest is not likely to be paid in accordance with
the terms of the loan agreement or on which the principal or interest is past
due 90 days or more and collateral, if any, is insufficient to cover principal
and interest.

         "Offering" means the offering of Series A Preferred Shares pursuant to
the Prospectus.

         "Offering Circular" means the registration statement on Form OC
pursuant to which the Bank Preferred Shares are being registered with the OTS.

         "One Hundred Persons Test" means the Code requirement that the capital
stock of the Company be owned by 100 or more persons during at least 335 days
of a taxable year or during a proportionate part of a shorter taxable year.

         "One-Year ARM" means an ARM that adjusts annually beginning in the
month in which the 12th monthly payment is due.

         "OTS" means the Office of Thrift Supervision, Department of the
Treasury.

         "Ownership Limit" means the provision in the Company's Certificate of
Incorporation limiting any person from owning (including shares deemed to be
owned by the attribution provisions of the Code) more than 9.9% of any issued
and outstanding class or series of Preferred Stock.

         "Periodic interest rate cap" means, with respect to ARMs, the maximum
change in the coupon rate permissible under the terms of the loan at each
coupon adjustment date. Periodic interest rate caps limit both the speed by
which the coupon rate can adjust upwards in a rising interest rate environment
and the speed by which the coupon rate can adjust downwards in a falling rate
environment.

         "Plan" means a pension, profit-sharing, retirement or other employee
benefit plan.

         "Plan Asset Regulation" means the DOL regulations determining the
assets of a Plan for purposes of ERISA and the related prohibited transaction
excise tax provisions of the Code.

         "Preferred Stock" means preferred stock, par value $25.00 per share,
of the Company.

         "Prime Rate" for any date means the lowest prime rate as published in
the "Money Rates" table of The Wall Street Journal for that date.





                                       98
   104
         "Prospectus" means this prospectus, as the same may be amended.

         "Rate Adjustment Date" means, with respect to any ARM, a date on which
the interest rate on such ARM adjusts.

         "Registration Statement" means the registration statement filed by the
Company with the Commission on Form S-11 with respect to the Series A Preferred
Shares.

         "REIT" means a real estate investment trust as defined pursuant to the
REIT Provisions, or any successor provisions thereof.

         "REIT Provisions" and "REIT Requirements" means Sections 856 through
860 of the Code and the applicable Treasury Regulations.

         "REIT taxable income" shall have the meaning set forth in "Federal
Income Tax Considerations--Taxation of the Company--Annual Distribution
Requirements".

         "Residential Mortgage Loan" means a whole loan secured by a first
mortgage or deed of trust on a single family (one-to four-unit) residential
real estate property.

         "Residential Mortgage Purchase Agreement" means the Residential
Mortgage Loan Purchase and Warranties Agreement between the Company and the
Bank.

         "Securities Act" means the Securities Act of 1933, as amended.

         "Series A Preferred Shares" means the shares of Preferred Stock of the
Company offered hereby.

         "Servicer" means that Bank in its role as servicer of the Mortgage
Loans under the Servicing Agreements.

         "Servicing Agreements" means the servicing agreements entered into by
the Bank with respect to the Residential Mortgage Loans and the Commercial
Mortgage Loans.

         "Tax Event" means the receipt by the Company of an opinion of a
nationally recognized law or accounting firm experienced in such matters to the
effect that, as a result of (i) any amendment to, clarification of, or change
(including any announced prospective change) in the laws or treaties (or any
regulations thereunder) of the United States or any political subdivision or
taxing authority thereof or therein affecting taxation, (ii) any judicial
decision, official administrative pronouncement, ruling, regulatory procedure,
notice or announcement (including any notice or announcement of intent to adopt
such procedures or regulations) ("Administrative Action") or (iii) any
amendment to, clarification of, or change in the official position or the
interpretation of such Administrative Action or judicial decision or any
interpretation or pronouncement that provides for a position with respect to
such Administrative Action or judicial decision that differs from the
theretofore generally accepted position, in each case, by any





                                       99
   105

legislative body, court, governmental authority or regulatory body,
irrespective of the manner in which such amendment, clarification or change is
made known, which amendment, clarification, or change is effective or such
pronouncement or decision is announced on or after the date of issuance of the
Series A Preferred Shares, there is more than an insubstantial risk that (a)
dividends payable by the Company with respect to the capital stock of the
Company are not, or will not be, fully deductible for United States federal
income tax purposes or (b) the Company is, or will be, subject to more than a
de minimis amount of other taxes, duties or other governmental charges.

         "TIN" means Taxpayer Identification Number.

         "Treasury Index" means the weekly average yield on U.S. Treasury
securities adjusted to a constant maturity of one year as published by the
Federal Reserve Board in Statistical Release  H.15 (519) or any similar
publication or, if not so published, as reported by any Federal Reserve Bank or
by any U.S. Government department or agency.

         "Treasury Regulations" means the income tax regulations promulgated
under the Code.

         "Underwriters" means those underwriters to which the Company will sell
the Series A Preferred Shares pursuant to the terms of the Underwriting
Agreement.

         "Underwriting Agreement" means the underwriting agreement by and among
the Company, the Bank and the Underwriters.

         "United States Stockholders" means holders of Series A Preferred
Shares that are for United States federal income tax purposes (i) citizens or
residents of the United States, (ii) corporations, partnerships, or other
entities created or organized in or under the laws of the United States or of
any political subdivisions thereof, or (iii) an estate or trust the income of
which is subject to United States federal income taxation regardless of its
source.

         "USRPI" means United States real property interest.





                                      100
   106

                          INDEX TO FINANCIAL STATEMENT



Report of Independent Accountants . . . . . . . . . . . . . . . . . . . . .  F-2

Balance Sheet of D&N Capital Corporation as of April 4, 1997  . . . . . . .  F-3

Note to Financial Statement . . . . . . . . . . . . . . . . . . . . . . . .  F-4





                                      F-1
   107

                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors of
D&N Capital Corporation

We have audited the accompanying balance sheet of D&N Capital Corporation (the
"Company") as of April 4, 1997. This financial statement is the responsibility
of the Company's management. Our responsibility is to express an opinion on
this financial statement based on our audit.

We conducted our audit 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 statement is free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statement. 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 our audit provides a reasonable basis for our opinion.

In our opinion, the balance sheet referred to above presents fairly, in all
material respects, the financial position of D&N Capital Corporation as of
April 4, 1997, in conformity with generally accepted accounting principles.




/s/ Coopers & Lybrand L.L.P.
Detroit, Michigan
April 7, 1997





                                      F-2
   108

                            D&N CAPITAL CORPORATION
                                 BALANCE SHEET

                                April 4, 1997

ASSETS
      Cash  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $1,000

STOCKHOLDER'S EQUITY                                                       
    Common Stock, par value $1.00 per share, 1,000 shares                 
     authorized; 1,000 shares issued and outstanding  . . . . . .  . $1,000
                                                                 

   The Note to the Financial Statement is an integral part of this Statement.





                                      F-3
   109

                            D&N CAPITAL CORPORATION
                          NOTE TO FINANCIAL STATEMENT


1.       ORGANIZATION

         D&N Capital Corporation (the "Company"), a wholly-owned subsidiary of
D&N Bank (the "Bank"), was incorporated on March 18, 1997 in the State of 
Delaware.

         The Company intends to invest in mortgage-related assets financed by
common and preferred stock offerings and expects to generate income for
distribution to its future preferred and common stockholders primarily from the
net interest income derived from its investments in mortgage-related assets.
The Company intends to purchase these mortgage-related assets from the Bank and
its affiliates at their estimated fair values. These assets will be recorded in
the Company's financial statements at the Bank's historical cost basis which
will approximate their estimated fair values. The Company intends to operate in
a manner that permits it to elect, and it intends to elect, to be subject to
tax as a real estate investment trust for federal income tax purposes. The
Company has not had any operations as of April 4, 1997.

         The Company intends to sell preferred stock in an underwritten public
offering. The cost of this public offering will be paid by the Company out of
proceeds from a sale of common stock to the Bank. If the public offering is not
consummated, the Bank will pay any offering costs.



                                      F-4
   110
                                                                        ANNEX I

OFFERING CIRCULAR


                                1,100,000 SHARES
                                    D&N BANK

                [____%] NONCUMULATIVE PREFERRED STOCK, SERIES A
                   (LIQUIDATION PREFERENCE $25.00 PER SHARE)

     The [__%] Noncumulative Preferred Stock, Series A, par value $25.00 per
share (the "Series A Preferred Shares"), of D&N Bank, ("D&N" or the "Bank"),
will be issued only upon the automatic exchange of the [____%] Noncumulative
Exchangeable Preferred Stock, Series A (the "Preferred Capital Shares") of D&N
Capital Corporation, a wholly owned subsidiary of the Bank, upon the occurrence
of certain events.  See "Offering Circular Summary -- D&N Bank -- REIT
Preferred Offering."  Dividends on the Series A Preferred Shares will be
payable at the same rate as the Preferred Capital Shares if, when and as
declared by the Board of Directors of the Bank.  For a description of the terms
of the Series A Preferred Shares, see "Description of the Series A Preferred
Shares" herein.

     The Series A Preferred Shares rank, in priority of payment of dividends
and rights upon the voluntary or involuntary dissolution, liquidation or
winding up of the Bank, junior to all claims of the Bank's creditors, including
the claims of the Bank's depositors.  The Series A Preferred Shares rank
superior and prior to the issued and outstanding common stock of the Bank with
respect to dividend rights and rights upon voluntary or involuntary
dissolution, liquidation or winding up of the Bank, and to all other classes
and series of equity securities of the Bank hereafter issued, other than any
class or series expressly designated as being on parity with or senior to the
Series A Preferred Shares.  The common stock of the Bank is the only class of
equity securities currently outstanding.

     The Preferred Capital Shares have been registered with the Securities and
Exchange Commission (the "SEC") and an application for listing on the Nasdaq
National Market (the "NMS") has been filed to list the Preferred Capital
Shares, under the symbol ["______"].  In the event the Preferred Capital Shares
are exchanged into Series A Preferred Shares, the Bank does not intend to apply
for listing of the Series A Preferred Shares on any national securities
exchange or for quotation through the Nasdaq System.

     AN INVESTMENT IN THE SERIES A PREFERRED SHARES INVOLVES A HIGH DEGREE OF
RISK.  INVESTORS SHOULD CAREFULLY CONSIDER THE RISK FACTORS AND OTHER
CONSIDERATIONS RELATING TO THE BANK AND THE SERIES A PREFERRED SHARES.  SEE
"RISK FACTORS AND OTHER CONSIDERATIONS."
                               _________________

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

  THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR SAVINGS DEPOSITS
      AND ARE NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
        CORPORATION OR ANY OTHER GOVERNMENT AGENCY.  THESE SECURITIES
            ARE BEING OFFERED PURSUANT TO AN OFFERING CIRCULAR ON
            FORM OC FILED WITH THE OFFICE OF THRIFT SUPERVISION.

            The date of this Offering Circular is [_________, 1997].

   111

                               TABLE OF CONTENTS

                                                                        PAGE
                                                                        ----

Available Information                                                      2
Information With Respect to the Registrant                                 3
Offering Circular Summary                                                  4
D&N Bank                                                                   4
Risk Factors and Other Considerations                                     16
Recent Developments - Legislative Action                                  21
Use of Proceeds                                                           21
Capitalization                                                            22
Description of the Series A Preferred Shares                              23
Exchange                                                                  27
Experts                                                                   28
Legal Matters                                                             28
Attachment A -- D&N Bank's Audited Financial Statements for the
                Fiscal Year Ended December 31, 1996
Attachment B -- D&N Bank's Financial Statement for the quarter
                ended March 31, 1997


                             AVAILABLE INFORMATION

     The Bank is not subject to the information reporting requirements of the
Securities Exchange Act of 1934, as amended ("Exchange Act").  However, the
Bank is wholly owned by D&N Financial Corporation which is subject to the
requirements of the Exchange Act and, in accordance therewith, files reports
and other information with the SEC.  Such reports and other information may be
inspected without charge and copied at prescribed rates at the public reference
facilities maintained by the SEC at 450 Fifth Street, N.W. Room 1024,
Washington, D.C.  20549 and at the SEC's Regional Offices at Seven World Trade
Center, Suite 1300, New York, New York 10048 and 500 West Madison Street, Suite
1400, Chicago, Illinois 60661.  In addition, the SEC maintains a web site that
contains reports, proxy and information statements and other information
regarding the electronic filings of D&N Financial Corporation with the SEC.
The address of the SEC's web site is "http:// www.sec.gov".

     The Bank has filed with the Office of Thrift Supervision, Department of
the Treasury ("OTS") a Registration Statement on Form OC (including any
amendments thereto, the "Form OC") with respect to the securities covered by
this Offering Circular.  This Offering Circular does not contain all of the
information set forth in the Form OC, certain items of which are contained in
exhibits to the Form OC as permitted by the rules and regulations of the OTS.
For further information with respect to the Bank and the securities offered
hereby, reference is made to the Form OC, including the exhibits filed as a
part thereof.  Statements contained in this Offering Circular as to the
contents of any contract or other document referred to are not necessarily
complete, and in each instance reference is made to the copy of such contract
or other document filed as an exhibit to the Form OC, each such statement being
qualified in all respects by such reference.  The Form OC and the exhibits
thereto may be inspected without charge and copied at

                                    OC-2

   112



prescribed rates at the public reference facilities maintained by the OTS at
1700 G Street, N.W., Washington, D.C.  20552.

                   INFORMATION WITH RESPECT TO THE REGISTRANT

     As an integral part of this Offering Circular, the Bank has attached
complete copies (including exhibits) of its audited financial statements for
the fiscal year ended December 31, 1996 ("Attachment A") and its financial
statements for the quarter ended March 31, 1997 ("Attachment B").  All material
financial information as of these periods relating to the Bank can be found in
these documents.  There has been no material change in the Bank's financial
affairs since the conclusion of these periods which has not otherwise been 
disclosed by the Bank in such Attachment A or B or in this Offering Circular.


                                    OC-3

   113

                           OFFERING CIRCULAR SUMMARY

     This Offering Circular Summary, including the Selected Consolidated
Financial and Other Data, does not purport to be complete and is qualified in
its entirety by the more detailed information and financial statements and
notes thereto appearing elsewhere in this Offering Circular.  Capitalized terms
used in the summary and not defined herein have the meanings ascribed to such
terms elsewhere in this Offering Circular.

                                    D&N BANK

GENERAL

     D&N Bank ("D&N" or the "Bank") is a federally chartered and
federally insured stock savings bank, headquartered in Hancock, Michigan.  The
executive office of the Bank is located at 400 Quincy Street, Hancock, Michigan
49930, telephone (906) 482-2700.  The Bank conducts its business through a
network of thirty-seven full-service community banking offices, including its
executive office, seven savings agency offices which provide depository
services and four mortgage banking offices.  The Bank was founded in 1889 and
operated as a state-chartered mutual savings and loan association until
February 1984, when it converted to a federal charter.  In 1985, the Bank
converted to a stock association, and in 1986, converted to a federal savings
Bank.

     The Bank adopted a holding company structure in July 1988, with D&N as the
principal subsidiary of D&N Financial Corporation (the "Holding Company")
organized under the laws of the state of Delaware.  In December 1993, the
Holding Company raised an additional $20.9 million of capital in a shareholder
rights offering and began to implement growth and expansion strategies.

     D&N's primary business consists of attracting deposits from the general
public and making real estate loans and consumer loans and other types of
investments. The Bank's deposits are fully insured by the Savings Association
Insurance Fund ("SAIF") which is administered by the Federal Deposit Insurance
Corporation ("FDIC") up to the maximum permitted by law of $100,000 per insured
depositor.  The Bank is a member of the Federal Home Loan Bank ("FHLB") of
Indianapolis, which is one of the twelve regional banks comprising the FHLB
System.  The Bank is subject to comprehensive regulation, examination and
supervision by the OTS and by the FDIC.  At December 31, 1996, the Bank was in
compliance with its regulatory capital requirements.  With total assets of
$1.47 billion at December 31, 1996, D&N is the largest savings institution
headquartered in Michigan.

     Like many savings institutions, the operations of the Bank are materially
affected by general economic conditions, the monetary and fiscal policies of
the federal government and the policies of the various regulatory authorities,
including the OTS, the FDIC and the Board of Governors of the Federal Reserve
System.  Its results of operations are largely dependent upon its net interest
income which is the difference between the interest it receives on its loans
and investment securities, and the interest it pays on its liabilities.


                                    OC-4

   114




BUSINESS OF THE BANK

     The Bank, like most other savings institutions, has traditionally 
concentrated its lending activities on first mortgage conventional loans 
secured by residential real estate and, to a lesser extent, consumer loans and 
income producing property loans.  Approximately $377.0 million or 54% of the 
Bank's total loans, excluding loans held for sale, secured by real estate as of 
December 31, 1996, permit periodic interest rate adjustments.

     Loan Portfolio Composition.  The following table sets forth information
concerning the composition of the Bank's loan portfolio in dollar amounts and
percentages, by type of loan.





                                                                       December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
                                  1996                  1995                  1994                  1993                  1992
                            -----------------     -----------------    ------------------     ------------------   ----------------
                            Amount    Percent     Amount    Percent     Amount    Percent     Amount    Percent    Amount   Percent
                            -------   --------    --------  -------    -------    -------     ------    --------   ------   -------
                                                                                             
                                                                          (Dollars in thousands)
TYPE OF LOAN
REAL ESTATE
One- to-four family
 Permanent                $  600,923   56.91%     $597,892   62.78%    $526,572    64.07%     $387,252   59.89%    $457,196  62.93%
 Construction                 13,201    1.25        19,982    2.10        2,159     0.26         2,083    0.32        1,289   0.18
Income producing property                                                           
 Permanent                    85,619    8.11        89,176    9.36      115,162    14.01       131,372   20.31      173,122  23.83
 Construction                 26,472    2.51        21,074    2.21       17,741     2.16        10,475    1.62          933   0.13
                          ----------  ------      --------  ------     --------   ------      --------  ------     -------- ------
Total real estate loans      726,215   68.78       728,124   76.45      661,634    80.50       531,182   82.14      632,540  87.07

CONSUMER LOANS
 Automobile loans            141,056   13.36        81,885    8.60       46,711     5.68        34,220    5.29       32,494   4.47
 Home equity                  82,305    7.79        60,003    6.30       39,939     4.86        23,058    3.57       18,702   2.58
 Home improvement             46,545    4.41        41,542    4.36       39,279     4.78        40,017    6.19       46,368   6.38
 Mobile home loans               289    0.03           417    0.04          619     0.08           776    0.12        1,170   0.16
 Unsecured                    15,172    1.44        19,637    2.06       22,197     2.70        20,328    3.14        8,539   1.18
 Other                        53,901    5.10        35,975    3.78       22,194     2.70        16,245    2.51       12,188   1.68
                          ----------  ------      --------  ------     --------   ------      --------  ------     -------- ------
Total consumer loans         339,268   32.13       239,459   25.14      170,939    20.80       134,644   20.82      119,461  16.45

COMMERCIAL LOANS
 Revolving business loans      2,363    0.22         1,119    0.12           --       --            --      --           --     --
 Term business loans           9,982    0.95         6,650    0.70        4,748     0.58            --      --           --     --
                          ----------  ------      --------  ------     --------   ------      --------  ------     -------- ------
Total commercial loans        12,345    1.17         7,769    0.82        4,748     0.58            --      --           --     --
                          ----------  ------      --------  ------     --------   ------      --------  ------     -------- ------
Loans receivable, gross    1,077,828  102.08       975,352  102.41      837,321   101.88       665,826  102.96      752,001 103.52

Less:
 Discounts (premiums)
  on loans purchased          (2,035)  (0.19)       (1,709)  (0.18)         999     0.12         2,896    0.45        5,448   0.75
 Allowance for losses         11,042    1.05        10,081    1.06        8,349     1.02        11,570    1.79       15,611   2.15
 Undisbursed portion
  of loan proceeds            12,085    1.14        13,198    1.38        4,213     0.51         2,750    0.43          404   0.06
 Deferred income                 860    0.08         1,423    0.15        1,885     0.23         1,900    0.29        3,993   0.55
 Unearned income on           
  consumer loans                  --      --            --      --           --       --             1      --           44   0.01
                          ----------  ------      --------  ------     --------   ------      --------  ------     -------- ------
                              21,952    2.08        22,993    2.41       15,446     1.88        19,117    2.96       25,500   3.52

Loans receivable, net     $1,055,876  100.00%     $952,359  100.00%    $821,875   100.00%     $646,709  100.00%    $726,501 100.00%
                          ==========  ======      ========  ======     ========   ======      ========  ======     ======== ======



                                     OC-5
   115



     The total amount of loans, excluding loans held for sale, due after
December 31, 1997 which have fixed interest rates is $322.1 million, while the
amount of loans due after such date having floating or adjustable rates is
$627.4 million.

     Loan Originations, Purchases And Sales.  Federally chartered savings
institutions, like the Bank, have general authority to make real estate loans
throughout the United States.  The Bank has originated residential mortgage
loans secured by property both within and outside the State of Michigan.  The
Bank has also purchased residential mortgage loans secured by property located
in various states.  In addition, the Bank has originated income producing
property loans secured by real estate located in the State of Michigan and has
purchased such loans secured by property located in Michigan and elsewhere.
Since 1990, the Bank has chosen to focus the activities of its community banking
offices on loan originations in their market areas.  At December 31, 1996, 75%
of the Bank's real estate loans receivable (excluding government agency insured
or guaranteed mortgage-backed and derivative products) were secured by real
estate located in Michigan.

     The Bank has sold loans and loan participations in the secondary market,
generally without recourse.  Loans held for sale are recorded at the lower of
cost or market value. At December 31, 1996, the Bank had $5.2 million of net
loans held for sale consisting of 15- and 30-year fixed rate loans.  These sales
have provided additional funds for loan originations and investments and also
generated income.  The Bank generally continues, after the sale, to service the
loans and loan participations sold.  Loan sales are made on a yield basis with a
portion of the difference between the yield to the purchaser and the amount paid
by the borrower constituting servicing income to the Bank.  On occasion, the
Bank also purchased mortgage loan servicing rights from others in order to
maintain its loan servicing portfolio economies of scale.  During 1994, the Bank
decided to sell the majority of its portfolio of purchased mortgage loan
servicing rights in order to reduce the Bank's interest rate risk and balance
sheet volatility.  The scale of loan servicing operations has been reduced as
the Bank concentrates its loan servicing activities on originated loans.  The
weighted average servicing fee for loans serviced for others was .29% at
December 31, 1996.  At December 31, 1996, the Bank serviced for others
approximately $415 million in loans and loan participations.


                                      OC-6
   116


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




                                                          Year Ended December 31,
                                            ------------------------------------------------------
                                              1996       1995       1994        1993        1992
                                            --------   --------   --------   ---------   ---------
                                                                          
                                                                (In thousands)  
ORIGINATIONS                                                      
Real estate:                                                      
 One- to four-family residential .........  $194,357   $182,800   $ 81,279   $ 147,246   $ 121,468
 Income producing property ...............    33,816     17,614     17,620      13,014       2,711
Non-real estate:                                                  
 Consumer ................................   271,622    195,109    132,836      95,129      85,254
 Commercial ..............................    11,437      3,739      4,478          --          --
                                            --------   --------   --------   ---------   ---------
  Total originations .....................   511,232    399,262    236,213     255,389     209,433
                                                                  
PURCHASES                                                         
Real estate:                                                      
 One- to four-family residential .........   148,405    103,524    188,481      72,125       5,662
 Income producing property ...............        --         --      1,852         --        4,989
 Mortgage-backed securities ..............    58,892         --     68,392     108,749      86,464
                                            --------   --------   --------   ---------   ---------
  Total purchases ........................   207,297    103,524    258,724     180,874      97,115
                                            --------   --------   ---------  ---------   ---------
  Total additions ........................   718,529    502,786    494,937     436,263     306,548
                                                                  
SALES                                                             
Real estate:                                                      
 One- to four-family residential .........    68,024    107,080     45,311     106,167      40,610
 Mortgage-backed securities(1) ...........        --      4,210     50,658     126,932     110,737
 Non-real estate:                                                 
 Consumer loans ..........................     2,810      2,976      2,894       2,229       2,934
                                            --------   --------   --------   ---------   ---------
  Total sales ............................    70,834    114,266     98,863     235,328     154,281
Principal repayments .....................   426,291    288,485    239,816     316,624     400,042
                                            --------   --------   --------   ---------   ---------
  Total reductions .......................   497,125    402,751    338,679     551,952     554,323
Transfers to other real estate owned .....    (3,373)    (1,936)    (2,861)     (9,380)     (6,259)
Increase (decrease) in other items, net ..     9,033      8,801      1,079     (19,622)      4,477
                                            --------   --------   --------   ---------   ---------
  Net increase (decrease) ................  $227,064   $106,900   $154,476   $(144,691)  ($249,557)
                                            ========   ========   ========   =========   =========



- ------------------------
(1)  Includes sales of mortgage derivative products which were carried at the
lower of cost or market.


