1
   
     As filed with the Securities and Exchange Commission on October 16, 1998
                                                      Registration No. 333-62067
    

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                ----------------
   
                        PRE-EFFECTIVE AMENDMENT NO. 1 TO
     
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                       COMMUNITY SAVINGS BANKSHARES, INC.
    (Exact name of registrant as specified in its articles of incorporation)

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

          DELAWARE                      6711                 (BEING APPLIED FOR)
  -------------------------      ------------------         --------------------
      (State or other            (Primary Standard            (I.R.S. Employer
      jurisdiction of         Industrial Classification      Identification No.)
incorporation or organization)      Code Number)

                              660 U.S. Highway One
                         North Palm Beach, Florida 33408
                                 (561) 881-4800
   (Address, including zip code, and telephone number, including area
             code, of registrant's principal executive offices)

                              James B. Pittard, Jr.
                      President and Chief Executive Officer
                              660 U.S. Highway One
                         North Palm Beach, Florida 33408
                       (Name, address, including zip code,
        and telephone number, including area code, of agent for service)

                                    Copy to:
                            Raymond A. Tiernan, Esq.
                              Philip R. Bevan, Esq.
   
                            Cristin M. Zeisler, Esq.
    
                      Elias, Matz, Tiernan & Herrick L.L.P.
                              734 15th Street, N.W.
                                   12th Floor
                             Washington, D.C. 20005
                                   -----------

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC: As soon as
practicable after this Registration Statement becomes effective.

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

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

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






====================================================================================================
                                       AMOUNT
    TITLE OF EACH CLASS OF              TO BE         PURCHASE PRICE     AGGREGATE      REGISTRATION
 SECURITIES TO BE REGISTERED          REGISTERED        PER SHARE      OFFERING PRICE       FEE
====================================================================================================
                                                                            
Common Stock, $1.00 par value
per share.......................   17,192,500 shares     $10.00        $171,925,000(1)    $50,718(1)
====================================================================================================


   
(1) Estimated solely for the purpose of calculating the registration fee which
has been previously paid.
    

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE AS
MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE A
FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THE 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
                                   PROSPECTUS

                       COMMUNITY SAVINGS BANKSHARES, INC.

   
             (Proposed Holding Company for Community Savings, F. A.)
              Minimum of 9,392,500 and Maximum of 12,707,500 Shares
            of Common Stock, Consisting of a Minimum of 4,871,209 and
                 Maximum of 6,590,357 Shares of Conversion Stock
       and a Minimum of 4,521,291 and Maximum of 6,117,143 Exchange Shares
    

         Community Savings Bankshares, Inc. (the "Company"), a Delaware 
corporation, is offering shares of its common stock, par value $1.00 per share
(the "Common Stock"), in connection with the conversion and reorganization of
Community Savings, F. A. (the "Association") from the two-tier mutual holding
company structure to the stock holding company structure. The Association is
currently a wholly owned subsidiary of Community Savings Bankshares, Inc., a
federal corporation (the "Mid-Tier Holding Company"), which is the wholly owned
subsidiary of ComFed, M. H. C. (the "MHC"), both of which will be merged out of
existence, and the Association will become a wholly owned subsidiary of the
Company.

   
         THE OFFERINGS. Pursuant to a Plan of Conversion and Agreement and Plan
of Reorganization (the "Plan") adopted by the Association, the Mid-Tier Holding
Company and the MHC, the Association will become a subsidiary of the Company
upon consummation of the transactions described herein (collectively, with the
Offerings (as hereinafter defined), the "Conversion"). Pursuant to the Plan,
nontransferable subscription rights to subscribe for up to 6,590,357 shares
(which may be increased to 7,578,961 shares under certain circumstances
described below) of Common Stock (the "Conversion Stock") have been granted to
certain depositors and borrowers of the Association as of specified record
dates, the Employee Stock Ownership Plan ("ESOP"), and directors, officers and
employees of the Association, subject to the limitations described herein (the
"Subscription Offering"). Commencing concurrently with the Subscription
Offering, and subject to the prior rights of holders of subscription rights, the
right of the Company, the MHC, the Mid-Tier Holding Company and the Association
(the "Primary Parties") to reject such orders in whole or in part and the other
limitations described herein, the Company is offering the shares of Conversion
Stock not subscribed for in the Subscription Offering, if any, for sale to
shareholders of the Mid-Tier Holding Company as of _________ __, 1998 other than
the MHC (the "Eligible Public Shareholders") (the "Eligible Public Shareholders
Offering"). After satisfying those with subscription rights and the Eligible
Public Shareholders, the Company is offering shares of Conversion Stock in a
community offering (the "Community Offering") to certain members of the general
public to whom a copy of this Prospectus is delivered by or on behalf of the
Company, with preference given to natural persons residing in the counties in
which the Association has an office. The Subscription Offering, the Community
Offering and the Eligible Public Shareholders Offering are collectively referred
to as the "Offerings."
                        (CONTINUED ON THE FOLLOWING PAGE)
    

   
         PLEASE REFER TO "RISK FACTORS" BEGINNING ON PAGE 25 FOR A DISCUSSION 
OF VARIOUS FACTORS TO BE CONSIDERED BY INVESTORS.
    

         THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR
ANY OTHER GOVERNMENTAL AGENCY.

   
         FOR INFORMATION ON HOW TO SUBSCRIBE FOR SHARES OF CONVERSION STOCK,
PLEASE CALL THE STOCK CENTER AT 1-888-642-0084.
    