     Outstanding loan commitments of the Bank at December 31, 1996 amounted to
$36.7 million for one- to four-family residential real estate loans and $32.7
million for commercial real estate loans.

NONPERFORMING ASSETS AND RISK ELEMENTS

     Nonperforming assets, including other real estate owned, decreased to $8.1
million at December 31, 1996 compared to $9.7 million at December 31, 1995.  The
ratio of nonperforming assets to total assets was 0.55% at December 31, 1996
compared to 0.79% at December 31, 1995. Allowances for losses represented 136%
of nonperforming assets at December 31, 1996.


                                      OC-7
   117
         The following table sets forth the amounts and categories of risk
elements in the Bank's loan portfolio:




                                        March 31,                        December 31,             
                                       ----------------------------------------------------------------------
                                         1997       1996       1995        1994         1993         1992    
                                       --------   ---------   --------    --------     --------     --------
                                                                (Dollars in thousands)
                                                                                 
Nonaccruing loans . . . . . . . . . .  $  4,488   $  6,621   $  8,225    $ 17,995     $ 30,102     $ 44,703
Accruing loans delinquent
    more than 90 days . . . . . . . .      --         --           24           5           13       --
Restructured loans  . . . . . . . . .      --         --         --          --            166          167
                                       --------   --------   --------    --------     --------     --------

    Total nonperforming loans . . . .     4,488      6,621      8,249      18,000       30,281       44,870
 Other real estate owned (OREO) . . .     1,226      1,470      1,452       6,520       13,312       11,186
                                       --------   --------   --------    --------     --------     --------

    Total nonperforming assets  . . .  $  5,714   $  8,091   $  9,701    $ 24,520     $ 43,593     $ 56,056
                                       ========   ========   ========    ========     ========     ========

Nonperforming loans as a
    percentage of total loans . . . .      0.41%      0.62%      0.86%       2.17%        4.60%        6.05%
                                       ========   ========   ========    ========     ========     ======== 

Nonperforming assets as a
    percentage of total assets  . . .      0.37%      0.55%      0.79%       2.17%        4.04%        4.47%
                                       ========   ========   ========    ========     ========     ======== 

Allowance for loan losses as a
    percentage of nonperforming       
    loans . . . . . . . . . . . . . .    244.81%    166.77%    122.21%      46.38%       38.21%       34.79%
                                       ========   ========   ========    ========     ========     ======== 

Allowances for loan and OREO losses
    as a percentage of
    nonperforming assets  . . . . . .    192.28%    136.47%    105.29%      35.40%       28.03%       30.08%
                                       ========   ========   ========    ========     ========     ======== 


ALLOWANCE FOR LOAN LOSSES

     Loss allowances are established at levels considered appropriate based on
management's judgment of potential losses in residential, income producing and
consumer loan portfolios.  The loan portfolios are reviewed at least quarterly
for changes in performance, collateral value and overall quality.  Allocated
allowances are established for problem loans with expected losses, and in
addition, allowances are established for unidentified potential losses.
Regulatory agencies, as an integral part of their examination process,
periodically review the Bank's allowance for loan losses.  Such agencies may
require the Bank to recognize additions to the allowance based upon their
judgment of the information available to them at the time of their examination.
A $1.1 million provision for potential loan losses was made in 1996, compared to
$2.4 million in 1995 and $100,000 in 1994.  Management's judgment in determining
the level of the allowance for loan losses is influenced by several factors
during the quarterly reviews. These factors include, but are not limited to,
past loan performance and loss experience,  current economic and market
conditions, collateral location and market values, industry and geographic
concentrations and delinquency statistics and ratios.  Management also considers
the different levels of risk between income producing property loans,
installment loans and one- to four-family residential loans.  In addition,
management considers the level of nonperforming assets and classified assets,
the level of lending activity and the overall size of the loan portfolio.


                                      OC-8
   118
The following table sets forth an analysis of the Bank's allowance for
loan losses:




                                            Three 
                                            Months
                                            Ended
                                           March 31,                  Year Ended December 31,
                                          -----------------------------------------------------------------------
                                            1997        1996        1995         1994         1993         1992    
                                          --------    --------    ---------    --------     --------     --------
                                                          (Dollars in thousands)
                                                                                       
Balance at beginning of year  . . . .     $ 11,042    $  10,081    $   8,349     $ 11,570     $ 15,611     $ 18,744
Charge-offs:
   Single family  . . . . . . . . . .           53          314          169          110        1,136          329
   Income producing property  . . . .         --            --         1,019        3,109        2,584        2,180
   Installment  . . . . . . . . . . .          381        1,216          999          773          681        1,000
   Commercial . . . . . . . . . . . .         --            --          --          --           --           --  
                                          --------     --------    ---------     --------     --------     --------
                                               474        1,530        2,187        3,992        4,401        3,509
Recoveries:
   Single family  . . . . . . . . . .         --              3          917            9           25         --
   Income producing property  . . . .         --          1,098          245          300            8            3
   Installment  . . . . . . . . . . .           79          290          357          362          327          256
   Commercial . . . . . . . . . . . .         --            --         --           --           --            -- 
                                          --------     --------    ---------     --------     --------     --------

                                                79        1,391        1,519          671          360          259

Net charge-offs . . . . . . . . . . .          355          139          668        3,321        4,041        3,250
Provision charged to operations . . .          300        1,100        2,400          100         --            117
                                          --------     --------    ---------     --------     --------     --------

Balance at end of year  . . . . . . .     $ 10,977     $ 11,042    $  10,081     $  8,349     $ 11,570     $ 15,611
                                          ========     ========    =========     ========     ========     ========

Net charge-offs as a percentage
  of average loans . . . . . . .             0.13%        0.01%        0.07%       0.43%        0.59%        0.42%
                                          ========     ========    =========    ========     ========     ========
                                             
                                             

Allowance for loan losses as a
  percentage of total loans. . . .           1.01%        1.03%        1.05%       1.01%        1.76%        2.10%
                                          ========     ========    =========    ========     ========     ========





REIT PREFERRED OFFERING

        A registration statement has been filed with the SEC for the public
issuance of $27.5 million of Preferred Capital Shares by a new real estate
investment trust ("REIT") subsidiary of the Bank (the "REIT Subsidiary").  The
Preferred Capital Shares which would be automatically exchanged for Series A
Preferred Shares upon the occurrence of certain trigger events (specifically, if
the appropriate regulatory agency directs in writing an exchange of the
Preferred Capital Shares for Series A Preferred Shares because (i) the Bank
becomes "undercapitalized" under prompt corrective action regulations
established pursuant to FDICIA, (ii) the Bank is placed into conservatorship or
receivership, or (iii) the appropriate regulatory agency, in its sole
discretion, anticipates the Bank's, becoming "undercapitalized" in the near
term), are designed to qualify as core capital of the Bank under the regulatory
capital requirements applicable to the Bank.  The automatic exchange feature was
designed to ensure that the Preferred Capital Shares provide the same level of
capital support to the Bank on a consolidated basis as other forms of core
capital by making the capital represented by the Preferred Capital Shares
directly available to creditors of the Bank in certain circumstances.  Proceeds
from the issuance of the Preferred Capital Shares, together with capital
contributions from the Bank to the REIT Subsidiary, will be used by the REIT
Subsidiary to purchase certain REIT-qualified assets from the Bank's mortgage
loan portfolio.  Because the REIT Subsidiary will elect to qualify as a REIT for
federal income tax purposes, dividends payable on the REIT Preferred Capital
Shares will be deductible by the REIT Subsidiary for income tax purposes. The
treatment of the REIT Preferred Capital Shares as core capital of the Bank and
the REIT


                                     OC-9
   119



Subsidiary's ability to deduct, for income tax purposes, the dividends payable 
on the REIT Preferred Capital Shares will provide the Bank with a more 
cost-effective means of obtaining regulatory capital than if the Bank were to
issue preferred stock itself.

        The mortgage loans expected to be transferred to the REIT Subsidiary by
the Bank have been selected from the Bank's existing portfolio of fixed and
adjustable-rate mortgage loans.  The Bank will determine the values of the
selected mortgage loans using discounted cash flow analyses based on current
market conditions.











                                    OC-10
   120


                                  THE OFFERING




                                         
Securities Offered . . . . . . . . . . . .  1,100,000 Series A Preferred Shares.

Exchange . . . . . . . . . . . . . . . . .  The Series A Preferred Shares are to be issued, if ever, in
                                            connection with an exchange of the Preferred Capital Shares
                                            of D&N Capital Corporation, a wholly owned subsidiary of
                                            the Bank.  See "Exchange."

Ranking  . . . . . . . . . . . . . . . . .  The Series A Preferred Shares rank senior to the Bank's
                                            common stock, par value $0.01 per share (the "Common
                                            Stock") and junior to all claims of the Bank's creditors,
                                            including the claims of the Bank's depositors.  Additional
                                            shares of preferred stock ranking senior to the Series A
                                            Preferred Shares may not be issued without the approval of
                                            holders of at least 2/3 of the Series A Preferred Shares.

Dividends  . . . . . . . . . . . . . . . .  Dividends on the Series A Preferred Shares are payable at
                                            the rate of [___]% per annum of the initial liquidation
                                            preference (an amount equal to $[____] per annum per
                                            share), if, when, and as declared by the Board of Directors
                                            of the Bank.  If declared, dividends are payable quarterly
                                            in arrears on the last day of March, June, September and
                                            December in each year, or, if such day is not a business
                                            day, on the next business day.  Dividends on the Series A
                                            Preferred Shares are not cumulative and, accordingly, if no
                                            dividend is declared on the Series A Preferred Shares by
                                            the Bank for a quarterly dividend period, holders of the
                                            Series A Preferred Shares will have no right to receive a
                                            dividend for that period, and the Bank will have no
                                            obligation to pay a dividend for that period, whether or
                                            not dividends are declared and paid for any future period.












                                    OC-11
   121



                                                 
                                                    Upon the exchange of Preferred Capital Shares for
                                                    Series A Preferred Shares, any accrued and unpaid dividends 
                                                    for the most recent quarter of the Preferred Capital Shares 
                                                    at the time of the exchange will be deemed to be accrued and
                                                    unpaid dividends on the Series A Preferred Shares.  See
                                                    "Description of the Series A Preferred Shares --
                                                    Dividends."  The Bank's ability to pay cash dividends
                                                    is subject to regulatory and other restrictions
                                                    described herein.

Liquidation Preference  . . . . . . . . . . . . .   The liquidation preference for each Series A Preferred
                                                    Share is $25.00, plus an amount equal to the accrued 
                                                    and unpaid dividends for the most recent quarter, 
                                                    if any, thereon for the then-current dividend period 
                                                    to the date fixed for liquidation.  See "Description of 
                                                    Series A Preferred Shares -- Rights Upon Liquidation."

Redemption  . . . . . . . . . . . . . . . . . . .   The Bank may not redeem the Series A Preferred Shares
                                                    before [______], 2002.  After such date, the Series A
                                                    Preferred Shares may be redeemed for cash at the option
                                                    of the Bank, in whole or in part, at any time and from
                                                    time to time, at the redemption price of $25.00 per
                                                    share, plus the accrued and unpaid dividends for the 
                                                    most recent quarter thereon, to the date fixed for 
                                                    redemption, if any, thereon.  Redemption of the Series A 
                                                    Preferred Shares will be subject to compliance with applicable
                                                    regulatory and other restrictions.  See "Description of
                                                    Series A Preferred Shares -- Redemption."

Voting Rights . . . . . . . . . . . . . . . . . .   Holders of Series A Preferred Shares will not have any
                                                    voting rights, except as expressly provided herein.  On
                                                    any matter on which holders of the Series A Preferred
                                                    Shares may vote, each Series A Preferred Share will be
                                                    entitled to one vote.  See "Description of Series A
                                                    Preferred Shares -- Voting Rights."







                                     OC-12
   122




Use of Proceeds. . . . . . . The Series A Preferred Shares will only be issued  
                             in connection with an exchange for the Preferred   
                             Capital Shares.  The proceeds from the sale of the 
                             Preferred Capital Shares were used by D&N Capital  
                             Corporation to purchase a portfolio of mortgage    
                             assets and to pay expenses associated with the     
                             formation and offering of the Preferred Capital    
                             Shares.  The conversion of Preferred Capital Shares
                             into Class A Preferred Shares will produce no      
                             proceeds to the Bank.  See "Use of Proceeds."      

Absence of a                 There is currently no public market for the Series 
Public Market. . . . . . . . A Preferred Shares as such shares have not been    
                             issued and such shares will not be listed on any   
                             securities exchange or for quotation through the   
                             Nasdaq System.                                     

                                  RISK FACTORS

              See "Risk Factors and Other Considerations" for a
         discussion of the risk factors and other considerations
         relating to the Bank and the Series A Preferred Shares.




                                    OC-13
   123

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

              The selected consolidated financial and other data of
         the Bank herein as of and for the years ended December 31,
         1996, 1995, 1994, 1993 and 1992 have been derived from the
         Consolidated Financial Statements of D&N Financial Corporation.





                                             At or
                                          For the Three                                   At or
                                          Months Ended                                 For the Year
                                           March 31,                                   December 31,          
                                          -------------   --------------------------------------------------------------------------
                                               1997            1996          1995           1994          1993             1992
                                               ----            ----          ----           ----          ----             ----
                                                                                  (Dollars in thousands)
                                                                                                    
                                                                                                      
  Total assets                             $ 1,528,466     $ 1,472,988    $ 1,228,495    $ 1,128,730  $ 1,080,324      $ 1,252,955
  Net loans receivable                       1,081,837       1,055,876        952,359        821,875      646,709          726,501
  Nonperforming assets                           5,714           8,091          9,701         24,520       43,593           56,056
  Mortgage-backed securities                   273,460         251,256        127,709        151,293      171,983          241,040
  Excess of cost over net assets of                                                                   
    association acquired                             0          --             --                384          845(1)        36,380
  Mortgage servicing rights                      1,404           1,443          1,113            968        9,870           29,198
  Deposits                                   1,007,508         964,133        922,932        817,674      844,012          916,644
  Borrowings                                   417,485         404,037        216,295        226,956      101,648          174,232
  Stockholder's Equity                          83,291          80,014         71,108         57,545       55,971          101,698
  Tangible stockholder's equity                 82,299          79,003         69,985         57,484       56,133           67,232
  Number of offices                                 48              48             46             41           38               40
                                                                                                      
                                                                                                      
SELECTED RATIOS:                                                                                      
                                                                                                      
  Return on average assets                        0.89%           0.69%         0.90%          0.33%          (5.50)%        0.28%
  Net interest margin                             3.13            3.26           3.04           2.31           1.95           2.28
  General and administrative expenses                                                                 
    to average assets                                             2.31           2.42           2.45           2.42           1.83
  Nonperforming assets to total assets            0.37            0.55           0.79           2.17           4.04           4.47
  Allowance for loan losses to                                                                        
    nonperforming loans                         244.81          166.77         122.21          46.38          38.21          34.79
  Allowance for loan losses to total loans        1.01            1.03           1.05           1.01           1.76           2.10
  Net loan charge-offs to average loans           0.13            0.01           0.07           0.43           0.59           0.42
  Tangible capital ratio                          5.15            5.11           5.41           5.05           4.89           4.32
  Core capital ratio                              5.15            5.11           5.41           5.09           4.97           5.32
  Tier 1 risk-based capital ratio                 8.69            8.72           9.20           8.92           8.95           9.34
  Risk-based capital ratio                        9.85            9.94          10.45          10.08          10.21          10.57

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

(1) Includes cumulative effect of change in accounting for
    goodwill of ($34,754,000).


                                     OC-14
   124


                                               For the Three                            For the
                                               Months Ended                            Year Ended
                                                 March 31,                            December 31,
                                               ------------  --------------------------------------------------------------
                                                   1997         1996        1995        1994         1993           1992         
                                               ------------  ---------    ---------    --------    --------       ---------
                                                                               (In thousands)
                                                                                                
FOR THE YEAR:                                                             
INTEREST INCOME                                                           
  Loans                                          $ 21,937     $ 86,151     $ 72,550   $ 58,274     $ 58,906       $  72,729
  Mortgage-backed securities                        4,436       10,930       10,577      7,875       12,935          31,878
  Investments and deposits                          1,962        7,228        7,638      5,462        8,233          12,921
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL INTEREST INCOME                         28,335      104,309       90,765     71,611       80,074         117,528
INTEREST EXPENSE                                                          
  Deposits                                         11,288       43,859       38,639     29,806       33,815          46,607
  Securities sold under agreement to repurchase       759        2,193        1,450        808            1             159
  FHLB advances and other borrowed money            5,030       15,558       13,445      7,446        9,757          21,997
  Interest rate instruments                            --           --        2,521      9,812       15,309          18,876
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL INTEREST EXPENSE                        17,077       61,610       56,055     47,872       58,882          87,639
                                                ---------    ---------    ---------   --------     --------       ---------
     NET INTEREST INCOME                           11,258       42,699       34,710     23,739       21,192          29,889
Provision for loan losses                             300        1,100        2,400        100           --             117
                                                ---------    ---------    ---------   --------     --------       ---------
     NET INTEREST INCOME AFTER PROVISION                                  
     FOR LOAN LOSS                                 10,958       41,599       32,310     23,639       21,192          29,772
NONINTEREST INCOME                                                        
  Loan servicing and administrative fees, net         521        1,914        1,882      2,228      (13,964)          3,431
  Deposit related                                     921        3,621        3,147      3,098        3,002           3,356
  Gain on loans held for sale                          26        1,031          882        227          777             (44)
  Other                                               135          470          222      1,173          672             765
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL OPERATING NONINTEREST INCOME             1,603        7,036        6,133      6,726       (9,513)          7,508
  Gain (loss) on investment securities available                          
     for sale                                          --          188         (120)      (221)         470             962
  Gain on sale of loans and mortgage-backed                               
     securities available for sale                      5           --          899        843      (12,968)            333
  Gain on sale of loan servicing rights                --           --           --        140          475           4,594
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL NONINTEREST INCOME                       1,608        7,224        6,912      7,488      (21,536)         13,397
NONINTEREST EXPENSE                                                       
  Compensation and benefits                         4,064       16,868       15,723     14,572       13,344          12,564
  Occupancy                                           780        2,834        2,273      1,987        2,044           2,137
  Other expense                                     2,495       11,429       10,481      9,902       14,171          11,581
                                                ---------    ---------    ---------   --------     --------       ---------
GENERAL AND ADMINISTRATIVE EXPENSE                  7,339       31,131       28,477     26,461       29,559          26,282
  Other real estate owned, net                        (22)          71         (999)    (2,136)       2,340           2,919
  Amortization of intangibles                          --           --          370        448          767           1,933
  FDIC insurance                                      176        7,894        2,431      2,639        2,275           2,207
                                                ---------    ---------    ---------   --------     --------       ---------
     TOTAL NONINTEREST EXPENSE                      7,493       39,096       30,279     27,412       34,941          33,341
                                                ---------    ---------    ---------   --------     --------       ---------
     INCOME BEFORE INCOME TAX EXPENSE               5,073        9,727        8,943      3,715      (35,285)          9,828
Federal income tax expense (credit)                 1,781          349       (1,675)       150       (3,738)          4,254
                                                ---------    ---------    ---------   --------     --------       ---------
     INCOME BEFORE EXTRAORDINARY ITEMS              3,292        9,378       10,618      3,565      (31,547)          5,574
Extraordinary items and accounting changes,                                                     
        net of taxes                                   --           --           --         --      (35,575)         (1,572)
                                                ---------    ---------    ---------   --------     --------       ---------
     NET INCOME                                 $   3,292    $   9,378    $  10,618   $  3,565     $(67,122)      $   4,002
                                                =========    =========    =========   ========     ========       =========








                                    OC-15
   125


                     RISK FACTORS AND OTHER CONSIDERATIONS

        An investment in the Series A Preferred Shares involves a high degree
of risk.  Investors should carefully consider the following risk factors and
other considerations relating to the Bank and the Series A Preferred Shares.

BANK PREFERRED SHARES WILL NOT BE LISTED ON THE NASDAQ SYSTEM

        Although the Preferred Capital Shares will be listed on the Nasdaq
System, the Bank does not intend to apply for listing of the Series A Preferred
Shares, for which the Preferred Capital Shares will be exchanged automatically
on a one-for-one basis upon the occurrence of an Exchange Event as defined
hereafter under "Exchange", on any national securities exchange or for
quotation of the Series A Preferred Shares through the Nasdaq System. 
Consequently, there can be no assurance as to the liquidity of the trading
markets for the Series A Preferred Shares, if issued, or that an active public
market for the Series A Preferred Shares would develop or be maintained.

DIVIDEND AND OTHER REGULATORY RESTRICTIONS ON OPERATIONS OF THE BANK

        Federal regulatory authorities have the right to examine the Bank and
its activities.  Under certain circumstances, including any determination that
the Bank's activities constitute an unsafe and unsound banking practice, such
regulatory authorities will have the authority to restrict the ability of the
Bank to transfer assets, to make distributions to its stockholders (including
dividends to the holders of Series A Preferred Shares, as described below), or
to redeem shares of preferred stock. Furthermore, in the event the Bank is
placed into conservatorship or receivership, the Bank would be unable to pay
dividends on the Series A Preferred Shares.  In addition, in the event of a
liquidation of the Bank, the claims of the Bank's depositors and of its
secured, senior, general and subordinated creditors would be entitled to a
priority of payment over the dividend and other claims of holders of equity
interests such as the Series A Preferred Shares issued pursuant to the
Automatic Exchange.

        Payment of dividends on the Series A Preferred Shares could also be
subject to regulatory limitations if the Bank became "undercapitalized" for
purposes of the OTS prompt corrective action regulations, which is currently
defined as having a total risk-based capital ratio of less than 8.0%, a Tier 1
risk-based capital ratio of less than 4.0% and a core capital (or leverage)
ratio of less than 4.0%.  At December 31, 1996, the Bank was in compliance with
all of its regulatory capital requirements.  As of that date, the Bank's total
risk-based capital ratio was 9.94%, its Tier 1 risk-based capital ratio was
8.72% and its core capital (or leverage) ratio was 5.11%.  Such ratios,
adjusted to give effect to the sale of Preferred Capital Shares in the
Offering, would be 13.10%, 11.89% and 6.84%, respectively.


        Under OTS regulations, the ability of thrift institutions such as the
Bank to make "capital distributions" (defined to include payment of dividends,
stock repurchases, cash-out mergers and other distributions charged against the
capital accounts of an institution) varies depending primarily on the
institution's earnings and regulatory capital levels.  The OTS retains general


                                    OC-16
   126



discretion to prohibit any otherwise permitted capital  distribution on general
safety and soundness grounds and must be given 30 days advance notice of all
capital distributions.  Dividends on the Series A Preferred Shares in excess of
the Bank's net income would be treated as "capital distributions" by the OTS,
in which case the Bank's payment of such dividends would be subject to
restrictions under the OTS capital distribution regulations.  Under these
regulations, institutions are divided into tiers.  Tier 1 institutions are
those in compliance with their "fully phased-in" capital requirements and which
have not been notified by the OTS that they are "in need of more than normal
supervision."  Tier 1 institutions may make capital distributions without
regulatory approval of up to the greater of (i) 100% of net income for the
calendar year to date, plus up to one-half of the institution's surplus capital
(i.e., the excess of capital over the fully phased-in requirement) at the
beginning of the calendar year in which the distribution is made or (ii) 75% of
net income for the most recent four quarters.  Tier 1 institutions that make
capital distributions under the foregoing rules must continue to meet the
applicable capital requirements on a pro forma basis after giving effect to
such distributions. Tier 1 institutions may seek OTS approval to pay dividends
beyond these amounts.

        The category of Tier 2 institutions, which are defined as institutions
that are in compliance with their current, but not their "fully phased-in"
capital requirements, is no longer relevant because all deductions from capital
requirements have been fully phased-in as of July 1, 1996.

        Tier 3 institutions have capital levels below their current required
minimum levels and may not make any capital distributions without the prior
written approval of the OTS.

        As of December 31, 1996, the Bank had sufficient levels of capital to
be a Tier 1 institution.  However, the OTS retains discretion under its capital
distribution regulations to treat an institution that it believes is in need of
more than normal supervision (after written notice) as a Tier 3 institution. 
Moreover, deteriorating collateral values or general economic conditions could
result in recognition of losses on D&N's loan and REO portfolios and a
consequent reduction in capital.

DIVIDENDS NOT CUMULATIVE

        Dividends on the Series A Preferred Shares are not cumulative. 
Consequently, if the Board of Directors does not declare a dividend on the
Series A Preferred Shares for any quarterly period, the holders of the Series A
Preferred Shares would not be entitled to recover such dividend whether or not
funds are or subsequently become available. The Board of Directors may
determine, in its business judgment, that it would be in the best interests of
the Bank to pay less than the full amount of the stated dividends on the Series
A Preferred Shares or no dividends for any quarter notwithstanding that funds
are available.  Factors that would be   considered by the Board of Directors in
making this determination are the Bank's financial condition and capital needs,
the impact of legislation and regulations as then in effect or as may be
proposed, economic conditions, and such other factors as the Board may deem
relevant.

        The Series A Preferred Shares will be issued upon an exchange of the
Preferred Capital Shares.  Each Preferred Capital Share will be exchanged
automatically for one Series A Preferred


                                    OC-17

   127
Share if the appropriate regulatory agency directs in writing an exchange of    
the Preferred Capital Shares for Series A Preferred Shares because (i) the Bank
becomes "undercapitalized" under prompt corrective action regulations
established pursuant to FDICIA, (ii) the Bank is placed into conservatorship or
receivership or (iii) the appropriate regulatory agency, in its sole
discretion, anticipates the Bank's becoming "undercapitalized" in the near
term.  The OTS' prompt corrective action regulations prohibit "capital
distributions" (including dividends) unless an institution is at least
"adequately capitalized."  Thus, at the time of the exchange, by regulation,
the Bank may not be permitted to pay dividends on the Series A Preferred
Shares.  In addition, the Bank's ability to pay dividends on the Series A
Preferred Shares even if the Bank were "adequately capitalized" following the
exchange would be subject to various restrictions under OTS regulations.

INTEREST RATE RISK

        Many of the Bank's mortgage loans bear interest at adjustable rates. 
If there is a decline in interest rates (as measured by the indices upon which
the interest rates of the mortgage loans are based), then the Bank will
experience a decrease in income available to be distributed to its
stockholders.  In such an interest rate environment, the Bank may experience an
increase in prepayments on its residential mortgage loans and may find it more
difficult to originate additional mortgage loans bearing rates sufficient to
support payment of the dividends on the Series A Preferred Shares.  In
addition, certain residential mortgage loan products which the Bank holds could
allow borrowers in such an interest rate environment to convert an adjustable
rate mortgage to a fixed rate mortgage, thus "locking in" a low fixed interest
rate.  Because the rate at which dividends are required to be paid on the
Series A Preferred Shares is fixed, there can be no assurance that an interest
rate environment in which there is a significant decline in interest rates
would not adversely affect the Bank's ability to pay dividends on the Series A
Preferred Shares.

RISKS ASSOCIATED WITH MORTGAGE LOANS GENERALLY

        An investment in the Series A Preferred Shares may be affected by,
among other things, a decline in real estate values. In the event the mortgage
assets held by the Bank become nonperforming, the Bank may not have sufficient
income or capital to pay dividends on the Series A Preferred Shares.  Factors
that could affect the value of the mortgage assets held by the Bank include the
following:

        Geographic Concentration.  Certain geographic regions of the United
States may from time to time experience natural disasters or weaker regional
economic conditions and housing markets, and, consequently, may  experience
higher rates of loss and delinquency on mortgage loans generally. Any
concentration of the mortgage loans in such a region may present risks in
addition to those present with respect to mortgage loans generally. 
Substantially all of the residential properties underlying the Bank's
residential mortgage loans are located in Michigan.  All of the commercial
properties underlying its commercial mortgage loans are located in Michigan. 
These mortgage loans may be subject to a greater risk of default than other
comparable mortgage loans in the event of adverse economic, political or
business developments or natural hazards that may affect this region and the
ability of property owners in this region to make payments of principal



                                    OC-18
   128
and interest on the underlying mortgages.  In the event of any such natural
disaster, the Bank's ability to pay dividends on the Series A Preferred Shares
could be adversely affected.

     Special Risks Relating to Commercial loans.  The Bank's portfolio of
mortgage assets contains commercial mortgage loans. Commercial mortgage loans
have certain distinct risk characteristics.  Commercial mortgage loans generally
lack standardized terms, which may complicate their structure. Commercial real
estate properties themselves tend to be unique and are more difficult to value
than residential real estate properties.  Commercial mortgage loans also tend to
have shorter maturities than residential mortgage loans and may not be fully
amortizing, meaning that they may have a significant principal balance or
"balloon" payment due on maturity.  In addition, commercial real estate
properties, particularly industrial and warehouse properties, are generally
subject to relatively greater environmental risks than non-commercial properties
and to the corresponding burdens and costs of compliance with environmental laws
and regulations.  See "--Environmental Considerations."  Also, there may be
costs and delays involved in enforcing rights of a property owner against
tenants in default under the terms of leases with respect to commercial
properties.  For example, tenants may seek the protection of the bankruptcy
laws, which could result in termination of lease contracts.

REAL ESTATE MARKET CONDITIONS

     The results of the Bank's operations will be affected by various factors,
many of which are beyond the control of the Bank, such as: (i) local and other
economic conditions affecting real estate value, (ii) the ability of tenants to
make lease payments, (iii) the ability of a property to attract and retain
tenants, which may in turn be affected by local conditions such as an oversupply
of space or a reduction in demand for rental space in the area, the
attractiveness of properties to tenants, competition from other available space,
the ability of the owner to pay leasing commissions, provide adequate
maintenance and insurance, pay tenant improvement costs and make other tenant
concessions, (iv) interest rate levels and the availability of credit to
refinance such loans at or prior to maturity and (v) increased operating costs,
including energy costs, real estate taxes and costs of compliance with
environmental controls and regulations. The results of the Bank's operations
depend on, among other things, the level of interest income generated by the
Bank's mortgage assets, the market value of such mortgage assets and the supply
of and demand for such mortgage assets. Further, no assurance can be given that
the values of the properties securing the mortgage loans have remained or will
remain at the levels existing on the dates of origination of such mortgage
loans.

LEGAL CONSIDERATIONS

     Applicable state laws may regulate interest rates and other charges and
require certain disclosures to borrowers. In addition, most states have other
laws, public policy and general principles of equity relating to the protection
of consumers, unfair and deceptive practices and practices which may apply to
the servicing and collection of the mortgage loans. Depending on the provisions
of the applicable law and the specific facts and circumstances involved,
violations of these laws, policies and principles may limit the ability of the
Bank to collect all or part of the



                                     OC-19
   129

principal of or interest on the mortgage loans, may entitle the borrower to a
refund of amounts previously paid and, in addition, could subject the Bank to
damages and administrative sanctions.

ENVIRONMENTAL CONSIDERATIONS

     In the event that the Bank is forced to foreclose on a defaulted mortgage
loan to recover its investment in such mortgage loan, the Bank may be subject to
environmental liabilities in connection with the underlying real property which
could exceed the value of the real property. Although the Bank intends to
exercise due diligence to discover potential environmental liabilities prior to
the acquisition of any property through foreclosure, hazardous substances or
wastes, contaminants, pollutants or sources thereof (as defined by state and
federal laws and regulations) may be discovered on properties during the Bank's
ownership or after a sale thereof to a third party. If such hazardous substances
are discovered on a property which the Bank has acquired in foreclosure or
otherwise, the Bank may be required to remove those substances and clean up the
property. There can be no assurances that in such a case the Bank would not
incur full recourse liability for the entire costs of any removal and clean-up,
that the cost of such removal and clean-up would not exceed the value of the
property or that the Bank could recoup any of such costs from any third party.
The Bank may also be liable to tenants and other users of neighboring
properties. In addition, the Bank may find it difficult or impossible to sell
the property prior to or following any such clean-up.

RISK OF FUTURE REVISIONS IN POLICIES AND STRATEGIES BY BOARD OF DIRECTORS

     The Board of Directors has established the investment policies and
operating policies and strategies of the Bank, certain of which are described in
the Offering Circular. These policies may be amended or revised from time to
time at the discretion of the Board of Directors (in certain circumstances
subject to the approval of a majority of the Independent Directors) without a
vote of the Bank's stockholders, including holders of the Series A Preferred
Shares. The ultimate effect of any change in the policies and strategies set
forth in the Offering Circular on a holder of Series A Preferred Shares may be
positive or negative.

NO MARKET FOR SERIES A PREFERRED SHARES

     Prior to the Exchange Event, there has been no market for the Series A
Preferred Shares as no such shares will have been issued, and there can be no
assurance that an active trading market will develop or be sustained or at what
price the Series A Preferred Shares may be resold.

RISK RELATING TO ELIMINATION OF THRIFT CHARTER

     Congress has considered legislation in various forms that would require
federal thrifts, like the Bank, to convert their charters to national or state
bank charters.  Recent legislation requires the merger of the Bank Insurance
Fund ("BIF") and the SAIF into a single Deposit Insurance Fund on January 1,
1999 but only if the thrift charter is eliminated by that date.  The Treasury
Department was required to submit a comprehensive study on thrift charter issues
by March 31, 1997.  In the absence of appropriate "grandfather" provisions, such
legislation could have a



                                     OC-20
   130
material adverse effect on the Bank because, among other things, the regulatory
capital and accounting treatment for banks and thrifts differs in certain
respects.  The Bank cannot determine whether, or in what form, such legislation
will eventually be enacted and there can be no assurances that any such
legislation that is enacted will contain adequate grandfather rights for the
Bank.  See "Recent Developments--Legislative Action."

                              RECENT DEVELOPMENTS

LEGISLATIVE ACTION

     On September 30, 1996, President Clinton signed into law the Economic
Development and Regulatory Paperwork Reduction Act of 1996 (the "Act").  The
Act's principal provisions relate to recapitalization of SAIF, but it also
contains numerous regulatory relief measures, some of which are directly
applicable to the Bank.

     Pursuant to the Act, as of January 1, 1997, commercial banks will be
required to share in the payment of interest due on Financial Corporation
("FICO") bonds used to rescue the savings and loan industry in the 1980's.
Annual FICO assessments to be added to deposit insurance premiums are expected
to equal approximately 6.4 basis points for SAIF members and 1.3 basis points
for BIF members from January 1, 1997 through December 31, 1999, and
approximately 2.4 basis points for both BIF and SAIF members thereafter.

     Although this provision of the Act establishes a time frame for the
eventual elimination of the thrift charter, it contains no provisions concerning
the form the current thrift charter may be required to take.  The Bank cannot
determine at this time what effect this provision will have on its financial
position or operations.  See "Risk Factors--Risks Relating to Elimination of
Thrift Charter."

     The Act also increases the Bank's commercial lending authority from 10% to
20% of assets, provided that the additional 10% consists of small business
loans.

     Finally, the Act contains several other provisions designed to reduce
regulatory burdens associated with compliance with various consumer and other
laws applicable to the Bank, including for example, provisions designed to
coordinate the disclosure and other requirements under the Truth-in-Lending and
Real Estate Settlement Procedures Act, modify certain insider lending
restrictions, permit OTS to allow exemptions to anti-tying prohibitions an
exempt certain transactions and simplify certain disclosures under the
Truth-in-Lending Act.

                                USE OF PROCEEDS

     The Series A Preferred Shares are to be issued, if ever, in connection with
an exchange of the Preferred Capital Shares, which shares were sold pursuant to
an effective registration statement filed with the SEC.  The proceeds from the
sale of the Preferred Capital Shares were used by D&N Capital Corporation to
purchase a portfolio of mortgage assets.  The exchange of Preferred Capital
Shares into Series A Preferred Shares will produce no proceeds to the Bank.


                                     OC-21
   131

                                 CAPITALIZATION

     The following table sets forth the actual capital of the Bank at December
31, 1996 and as adjusted as of such date to give effect to (i) the issuance of
the Preferred Capital Shares by D&N Capital Corporation and (ii) an exchange of
the Preferred Capital Shares into Series A Preferred Shares of the Bank.  This
table should be read in conjunction with the Consolidated Financial Statements
of the Bank and the notes thereto included elsewhere in this Offering Circular.





                                                                          DECEMBER 31, 1996,
                                                                   ---------------------------
                                                                        ACTUAL  AS ADJUSTED(1)
                                                                   -----------  --------------
                                                                          
                                                                     (DOLLARS IN THOUSANDS)
LIABILITIES:
  Deposits                                                           $  964,133      $  964,133
  Borrowings                                                            404,037         404,307
  Other                                                                  24,804          24,804 
                                                                     ----------      ----------
    Total liabilities                                                 1,392,974       1,392,974

STOCKHOLDER'S EQUITY:
  [   ]% Noncumulative Preferred Stock, Series A, $25.00 par
    value, 2,500,000 shares authorized; issued and outstanding,
    as adjusted                                                             ---          27,500
  Common stock, $.01 par value, 10,000,000 shares authorized,
    3,650,636 shares, issued and outstanding                                 37              37
  Capital contributed in excess of par                                   48,590          48,590
  Retained earnings                                                      30,144          30,144
  Net unrealized holding gains                                            1,243           1,243
                                                                     ----------      ----------
    Total stockholder's equity                                           80,014         107,514
                                                                     ----------      ----------
      Total liabilities and stockholder's equity                     $1,472,988      $1,500,488
                                                                     ==========      ==========
REGULATORY CAPITAL RATIO
  Tangible                                                                 5.11%           6.84%
  Core (or leverage)                                                       5.11%           6.84%
  Total risk-based                                                         9.94%          13.10%
  Tier 1 risk based capital                                                8.72%          11.87%


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

(1)  Adjusted to give effect to the issuance of the Preferred Capital Shares by
     D&N Capital Corporation and an exchange of the Preferred Capital Shares
     into Series A Preferred Shares of the Bank.


                                     OC-22
   132


                  DESCRIPTION OF THE SERIES A PREFERRED SHARES

     The following summary sets forth the material terms and provisions of the
Series A Preferred Shares, and is qualified in its entirety by reference to the
terms and provisions of the Certificate of Designation establishing the Series A
Preferred Shares and the Bank's charter, as amended, the forms of which have
been filed with the OTS as exhibits to the registration statement of which this
Offering Circular forms a part.

GENERAL

     The Series A Preferred Shares form an initial series of preferred stock of
the Bank, which preferred stock may be issued from time to time in one or more
series with such rights, preferences and limitations as are determined by the
Bank's Board of Directors or, if then constituted, a duly authorized committee
thereof.  The Board of Directors has authorized the Bank to issue the Series A
Preferred Shares.

     When issued, the Series A Preferred Shares will be validly issued, fully
paid and nonassessable.  The holders of the Series A Preferred Shares will have
no preemptive rights with respect to any shares of the capital stock of the Bank
or any other securities of the Bank convertible into or carrying rights or
options to purchase any such shares.  The Series A Preferred Shares will not be
convertible into shares of Common Stock or any other class or series of capital
stock of the Bank and will not be subject to any sinking fund or other
obligation of the Bank for their repurchase or retirement.

     The transfer agent, registrar and dividend disbursement agent for the
Series A Preferred Shares will be Illinois Stock Transfer Company.  The
registrar for the Series A Preferred Shares will send notices to shareholders of
any meetings at which holders of such shares have the right to elect directors
of the Bank or to vote on any other matter.

DIVIDENDS

     Holders of Series A Preferred Shares shall be entitled to receive, if,
when, and, as declared by the Board of Directors of the Bank out of assets of
the Bank legally available therefor, cash dividends at the rate of [__]% per
annum of the initial liquidation preference (equivalent to $[______] per share
per annum).  If declared, dividends on the Series A Preferred Shares shall be
payable quarterly in arrears on the last day of March, June, September, and
December of each year, or, if such day is not a business day, on the next
business day, at such annual rate. Dividends in each quarterly period will
accrue from the first day of such period.  Each declared dividend shall be
payable to holders of record as they appear at the close of business on the
stock register of the Bank on such record dates, not exceeding 45 days preceding
the payment dates thereof, as shall be fixed by the Board of Directors of the
Bank or a duly authorized committee thereof.  Upon the exchange of Preferred
Capital Shares for Series A Preferred Shares, any accrued and unpaid dividends 
for the most recent quarter of the Preferred Capital Shares at the time of the 
conversion will be deemed to be accrued and unpaid dividends for the most
recent quarter on the Series A Preferred Shares.

                                     OC-23
   133



     The right of holders of Series A Preferred Shares to receive dividends is
noncumulative.  Accordingly, if the Board of Directors fails to declare a
dividend on the Series A Preferred Shares for a quarterly dividend period, then
holders of the Series A Preferred Shares will have no right to receive a
dividend for that period, and the Bank will have no obligation to pay a dividend
for that period, whether or not dividends are declared and paid for any future
period with respect to either the preferred stock or the Common Stock.  If the
Bank fails to declare and pay or declare and set aside for payment a quarterly
dividend on the Series A Preferred Shares, holders of the preferred stock of the
Bank, including the Series A Preferred Shares, will be entitled to elect two
directors.  See " --Voting Rights."

     If full dividends on the Series A Preferred Shares for any dividend period
shall not have been declared and paid, or declared and a sum sufficient for the
payment thereof shall not have been set apart for such payments, no dividends
shall be declared and paid or set aside for payment and no other distribution
shall be declared or made or set aside for payment upon the Common Stock or any
other capital stock of the Bank ranking junior to or on a parity with the Series
A Preferred Shares as to dividends or amounts upon liquidation, nor shall any
Common Stock or any other capital stock of the Bank ranking junior to or on a
parity with the Series A Preferred Shares as to dividends or amounts upon
liquidation be redeemed, purchased or otherwise acquired for any consideration
(or any monies to be paid to or made available for a sinking fund for the
redemption of any such stock) by the Bank, except by conversion into, or
exchange for, other capital stock of the Bank ranking junior to the Series A
Preferred Shares as to dividends and amounts upon liquidation), until such time
as dividends on all outstanding Series A Preferred Shares have been (i) declared
and paid or declared and a sum sufficient for the payment thereof has been set
apart for payment for three consecutive dividend periods and (ii) declared and
paid or declared and a sum sufficient for the payment thereof has been set apart
for payment for the fourth consecutive dividend period.

     If any Series A Preferred Shares are outstanding, no full dividends shall
be declared and paid or set apart for payment and no other distribution shall be
declared and made or set aside for payment on any series of capital stock of the
Bank ranking, as to dividends, on a parity with or junior to the Series A
Preferred Shares for any dividend period unless full dividends have been or
contemporaneously are declared and paid, or declared and a sum sufficient for
the payment thereof is set apart for such payments on the Series A Preferred
Shares, for the then-current dividend period.  When dividends are not paid in
full (or a sum sufficient for such full payment is not set apart) upon the
Series A Preferred Shares and the shares of any other series of capital stock
ranking on a parity as to dividends with the Series A Preferred Shares, all
dividends declared upon Series A Preferred Shares and any other series of
capital stock ranking on a parity as to dividends with the Series A Preferred
Shares shall be declared pro rata so that the amount of dividends declared per
share on the Series A Preferred Shares and such other series of capital stock
shall in all cases bear to each other the same ratio that full dividends, for
the then-current dividend period, per share on the Series A Preferred Shares,
which shall not include any accumulation in respect of unpaid dividends for
prior dividend periods, and full dividends, including required or permitted
accumulations, if any, on such other series of capital stock bear to each other.

                                     OC-24
   134



REDEMPTION

     The Series A Preferred Shares will not be redeemable prior to [_______],
2002.  On or after such date, the Series A Preferred Shares will be redeemable
at the option of the Bank, in whole or in part, at any time or from time to
time on not less than 30 nor more than 60 days' notice by mail, at a redemption
price of $25.00 per share, plus the accrued and unpaid dividends for the most
recent quarter to the date of redemption, if any, thereon.

     Any such redemption must comply with the prompt corrective action and      
capital distribution regulations of the OTS, which may prohibit a redemption or
require the OTS' prior approval of a redemption. Unless full dividends on the
Series A Preferred Shares have been, or contemporaneously are, declared and
paid or declared and a sum sufficient for the payment thereof has been set
apart for payment for the then current dividend period, no Series A Preferred
Shares shall be redeemed unless all outstanding Series A Preferred Shares are
redeemed and the Bank shall not purchase or otherwise acquire any Series A
Preferred Shares; provided, however, that the Bank may purchase or acquire
Series A Preferred Shares pursuant to a purchase or exchange offer made on the
same terms to holders of all outstanding Series A Preferred Shares.

VOTING RIGHTS

     Except as expressly required by applicable law, or except as indicated
below, the holders of the Series A Preferred Shares will not be entitled to
vote.  In the event the holders of Series A Preferred Shares are entitled to
vote as indicated below, each Series A Preferred Share will be entitled to one
vote on matters on which holders of the Series A Preferred Shares are entitled
to vote.

     If at the time of any annual meeting of the Bank's stockholders, the Bank
has declared and failed to pay or declared and failed to set aside for payment
a quarterly dividend during any of the four preceding quarterly dividend
periods on any series of preferred stock of the Bank, including the Series A
Preferred Shares, the number of directors then constituting the Board of
Directors of the Bank will be increased by two (if not already increased by two
due to a default in preference dividends), and the holders of the Series A
Preferred Shares, voting together as a single class with the holders of all
other series of preferred stock as a single class will be entitled to elect
such two additional directors to serve on the Bank's Board of Directors at each
such annual meeting.  Each director elected by the holders of shares of the
preferred stock shall continue to serve as such director until the later of (i)
the expiration of the term of such director or (ii) the payment of four
consecutive quarterly dividends on the Series A Preferred Shares.

     The affirmative vote or consent of the holders of at least 66-2/3% of the
outstanding shares of each series of preferred stock of the Bank, including the
Series A Preferred Shares, voting as a single class without regard to series, 
will be required (a) to create any class or series of stock which shall have
preference as to dividends or distribution of assets over any outstanding
series of preferred stock of the Bank other than a series which shall not have
any right to object to such creation or (b) to alter or change the provisions
of the Bank's Charter (including the Certificate of Designation establishing
the Series A Preferred Shares) so as to adversely affect the voting


                                    OC-25
   135
powers, preferences or special rights of the holders of a series of preferred
stock of the Bank; provided that if such amendment shall not adversely affect
all series of preferred stock of the Bank, such amendment need only be approved
by at least 66-2/3% of the holders of shares of all series of preferred stock
adversely affected thereby.

RIGHTS UPON LIQUIDATION

     In the event of any voluntary or involuntary liquidation, dissolution or
winding up of the Bank, the holders of the Series A Preferred Shares at the time
outstanding will be entitled to receive or have funds set aside for such
payments out of assets of the Bank available for distribution to stockholders,
before any payment or distribution of assets is made to holders of Common Stock
or any other class of stock ranking junior to the Series A Preferred Shares upon
liquidation, liquidating distributions in the amount of $25.00 per share, plus
the accrued and unpaid dividends for the most recent quarter thereon, if any, 
to the date of liquidation.

     After receipt of payment of the full amount of the liquidating
distributions to which they are entitled, the holders of Series A Preferred
Shares will have no right or claim to any of the remaining assets of the Bank.
In the event that, upon any such voluntary or involuntary liquidation,
dissolution or winding up, the available assets of the Bank are insufficient to
pay the amount of the liquidation distributions on all outstanding Series A
Preferred Shares and the corresponding amounts payable on all shares of other
classes or series of capital stock of the Bank ranking on a parity with the
Series A Preferred Shares in the distribution of assets upon any liquidation,
dissolution or winding up of the affairs of the Bank, then the holders of the
Series A Preferred Shares and such other classes or series of capital stock
shall share ratably in any such distribution of assets in proportion to the full
liquidating distributions to which they would otherwise be respectively
entitled.

     For such purposes, the consolidation or merger of the Bank with or into any
other entity or the sale, lease or conveyance of all or substantially all of the
property or business of the Bank, shall not be deemed to constitute liquidation,
dissolution or winding up of the Bank.

APPROVAL OF INDEPENDENT DIRECTORS

     The Bank's Certificate of Designation establishing the Series A Preferred
Shares requires that,  so long as any Series A Preferred Shares are outstanding,
certain actions by the Bank be approved by a majority of the Independent
Directors of the Bank. At any time that there are only two Independent
Directors, any action that requires the approval of a majority of Independent
Directors must be approved by both Independent Directors. "Independent Director"
means any director of the Bank who (i) is not a current director, officer or
employee of the Bank, of D&N Capital Corporation or of D&N Financial Corporation
or of any affiliate of the Bank; and (ii) is not a person or persons that, in 
the aggregate, own more than one percent of the Common Stock of D&N Financial
Corporation. In addition, any members of the Board of Directors of the Bank 
elected by holders of preferred stock, including the Series A Preferred Shares,
will be deemed to be independent directors for purposes of approving actions 
requiring the approval of a majority of the Independent Directors. The actions 
which require the prior approval of a majority of the Independent Directors 
include: 



                                     OC-26
   136
          (i)  the issuance of a series of preferred stock on a parity with the
               Series A Preferred Shares; and

          (ii) the redemption of any shares of Common Stock.

In assessing the benefits to the Bank of any proposed action requiring their
consent, the Independent Directors shall take into account the interests of
holders of both the Common Stock and the preferred stock, including, without
limitation, the holders of the Series A Preferred Shares. In considering the
interests of the holders of the preferred stock, including without limitation
holders of the Series A Preferred Shares, the Independent Directors shall owe
the same duties which the Independent Directors owe to holders of Common Stock.

CERTAIN DEFINITIONS

     "FDIC" means the Federal Deposit Insurance Corporation or any successor
thereto.

     "FHLB" means any of the regional Federal Home Loan Banks.

     "OTS" means the Office of Thrift Supervision or any successor thereto.

     "Person" means any individual, corporation, limited liability company,
partnership, joint venture, association, joint-stock company, trust,
unincorporated organization or government or any agency or political
subdivisions thereof.

     "Regulatory Capital Requirements" means the minimum amount of capital
required to meet each of the industry-wide regulatory capital requirements
applicable to the Bank pursuant to 12 U.S.C. Section 1464(t) and 12 C.F.R.
Section 567 (and any amendment to either thereof) or any successor law or
regulation, or such higher amount of capital as the Bank, individually, is
required to maintain in order to meet any individual minimum capital standard
applicable to the Bank pursuant to 12 U.S.C. Section 1464(s) and 12 C.F.R.
Section 567.3 (and any amendment to either such Section) or any successor law or
regulation.

     "Series A Preferred Shares" means the 1,100,000 shares of the [___%]
Noncumulative Series A Preferred Shares of the Bank.

                                    EXCHANGE

     The Series A Preferred Shares are to be issued, if ever, in connection with
an exchange of the Preferred Capital Shares.  The Preferred Capital Shares are
subject to an automatic exchange in whole and not in part, on a share-for-share
basis, into Series A Preferred Shares if the appropriate regulatory agency
directs in writing an exchange of the Preferred Capital Shares for Series A
Preferred Shares because (i) the Bank becomes "undercapitalized" under prompt
corrective action regulations established pursuant to FDICIA, (ii) the Bank is
placed into conservatorship or receivership or (iii) the appropriate 
regulatory agency, in its sole discretion, anticipates the Bank's becoming
"undercapitalized" in the near term (an "Exchange


                                     OC-27
   137



Event").  The Bank has registered with the OTS a total of 1,210,000
Series A Preferred Shares to cover an Exchange Event, if necessary, of the
1,100,000 Preferred Capital Shares offered by D&N Capital Corporation and the
110,000 share over-allotment option granted to the underwriters of the
Preferred Capital Shares.

                                    EXPERTS

        The Consolidated Financial Statements of D&N Bank and subsidiaries as
of December 31, 1996 and 1995, and for each of the three years in the period
ended December 31, 1996, have been audited by Coopers & Lybrand L.L.P., 
independent public accountants, as indicated in their report with respect 
thereto and are included herein in reliance upon the authority of said firm as 
experts in giving said reports.

                                 LEGAL MATTERS

        The legality of the securities offered by this Offering Circular has
been passed upon for the Bank by Silver, Freedman & Taff, L.L.P., Washington,
D.C., a partnership including professional corporations and for the
underwriters by Honigman Miller Schwartz and Cohn, Detroit, Michigan.





                                    OC-28
   138
                                                                ATTACHMENT A


                        [COOPERS & LYBRAND LETTERHEAD]


                        REPORT OF INDEPENDENT AUDITORS



To the Board of Directors and Stockholder of
D&N Bank

We have audited the Consolidated Statements of Condition of D&N Bank and
Subsidiaries as of December 31, 1996 and 1995, and the related Consolidated
Statements of Income, Stockholder's Equity and Cash Flows for each of the three
years in the period ended December 31, 1996.  These financial statements are
the responsibility of the Company'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 consolidated financial position of D&N Bank and
Subsidiaries at December 31, 1996 and 1995, and the results of their operations
and their cash flows for each of the three years in the period ended December
31, 1996, in conformity with generally accepted accounting principles.


/s/ Coopers & Lybrand L.L.P.

Detroit, Michigan
January 22, 1997
   139
                      CONSOLIDATED STATEMENTS OF CONDITION
                                    D&N BANK



                                                                                       December 31       
                                                                              ----------------------------    
                                                                                 1996              1995      
                                                                              ----------------------------    
                                                                                      (In thousands)         
                                                                                          
ASSETS                                                                        
 Cash and due from banks                                                      $       2,845     $    9,262
 Federal funds sold                                                                   8,600             --
 Interest-bearing deposits in other banks                                             1,342         13,176
     Total cash and cash equivalents                                                 12,787         22,438
 Investment securities                                                        
     (market value of $60,783,000 in 1996 and $55,368,000 in 1995)                   60,739         55,239
 Investment securities available for  sale (at market value)                         59,038         41,197
 Mortgage-backed securities                                                   
     (market value of $213,304,000 in 1996 and $73,647,000 in (1995)                214,690         72,668
 Mortgage-backed securities available for sale (at market value)                     36,566         55,041
 Loans receivable (including loans held for sale of $5,218,000 in 1996        
     and  $21,713,000 in 1995)                                                    1,066,918        962,440
     Allowance for loan losses                                                     (11,042)      ( 10,081)
                                                                              ---------------------------- 
     Net loans receivable                                                         1,055,876        952,359
 Other real estate owned, net                                                         1,470          1,319
 Federal income taxes                                                                 6,002          5,374
 Office properties and equipment, net                                                15,764         14,850
 Other assets                                                                        10,056          8,010
                                                                              ---------------------------- 
                                                                              $   1,472,988     $1,228,495
LIABILITIES                                                                   
 Checking and NOW accounts                                                    $     107,550     $   91,621
 Money market accounts                                                               89,321         86,080
 Savings deposits                                                                   149,226        149,728
 Time deposits                                                                      617,102        594,044
 Accrued interest                                                                       934          1,459
                                                                              ---------------------------- 
     Total deposits                                                                 964,133        922,932
 Securities sold under agreements to repurchase                                      58,040             --
 FHLB advances and other borrowed money                                             345,997        216,232
 Advance payments by borrowers and investors held in escrow                          11,808         11,329
 Payable to DNFC                                                                      6,105            879
 Other liabilities                                                                    6,891          6,015
                                                                              ---------------------------- 
     Total liabilities                                                            1,392,974      1,157,387
                                                                              
STOCKHOLDER'S EQUITY                                                          
 Preferred stock (1,000,000 shares authorized; none issued)                             --             --
 Common stock, $.01 par value per share (shares authorized - 10,000,000;      
     shares issued - 3,650,636 in 1996 and 1995)                                         37             37
 Additional paid-in capital                                                          48,590         48,590
                                                                              ---------------------------- 
          Total paid-in capital                                                      48,627         48,627
 Retained earnings - substantially restricted                                        30,144         20,766
 Unrealized holding gains on debt securities available for sale, net of tax           1,243          1,715
                                                                              ---------------------------- 
          Total stockholder's equity                                                 80,014         71,108 
                                                                              ---------------------------- 
                                                                              $   1,472,988     $1,228,495 
                                                                              ============================ 
  


See Notes to Consolidated Financial Statements.  

                                     A-1
   140

                       CONSOLIDATED STATEMENTS OF INCOME
                                    D&N BANK




                                                                                Year Ended December 31          
                                                                    --------------------------------------------
                                                                       1996             1995            1994   
                                                                    --------------------------------------------
                                                                                   (In thousands)
                                                                                               
INTEREST INCOME
  Loans                                                             $ 86,151         $  72,550          $ 58,274
  Mortgage-backed securities                                          10,930            10,577             7,875
  Investments and deposits                                             7,228             7,638             5,462
                                                                    --------------------------------------------
      TOTAL INTEREST INCOME                                          104,309            90,765            71,611
INTEREST EXPENSE
  Deposits                                                            43,859            38,639            29,806
  Securities sold under agreements to repurchase                       2,193             1,450               808
  FHLB advances and other borrowed money                              15,558            13,445             7,446
  Interest rate instruments                                               --             2,521             9,812
                                                                    --------------------------------------------
      TOTAL INTEREST EXPENSE                                          61,610            56,055            47,872
                                                                    --------------------------------------------
      NET INTEREST INCOME                                             42,699            34,710            23,739
  Provision for loan losses                                            1,100             2,400               100
                                                                    --------------------------------------------
      NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSS               41,599            32,310            23,639
NONINTEREST INCOME
  Loan servicing and administrative fees, net                          1,914             1,882             2,228
  Deposit related                                                      3,621             3,147             3,098
  Gain on sale of loans held for sale                                  1,031               882               227
  Other                                                                  470               222             1,173
                                                                    --------------------------------------------
      TOTAL OPERATING NONINTEREST INCOME                               7,036             6,133             6,726
  Gain (loss) on investment securities available for sale                188              (120)             (221)
  Gain on sale of loans and mortgage-backed securities
    available for sale                                                    --               899               843
  Gain on sale of loan servicing rights                                   --                --               140
                                                                    --------------------------------------------
      TOTAL NONINTEREST INCOME                                         7,224             6,912             7,488
NONINTEREST EXPENSE
  Compensation and benefits                                           16,868            15,723            14,572
  Occupancy                                                            2,834             2,273             1,987
  Other expense                                                       11,429            10,481             9,902
                                                                    --------------------------------------------
      GENERAL AND ADMINISTRATIVE EXPENSE                              31,131            28,477            26,461
  Other real estate owned, net                                            71              (999)           (2,136)
  Amortization of intangibles                                             --               370               448
  FDIC insurance                                                       7,894             2,431             2,639
                                                                    --------------------------------------------
      TOTAL NONINTEREST EXPENSE                                       39,096            30,279            27,412
                                                                    --------------------------------------------
      INCOME BEFORE INCOME TAX EXPENSE                                 9,727             8,943             3,715
  Federal income tax expense (credit)                                    349            (1,675)              150
                                                                    --------------------------------------------
      NET INCOME                                                    $  9,378         $  10,618          $  3,565
                                                                    ============================================




See Notes to Consolidated Financial Statements

                                     A-2
   141


                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
                                    D&N BANK



                                                                                         Unrealized
                                                                                          Holding
                                                                                           Gains
                                                                                          (Losses)
                                                             Additional                 on Securities       Total
                                             Common           Paid-In     Retained       Available     Stockholder's
                                              Stock           Capital     Earnings        For Sale         Equity
                                           -----------------------------------------------------------------------
                                                                     (Dollars In  thousands)
                                                                                        
BALANCE DECEMBER 31, 1993                  $     37      $   48,543    $   6,583       $    808         $   55,971
Net income                                                                 3,565                             3,565
Capital contribution                                              1                                              1
Change in value of securities
   available for sale                                                                    (1,992)            (1,992)
                                           -----------------------------------------------------------------------

BALANCE DECEMBER 31, 1994                  $     37      $   48,544    $  10,148       $ (1,184)        $   57,545
Net income                                                                10,618                            10,618
Capital contribution                                             46                                             46
Change in value of securities
   available for sale                                                                     2,899              2,899
                                           -----------------------------------------------------------------------

BALANCE DECEMBER 31, 1995                  $     37      $   48,590    $  20,766       $  1,715         $   71,108
Net income                                                                 9,378                             9,378
Change in value of securities
   available for sale                                                                      (472)              (472)
                                           -----------------------------------------------------------------------

BALANCE DECEMBER 31, 1996                  $     37      $   48,590    $  30,144       $  1,243         $   80,014
                                           =======================================================================



See Notes to Consolidated Financial Statements.


                                     A-3
   142

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    D&N BANK



                                                                                       Year Ended December 31
                                                                             1996               1995               1994  
- ------------------------------------------------------------------------------------------------------------------------  
                                                                                           (In thousands)
                                                                                                       
OPERATING ACTIVITIES
  Net income                                                                 $   9,378       $  10,618         $   3,565 
  Adjustments to reconcile net income to net cash                                                                         
  provided by operating activities:                                                                                       
     Provision for loan losses                                                   1,100           2,400               100 
     Depreciation and amortization of office properties and equipment            1,954           1,843             1,841 
     Amortization of net premiums (discounts) on purchased                                                                
       loans and securities                                                        (73)         (2,395)            1,132 
     Originations and purchases of loans held for sale                         (56,132)        (91,203)          (15,432) 
     Proceeds from sales of loans held for sale                                 73,658          75,928            48,181 
     (Gain)loss on investment securities available for sale                       (188)            120               221 
     Gain on loans and mortgage-backed securities available for sale                --            (899)             (843) 
     Gain on sale of loan servicing rights                                          --              --              (140) 
     Amortization and writedowns of mortgage servicing rights                      300             476             1,754 
     Other                                                                      (2,750)         (7,925)            2,871 
                                                                             -------------------------------------------    
                  Net cash provided (used) by operating activities              27,247         (11,037)           43,250 
                                                                                                                          
INVESTING ACTIVITIES                                                                                                      
  Proceeds from sales of investment securities available for sale                  298          10,070            20,779 
  Proceeds from maturities of investment securities                             83,970          44,025           138,879 
  Purchases of investment securities to be held to maturity                   (107,012)        (60,309)         (135,304) 
  Proceeds from sales of mortgage-backed securities available for sale              --           4,145            52,348 
  Proceeds from sales of loans                                                      --          33,535                -- 
  Principal collected on mortgage-backed securities                             54,951          22,077            38,860 
  Purchases of mortgage-backed securities                                      (58,661)             --          (66,922) 
  Loans purchased                                                             (148,405)       (103,524)         (190,333) 
  Net change in loans receivable                                               (94,006)        (43,299)          (20,931) 
  (Increase) decrease in other real estate owned                                  (151)          4,871             6,472 
  Proceeds from sales of loan servicing rights                                      --              --             7,288 
  Change in payable to Parent Company                                            5,225             102              (421) 
  Purchases of office properties and equipment                                  (2,868)         (2,333)             (785) 
                                                                             -------------------------------------------     
                  Net cash used by investing activities                       (266,659)        (90,640)         (150,070) 
                                                                                                                          
FINANCING ACTIVITIES                                                                                                      
 Net change in time deposits                                                    23,058          94,581             5,863 
 Net change in other deposits                                                   18,666          10,510           (31,070) 
 Proceeds from notes payable, securities sold under agreements                                                            
  to repurchase and other borrowed money                                       309,040         203,000           255,627 
 Payments on maturity of notes payable, securities sold under                                                             
  agreements to repurchase and other borrowed money                           (121,482)       (213,851)         (130,652) 
 Net change in advance payments by borrowers and investors held in escrow          479          (4,022)          (51,626) 
                                                                             -------------------------------------------     
                  Net cash provided by financing activities                    229,761          90,218            48,142  
                                                                             -------------------------------------------    
                  Decrease in cash and cash equivalents                         (9,651)        (11,459)          (58,678) 
 CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                 22,438          33,897            92,575 
                                                                             -------------------------------------------     
     CASH AND CASH EQUIVALENTS AT END OF YEAR                                $  12,787       $  22,438         $  33,897 
                                                                             ===========================================     
    


                                     A-4
   143



                                                                                       Year Ended December 31
                                                                             1996               1995               1994  
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Supplemental disclosures of cash flow information:
     Interest paid                                                           $   61,753      $  60,262         $   49,984 
     Income taxes paid (refunded)                                            $      299            397             (4,650) 
Noncash investing activities:                                                                                             
     Transfer of loans to other real estate owned                            $    3,373      $   1,936         $    2,861 
     Loans to facilitate sale of other real estate owned                     $       --      $      --         $      782 
Securitizations of loans into mortgage-backed securities                     $  119,717      $      --         $   15,086 
                                                                                                                          


See Notes to Consolidated Financial Statements.


                                     A-5
   144

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
D&N BANK, DECEMBER 31, 1996


NOTE A: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     D&N Bank ("the Bank" or "the Company"), a federally-chartered stock 
savings bank is a wholly-owned subsidiary of D&N Financial Corporation
("DNFC").  The Bank's primary business is the delivery of financial services to
consumers and businesses through its network of 48 community banking and
financial services offices in Michigan.

     Principles of Consolidation:  The consolidated financial statements 
include the accounts and transactions of the Bank and the Bank's wholly-owned 
subsidiaries.  Significant intercompany accounts and transactions have been 
eliminated in consolidation.

     Use of Estimates in the Preparation of Financial Statements:  The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and 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.

     Cash and Cash Equivalents:  Cash and cash equivalents represent short-term
highly liquid investments with original maturities of three months or less and
include cash, demand deposits in other banks and interest-bearing deposits in 
other banks.

     Investment Classifications: Securities are classified as either held to 
maturity (amortized cost), available for trading (fair value, with unrealized 
gains and losses reported in income), or available for sale (fair value, with 
unrealized gains and losses reported directly in equity, net of taxes).

     Investment and Mortgage-Backed Securities:  Investment and mortgage-backed
securities which the Bank has the ability and the intent to hold until maturity
are stated at amortized cost.  Investment and mortgage-backed securities
available for sale are carried at fair value.  Fair value adjustments are
included in stockholders' equity, net of tax.  Gains or losses realized on the
sale of investment and mortgage- backed securities are determined by the
specific identification method and are included in securities gains (losses). 
Interest income is adjusted using the level-yield method for amortization of
premiums and accretion of discounts.

                                     A-6
   145


     Mortgage Derivative Products: The Bank's interest only certificates are 
classified as available for sale and are recorded at fair value. Fair value
adjustments are included in stockholders' equity and are classified on the
Statements of Condition with mortgage-backed securities.

     Allowance for Loan Losses: The Bank adopted SFAS 114, "Accounting by
Creditors for Impairment of a Loan", as amended by SFAS 118, as of January 1,
1994.  Under this standard, a loan is considered impaired, based on current
information and events, if it is probable that the Bank will be unable to
collect the scheduled payments of principal or interest when due according to
the contractual terms of the loan agreement.  The measurement of impaired loans
is generally based on the present value of expected future cash flows
discounted at the historical effective interest rate, except that all
collateral-dependent loans are measured for impairment based on the fair value
of the collateral.  The adoption of  SFAS 114 did not result in any additional
provision for loan losses as of January 1, 1994.

     The allowance for possible losses on loans is maintained at a level
believed adequate by management to absorb potential losses from impaired loans
as well as losses from the remainder of the portfolio.  Management's
determination of the level of the allowance is based upon evaluation of the
portfolio, past experience, current economic conditions, size and composition
of the portfolio, collateral location and values, cash flow positions, industry
concentrations, delinquencies and other relevant factors.

     Mortgage Loans Held for Sale:  The Bank enters into commitments to
originate and does originate mortgage loans for sale to investors and in the
secondary market.

     Loans held for sale are carried at the lower of cost or market value,
determined on an aggregate basis.  Commitment fees are amortized either over
the commitment period or the combined commitment and loan period depending upon
the probability of performance under the commitment.


     Interest on Loans:  Interest on loans is credited to income when earned. 
An allowance for interest on loans is provided when management considers the 
collection of these loans doubtful and the accrual of interest is suspended 
when a loan becomes more than 90 days past due.

     Loan Fees:  Loan origination and commitment fees and certain direct loan 
origination costs are deferred and recognized over the lives of the related 
loans as an adjustment of the yields using the level-yield method.

     Other Real Estate Owned:  Real estate acquired through foreclosure and

                                     A-7
   146

similar proceedings is recorded at the lower of the related loan balance or
estimated fair value of the property at the acquisition date.  Subsequent to
the acquisition date, properties are carried at their fair value, less cost to
sell.  Operating expenses of such properties, net of any income, are charged to
expense.

     Depreciation:  Provisions for depreciation are computed using the
straight-line method over the estimated useful lives of office properties and
equipment.

     Securities Sold Under Agreements to Repurchase:  The Bank enters into 
sales of investment and mortgage-backed securities under agreements to
repurchase the same or essentially  identical securities.  The agreements are
short-term and are accounted for as secured borrowings. The obligations to
repurchase securities sold are reflected as a liability and the securities
which collateralize the agreements are reflected as an asset in the
Consolidated Statement of Condition.

     Interest Rate Instruments:  Interest rate instruments are used to adjust
the maturity structure of liabilities and assets to manage the Bank's
exposure to fluctuating interest rates.  These instruments include interest
rate exchange agreements and interest rate floors and caps.  These instruments
are used only to hedge specifically identified assets and liabilities and not
for speculative purposes.  Fees associated with swaps, floors and caps are
amortized to expense on a straight-line basis over the lives of the agreements.
Gains or losses upon  termination of these instruments are deferred and
amortized over the shorter of the remaining term to maturity of the related
hedged asset or liability or the remaining life of the instrument.  Interest
paid or received associated with interest rate swap, floor or cap agreements,
is reflected as a component of net interest margin.  At December 31, 1996 and
1995, the Bank was not party to any interest rate instruments.

     Mortgage Servicing Rights:  The Bank services mortgage loans for 
investors.  Fees earned for and in connection with this activity are recognized
as income when the related mortgage payments are received.  Mortgage servicing
costs are charged to expense as incurred.

     In May 1995, the Financial Accounting Standards Board issued SFAS 122,
"Accounting For Mortgage Servicing Rights", which requires the Bank to
recognize as separate assets rights to service mortgage loans for others,
however those servicing rights are acquired.  As the Bank acquires mortgage
servicing rights through either the purchase or origination of mortgage loans
and sells or securitizes those loans with servicing rights retained, it must
allocate the total cost of the mortgage loans to the mortgage servicing rights
and the loans (without the mortgage servicing rights) based on their relative
fair values.  The capitalized cost of mortgage servicing rights is amortized in
proportion to, and over the period


                                     A-8
   147


of, estimated net servicing income (servicing revenue in excess of servicing
costs).

     Capitalized mortgage servicing rights are periodically assessed for
impairment based on the fair value of those rights calculated on a discounted
basis.  This assessment is performed on a disaggregate basis, stratified by
mortgage type, term and rate.  Identified impairments are recognized through a
valuation allowance.

     As permitted by SFAS 122, the Bank adopted the provisions of the
Statement effective July 1, 1995.  The effect of adopting SFAS 122 was to
increase net income for the year ended December 31, 1995 by $621,000.

     Income Taxes:  The Bank and its subsidiaries file a consolidated federal
tax return with its parent, DNFC.  Taxes are allocated to the Bank as if it had
filed a separate consolidated income tax return.  Deferred income taxes result
from temporary differences between the tax bases of assets and liabilities 
and the bases reported in the consolidated financial statements.  The deferred
taxes are measured using the enacted tax rates and laws that will be in effect 
when the differences are expected to reverse.

     Reclassifications:  Certain amounts in previously issued consolidated
financial statements have been reclassified to conform with the current year
presentation.

NOTE B: BUSINESS COMBINATION

     On April 10, 1996, Macomb Federal Savings Bank ("Macomb") was merged
into the Bank.  At the time of the merger, Macomb had assets and stockholders'
equity (unaudited) of $41,932,000 and $6,268,000, respectively.  DNFC issued
716,497 shares of common stock and cash in lieu of fractional shares for all of
the oustanding shares of Macomb.  The merger was accounted for as a 
pooling-of-interests and accordingly, the financial statements have been 
restated to include the results of Macomb.

     A reconciliation of previously reported net interest income and net
income is as follows:



                                                                       1995                1994   
                                                                     ---------           ---------
                                                                            (In thousands)
                                                                                  
Net interest income (as previously reported)                         $  33,592           $  22,567
Macomb Federal Savings Bank - net interest income                        1,118               1,172
                                                                     ---------           ---------
                            Total Net Interest Income                $  34,710           $  23,739
                                                                     =========           =========
                                                                                        
Net income (as previously reported)                                     10,341               3,273
Macomb Federal Savings Bank - net income                                   277                 292
                                                                     ---------           ---------
                            Total Net Income                         $  10,618           $   3,565
                                                                     =========           =========
                                                         

                                     A-9
   148
NOTE C:  RESTRICTIONS ON CASH AND NONINTEREST-BEARING BALANCES


      The Bank is required to maintain reserve balances with the Federal
Reserve Bank.  The average amounts of those reserve balances for the years
ended December 31, 1996 and December 31, 1995 were $418,000 and $491,000,
respectively.


NOTE D:  INVESTMENT SECURITIES

         Investment securities consisted of the following:



                                                                              December 31                        
                                                     ------------------------------------------------------                  
                                                               1996                           1995                        
                                                     ------------------------------------------------------                  
                                                      Book          Market             Book         Market               
                                                      Value         Value              Value        Value         
                                                     ------------------------------------------------------         
                                                                          (In thousands)                          
                                                                                       
U.S. Treasury securities                              $ 40,737     $ 40,781           $ 35,100     $ 35,229
Other securities                                            20           20                 --           --
Investment in Federal Home Loan Bank stock              19,959       19,959             19,953       19,953
Other equity securities                                     23           23                186          186
                                                      ---------------------           ---------------------
   Held to maturity                                     60,739       60,783             55,239       55,368

U.S. Treasury securities                                57,996       58,000             40,656       40,899
Other securities                                         1,032        1,038                110          298
Valuation allowances                                        10           --                431           --
                                                            --           --                ---           --
                                                      ---------------------           ---------------------
   Available for sale                                   59,038       59,038             41,197       41,197
                                                      ---------------------           ---------------------
                                                      $119,777     $119,821           $ 96,436     $ 96,565
                                                      =====================           =====================



         An analysis of gross unrealized gains and losses is as follows:



                                                                                  December 31                   
                                                   ----------------------------------------------------------------------
                                                                1996                               1995            
                                                   ----------------------------------------------------------------------
                                                       Gross             Gross               Gross            Gross
                                                    Unrealized         Unrealized         Unrealized      Unrealized
                                                       Gains             Losses              Gains           Losses    
                                                   ----------------------------------------------------------------------
                                                                               (In thousands)
                                                                                                
Held to maturity
  U.S. Treasury securities                             $  79              $  (35)            $ 137            $ (7)
                                                       -----------------------------------------------------------        
                                                          79                 (35)              137              (7)      
Available for sale                                                                                                       
  U.S. Treasury securities                                31                 (27)              244              --       
  Other equity securities                                  6                  --               187              --       
                                                       -----------------------------------------------------------       
                                                          37                 (27)              431              --       
                                                       -----------------------------------------------------------       
                                                       $ 116              $  (62)              568           $  (7)      
                                                       ===========================================================       
  

                                                  
                                     A-10
   149



     Proceeds from sales of   investment  securities available for sale
during 1996 were $298,000.  Gross gains of $188,000 were realized on those
sales.  Proceeds from sales of investment securities available for sale during
1995 were $10,070,000.  Gross losses of $120,000 were realized on those sales.
Proceeds from sales of investment securities available for sale during 1994
were $20,779,000.  Gross losses of $221,000 were realized on those sales.

     The book value and market value of debt securities at December 31,
1996, by contractual maturity, were as follows:



                                                            Less than one year                          1 - 5 Years             
                                                    -------------------------------------------------------------------         
                                                    Book          Market     Average      Book        Market    Average         
                                                    Value         Value       Yield       Value       Value      Yield          
                                                    -------------------------------------------------------------------         
                                                                         (Dollars in thousands)                                 
                                                                                                        
U.S. Treasury securities held to maturity           $20,146     $20,165      5.93%      $20,591     $20,616        6.02%         
Other securities held to maturity                        --          --        --            20          20        6.00          
                                                    -------------------------------------------------------------------         
                                                     20,146      20,165      5.93%       20,611      20,636        6.02%  
                                                                                                                        
U.S. Treasury securities available for sale          53,975      53,959      5.62%        4,021       4,041        6.33%  
                                                    -------------------------------------------------------------------  
                                                                                                                       
                                                    $74,121     $74,124      5.71%      $24,632     $24,677        6.07%
                                                    ===================================================================


NOTE E:  MORTGAGE-BACKED SECURITIES

        Mortgage-backed securities consisted of the following:



                                                                     December 31                        
                                              ---------------------------------------------------          
                                                          1996                        1995                 
                                              ---------------------------------------------------          
                                                  Book         Market         Book         Market          
                                                  Value        Value          Value         Value  
                                              ---------------------------------------------------   
                                                              (In thousands)
                                                                            
Government agency securities                  $ 127,677    $ 126,576      $  12,149     $  12,451
Collateralized mortgage obligations              85,755       85,311         60,305        60,550
Accrued interest receivable                       1,417        1,417            646           646
Net discounts                                      (159)          --           (432)           --
                                              ----------------------------------------------------
                                                                                               
  Held to maturity                              214,690      213,304         72,668        73,647
                                              
Government agency securities                     18,815       19,255         28,324        29,135
Collateralized mortgage obligations              14,767       15,005         22,810        23,110
Interest-only certificates                          639        2,023            984         2,400
Accrued interest receivable                         283          283            396           396
Net premiums                                        160           --            421            --
Valuation allowances                              1,902           --          2,106            --
                                              ----------------------------------------------------                                
  Available for sale                             36,566       36,566         55,041        55,041
                                              ----------------------------------------------------   
                                              $ 251,256    $ 249,870      $ 127,709     $ 128,688
                                              ====================================================
                                                           


     Mortgage-backed securities with a carrying value of $44,847,000 are
specifically pledged as collateral for advances from the Federal Home Loan Bank
of Indianapolis (FHLB).  Mortgage-backed securities with a carrying value of
$9,160,000 are pledged as collateral for other borrowings.

                                     A-11
   150


         An analysis of gross unrealized gains and losses is as follows:


                                                                   December 31                        
                                            -------------------------------------------------------          
                                                         1996                        1995                    
                                            -------------------------------------------------------          
                                               Gross          Gross         Gross           Gross            
                                            Unrealized     Unrealized     Unrealized     Unrealized          
                                               Gains          Losses        Gains          Losses             
                                            -------------------------------------------------------           
                                                                 (In thousands)                              
                                                                         
Government agency securities                $   764        $ (2,119)       $   302         $   --
Collateralized mortgage obligations             294            (325)           711            (34)
                                            -----------------------------------------------------
  Held to maturity                            1,058          (2,444)         1,013            (34)

Government agency securities                    287             (11)           425            (16)
Collateralized mortgage obligations             270             (28)           314            (33)
Interest only certificates                    1,384              --          1,416             --   
                                            ------------------------------------------------------
  Available for sale                          1,941             (39)         2,155            (49)
                                            -----------------------------------------------------  
                                            $ 2,999        $ (2,483)       $ 3,168         $  (83)
                                            ===================================================== 


     There were no sales of mortgage-backed securities during 1996.
Proceeds from sales of mortgage-backed securities available for sale during
1995 were $4,145,000.  Gross gains of $267,000 were realized on those sales.
Proceeds from sales of mortgage-backed securities available for sale during
1994 were $52,348,000.  Gross gains of $865,000 and gross losses of $22,000
were realized on those sales.

     The book value and market value of mortgage-backed securities at
December 31, 1996, by contractual maturity, were as follows:




                                           Held to Maturity                  Available For Sale     
                                    ----------------------------------------------------------------- 
                                     Book        Market      Average      Book     Market     Average 
                                     Value       Value        Yield       Value    Value       Yield   
                                    -----------------------------------------------------------------  
                                                            (Dollars in thousands)                   
                                                                            
Government agency securities
    Less than one year               $     --    $     --        -- %  $      --   $     --        -- %
    One to five years                      --          --        --           --         --        --
    Five to ten years                   1,832       1,778      6.78           --         --        --
    After ten years                   126,099     124,798      7.10       18,979     19,255      6.64
                                    -----------------------------------------------------------------  
                                      127,931     126,576      7.09       18,979     19,255      6.64
Collateralized mortgage obligations
    Less than one year                     --          --        --           --         --        --
    One to five years                      --          --        --           --         --        --
    Five to ten years                     224         229     17.63           --         --        --
    After ten years                    85,118      85,082      6.90       14,763     15,005      7.02
                                    -----------------------------------------------------------------  
                                       85,342      85,311      6.93       14,763     15,005      7.02  
Interest only certificates                                                                             
    Less than one year                     --          --        --           --         --        --  
    One to five years                      --          --        --           --         --        --  
    Five to ten years                      --          --        --            5         16    430.67  
    After ten years                        --          --        --          634      2,007    110.68  
                                    -----------------------------------------------------------------  
                                           --          --        --          639      2,023    113.18  
                                    -----------------------------------------------------------------  
                                    $ 213,273    $211,887      7.03 %   $ 34,381   $ 36,283      8.78%
                                    =================================================================


                                     A-12
   151


     Mortgage-backed securities will mature according to the repayment
characteristics of the underlying mortgage loans which collateralize the
securities.  Expected maturities for mortgage-backed securities will differ
from contractual maturities because borrowers have the right to prepay.

     The aggregate book value and aggregate market value of the securities
of any one issuer, other than U.S. Government agencies, did not exceed 10% of
stockholders' equity at December 31, 1996 or 1995.


NOTE F: LOANS RECEIVABLE

        The carrying amounts and fair values of loans receivable consisted of
the following:



                                                                               December 31                           
                                                       ---------------------------------------------------------         
                                                                   1996                          1995                    
                                                       --------------------------    ---------------------------         
                                                       Carrying            Fair           Carrying         Fair     
                                                       Amount              Value           Amount          Value    
                                                       ---------------------------------------------------------   
                                                                           (In thousands)                         
                                                                                                   
Residential mortgages                                  $   592,712    $   598,390    $   573,089      $  570,798  
Residential mortgages held for sale                          5,218          5,218         21,713          21,963  
Mortgages on income producing property                      84,983         79,704         88,491          79,985  
Construction loans                                          39,535         39,404         40,882          37,160  
Consumer loans                                             337,178        338,180        237,873         235,557  
Commercial loans                                            12,262         11,959          7,717           7,298  
Accrued interest receivable                                                                                       
                                                             5,940          5,940          5,588           5,588  
                                                       --------------------------    ---------------------------  
                                                         1,077,828      1,078,795        975,353         958,349  

Less:
  Discounts on purchased loans                              (2,035)            --         (1,709)             --
  Allowance for loan losses                                 11,042             --         10,081              --
  Undisbursed portion of loan proceeds                      12,085             --         13,198              --
  Deferred income                                              860             --          1,424              --
                                                       --------------------------    ---------------------------  
                                                       $ 1,055,876    $ 1,078,795    $   952,359      $  958,349
                                                       ==========================    ===========================




     Credit is extended based on evaluation of the borrower's financial
condition, the value of the collateral and, in the case of income producing
property, the sufficiency of net cash flows from the property's operation to
service the debt.  When loans are made to businesses, personal guarantees may
also be required of owners or partners.

                                     A-13
   152


         Loans collateralized by income producing property are categorized as
follows:



                                                    December 31           
                                       ---------------------------------- 
                                             1996                1995       
                                       ----------------------------------   
                                                   (In thousands)
                                                           
Multi-family apartments                   $ 25,404            $ 29,337
Motels/hotels                               13,540              14,105
Shopping centers                            23,582              20,232
Mobile home parks                            3,625               3,781
Offices                                      6,667               8,698
Industrial                                   4,565               6,584
Other                                        7,600               5,754
                                          --------            --------
                                          $ 84,983            $ 88,491
                                          ========            ========
                               


         Loans collateralized by income producing property categorized by state
are as follows:



                                                    December 31           
                                       ----------------------------------       
                                             1996                1995        
                                       ----------------------------------       
                                                   (In thousands)
                                                           
Michigan                                  $ 65,645            $ 67,048
California                                  11,738              12,202
New York                                     2,037               3,413
Pennsylvania                                   607               1,396
Other                                        4,956               4,432
                                          --------            --------
                                          $ 84,983            $ 88,491
                                          ========            ========
                                  
                                          

         Changes in the allowance for loan losses are summarized as follows:



                                             1996                1995           1994   
                                       ------------------------------------------------
                                                      (In thousands)
                                                               
Balance at beginning of year             $ 10,081             $   8,349        $ 11,570
Provisions for loan losses                  1,100                 2,400             100
Transfers                                      --                    --             300
Net charge-offs                              (139)                 (668)         (3,621)
                                       ------------------------------------------------ 
Balance at end of year                  $  11,042            $   10,081        $  8,349
                                       ================================================
                               


     At  December 31, 1996 and 1995, the total recorded investment in
impaired loans, as defined by SFAS 114, was $7,241,000 and $8,619,000,
respectively.  In 1996 the amount of the recorded investment in impaired loans
for which there is a related allowance for loan losses is $145,000, and the
amount of the recorded investment for which there is no related allowance for
loan losses is $7,096,000.  In 1995 none of the 


                                     A-14
   153

impaired loans required a specific allowance for loan losses.  Interest income
on impaired loans is recognized primarily on a cash basis.  During 1996 and
1995, the amount of interest income recognized on impaired loans was
insignificant.  The balance of nonaccrual loans was $6,621,000 and $8,225,000 at
December 31, 1996 and 1995, respectively.
                                                            
     Changes in capitalized mortgage servicing rights, included in other assets
in the Consolidated Statements of Condition,  are summarized as follows:





                                                                  1996          1995          1994 
                                                              ---------------------------------------
                                                                          (In thousands)
                                                                                  
Balance at beginning of year                                  $  1,113     $     968       $  9,870
Additions                                                          630           621             --
Amortization, sales and writedowns                                (300)         (476)        (8,902)
                                                              ---------------------------------------
Balance at end of year                                        $  1,443     $   1,113       $    968
                                                              =======================================
                                                                              




     Changes in the valuation allowance for mortgage servicing rights are
summarized as follows:



                                                                 1996           1995          1994 
                                                               --------------------------------------
                                                                           (In thousands)
                                                                                      
Balance at beginning of year                                   $   291     $       --      $   --
Additions:
   Purchased mortgage servicing rights                             151            222          --
   Originated mortgage servicing rights                             55             77          --
                                                               --------------------------------------
         Total additions                                           206            299          --
Reductions:
   Purchased mortgage servicing rights                             158              8          --
   Originated mortgage servicing rights                            118             --          --
                                                               --------------------------------------
         Total reductions                                          276              8          --
                                                               --------------------------------------

Balance at end of year                                         $   221     $      291      $   --    
                                                               ======================================



     At December 31, 1996, and 1995, the fair value of capitalized mortgage
Servicing rights was $1,770,000 and $1,161,000, respectively.

     Loans serviced for others amounted to $415,156,000, $278,051,000, and
$243,834,000 at December 31, 1996, 1995 and 1994, respectively.



                                     A-15
   154


NOTE G:  OTHER REAL ESTATE OWNED

         Other real estate owned (OREO) consisted of the following:


 
                                                                                      December 31             
                                                                      ---------------------------------------
                                                                             1996                  1995      
                                                                      ---------------------------------------
                                                                                  (In thousands)
                                                                                         
Real estate acquired through foreclosure                                   $ 1,365             $ 1,226
Real estate in judgment                                                        105                 226
                                                                           ---------------------------
                                                                             1,470               1,452
Less allowance for losses                                                      --                  133               
                                                                           ---------------------------
                                                                           $ 1,470             $ 1,319  
                                                                           ===========================


     Changes in the allowance for possible losses on OREO are summarized as
follows:



                                                                 1996           1995          1994   
                                                             ----------------------------------------
                                                                            (In thousands)
                                                                                     
Balance at beginning of year                                 $     133            $ 330       $   650
Provision for losses                                                --              150            --
Net charge-offs                                                   (133)            (347)         (320)
                                                             ---------------------------------------- 
Balance at end of year                                       $      --            $ 133       $   330
                                                             ========================================


     The Bank recorded writedowns of other real estate owned amounting to
$75,000 during 1996.  The Bank did not record any writedowns of other real
estate owned in 1995 or 1994.

     The Bank recognized gains on sale of OREO amounting to $164,000, $1,139,000
and $2,407,000 during 1996, 1995 and 1994 respectively.


NOTE H:  OFFICE PROPERTIES AND EQUIPMENT

     Office properties and equipment are summarized as follows:



                                                                                    December 31         
                                                                          ----------------------------
                                                                               1996               1995  
                                                                          ----------------------------
                                                                                  (In thousands)
                                                                                       
Cost:
  Land                                                                    $  2,634           $   2,634
  Buildings and improvements                                                17,174              16,229
  Furniture and equipment                                                   16,839              15,780
                                                                          ----------------------------
                                                                            36,647              34,643
Less accumulated depreciation                                               20,883              19,793
                                                                          ----------------------------
                                                                          $ 15,764            $ 14,850
                                                                          ============================



                                     A-16
   155

     Depreciation and amortization expense was $1,954,000, $1,843,000 and
$1,841,000 in 1996, 1995 and 1994, respectively.

     Rental expense for leased properties and equipment was $938,000, $643,000
and $488,000 in 1996, 1995  and 1994, respectively.  The aggregate minimum
annual rental commitments under these leases are approximately $1,003,000 in
1997, $771,000 in 1998, $619,000 in 1999, $573,000 in 2000, $500,000 in 2001 and
$992,000 thereafter.


NOTE I:  DEPOSITS

     The carrying amounts and fair values of deposits and the nominal rate of
interest paid were as follows:



                                                                   December 31
                                 ---------------------------------------------------------------------------
                                                         1996                                   1995                       
                                 ---------------------------------------------------------------------------
                                                               Weighted                            Weighted
                                     Carrying        Fair      Average     Carrying       Fair      Average
                                     Amount         Value       Rate        Amount        Value      Rate       
                                 ---------------------------------------------------------------------------     
                      
                                                           (Dollars in thousands)
                                                                                   
Checking accounts                   $  46,882   $   46,882         --%   $   37,939   $   37,939       -- %
NOW accounts                           60,668       60,668       1.52        53,682       53,682     1.52
Money market accounts                  89,321       89,321       4.01        86,080       86,080     4.18
Savings deposits                      149,226      149,226       2.82       149,728      149,728     2.91
Certificates of deposit               617,102      622,040       5.79       594,044      598,070     6.00
Accrued interest                          934          934         --         1,459        1,459       --
                                    ------------------------------------------------------------------------
                                    $ 964,133   $  969,071       4.61%   $  922,932   $  926,958     4.82 %
                                    ========================================================================
                                                 




     Included in deposits are $107,386,000 and $81,442,000 of deposit accounts
with balances in excess of $100,000 as of December 31, 1996 and 1995,
respectively.


     Certificates had the following maturities at December 31, 1996:



                                                          Weighted
                                         Amount         Average Rate 
                                     ------------------------------------
                                              (Dollars in thousands)
                                                             
        1997                            $  392,752                  5.54%
        1998                               159,122                  6.12
        1999                                25,894                  6.93
        2000                                 8,655                  6.64
        2001 and beyond                     30,679                  6.04
                                        ---------------------------------
                                        $  617,102                  5.79%
                                        =================================



                                     A-17
   156




     The average balance, interest expense and average rate on deposits
were as follows:



                                        1996                             1995                          1994              
                            ---------------------------------------------------------------------------------------------
                            Average   Interest   Average    Average    Interest   Average   Average   Interest   Average
                            Balance   Expense    Rate       Balance    Expense    Rate      Balance   Expense    Rate   
                            ----------------------------------------------------------------------------------------------
                                                            (Dollars in thousands)
                                                                                      
Checking accounts          $  40,349  $    --       --%    $  36,886    $    --      --%    $  36,138 $     --     --%
NOW and money
  market accounts            146,863    4,490     3.06       137,867      4,261    3.09       133,079    3,197   2.40
Savings deposits             153,701    4,446     2.89       139,685      3,723    2.67       172,875    4,174   2.41
Certificates of deposit      597,571   34,923     5.84       537,944     30,655    5.70       480,020   22,435   4.67
                            --------------------------------------------------------------------------------------------
                            $938,484  $43,859     4.67%    $ 852,382    $38,639    4.53%    $ 822,112 $ 29,806   3.63%
                            ============================================================================================
                                        



NOTE J:  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

     Securities sold under agreements to repurchase, in which the Bank will
repurchase identical securities, consisted of the following:



                                                                              December 31                            
                                                     ----------------------------------------------------------
                                                                      1996                        1995         
                                                     ----------------------------------------------------------
                                                       Carrying         Fair             Carrying         Fair
                                                       Amount           Value            Amount           Value
                                                     ----------------------------------------------------------
                                                                           (In thousands)

                                                                                              
Collateral pledged:
Mortgage-backed securities with a book
  value including accrued interest of
  $59,835,000 and a market value of
  $59,750,000                                          $ 58,040        $ 58,040          $    --         $   --    
                                                       ========================================================

                                                                           




     Securities sold under agreements to repurchase averaged $40,095,000
and $24,020,000 during 1996 and 1995, respectively, and the maximum amounts
outstanding at any month-end during 1996 and 1995 were $74,621,000 and
$52,579,000, respectively.

     The securities underlying the agreements were delivered to the dealers
who arranged the transactions. The dealers may have sold, loaned or otherwise
disposed of such securities to other parties in the normal course of their
operations, and have agreed to resell to the Bank essentially identical
securities at the maturities of the agreements.



                                     A-18
   157



     Agreements to repurchase as of December 31, 1996, are as follows:


                                                                     Interest
             Broker                                   Borrowing        Rate            Maturity Date    
- -------------------------------------------------   -----------     ----------     ---------------------   
                                                   (In thousands)
                                                                                      
Morgan Stanley                                         $23,397          5.52%             January  1997
Federal National Mortgage Association                   34,643          5.76              January  1997
                                                      --------          ----                              

Total Reverse Repurchase Agreements                    $58,040          5.66%
                                                       =======          ====   



NOTE K:  FHLB ADVANCES AND OTHER BORROWED MONEY

     The carrying amounts and fair values of FHLB advances and other
borrowed money consisted of the following:



                                                                   December 31              
                               --------------------------------------------------------------------------------------       
                                                                                                                            
                                              1996       1995          1996         1996           1995          1995       
                               --------------------------------------------------------------------------------------       
                                Year of          Weighted           Carrying        Fair          Carrying       Fair       
                               Maturity      Average     Rate        Amount         Value          Amount       Value  
                               -------------------------------------------------------------------------------------- 
                                                                        (Dollars in thousands)
                                                                                                    
Advances from Federal Home
 Loan Bank of Indianapolis:
 Variable rate of interest:
   5.81 - 6.38 %. . . . . . .    1996          --%     5.86%       $     --      $     --       $124,000     $124,065 
   5.47 - 6.80. . . . . . . .    1997         5.58      5.86        206,000       206,047         61,000       61,027 
 Fixed rate of interest:                                                                                              
   5.20 - 5.42 %. . . . . . .    1997         5.25      5.42         45,000        44,977         10,000        9,977 
   5.47 - 5.91. . . . . . . .    1998         5.77      5.47         43,000        42,566         10,000        9,965 
   5.81 - 5.95. . . . . . . .    1999         5.84        --         43,000        42,233             --           -- 
           4.00. . . . . . .     2005         4.00      4.00          1,003           802          1,003          857  
                               --------------------------------------------------------------------------------------   
                                                                    338,003       336,625        206,003      205,891   
Other borrowed money:                                                                                                   
  Collateralized mortgage obligations                                 7,994         8,606         10,292       11,250   
                                                                   --------------------------------------------------   
                                                                   $345,997      $345,231       $216,295     $217,141   
                                                                   ==================================================   
                                                                                                                        
                                                              
                                                            
                                                          



     The Bank is required to maintain qualifying loans, investments and
mortgage-backed securities as collateral for the FHLB advances.

     The collateralized mortgage obligation (CMO) was issued through a
special purpose finance subsidiary established in 1986.  The CMO is secured by
mortgage-backed securities with unpaid principal balances of $9,160,000 and
$11,709,000 at December 31, 1996 and December 31, 1995, respectively.  The
notes underlying the obligations bear interest, payable quarterly, at rates
varying from 7.27% to 7.33%, with contractual maturity dates ranging from 2008
to 2010.


                                     A-19
   158


NOTE L:  FEDERAL INCOME TAXES

     Federal income tax expense (credit) consisted of the following:



                                                   1996             1995              1994
                                              ------------------------------------------------
                                                                   (In thousands)
                                                                            
Current                                       $      --           $    100           $     150
Deferred                                           3,228             3,959               1,199
Change in valuation allowance
   for deferred tax assets                        (2,879)           (5,734)             (1,199)
                                              ------------------------------------------------
                                              $      349          $ (1,675)          $     150
                                              ================================================
                                                                     


     Deferred income tax expense (credit) included in stockholders' equity
related to unrealized holding gains (losses) on securities available for sale
for 1996, 1995 and 1994 amounted to $(181,000), $850,000 and $-0-, respectively.

     A reconciliation of the statutory federal income tax rate to the effective
income tax rate follows:



                                                      1996               1995                 1994  
                                                 ---------------------------------------------------
                                                                                    
Statutory tax rate                                  35.00%            35.00%                 35.00%
Effect of:
  Change in valuation allowance
   for deferred tax assets                         (30.81)           (68.54)                (38.79)
  Adjustment to net operating loss
   carryforward                                        --             12.46                     --
  Other items, net                                  (0.56)             2.35                   7.83
                                                ----------------------------------------------------
Effective tax rate                                   3.63%           (18.73)%                 4.04%
                                                ====================================================


     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Bank's deferred and other tax assets and liabilities are as follows:



                                                                                         December 31       
                                                                                 --------------------------
                                                                                      1996         1995     
                                                                                ----------------------------
                                                                                       (In  thousands)
                                                                                               
Deferred tax assets:
   Bad debt reserves not previously deducted                                        $ 3,036          $ 3,545
   Net deferral required by SFAS 91                                                     229              400
   Pension and other benefit obligations                                                695              580
   Tax effect of net of operating loss carryforward                                   3,258            6,307 
                                                                                                             



                                     A-20
   159


                                                                                               
   Other items, net                                                                     381              416
                                                                                    ------------------------
            Total deferred tax assets                                                 7,599           11,248
   Valuation allowance for deferred tax assets                                           --           (2,879)
                                                                                    ------------------------
            Total deferred tax assets less valuation allowance                        7,599            8,369

Deferred tax liabilities:
   Securities marked to market for tax purposes*                                        289              433
   Tax over book depreciation                                                           662              723
   FHLB stock dividends                                                               1,075            1,075
   Valuation adjustment on CMO residuals                                              1,408            1,333
   Excess general valuation allowances over base year reserves                           --              448
   Other items, net                                                                      68               92
                                                                                    ------------------------
            Total deferred tax liabilities                                            3,502            4,104
                                                                                    ------------------------
Total net deferred tax assets                                                         4,097            4,265
Current income tax receivable due to net operating loss
  carrybacks and other overpayments                                                   1,905            1,109
                                                                                    ------------------------
Total net federal income tax assets                                                 $ 6,002          $ 5,374 
                                                                                    ========================


     * The amount shown is net of the $669,000 and $822,000 tax effect of SFAS
115 unrealized holding gains at December 31, 1996 and December 31, 1995
respectively.


     As of December 31, 1996, the Bank had a net operating loss carryforward for
income tax purposes of $9,310,000 which expires on December 31, 2009.


NOTE M:  REGULATORY MATTERS

     OTS regulations governing the payment of dividends by savings institutions
provide that an institution may only pay dividends with regulatory approval.

     During 1996, the Bank paid a one-time charge of $5.5 million pretax, ($3.6
million after tax) as the mandated contribution to replenish the Federal Deposit
Insurance Corporation's depleted Savings Association Insurance Fund ("SAIF").
This charge is the result of federal legislation passed and signed into law on
September 30, 1996, which requires all thrifts to pay a one-time assessment to
restore the SAIF fund to its statutory reserve level.  The assessment is 65.7
basis points (b.p.) of the institution's deposits as of March 31, 1995.

     On December 7, 1989, new capital standards were imposed on the thrift
industry as a result of the Financial Institutions Reform, Recovery, and
Enforcement Act of 1989 ("FIRREA").  Regulatory standards impose the following
capital requirements: a risk-based capital standard expressed as a percent of
risk-adjusted assets, a leverage ratio of core capital to total adjusted assets,
and a


                                     A-21
   160

tangible capital ratio expressed as a percent of total adjusted assets.  As of
December 31, 1996, the Bank exceeded all regulatory capital standards.

     The table below summarizes as of December 31, 1996, the Bank's capital
requirements under FIRREA and its actual capital ratios at that date:



                                               Regulatory                   Bank Actual
                                              Requirements                   Capital          
                                       ----------------------------------------------------------
                                          Amount     Percent            Amount    Percent
                                       ----------------------------------------------------------
                                                       (Dollars in thousands)
                                                                          
Risk-based capital                        $ 69,740        8.00%          $ 86,669     9.94%
Core capital                                44,598        3.00             76,012     5.11
Tangible capital                            22,299        1.50             76,012     5.11


     The FDIC Improvement Act of 1992 ("FDICIA") requires each federal banking
agency to implement prompt corrective actions for institutions that it
regulates.  The OTS has adopted  rules, based upon FDICIA's five capital tiers:
well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized, and critically undercapitalized.  Under FDICIA, the OTS is
required to take supervisory action against institutions that are not deemed
either "well capitalized" or "adequately capitalized".  The rules generally
provide that a savings institution is "well capitalized" if its total risk-based
capital ratio is 10% or greater, its ratio of core capital to risk-based assets
(tier 1 risk-based capital) is 6% or greater, its core capital (leverage) ratio
is 5% or greater, and the institution is not subject to a capital directive. The
Bank's tier 1 risk-based capital ratio at December 31, 1996 was 8.72%.  At
December 31, 1996, the Bank was considered adequately capitalized.

NOTE N:  EMPLOYEE BENEFIT PLANS

     The Bank sponsors an employee savings and investment plan in which all
employees may participate after completing a minimum of 1,000 hours in an
eligibility period.  The plan allows participants to make contributions by
salary deductions equal to 15% or less of their salary pursuant to Section
401(k) of the Internal Revenue Code.  Employee contributions are matched by the
Bank at the rate of 100 cents per dollar, up to 6% of the employee's salary.
Employees vest immediately in their own contributions and over a six-year period
in a variety of investments, including the Bank's contributions. Employee
contributions may be invested in a variety of investments including the DNFC's
common stock. The first 3% of the Bank's contribution for each individual is
invested in the DNFC's  common stock, the remainder of the Bank's contribution,
(up to 6%, total) is invested at the direction of  the participant.  The Bank's
contributions to the plan were $621,000, $273,000 and $193,000 in 1996, 1995 and
1994, respectively.


                                     A-22
   161


     The Bank terminated its noncontributory defined benefit retirement
plan during 1996, with all assets being distributed to participants.  No gain
or loss was recorded on this transaction.

     The following table sets forth the market value of assets and
distribution thereof on December 16, 1996, the date of distribution.



                                                              Before          Effect of           After
                                                           Termination        Termination     Termination
                                                           -----------        -----------     -----------
                                                                             (In thousands)
                                                                                             
Assets and obligations:
         Accumulated benefit obligation                    $    (8,419)      $    8,419       $         0

         Plan assets at fair value                              11,238          (11,238)                0
                                                           -----------       -----------      -----------
         Excess assets                                     $     2,819       $   (2,819)      $         0
                                                           ===========       ===========     ============



     Benefits under the plan were based on years of service and the
employee's compensation during the last five years of employment.

Pension expense included the following components:



                                                                          1996*          1995*         1994 
                                                                       -------------------------------------
                                                                                    (In thousands)
                                                                                          
Service cost-benefits earned during the period                         $      --      $     620    $     728
Interest cost on projected benefit obligation                                 --          1,071        1,055
Return on plan assets                                                         --         (2,030)        (362)
Net amortization                                                              --            512       (1,046)
                                                                       ------------------------------------- 
                                                                       $      --      $     173    $     375
                                                                       =====================================




     *   Benefits were frozen as of September 30, 1995, therefore, no cost
or amortization was subsequently recorded.


NOTE O: POSTRETIREMENT BENEFITS

     The Bank has a contributory unfunded benefit plan which provides
postretirement medical benefits to certain employees who have retired prior to
September 30, 1995.  The Bank is recognizing its accumulated postretirement
benefit obligation over a prospective 20-year period.  During 1994, the plan
was changed to provide certain caps on benefits for existing retirees and
eliminate benefits for future retirees.  The effect of the plan change was to
reduce the accumulated postretirement benefit obligation by approximately
$1,425,000.




                                     A-23
   162


     The following table sets forth the plan's status and amounts
recognized in the Bank's Consolidated Statement of Condition:



                                                                                 December 31,
                                                                            1996              1995   
                                                                         ---------------------------
                                                                               (In thousands)
                                                                                      
Accumulated postretirement benefit obligation                             $  1,358          $ 1,322
Unrecognized net loss                                                         (233)            (178)
Unrecognized transition obligation                                            (829)            (877)
                                                                          --------------------------
Accrued postretirement benefit cost                                       $    296          $   267 
                                                                          ==========================



   Postretirement benefit expense included the following components:




                                                           1996             1995           1994  
                                                         -----------------------------------------
                                                                       (In thousands)
                                                                                 
Service cost                                              $   --          $   --          $   44
Interest cost                                                 97              99             132
Amortization of transition obligation                         48              49              80
                                                         -----------------------------------------
                                                          $   145         $  148          $  256
                                                          ========================================



     A weighted average discount rate of 7.00% in 1996 and 1995 was used in
determining the accumulated post retirement benefit obligation.  The 1996
health care trend rate was projected to be 9.5% for participants under the age
of 65, and this rate is assumed to trend downward until it reaches 5.5% and
remains at that level thereafter.  This trend rate assumption does not have a
significant effect on the plan; therefore, a one percent change in the trend
rate is not material in the determination of the accumulated postretirement
benefit obligation or the ongoing expense.

NOTE P:   STOCK OPTION PLAN

     DNFC has stock option plans in which common shares of DNFC's common stock
are granted to employees and directors of the Bank. Under the plans, the
exercise price of any option will not be less than the fair market value of the
common stock on the date of grant. The dates on which the options are first
exercisable is determined by the Stock Option Committee of the Board of
Directors and have generally vested over a two year period from the date of
grant. The term on any option may not exceed ten years from the date of grant.

     During 1996, the Bank adopted the disclosure requirements of Statement of
Financial Accounting Standards No. 123 ("SFAS 123"), "Accounting for Stock-Based
Compensation." Accordingly, the fair value of each option grant to Bank
employees and Directors in 1996 and 1995 was estimated using the Black-Scholes
option pricing model with the following assumptions used:



                                                                                      1996              1995
                                                                                 ------------        ------------
                                                                                                
Estimated weighted average fair value
 per share of options granted                                                       $4.61               $2.63



Assumptions:

 Annualized dividend yield ....................................................        --                  --
 Common-stock price volatility ................................................      25.1%              $25.1%
 Weighted average risk free rate of return ....................................       5.9%                7.4%
 Weighted average expected option term (in years) .............................         5                   4


     The Bank has elected to continue to measure compensation cost using the
intrinsic value method, in accordance with APB Opinion No. 25, "Accounting for
Stock Issued to Employees." Accordingly, since all options are granted at a
fixed price not less than the fair market value of DNFC's common stock on the
date of grant, no compensation cost has been recognized for the stock option
grants. Had stock option costs of these plans been determined based on the fair
value at the 1996 and 1995 grant dates for award under those plans consistent
with the methodology of SFAS 123, the pro forma effects on the Bank's net income
and earnings per share would be as follows:




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

                                                                                                   (In thousands)
                                                                                                       

                                     Net income (as reported) ........................     $9,378              $10,618
                                     Stock option compensation cost ..................       (396)                 (74)
                                                                                             ----                  ---
                                      Pro forma net income ...........................     $8,982              $10,544
                                                                                           ======              =======

NOTE Q:  LITIGATION                                                            
                

     The Bank is a defendant, in a number of matters of litigation,
substantially all of which have arisen in the ordinary course of business.  It
is the opinion of management that the resulting liabilities, if any, from these
actions will not materially affect the Consolidated Financial Statements.

     D&N Bank is a plaintiff, like approximately 120 other institutions, in
a currently pending claim in the United States Court of Federal Claims seeking
substantial damages as a result of the 1989 Financial Institutions Reform,



                                     A-24
   163


Recovery and Enforcement Act's mandatory phase-out of the regulatory capital
treatment of supervisory goodwill.   Arguments concerning the extent of damages
in the cases of three initial plaintiffs, are scheduled to begin March 17,
1997.   The other cases, including the Bank's are scheduled to be considered 
after the initial cases are resolved.   The ultimate outcome of these matters 
cannot be ascertained at this time.

NOTE R:  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

     The Bank is party to financial instruments with off-balance sheet risk
(in the normal course of it's business) to meet the financial needs of its
customers and to reduce its own exposure to fluctuations in interest rates.
These financial instruments may include commitments to originate or purchase
loans, standby letters of credit, recourse arrangements on sold assets, and
forward commitments.  The instruments involve, to varying degrees, elements of
credit and interest rate risk in addition to the amounts recognized in the
Consolidated Statements of Condition.  The contract amounts of those
instruments reflect the extent of the Bank's involvement in particular classes
of financial instruments.

     The Bank's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for loan commitments, standby
letters of credit and recourse arrangements is represented by the contractual
amount of those instruments.  The Bank uses the same credit policies in making
commitments and conditional obligations as for on-balance sheet instruments.
For forward commitments, the contract amounts do not represent exposure to
credit loss.  The Bank controls the credit risk of those instruments through
credit approvals, limits and monitoring procedures.

     The following table sets forth financial instruments with off-balance
sheet risk and their contract amounts and fair values:



                                                                           December 31                       
                                                       -----------------------------------------------
                                                          1996        1996            1995       1995  
                                                       -----------------------------------------------
                                                          Contract    Fair          Contract     Fair
                                                          Amount      Value         Amount       Value
                                                       -----------------------------------------------
                                                                         (In thousands)
                                                                                 
Financial instruments whose contract amounts           
  represent credit risk                                
    Commitments to originate and purchase loans         $ 69,383      $ (694)     $ 60,443   $ (604)
    Unused lines of credit                                78,303        (783)       56,867     (569)
    Standby letters of credit                                367          (4)        1,210      (12)
    Loans sold with recourse                               3,004        (150)        3,563     (178)
                                                       
Financial instruments whose contract amounts           
 exceed the amount of credit risk:                     
    Forward commitments to sell loans                      4,000         (40)           --       --


     Commitments to originate loans are agreements to lend to a customer
provided there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination clauses




                                     A-25
   164
 
and may require payment of a fee.  Since some of the commitments are expected to
expire without being drawn on, the total commitment amounts do not necessarily
represent future cash requirements.  The Bank evaluates each customer's
creditworthiness on a case-by-case basis.  The amount of collateral obtained, if
deemed necessary by the Bank upon extension of credit, is based on management's
evaluation of the borrower's creditworthiness.

     Standby letters of credit are conditional commitments issued by the Company
to guarantee the performance by a customer to a third party.  The credit risk
involved in issuing letters of credit is essentially the same as that involved
in extending loan facilities to customers.  Additionally, the Bank has retained
credit risk on certain residential and commercial mortgage loans sold with
recourse with outstanding balances at December 31, 1996 of $1,430,000 and
$1,574,000, respectively.  These balances as of December 31, 1995 were
$1,769,000 and $1,794,000, respectively.  The maximum amount of loss to which
the Bank is subject, which  under the recourse provisions, is $1,587,000 at
December 31, 1996.  Management does not believe the recourse provisions subject
the  Bank to any material risk of loss. This credit risk is considered to be no
more onerous than that existing on similar loans in the Bank's loan portfolio.

     Forward commitments to sell loans are contracts the Bank negotiates for the
purpose of reducing the market risk associated with rate lock agreements with
customers for new loan applications that we have not yet been closed. In order
to fulfill a forward commitment, the Bank typically exchanges through FNMA,
FHLMC or GNMA,  its current production of loans for mortgage-backed securities,
which are then delivered to a national securities firm at a future date at
prices or yields specified by the contracts.  Risks may arise from the possible
inability of the Bank to originate loans to fulfill the contracts, in which case
the Bank would normally purchase securities in the open market to deliver
against the contracts.

NOTE S:   FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following table presents the carrying amounts and fair values of
financial instruments at the dates indicated.  SFAS 107, "Disclosures about Fair
Value of Financial Instruments", defines the fair value of a financial
instrument as the amount at which the instrument could be exchanged in a current
transaction between willing parties, other than in a forced or liquidation sale.



                                                                          December 31                           
                                                     ----------------------------------------------------
                                                           1996                             1995           
                                                     ----------------------        ----------------------
                                                      Carrying         Fair         Carrying         Fair
                                                      Amount          Value         Amount          Value 
                                                     -----------------------------------------------------
                                                                            (In thousands)
                                                                                       
Cash and cash equivalents                              $ 12,787      $ 12,787       $ 22,438       $  22,438
Investment securities (Note D)                          119,777       119,821         96,436          96,565
Mortgage-backed securities (Note E)                     251,256       249,870        127,709         128,688
Loans receivable (Note F)                             1,055,876     1,078,795        952,359         958,349
Deposits (Note I)                                      (964,133)     (969,071)      (922,932)       (926,958)
                                                                                                             



                                     A-26
   165



                                                                                        
Securities sold under agreement
   to repurchase (Note J)                               (58,040)      (58,040)           --             --
Debt (Note K)                                          (345,997)     (345,231)     (216,295)      (217,141)
Commitments to originate and
    purchase loans (Note Q)                                  --          (694)           --           (604)
Unused lines of credit (Note Q)                              --          (783)           --           (569)
Standby letters of credit (Note Q)                           --            (4)           --            (12)
Loans sold with recourse (Note Q)
Forward commitments to sell loans (Note Q)                   --           (40)           --             --


ESTIMATION OF FAIR VALUES
     SFAS 107 requires disclosure of fair value information about financial
instruments, whether or not recognized in the Statement of Condition, for which
it is practicable to estimate that value.  In cases where quoted market prices
are not available, fair values are based on estimates using present value or
other valuation techniques.  Those techniques are significantly affected by the
assumptions used, including the discount rate and estimates of future cash
flows.  In that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many cases, could
not be realized in immediate settlement of the instrument.  SFAS 107 excludes
certain financial instruments and all nonfinancial instruments from its
disclosure requirements.  Accordingly, the aggregate fair value amounts
presented do not represent the underlying value of the Company.

     The carrying amounts reported in the Statement of  Condition for cash
and cash equivalents approximate those assets' fair value.

     Fair values for investment securities and mortgage-backed securities
are based on quoted market prices, where available.  If quoted market prices
are not available, fair values are based on quoted market prices of comparable
instruments.

     Fair values for the Bank's loans are estimated using discounted cash
flow analyses, using interest rates currently being offered for loans with
similar terms to borrowers of similar credit quality.  The carrying amount of
accrued interest approximates its fair value.

     The fair values of checking and NOW accounts, money market accounts
and savings deposits are the amounts payable on demand at the reporting date.
The fair value for fixed-maturity time deposits is estimated using a discounted
cash flow analyses using the rates currently offered for deposits with similar
remaining maturities.

     The fair values of securities sold under agreement to repurchase and
the Bank's debt are estimated using discounted cash flow analyses, based on the
Bank's current incremental borrowing rates for debt with similar terms and
remaining maturities.



                                     A-27
   166
 
     Fair values for the Bank's off-balance sheet instruments ( guarantees and
credit commitments) are based on current settlement or termination values and on
fees currently charged to enter into similar agreements, given the remaining
terms of the agreements and the counterparties' credit standing.





                                     A-28
   167
Management's Discussion and Analysis
of Financial Condition and Results of Operations

General
D&N Bank (D&N or the Bank) is a savings bank and wholly-owned subsidiary of
D&N Financial Corporation (the Company).D&N's primary focus is the delivery of
financial services through its community banking offices in Michigan and
consumer loan origination network in the Great Lakes states. This discussion
highlights important trends and events that have shaped the Bank's financial
performance in 1996.

In 1996, D&N reported income, before one-time regulatory charges, of $13.4
million.  Net income in 1995 was $10.6 million, and in 1994 the Bank earned
$3.6 million.

D&N Bank incurred a one-time charge in 1996 as its mandated contribution to
replenish the Federal Deposit Insurance Corporation's (FDIC) depleted Savings
Association Insurance Fund (SAIF). The third quarter assessment was $5.5
million before consideration of its impact on federal taxes, and is expected to
reduce the Bank's annual deposit insurance premiums by approximately $1.6
million.

Also during the third quarter of 1996, the Bank recognized a $500,000
adjustment to its balance of deferred tax assets following the enactment in
August of federal legislation which resolved the recapture status of previously
allowed accelerated deductions for bad debts. Historically, thrift institutions
such as the Bank had been permitted to deduct a portion of their income as bad
debt allowances. This practice was more advantageous than the specific-loss
method of deduction which was mandated for other classes of financial
institutions. The opportunity to use the percentage-of-income method expired in
1995, but the status of previously accelerated deductions remained in question
until the 1996 legislation was enacted. Notably, the presence of unresolved
prior deductions was felt to be a hindrance to evolution and consolidation of
the financial services industry because thrift institutions that had recorded
such accelerated deductions were required to repay them before charter
conversions or acquisitions by non-thrift institutions could be approved. The
new legislation required that accelerated deductions recorded after 1987 would
have to be repaid, but forgave that portion of institutions' accelerated loan
loss deductions that were recorded before 1988.

Including the non-recurring charges associated with the recapitalization of the
SAIF and the recapture of previously recorded post-1987 bad debt deductions,
the Bank's net income for 1996 was $9.4 million.

On December 31, 1996, the Bank's balance sheet included total assets of $1.47
billion, compared to $1.23 billion at the end of 1995. This 20% growth
reflected primarily the Bank's loan origination success, with $518 million of
new loans funded in 1996. Outstanding loan balances totaled $1.07 billion at
December 31, 1996, an increase of 11% during the year. Mortgage backed
securities also increased by 97% to $251 million as the Bank securitized $120
million of its residential mortgage loan production with the Federal National
Mortgage Association (FNMA or Fannie Mae).

Equity and capital support for D&N's robust growth in 1996 came from the
retention of earnings and as a consequence of the Bank's merger, in April, with
Macomb Federal Savings Bank (Macomb). The acquisition, accounted for as a
pooling of interests, added retail deposits, a quality loan portfolio, and a
prime community banking location in St. Clair Shores, Michigan to the D&N
franchise. In addition, the

   168

strong capital base of Macomb helped to support the robust loan production that
D&N experienced throughout its networks.

In 1996 the Bank made provisions for loan losses of $1.1 million, after making
provisions of $2.4 million and $100,000 in 1995 and 1994, respectively. At
December 31, 1996, the allowance for loan losses was $11.0 million, or 1.03% of
outstanding loans. D&N's portfolio of nonperforming assets declined during 1996
by $1.6 million or 17% to $8.1 million. At December 31, 1996, the allowance for
loan losses was 167% of the loans deemed to be nonperforming. This ratio was
122% in 1995 and 46.4% in 1994.

Noninterest income from operations increased by 14.7% in 1996 after
experiencing a decline in 1995. In 1994 the Bank sold a substantial portion of
its portfolio of purchased mortgage loan servicing rights, and focused its
servicing efforts on its own customers' loans. The increases in both loan
related and deposit related fee income experienced in 1996 reflects the
successful implementation of servicing strategies designed to complement the
Bank's community banking focus.

Results of Operations
Net Interest Income

The Bank's primary source of earnings is its net interest income, defined as
the difference between the interest earned on its loans and investments and the
interest paid on its deposits and other liabilities. Interest income and
interest expense each increased in 1996 as the average size of the Bank's
earning assets grew substantially. Interest income increased by $13.5 million,
or 14.9%, in 1996. The average yield on earning assets increased by 2 basis
points to 7.95% in 1996, from 7.93% in 1995. In 1994, earning assets yielded
6.95%. Driving the interest income gains in 1996 was D&N's 14.7% increase in
average earning balances, while 1995's gains were more evenly attributable to
larger balances and higher average earning rates.

Interest expense increased by $5.6 million, or 9.9%, in 1996 as the average
balance of interest-bearing liabilities increased by 14.6%, more than
off-setting the 22 basis point decrease in the average rate paid on those
liabilities. In 1996, interest-bearing liabilities had an average cost of
4.93%, compared to 5.15% in 1995 and 4.89% in 1994. Because the average yield
on interest-earning assets increased and the average cost of interest-bearing
liabilities decreased in 1996, the Bank's interest rate spread increased from
2.79% in 1995 to 3.02% in 1996.  In 1994 the spread was 2.06%. Similarly, the
Bank's net interest margin, or ratio of net interest income to average
interest-earning assets, increased from 3.04% in 1995 to 3.26% in 1996. In 1994
the net interest margin was 2.31%. Average interest-earning assets exceeded
average interest-bearing liabilities by $64.5 million in 1996 compared to $55.3
million in 1995 and $52.1 million in 1994.

Spread and margin improvements in 1996 reflect the expiration, in late 1995, of
the last of the Bank's portfolio of interest rate exchange agreements. In 1995
those contracts added 23 basis points to the average cost of interest bearing
liabilities, while the burden was 100 basis points in 1994.

Average balances of loans outstanding were higher in 1996 than 1995, as the
Bank's loan originations increased significantly. Average balances of
mortgage-backed securities were slightly higher, while the investment
securities category declined. Loans increased by $169.7 million, or 19.0%;
mortgage-backed securities increased by $6.5 million, or 4.6%; and investment
securities declined by $7.6 million, or 6.8%. Average earning rates on loans
and mortgage-backed securities were lower in 1996 than 1995, while the average
earning rate on the investment portfolios increased modestly. In 1996,

   169

loans earned an average yield of 8.11% compared to 8.13% in 1995.
Mortgage-backed securities earned an average of 7.46% in 1996, versus an
average rate of 7.55% in 1995. Investment securities earned 6.96% in 1996, up
from 6.85% in 1995. Even though average loan yields fell from the previous
year, overall earning-asset performance increased as a greater proportion of
the earning-asset portfolio was comprised of more profitable loan assets in
1996 than in 1995.

   170

Management's Discussion and Analysis
of Financial Condition and Results of Operations (continued)

The average balances of loan assets and mortgage-backed securities also
increased from 1994 to 1995. As in 1996, average investment balances fell in
1995, reflecting the Bank's application of surplus liquidity assets to fund
loan growth.

Average deposit balances increased 10.1% to $938 million in 1996, from $852
million in 1995. The average cost of deposits increased 14 basis points, to
4.67%, in 1996, from 4.53% in 1995. From 1994 to 1995, average deposit balances
increased by $30 million, or 3.7%. In 1994, the average cost of deposits was
3.63%.

The average balance of borrowed funds increased by 31.0%, to $310 million in
1996, from $236 million in 1995. In 1994, the average balance of borrowed funds
was $155 million.

In 1995 and 1994, D&N's interest expense included the net costs of interest
rate hedging instruments. During 1995, contracts written in the 1980s to
exchange fixed interest payments for variable receipts ("interest rate swaps")
resulted in net charges to interest expense of $2.5 million. During 1994, these
costs totaled $9.8 million. The swap contracts, originally executed as hedges
against rising interest rates, have expired, with the final contract maturing
in November of 1995.


Noninterest Income
D&N's noninterest income includes recurring fees from loan and deposit-related
activities, recurring income from the marketing of assets that are originated
for sale, and non-recurring gains and losses from events such as securities
sales and sales of non-earning and depreciated assets.

D&N's loan and deposit-related fee income totaled $5.5 million in 1996, up
$509,000 or 10.1% from 1995, reflecting primarily the Bank's successful
introduction of a new line of retail checking account products.

In 1996, net loan servicing and administrative fees were unchanged from 1995 at
$1.9 million. Deposit-related fees, on the other hand, increased by 15.1% in
1996.

Gains on sales of loans totaled $1.0 million in 1996, up from $882,000 in 1995.
In 1996, $66.1 million of D&N's residential mortgages were sold to secondary
market investors, compared to $67.4 million in 1995. In each year, D&N Bank
retained the rights to service all of these loans.

Other income increased from $222,000 in 1995 to $470,000 in 1996 as D&N Bank's
subsidiary, Quincy Insurance Agency, successfully initiated sales of annuities
and other investment products.

Noninterest Expense
General and administrative expenses in 1996 included $1.4 million of
non-recurring costs associated with the Bank's merger with Macomb Federal
Savings Bank. Excluding these costs, general and

   171

administrative expenses were up by $1.5 million, or 5.1%, in 1996, following an
increase of $2.0 million, or 7.6% in 1995. These increases reflect the costs of
D&N's expanding retail delivery network, as the number of Bank and D&N Mortgage
Company offices increased from 41 at the end of 1994 to 48 at the end of 1996.

In 1996, noninterest expense included $71,000 of net operating costs related to
other real estate owned (OREO). In 1995 and 1994, net recoveries on sales of
OREO properties exceeded operating costs resulting in credits in this category
of $1.0 million and $2.1 million, respectively.

In 1995 and 1994, D&N's noninterest expense included amortization costs for
goodwill associated with the Bank's 1982 merger with First Federal Savings and
Loan Association of Flint, Michigan.

Excluding the FDIC's SAIF recapitalization assessment of $5.5 million, deposit
insurance premiums in 1996 were $2.4 million, unchanged from the 1995 level,
and down from $2.6 million in 1994.


Income Taxes
The Bank's effective income tax rates were 3.63% in 1996, (18.73%) in 1995, and
4.04% in 1994, primarily as a result of reductions in each year of a portion of
the valuation allowance for deferred tax assets provided in prior years, when
the Bank incurred substantial net operating losses.  The valuation allowance
has been eliminated as of December 31, 1996.

   172

Management's Discussion and Analysis
of Financial Condition and Results of Operations (continued)

Financial Condition
Balance Sheet Trends

AT DECEMBER 31, 1996, D&N'S ASSETS TOTALED $1.47 BILLION, AN INCREASE OF $245
MILLION, OR 20%, FROM THE PREVIOUS YEAR END. THE BANK'S BALANCE SHEET GROWTH
HAS BEEN FUELED BY SUBSTANTIAL LOAN PRODUCTION AND INCREASED CAPITALIZATION.
In 1996, net loans receivable increased by $104 million, or 10.9%, reflecting
continued strong demand for the Bank's consumer loan products.  Balances of
mortgage-backed securities increased $124 million, or 97%, primarily as a
consequence of securitization of $120 million of the Bank's residential
mortgage loans. All of the servicing rights for sold and securitized mortgages
were retained, resulting in an increase in the balances of loans serviced for
others from $278 million to $415 million during the year.

The Bank's liabilities increased by 20%, or $230 million, to $1.39 billion at
December 31, 1996, compared to $1.16 billion at the end of 1995.  Overall
deposit balances increased by 4.5%, or $41.2 million, while core deposits
experienced a 5.7% increase from $327.4 million at December 31, 1995, to $346.1
million at year end 1996. Borrowed funds increased by 87%, or $188 million, in
1996, while advance payments by borrowers and investors held in escrow
increased from $11.3 million to $11.8 million.

In 1996, D&N's stockholders' equity rose from $72.0 million to $86.1 million.
Profitable operations contributed $9.0 million to the Bank's retained earnings
while the exercise of warrants and options resulted in $5.5 million of net
capital contributions in 1996. An additional source of equity in 1996 was $1.2
million of excess market value attributable to investment and mortgage-backed
securities held for sale. In accordance with the provisions of SFAS 115,
"Accounting for Certain Investments in Debt and Equity Securities," unrealized
gains such as these are recorded in the stockholders' equity section of the
Bank's Statement of Financial Condition, but are not recognized through the
Statement of Income.

Under its federal charter, the Bank must maintain adequate levels of capital to
assure the safety and soundness of its operations. At December 31, 1996, the
Bank had a tangible capital ratio of 5.11%, a core capital ratio of 5.11%, and
a risk-based capital ratio of 9.94%. D&N Bank's ratios continue to exceed the
levels specified in the Financial Institutions Reform, Recovery and Enforcement
Act (FIRREA) as minimally acceptable standards. At the close of 1996, those
minimum standards were tangible capital of 1.50%, core capital of 3.0% (with a
proposed regulation which would raise the core capital requirement to between
4.00% and 5.00%), and risk-based capital of 8.00%.

The Bank's primary regulator, the Office of Thrift Supervision (OTS), has
issued its final rules adding an interest rate risk component to the total
capital that certain rate-sensitive institutions must maintain. The rule
requires the OTS to measure an institution's interest rate risk as the
percentage change in

   173

market value of its portfolio resulting from a hypothetical 200 basis point
shift in interest rates. At December 31, 1996, D&N's level of interest rate
risk was such that no additional capital was required.


Liquidity and Capital Resources
The OTS also requires that institutions maintain liquid assets in the form of
cash, short-term U.S. Government securities and other qualifying assets, in
amounts equal to at least 5% of net withdrawable accounts and borrowed funds
payable in one year or less. For the month of December 1996, the Bank's average
liquidity ratio was 6.61%, down from the December 1995 ratio of 8.3%.
Borrowing capacity can be viewed as a supplemental source of liquidity for the
Bank. D&N's government bond and mortgage-backed securities portfolios include
high quality investment securities which are readily acceptable as collateral
for additional borrowed funds, obtainable from either the FHLB system or from
other financial institutions. Also, much of the Bank's residential mortgage
loan portfolio would be acceptable as collateral to support new advances from
the FHLB. In the aggregate, by virtue of its inventory of unpledged security
and mortgage loan collateral, D&N had approximately $180 million of unused
borrowing capacity at December 31, 1996.

Loan Portfolio
D&N's investment in loans increased by $104 million, or 10.9%, in 1996.
Consumer loans and commercial loans experienced the most significant percentage
increases, while residential mortgages grew at a more modest rate. The Bank's
investment in mortgages on income-producing properties decreased for the sixth
consecutive year and the year-end balance of construction loans was down
slightly from the previous year. Consumer loans increased by $99.8 million, or
41.7% in 1996. Commercial loans increased by $4.6 million, or 58.9%, while
residential mortgage loans increased during the year by $3.0 million, or 0.5%.
Mortgages on income-producing properties decreased by $3.6 million, or 4.0%, as
construction loan balances declined by $1.4 million, or 3.4%. At the end of
1996, 44% of the Bank's loan balances were in consumer or commercial-related
loans, compared to a 38% weighting at the end of 1995.

D&N originated $518 million of loans in 1996, up $113 million, or 28.0% from
$405 million originated in 1995. Aggregate mortgage loan production was $228
million, an increase of $24 million, or 11.9%, from 1995. Construction lending
accounted for $42.9 million of this total, up 8.6% from $39.5 million in 1995.
Consumer loan production totaled $272 million in 1996, up by $76.5 million, or
39.2%, from 1995. Within the consumer category, home equity credit line (HECL)
production was again strong, increasing by $12.8 million, or 23.4%, over 1995.

Credit Risk Management and Provision for
Losses on Loans and Other Assets
At December 31, 1996, the Bank's nonperforming assets totaled $8.1 million,
down from $9.7 million at the end of the previous year and $24.5 million at the
end of 1994. The 1996 balance was comprised of $6.6 million of nonperforming
loans and $1.5 million of other real estate owned (OREO). At the end of 1996,
nonperforming loans comprised just 0.62% of the loan portfolio, and the
allowance for loan losses stood at 167% of the total balances of nonperforming
loans.

   174

Management's Discussion and Analysis
of Financial Condition and Results of Operations (continued)

Allowances for losses on the loan portfolio increased by $1.0 million in 1996.
Losses of $1.5 million were charged off and $1.4 million were recovered, as new
provisions for loan losses of $1.1 million were recorded during the year. At
December 31, 1996, the allowance for loan losses was $11.0 million, 1.03% of
the total outstanding loan portfolio balance.

At the end of 1996, $6.3 million of the allowance for loan losses was allocated
to the commercial real estate mortgage portfolio while $3.5 million of the
allowance was allocated to the consumer loan portfolio.

Analysis of Cash Flows
The Bank's balances of cash and cash equivalents declined from $22.4 million to
$12.8 million in 1996.  During the year, $230 million of cash was provided from
financing activities, primarily from expanded borrowings and increases in
customers' deposit balances. Investing activities utilized $267 million of
available cash and cash equivalents as loan purchases, mortgage-backed security
purchases, and purchases of investment securties  exceeded repayments in these
categories. Operating activities provided $27.2 million of net cash in 1996.


Asset/Liability Management
The Bank's objectives for the management of assets and liabilities include
achieving and maintaining adequate and stable levels of both net interest
income and market value for the Bank's net assets. The level of net interest
income that can be attained is enhanced by assuming credit, liquidity and
interest rate risks and by striving to keep nonearning asset balances to a
minimum. Net interest income and market value of portfolio equity (MVPE)
stability is enhanced across various interest rate scenarios by properly
matching maturity structures of assets and liabilities.

   175

Management's Discussion and Analysis
of Financial Condition and Results of Operations (continued)


The Bank employs various tools, including gap analysis, duration analysis and
simulation analysis, to assess the sensitivity of its net interest income and
MVPE to changes in interest rates.

The difference between interest-earning assets and interest-bearing liabilities
reflects an imbalance between repricing opportunities for the two sides of the
balance sheet. The consequence of a negative cumulative gap at the end of one
year suggests that, if interest rates were to fall, the Bank's earnings stream
would be enhanced as more liability balances would reprice to lower rates than
would asset balances.  Similarly, the negative cumulative gap suggests that if
interest rates were to rise, liability costs would increase more quickly than
asset yields, placing negative pressure on earnings.

With a cumulative one-year gap of -10.3%, D&N's balance sheet is somewhat
liability sensitive. At year-end, however, 46.0% of the Bank's loan portfolio
carried variable or adjustable interest rates, and a growing proportion of the
fixed-rate loan portfolio was comprised of relatively shorter-term installment
consumer loans.

The balances presented reflect contractual repricings for certificates of
deposit. Certain demand deposit accounts and regular savings accounts, however,
have been classified as repricing beyond one year. While these accounts are
subject to immediate withdrawal, experience has shown them to be relatively
rate insensitive. If these accounts were included in the 0-3 month category,
the gap in that time frame would be negative $379 million and the cumulative
gap at twelve months would be negative $317 million.

Significant Litigation
In 1989, the Financial Institutions Reform, Recovery and Enforcement Act
(FIRREA) was passed, significantly altering the regulatory environment in which
depository institutions in general, and the Bank in particular, would
subsequently operate. A provision of the Act provided for the elimination, over
time, of one form of regulatory capital that many institutions, including D&N
Bank, had utilized in their capital structures.  The phased elimination of
supervisory goodwill, an intangible asset previously created when Companies
such as D&N acquired weaker institutions at the request of Government-sponsored
deposit insurance funds, resulted in many of the affected companies
experiencing capital shortfalls. In D&N's case, $42 million of unamortized
supervisory goodwill was permitted to be counted as regulatory capital in 1989
at the time of the Act's passage, while $37 million remained in 1993 when its
phase-out as qualifying capital was complete. The loss of this significant
portion of D&N's regulatory capital base precipitated drastic changes in the
Bank's strategic plans, including the 56% shrinkage of the balance sheet from
$2.3 billion in 1988 to $1.0 billion in 1993, the closure of the Bank's
national network of mortgage origination offices and the elimination of many
jobs.

A number of institutions, including D&N, that were adversely affected by the
FIRREA legislation subsequently initiated legal actions against the United
States. The institutions have claimed that the

   176

inducements offered by federal regulatory agencies to acquire weakened or
insolvent thrifts constituted contractual guarantees that the goodwill created
through the acquisition transactions would qualify as regulatory capital.
FIRREA's mandated phase-out of regulatory capital treatment for supervisory
goodwill, then, has been alleged to be a breach of a contract right. The United
States Court of Federal Claims has registered approximately 120 similar cases,
including D&N's, which seek damages for such breach.

Early cases were bifurcated into questions of liability and damages, with the
trial courts reasoning that, until the question of the government's liability
was unequivocally established, efforts to determine damages or to develop
damage theories were potentially irrelevant.  Three early cases have proceeded
through the Court of Claims, and after consolidation, through the Federal
Circuit of the United States Court of Appeals, and the United States Supreme
Court. In July of 1996, the Supreme Court found generally that the United
States was liable for damages under a theory of contractual breach, and that
claims of governmental immunity were not applicable in these cases. The cases
were remanded to the Court of Claims where arguments concerning the extent of
damages are scheduled to begin on March 17, 1997.

In consideration of the complexities of the pending litigation, the similarity
of issues in the various cases, and the potential magnitude of the damage
amounts that might ultimately be awarded, the Court of Claims has issued a case
management order on the remaining cases, in essence creating an orderly
procedure for these lawsuits to proceed. At this time estimation of potential
damages from this action is speculative.

NEW ACCOUNTING PRONOUNCEMENTS
In June 1996, the Financial Accounting Standards Board ("FASB") issued SFAS
125, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities." SFAS 125 provides accounting and reporting
standards for the subject matter based on consistent application of a financial
component's approach that focuses on control. The standard will be adopted
effective January 1, 1997 and is not expected to have any material effect on
the financial statements.

In March 1997, the FASB issued SFAS 128, "Earnings Per Share". SFAS 128
supersedes APB 15, "Earnings Per Share", and simplifies the computation of
earnings per share ("EPS") by replacing the "primary" EPS requirements of APB
15 with a "basic" EPS computation based upon weighted shares outstanding. The
new standard requires a dual presentation of basic and diluted EPS. Diluted EPS
is similar to "fully diluted" EPS
   177
                                                                   ATTACHMENT B


                                    D&N BANK
                      CONSOLIDATED STATEMENTS OF CONDITION



                                                                                      March 31               December 31        
                                                                                       1997                      1996   
                                                                                   -------------------------------------
                                                                                               (In thousands)
                                                                                   ------------------------------------- 
                                                                                      (unaudited)
                                                                                                              
ASSETS
  Cash and due from banks                                                          $       1,798           $       2,845
  Federal funds sold                                                                       1,300                   8,600          
  Interest-bearing deposits in other banks                                                   747                   1,342
                                                                                   -------------------------------------
      Total cash and cash equivalents                                                      3,845                  12,787

   Investment securities
      (market value of $98,517,00 in 1997 and $60,783,000 in 1996)                        98,639                  60,739
   Investment securities available for sale (at market value)                             40,868                  59,038
   Mortgage-backed securities
      (Market value $235,830,000 in 1997 and $213,304,000 in 1996)                       240,264                 214,690
   Mortgage-backed securities available for sale (at market value)                        33,196                  36,566
   Loans receivable (including loans held for sale                                 
      of $219,000 in 1997 and $5,218,000 in 1996)                                      1,092,824               1,066,918
      Allowance for loan losses                                                          (10,987)                (11,042)
                                                                                   -------------------------------------
    Net loans receivable                                                               1,081,837               1,055,876          
  Other real estate owned, net                                                             1,226                   1,470          
  Federal income taxes                                                                     3,025                   6,002
  Office properties and equipment, net                                                    16,006                  15,764
  Other assets                                                                             9,560                  10,056
                                                                                   -------------------------------------
                                                                                   $   1,528,466           $   1,472,988
                                                                                   =====================================
LIABILITIES
   Checking and Now accounts                                                       $     103,248           $     107,550
   Money market accounts                                                                  90,154                  89,321
   Savings deposits                                                                      151,673                 149,226
   Time deposits                                                                         661,435                 617,102
   Accrued interest                                                                          998                     934
                                                                                    ------------------------------------
                                                                                                                    
                                                                                                 
      Total deposits                                                                   1,007,508                 964,133
   Securities sold under agreements to repurchase                                         71,886                  58,040
   FHLB advances and other borrowed money                                                345,599                 345,997
   Advance payments by borrowers and investors held in escrow                              9,527                  11,808
   Payable to DNFC                                                                         5,510                   6,105
   Other liabilities                                                                       5,145                   6,891
                                                                                    ------------------------------------
                             Total liabilities                                         1,445,175               1,392,974

STOCKHOLDERS' EQUITY
   Preferred stock (1,000,000 shares authorized; none issued)
   Common stock, $.01 par value per share (shares authorized - 10,000,000;
      shares outstanding - 3,650,636 in 1997 and 1996)                                        37                      37
   Additional paid-in capital                                                             48,590                  48,590
                                                                                    ------------------------------------
                             Total paid-in capital                                        48,627                  48,627

   Retained earnings - substantially restricted                                           33,436                  30,144
   Unrealized holding gains on debt securities
      available for sale, net of tax                                                       1,228                   1,243
                                                                                    ------------------------------------
                             Total stockholders' equity                                   83,291                  80,014
                                                                                    ------------------------------------
                                                                                    $  1,528,466            $  1,472,988
                                                                                    ====================================
                                      


                                     B-1
   178


                                    D&N BANK
                CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)




                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                     1997             1996             
                                                                              -------------------------------
                                                                                         (In thousands)
                                                                              -------------------------------
                                                                                                 
INTEREST INCOME
   Loans                                                                       $   21,937            $ 19,980
   Mortgage-backed securities                                                       4,436               2,276
   Investments and deposits                                                         1,962               1,744
                                                                               ------------------------------
       TOTAL INTEREST INCOME                                                       28,335              24,000

INTEREST EXPENSE
   Deposits                                                                        11,288              11,050
   Securities sold under agreements to repurchase                                     759                  94
   FHLB advances and other borrowed money                                           5,030               3,185
                                                                               ------------------------------
       TOTAL INTEREST EXPENSE                                                      17,077              14,329
                                                                               ------------------------------
       NET INTEREST INCOME                                                         11,258               9,671
Provision for loan losses                                                             300                 300
                                                                               ------------------------------
       NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                         10,958               9,371

NONINTEREST INCOME
  Loan servicing and administrative fees, net                                         521                 324
  Deposit related fees                                                                921                 820
  Gain on loans held for sale                                                          26                 486
  Other                                                                               135                  95
                                                                               ------------------------------
          TOTAL OPERATING NONINTEREST INCOME                                        1,603               1,725
 Gain on loans and MBS available for sale                                               5                   5
                                                                               ------------------------------           
          TOTAL NONINTEREST INCOME                                                  1,608               1,730

NONINTEREST EXPENSE
  Compensation and benefits                                                         4,064               4,079
  Occupancy                                                                           780                 712
  Other expense                                                                     2,495               2,867
                                                                               ------------------------------
                                                                                    7,339               7,658
  Other real estate owned, net                                                        (22)                 40
  FDIC insurance                                                                      176                 636
                                                                               ------------------------------
         TOTAL NONINTEREST EXPENSE                                                  7,493               8,334
                                                                               ------------------------------
         INCOME BEFORE INCOME TAX EXPENSE (CREDIT)                                  5,073               2,767
  Federal income tax expense (credit)                                               1,781                (799)
                                                                               ------------------------------
        NET INCOME                                                             $    3,292            $  3,566
                                                                               ==============================


                                     B-2
   179



                                   D&N BANK
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                                      Three Months Ended
                                                                                           March 31,
                                                                                
                                                                                     1997           1996             
                                                                                ---------------------------
                                                                                        (In thousands)
                                                                                ---------------------------
                                                                                                      
OPERATING ACTIVITIES
Net income                                                                       $   3,292        $  3,566
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Provision for loan losses                                                         300             300

     Depreciation and amortization of
         office properties and equipment                                               501             522
     Amortization of net premuium (discounts) on
         purchased loans and securities                                                108            (773)
      Originations and purchases of loans held for sale                             (5,297)        (12,121)
      Proceeds from sales of loans held for sale                                    11,377          26,930
      Amortization and writedowns of loan servicing rights                              73             201
      Other                                                                            640            (199)
                                                                                 --------------------------
      Net cash provided by operating activities                                     10,994          18,424

INVESTING ACTIVITIES
      Proceeds from maturities of investment securities                             22,988          39,946
      Purchases of investment securities                                           (42,713)         (8,848)
      Principal collected on mortgage-backed securities                             14,213          10,213
      Purchases of mortgage-backed securities                                      (36,684)         --
      Loans purchased                                                              (27,215)        (73,160)
      Net change in loans receivable                                                (5,165)        (14,610)
      Decrease in other real estate owned                                              244             246
      Change in payable to Parent Company                                              594            (335)
      Purchase of office properties and equipment                                     (733)           (827)
                                                                                 --------------------------
      Net cash used by investing activities                                        (74,371)        (47,375)

FINANCING ACTIVITIES                                                   
      Net change in time deposits                                                   44,333           2,469
      Net change in other deposits                                                  (1,022)         10,826
      Proceeds from notes payable, securities sold under
          agreements to repurchase and other borrowed money                        120,846          58,600
      Payments on maturity of notes payable, securities
          sold under agreements to repurchase and other
          borrowed money                                                          (107,440)        (28,680)
      Net change in advance payments by borrowers
          and investors held in escrow                                              (2,281)         (1,258)
                                                                                 --------------------------
      Net cash provided by financing activities                                     54,436          41,957
                                                                                 --------------------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                    (8,941)          5,771
Cash and cash equivalents at beginning of period                                    12,786          22,438
                                                                                 --------------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                       $    3,845        $ 35,446
                                                                                 ==========================


See notes to consolidated financial statements.



                                     B-3
   180

D&N BANK
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1:  BASIS OF PRESENTATION

The accompanying unaudited interim consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information.  Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements.  In the opinion of management, all
adjustments (consisting solely of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for
the three month periods ended March 31, 1997 and 1996 are not necessarily
indicative of the results that may be expected for the full year.

NOTE 2:  ALLOWANCE FOR LOAN LOSSES

The allowance for possible losses on loans is maintained at a level believed
adequate by management to absorb potential losses from impaired loans as well
as losses from the remainder of the portfolio.  Management's determination of
the level of the allowance is based upon evaluation of the portfolio, past
experience, current economic conditions, size and composition of the portfolio,
collateral location and values, cash flow positions, industry concentrations,
delinquencies, and other relevant factors.  The allowance is increased by a
provision for losses charged against income.

Changes in the allowance for loan losses are summarized as follows:



                                                Three Months Ended
                                                      March 31,
                                                1997            1996   
                                               -----------------------------
                                                    (In thousands)
Balance at beginning of period                  $ 11,042      $   9,931
Charge-offs:
   Single family                                      53             49
Income producing property                             --             --
   Commercial                                         --             --
   Installment                                       381            257
                                               ------------------------
     Total                                           434            306
Recoveries:
   Single family                                      --             --


   Income producing property                          --             --


                                     B-4
   181


   Commercial                                            --            --
   Installment                                           79            66
                                                 ------------------------ 
     Total                                               79            66
                                                 ------------------------
     Net charge-offs                                    355           240
Provision charged to operations                         300           300
                                                 ------------------------
Balance at end of period                           $ 10,987       $ 9,991
                                                 ========================



NOTE 3: FEDERAL INCOME TAXES

A federal income tax credit was recorded in the 1996 reporting period as the
Bank offset taxes ordinarily payable by a realization, through a reduction in
the valuation allowance previously provided, of prior years' net operating loss
carryforwards.


NOTE 4:  ACQUISITION

On April 10, 1996, Macomb Federal Savings Bank ("Macomb"), a $43 million asset
savings bank, was merged into the Bank.  The Bank's Parent, D&N Financial
Corporation,  issued 716,497 shares of common stock and cash in lieu of
fractional shares for all of the outstanding shares of Macomb.  The merger was
accounted for as a pooling-of-interests.  No changes in accounting methods
resulted from the business combination.



NOTE 5: RECLASSIFICATIONS

Certain amounts in the 1996 consolidated financial statements have been
reclassified to conform with the current period presentation.



                                     B-5
   182



                                    D&N BANK



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


        The following discussion and analysis provides information regarding
D&N Bank's ("D&N or the Bank") financial condition and results of operations
for the three-month periods ended March 31, 1997 and 1996.  Ratios for the
three-month periods are stated on an annualized basis.  Results of operations
for the 1997 period are not necessarily indicative of results which may be
expected for the entire year.  This discussion and analysis should be read in
conjunction with the consolidated financial statements and the notes thereto
appearing elsewhere in this document.


RESULTS OF OPERATIONS

  NET INCOME

        The Bank recorded net income for the first quarter ended March 31, 1997
of $3.3 million, compared to net income of $3.6 million in the first quarter of
1996.  Return on average assets and return on average equity were 0.89% and
16.13%, respectively, during the quarter ended March 31, 1997, compared to
1.15% and 19.60%, respectively, during the quarter ended March 31, 1996.  The
decrease in net income was due primarily to a tax credit usage of $799,000 in
the first quarter of 1996, versus a tax expense of $1,781,000 in the first
quarter of 1997.  This shift of $2.6 million in taxes, was partially offset by
an increase of $1.6 million in net interest income and a decrease in
noninterest expense of $800,000.


   NET INTEREST INCOME

        Net interest income, or the difference between interest earned on
interest earning assets such as loans and investment securities and interest
paid on sources of funds such as deposits and borrowings, is a significant
component of the Bank's earnings.  Net interest income is affected by changes
in both the balance of and the rates on interest earning assets and interest
bearing liabilities and the  amount of interest earning assets funded with
non-interest or low-interest bearing funds.


                                     B-6
   183



        Net interest income increased $1.6 million to $11.3 million for the
quarter ended March 31, 1997 compared to $9.7 million for the quarter ended
March 31, 1996.  The increase was due to increased volume and improved yields
on loans originated and to lower relative expense on the Bank's borrowings due
to repricing and more significantly aided by decreases in interest rates on
deposits due to general decreases in market interest rates.

         By increasing its consumer and commercial lending activities, the
Company has been able to increase its net interest earning assets and to
realize increased net yields.  The result of these factors is that net interest
income has steadily improved during recent quarters.


   PROVISION FOR LOAN LOSSES

         A provision for loan losses is charged to income based on the size and
quality of the loan portfolio measured against prevailing economic conditions.
This process is accomplished through a formal review analysis.  The provision
is recorded in sufficient amounts to maintain the allowance for possible loan
losses at a level in excess of that expected by management to be required to
cover specific exposures in the portfolio.

         The Bank recorded a $300,000 provision for loan losses during the
quarter ended March 31, 1997 and during the quarter ended March 31, 1996.  The
allowance for loan losses has been maintained at approximately  1.00% of gross
loans even as the loan portfolio has experienced significant growth over the
past several fiscal quarters.


   NONINTEREST INCOME

         Total noninterest income decreased to $1.6 million during the quarter
ended March 31, 1997, from $1.7 million recorded during the quarter ended March
31, 1996.  The majority of this decrease was due to reduction in gain on sale
of loans available for sale.  Net loan servicing and administrative fees
increased $198,000 as the Company recorded recoveries on its portfolio of
mortgage servicing rights due to increased market values caused primarily by
lower loan prepayment experience.  Deposit related fees were up approximately
$100,000 in the current year quarter primarily due to an increase in NSF fee
income.


                                     B-7
   184



   NONINTEREST EXPENSE

         Total noninterest expense decreased $800,000 to $7.5 million during
the quarter ended March 31, 1997, from $8.3 million recorded in the first
quarter of 1996.  Decreases  in other expense represents D&N's continuing
commitment to cost control.  The primary areas of decrease were general  were
general office, furniture and equipment, marketing, legal and state tax
expenses.


FEDERAL INCOME TAXES
         The first quarter of 1997 is presented on a fully-taxed basis versus 
a federal  income tax credit of $818,000 being recorded in the first quarter 
of 1996.



FINANCIAL CONDITION

         Total assets at March 31, 1997 were $1.53 billion, an increase of
$55.5 million from December 31, 1996.  Earning assets represented approximately
98% of total assets as of March 31, 1997, substantially the same as at year-end
1996.


   CASH, DEPOSITS AND INVESTMENT SECURITIES

         Cash, deposits and investment securities were $143.3 million at March
31, 1997, up $10.7 million from December 31, 1996.


   MORTGAGE-BACKED SECURITIES

         Mortgage-backed securities increased $22.2 million from year-end 1996
to $273.5 million at March 31, 1997.  The increase was due to purchase of
several short-term tranche CMO's of $36.4 million, reduced by repayments and
amortization of $14.3 million.


   NET LOANS RECEIVABLE

         Net loans receivable increased $26.0 million during the period to
$1.10 billion at March 31, 1997.  Loan originations of $100.6 million and
purchases of $27.1 million exceeded repayments and sales.  Loan originations
and purchases


                                     B-8
   185



during the three months ended March 31, 1997 were: consumer loans; $58.5
million, while residential mortgage loans and commercial loans were $56.1
million and $13.1 million, respectively.



    NONPERFORMING ASSETS AND RISK ELEMENTS

         The following table sets forth the amounts and categories of risk
elements in the Bank's loan portfolio.



                                                                 March 31,  December 31,
                                                                  1997            1996    
                                                             -------------------------------
                                                                (Dollars in thousands)
                                                                       
Nonaccruing loans                                            $   4,488       $   6,621
Accruing loans delinquent more
    than 90 days                                                    --              --
Restructured loans                                                  --              --    
                                                             -------------------------
    Total nonperforming loans                                    4,488           6,621
Other real estate owned (OREO)                                   1,226           1,470
                                                             -------------------------
    Total nonperforming assets                               $   5,714       $   8,091
                                                             =========================
Nonperforming loans as a                                                                 
    percentage of total loans                                     0.41%           0.62%  
                                                             =========================
Nonperforming assets as a
    percentage of total assets                                    0.37%           0.55%
                                                             =========================
Allowance for loan losses as a
    percentage of nonperforming loans                           244.81%         166.77%
                                                             =========================
Allowances for loan and OREO
  losses  as a percentage of
  nonperforming assets                                          192.28%         136.47%
                                                             =========================



         Nonperforming assets, before allowances for loan and OREO losses,
decreased $2.4 million during the period primarily as a large commercial real
estate loan secured by a shopping center was restored to accrual status
after sale of the property.


                                     B-9
   186







   MORTGAGE SERVICING RIGHTS (MSRS)

    The Bank's net investment in MSRs increased  during the period to $1.4
million at March 31, 1997.  The following table details activity in the
portfolio for the periods indicated.


                                                               Three Months             Year
                                                                   Ended               Ended
                                                           March 31, 1997    December 31, 1996
                                                          ------------------------------------
                                                                  (Dollars in thousands)
                                                                           
Balance at beginning of period                              $     1,443           $     1,113
Additions:
   Capitalized servicing                                             34                   630
Reductions:
   Scheduled amortization                                           (72)                 (267)
   Additional amortization due
     to changes in prepayment
     assumptions                                                     (1)                  (33)
                                                              ---------           -----------
       Total                                                        (73)                 (300)
                                                              ---------           -----------
Balance at end of period                                      $   1,404           $     1,443
                                                              =========           =========== 

Fair market value at end of period                            $   1,836           $     1,770
                                                              =========           =========== 



   DEPOSITS

         Deposits increased $43.4 million during the period to $1.01 billion at
March 31, 1997.  Certificates of deposit increased $44.3 million and savings
deposits increased $2.5 million while checking accounts decreased $4.3 million
and money market accounts  increased $900,000.   The Bank's cost of deposits
increased to 4.73% at March 31, 1997, compared to 4.61% at December 31, 1996, a
result of general increase in market rates of interest.

   BORROWINGS

         Total borrowings increased $13.4 million during the period to $417.5
million at March 31, 1997 in order to fund loan demand.  The Bank's cost of
borrowings was 5.79% at March 31, 1997, compared to 5.73% at December 31, 1996.


                                     B-10
   187

   CAPITAL

         According to federal regulations, the Bank must meet certain minimum
capital ratios.  As the following table indicates, the Bank's capital ratios at
March 31, 1997 exceeded these requirements.


                                                                                                   Tier 1
                                        Tangible            Core           Risk-Based           Risk-based
                                         Capital           Capital          Capital               Capital   
                                        ---------         ---------        ----------           -------------
                                                              (Dollars in thousands)
                                                                                   
Actual capital                          $  79,332          $ 79,332        $ 89,897            $ 79,332
Required capital                           23,114            46,228          73,034              36,517
                                        ---------          --------        --------           ---------
Excess capital                          $  56,218          $ 33,104        $ 16,863            $ 42,815
                                        =========          ========        ========            ========

Actual ratio                                 5.15%             5.15%          9.85%               8.69%
                                        =========          ========        ========            ========

Required ratio                               1.50%             3.00%          8.00%               4.00%
                                        =========          ========        ========            ========



         Consolidated stockholders' equity was $83.3 million at March 31, 1997
and represents 5.45% of consolidated assets.


   LIQUIDITY

         Liquidity is the ability to meet financial obligations when due.
Regulatory authorities require that thrift institutions maintain liquidity
consisting of cash, short-term U. S. Government Securities and other specified
assets, equal to at least 5% of net withdrawable accounts and borrowings
payable in one year or less.  For March, 1997, the Bank's average liquidity
ratio was 6.54%.  At March 31, 1997, unused borrowing capacity as measured by
the Bank's inventory of readily available but unpledged collateral was
approximately $172 million.  The Company considers its current liquidity and
other funding sources sufficient to fund its outstanding loan commitments and
scheduled liability maturities.




                                     B-11
   188


     No person has been authorized
to give any information or to make
any representations other than
those contained in this Prospectus,
and, if given or made, such
information or representations must
not be relied upon as having been
authorized.  This Prospectus does
not constitute an offer to sell or
a solicitation of an offer to buy
any securities other than the
securities to which it relates or
an offer to sell or a solicitation
of an offer to buy such securities
sin any circumstances in which such
offer or solicitation is unlawful.
Neither the delivery of this
Prospectus nor any sale made
hereunder shall, under any
circumstances, create any
implication that there has been no
change in the affairs of the
Company since the date hereof or
that information contained herein
is correct as of any time
subsequent to this date.
                               __________________



                                           
 Table of Contents. . . . . . . . . . . . .    i
 Prospectus Summary . . . . . . . . . . . .    1
 The Formation  . . . . . . . . . . . . . .    8
 Business and Strategy  . . . . . . . . . .    8
 Tax Status of the Company  . . . . . . . .   12
 Risk Factors   . . . . . . . . . . . . . .   12
 The Company    . . . . . . . . . . . . . .   22
 Use of Proceeds  . . . . . . . . . . . . .   24
 Capitalization . . . . . . . . . . . . . .   26
 Business and Strategy  . . . . . . . . . .   27
 Management . . . . . . . . . . . . . . . .   48
  Certain Transactions Constituting the
   Formation. . . . . . . . . . . . . . . .   52
 Description of Series A Preferred Shares .   55
 Description of Capital Stock . . . . . . .   61
 Federal Income Tax Considerations  . . . .   65
 ERISA Considerations . . . . . . . . . . .   76
 Certain Information Regarding the Bank . .   79
 Underwriting . . . . . . . . . . . . . . .   91
 Experts  . . . . . . . . . . . . . . . . .   93
 Ratings  . . . . . . . . . . . . . . . . .   93
 Certain Legal Matters. . . . . . . . . . .   93
 Additional Information . . . . . . . . . .   93
 Glossary . . . . . . . . . . . . . . . . .   95
 Index to Financial Statement . . . . . . . F-1


                               __________________

     THROUGH AND INCLUDING
[______,] 1997 (THE 25TH DAY AFTER
THE COMMENCEMENT OF THE OFFERING),
ALL DEALERS EFFECTING TRANSACTIONS
IN THE REGISTERED SECURITIES,
WHETHER OR NOT PARTICIPATING IN
THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS.  THIS IS
IN ADDITION TO THE OBLIGATION OF
DEALERS TO DELIVER A PROSPECTUS
WHEN ACTING AS UNDERWRITERS AND
WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.







1,100,000 SHARES





D&N CAPITAL 
CORPORATION





[____%] NON-CUMULATIVE
PREFERRED STOCK, SERIES A



__________

PROSPECTUS

__________












RONEY & CO.











   189

                PART II. INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 30. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

            Registration Fee  . . . . . . . . . . . . . . . . . . .  $ 10,000 
            Rating Agency Fee . . . . . . . . . . . . . . . . . . .    35,000 
            Printing and Out of Pocket Expenses . . . . . . . . . .    70,000 
            Legal Fees and Expenses . . . . . . . . . . . . . . . .   150,000 
            Accounting Fees and Expenses  . . . . . . . . . . . . .    50,000 
            Blue Sky Fees and Expenses  . . . . . . . . . . . . . .    10,000
                                                                     --------
                      Total . . . . . . . . . . . . . . . . . . . .  $325,000
                                                                     ========

ITEM 31. SALES TO SPECIAL PARTIES.

     See response to Item 32 below.


ITEM 32. RECENT SALES OF UNREGISTERED SECURITIES

     In connection with the formation of D&N Capital Corporation (the "Company"
or the "Registrant"), the Company issued 1000 shares of Common Stock, par value
$1.00 per share, to D&N Bank (the "Bank").  Prior to the consummation of the
Offering, the Company will amend its Certificate of Incorporation to change the 
par value of its Common Stock to $300.00 per share. Simultaneously with the
consummation of the Offering, the Company will issue an aggregate of __________
shares of Common Stock to the Bank. The description of these transactions in
the Prospectus under the heading "Certain Transactions Constituting The
Formation" is incorporated herein by reference.  These shares of Common Stock
will be issued in reliance upon the exemption from registration under Section
4(2) of the Securities Act of 1933 (the "Securities Act").


ITEM 33. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Pursuant to the Delaware General Corporation Law ("DGCL"), a corporation 
may indemnify any person in connection with any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative
or investigative (other than a derivative action by or in the right of such
corporation) who is or was a director, officer, employee or agent of such
corporation, or serving at the request of such corporation in such capacity for
another corporation, partnership, joint venture, trust or other enterprise,
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred in connection with such action,
suit or proceeding, if such person acted in good faith and in a manner he or
she reasonably believed to be in or not opposed to the best interests of such
corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his or her conduct was unlawful.





                                     II-1
   190


         The DGCL also permits indemnification by a corporation under similar
circumstances for expenses (including attorneys' fees) actually and reasonably
incurred by such persons in connection with the defense or settlement of a
derivative action, except that no indemnification shall be made in respect of
any claim, issue or matter as to which such person shall have been adjudged to
be liable to such corporation unless the Court of Chancery or the court in
which such action or suit was brought shall determine upon application that
such person is fairly and reasonably entitled to indemnity for such expenses
which such court shall deem proper.

         The DGCL provides that the indemnification described above shall not
be deemed exclusive of other indemnification that may be granted by a
corporation pursuant to its By-laws, disinterested directors' vote,
stockholders' vote, agreement or otherwise. The DGCL also provides corporations
with the power to purchase and maintain insurance on behalf of any person who
is or was a director, officer, employee or agent of the corporation, or is or
was serving at the request of the corporation in a similar capacity for another
corporation, partnership, joint venture, trust or other enterprise against any
liability asserted against him or her in any such capacity, or arising out of
his or her status as such, whether or not the corporation would have the power
to indemnify him or her against such liability as described above.

         The Amended and Restated Certificate of Incorporation of the
Registrant provides that, to the fullest extent that the DGCL as from time to
time in effect permits the limitation or elimination of the liability of
directors, no director of the Registrant shall be personally liable to the
Registrant or its stockholders for monetary damages for breach of fiduciary
duty as a director.

         The Amended and Restated Certificate of Incorporation empowers the
Registrant to indemnify any director, officer, employee or agent of the
Registrant or any other person who is serving at the Registrant's request in
any such capacity with another corporation, partnership, joint venture, trust
or other enterprise (including, without limitation, an employee benefit plan)
to the fullest extent permitted under the DGCL as from time to time in effect,
and any such indemnification may continue as to any person who has ceased to be
a director, officer, employee or agent and may inure to the benefit of the
heirs, executors and administrators of such a person.

         The Amended and Restated Certificate of Incorporation also empowers
the Registrant by action of its Board of Directors, notwithstanding any
interest of the directors in the action, to purchase and maintain insurance in
such amounts as the Board of Directors deems appropriate to protect any
director, officer, employee or agent of the Registrant or any other person who
is serving at the Registrant's request in any such capacity with another
corporation, partnership, joint venture, trust or other enterprise (including,
without limitation, an employee benefit plan) against any liability asserted
against such individual or incurred by such individual in any such capacity
arising out of such individual's status as such (including, without limitation,
expenses, judgments, fines (including any excise taxes assessed on a person
with respect to any employee benefit plan) and amounts paid in settlement) to
the fullest extent permitted under the DGCL as from time to time in effect,
whether or not the Registrant would have the power or be required to indemnify
any such individual under the terms of any agreement or by-law or the DGCL.

         In addition, the Registrant's By-laws require indemnification to the
fullest extent permitted under applicable law, as from time to time in effect.
The By-laws provide a clear and unconditional





                                      II-2

   191

right to indemnification for expenses (including attorneys' fees), judgments,
fines and amounts paid in settlement actually and reasonably incurred by any
person in connection with any threatened, pending or completed investigation,
claim, action, suit or proceeding, whether civil, administrative or
investigative (including, to the extent permitted by law, any derivative
action) by reason of the fact that such person is or was serving as a director,
officer, employee or agent of the Registrant or, at the request of the
Registrant, of another corporation, partnership, joint venture, trust or other
enterprise (including, without limitation, an employee benefit plan). The
By-laws specify that the right to indemnification so provided is a contract
right, set forth certain procedural and evidentiary standards applicable to the
enforcement of a claim under the By-laws, entitle the persons to be indemnified
to be reimbursed for the expenses of prosecuting any such claim against the
Registrant and entitle them to have all expenses incurred in advance of the
final disposition of a proceeding paid by the Registrant. Such provisions,
however, are intended to be in furtherance and not in limitation of the general
right to indemnification provided in the By-laws, which right of
indemnification and of advancement of expenses is not exclusive.

         The Registrant's By-laws also provide that the Registrant may enter
into contracts with any director, officer, employee or agent of the Registrant
in furtherance of the indemnification provisions in the By-laws, as well as
create a trust fund, grant a security interest or use other means (including,
without limitation, a letter of credit) to ensure payment of amounts
indemnified.


ITEM 34. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.

     Not applicable.


ITEM 35. FINANCIAL STATEMENTS AND EXHIBITS.

     (a) Financial Statements

     See F-1 of the Prospectus for an index to financial statements included as
part of the Prospectus.





                                     II-3
   192

         (b) Exhibits



 Exhibit
 Number                                  Description 
 ------    ---------------------------------------------------------------------
        
 1*        Form of Underwriting Agreement between the Company, the Bank and the 
           Underwriters 
           
 3(a)(i)   Certificate of Incorporation of the Company
 3(a)(ii)  Form of Certificate of Designation establishing the Series A 
           Preferred Shares
           
 3(a)(iii) Form of Restated Certificate of Incorporation
           
 3(b)      Bylaws of the Company
           
 4         Specimen of certificate representing Series A Preferred Shares

 5         Opinion of Silver, Freedman & Taff, L.L.P., counsel to the Company, 
           relating to Series A Preferred Shares
           
 8         Opinion of Coopers & Lybrand L.L.P., tax adviser to the Company, 
           relating to certain tax matters
           
 10(a)     Form of Residential Mortgage Loan Purchase and Warranties Agreement 
           between the Company and the Bank
           
 10(b)     Form of Commercial Mortgage Loan Purchase and Warranties Agreement 
           between the Company and the Bank

 10(c)     Form of Residential Mortgage Loan Servicing Agreement between the 
           Company and the Bank
           
 10(d)     Form of Commercial Mortgage Loan Servicing Agreement between the 
           Company and the Bank
           
 10(e)     Form of Advisory Agreement between the Company and the Bank
           
 23(a)     Consent of Coopers & Lybrand L.L.P.

 23(b)     Consent of Tax Advisor

 23(c)     Consent of Silver, Freedman & Taff, L.L.P. (included in Exhibit 5)
           
 23(d)     Consent of Honigman Miller Schwartz and Cohn
           
 24         Powers of Attorney


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

* To be filed by amendment





                                      II-4
   193

ITEM 36. UNDERTAKINGS.

         The undersigned Registrant hereby undertakes to provide to the
Underwriters, at the closing specified in the Underwriting Agreement,
certificates in such denominations and registered in such names as required by
the Underwriters to permit prompt delivery to each purchaser.

         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 provisions described under Item 33 above, 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 such 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 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.

         The undersigned Registrant hereby undertakes that:

                 For the purpose of determining any liability under the Act,
         each post-effective amendment that contains a form of prospectus 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 deemed to be the initial bona fide offering
         thereof.





                                      II-5
   194

                                   SIGNATURES


         Pursuant to the requirements of the Securities Act, the Registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-11 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in Hancock, Michigan, on the 28th day of April, 1997.

                                        D&N CAPITAL CORPORATION



                                        By:  /s/ Peter L. Lemmer
                                             -------------------



         Pursuant to the requirements of the Securities Act, this Registration
Statement has been signed by the following persons in the capacities and on the
dates indicated.

/s/ Kenneth R. Janson                           /s/ Peter L. Lemmer 
- ----------------------------------              -------------------------------
Kenneth R. Janson                               Peter L. Lemmer 
President, Director                             Secretary
(Principal Executive Officer)

April 28, 1997                                  April 28, 1997
- ----------------------------------              -------------------------------
Date                                            Date


/s/ Daniel D. Greenlee                          /s/ Richard E. West 
- ----------------------------------              -------------------------------
Daniel D. Greenlee                              Richard E. West 
Treasurer                                       Director

April 28, 1997                                  April 28, 1997
- ----------------------------------              -------------------------------
Date                                            Date

   195




/s/George J. Butvilas                             
- ----------------------------------              -------------------------------
George J. Butvilas                              William McGarry
Director                                        Director



April 28, 1997
- ----------------------------------              -------------------------------
Date                                            Date




- ----------------------------------              
James Bogan
Director                                        




- ----------------------------------              
Date                                            





   196

                                Exhibit Index



 Exhibit
 Number                                  Description 
 ------    ---------------------------------------------------------------------
        
 1*        Form of Underwriting Agreement between the Company, the Bank and the 
           Underwriters
           
 3(a)(i)   Certificate of Incorporation of the Company
 3(a)(ii)  Form of Certificate of Designation establishing the Series A 
           Preferred Shares
           
 3(a)(iii) Form of Restated Certificate of Incorporation
           
 3(b)      Bylaws of the Company
           
 4         Specimen of certificate representing Series A Preferred Shares

 5         Opinion of Silver, Freedman & Taff, L.L.P., counsel to the Company, 
           relating to Series A Preferred Shares
           
 8         Opinion of Coopers & Lybrand L.L.P., tax adviser to the Company, 
           relating to certain tax matters
           
 10(a)     Form of Residential Mortgage Loan Purchase and Warranties Agreement 
           between the Company and the Bank
           
 10(b)     Form of Commercial Mortgage Loan Purchase and Warranties Agreement 
           between the Company and the Bank

 10(c)     Form of Residential Mortgage Loan Servicing Agreement between the 
           Company and the Bank
           
 10(d)     Form of Commercial Mortgage Loan Servicing Agreement between the 
           Company and the Bank
           
 10(e)     Form of Advisory Agreement between the Company and the Bank
           
 23(a)     Consent of Coopers & Lybrand L.L.P.

 23(b)     Consent of Tax Advisor

 23(c)     Consent of Silver, Freedman & Taff, L.L.P. (included in Exhibit 5)
           
 23(d)     Consent of Honigman Miller Schwartz and Cohn
           
 24         Powers of Attorney


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

* To be filed by amendment