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


================================================================================
                                                   Estimated
                                                 Underwriting
                                  Subscription  Fees and Other    Estimated Net
                                    Price(1)      Expenses(2)      Proceeds(3)
                                  ------------  --------------    -------------

                                                                 
Minimum Per Share                 $     10.00     $      .29       $      9.71
- --------------------------------------------------------------------------------
Midpoint Per Share                $     10.00     $      .25       $      9.75
- --------------------------------------------------------------------------------
Maximum Per Share                 $     10.00     $      .23       $      9.77
- --------------------------------------------------------------------------------
Maximum Per Share, as adjusted    $     10.00     $      .21       $      4.79
- --------------------------------------------------------------------------------
Total Minimum(1)                  $48,712,090     $1,396,493       $47,315,597
- --------------------------------------------------------------------------------
Total Midpoint(1)                 $57,306,590     $1,455,795       $55,850,795
- --------------------------------------------------------------------------------
Total Maximum(1)                  $65,903,570     $1,515,115       $64,388,455
- --------------------------------------------------------------------------------
Total Maximum, as adjusted(1)(4)  $75,789,610     $1,583,328       $74,206,282
================================================================================

    

   
(1)      Based upon the minimum, midpoint, maximum and 15% above the maximum,
         respectively, of the portion of the independent appraisal attributable
         to the Conversion Stock.
(2)      Consists of the estimated costs to be incurred in connection with the
         Conversion, including estimated fixed expenses of $1,062,000 and
         marketing fees to be paid to Friedman, Billings Ramsey & Co., Inc.
         ("FBR") in connection with the Offerings, which fees are estimated to
         be a minimum of $334,493 and a maximum of $453,115. See "The
         Conversion - Marketing Arrangements." The actual fees and expenses may
         vary from the estimates. Such fees paid to FBR may be deemed to be
         underwriting fees. See "Pro Forma Data."
(3)      Actual net proceeds may vary substantially from estimated amounts
         depending on the number of shares sold in the Offerings and other
         factors. Does not give effect to purchases of shares of Conversion
         Stock by the Company's ESOP, which initially will be deducted from the
         Company's shareholders' equity. For the effects of such purchases, see
         "Capitalization" and "Pro Forma Data."
(4)      As adjusted to give effect to the sale of up to an additional 15% of
         the shares that may be offered without resolicitation of subscribers or
         any right of cancellation.
    


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

                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

              The date of this Prospectus is _______________, 1998.

   3

         THE EXCHANGE. As a result of the Conversion, each share of common
stock, par value $1.00 per share, of the Mid-Tier Holding Company (the "Mid-Tier
Holding Company Common Stock") held by the MHC, which currently holds 2,620,144
shares or 51.34% of the outstanding Mid-Tier Holding Company Common Stock, will
be cancelled and each share of Mid-Tier Holding Company Common Stock as of the
date hereof, held by Shareholders other than the MHC (the "Public Mid-Tier
Holding Company Shares") will be converted into shares of Common Stock (the
"Exchange Shares") pursuant to a ratio (the "Exchange Ratio") that will result
in the holders of such shares (the "Public Shareholders") owning in the
aggregate approximately the same percentage of the Company as they owned of the
Mid-Tier Holding Company, before giving effect to (a) the payment of cash in
lieu of fractional Exchange Shares or (b) any shares of Common Stock purchased
by such shareholders in the Offerings described herein or the ESOP (the
"Exchange"). As discussed under "Independent Valuation" below and herein, the
final Exchange Ratio will be determined based on the Public Shareholders'
ownership interest and not on the market value of the Public Mid-Tier Holding
Company Shares.

         The Primary Parties have engaged FBR to consult with and advise them in
the Conversion, and FBR has agreed to use its best efforts to solicit
subscriptions and purchase orders for shares of Conversion Stock in the
Offerings. FBR is not obligated to take or purchase any shares of Conversion
Stock in the Offerings. See "The Conversion - Marketing Arrangements."

         THE SUBSCRIPTION OFFERING WILL TERMINATE AT NOON, EASTERN TIME, ON
_______, 1998 (THE "EXPIRATION DATE"), UNLESS EXTENDED WITH APPROVAL OF THE
OFFICE OF THRIFT SUPERVISION ("OTS"), IF NECESSARY. THE ELIGIBLE PUBLIC
SHAREHOLDERS OFFERING AND THE COMMUNITY OFFERING ARE EXPECTED TO TERMINATE AT
THE SAME TIME AS THE SUBSCRIPTION OFFERING. THE ELIGIBLE PUBLIC SHAREHOLDERS
OFFERING AND THE COMMUNITY OFFERING MUST BE COMPLETED WITHIN 45 DAYS AFTER THE
CLOSE OF THE SUBSCRIPTION OFFERING, OR ________, 1998, UNLESS EXTENDED FOR A
MAXIMUM OF 90 DAYS AT A TIME WITH THE APPROVAL OF THE OTS, IF NECESSARY, EXCEPT
THAT THE EXTENSIONS MAY NOT GO BEYOND ______, 2000. Orders submitted are
irrevocable until the completion of the Conversion; provided that, if the
Conversion is not completed within the 45-day period referred to above, unless
such period has been extended with the consent of the OTS, if necessary, all
subscribers will have their funds returned promptly with interest, and all
withdrawal authorizations will be canceled. If the Offerings are extended beyond
________, 1998, all subscribers will be given the opportunity to modify or
cancel their orders and subscribers who do not affirmatively elect to continue
with an order will have their funds returned promptly with interest (and any
withdrawal authorizations will be canceled). See "The Conversion - The Offerings
- - Subscription Offering."

   

         INDEPENDENT VALUATION. FinPro, Inc. ("FinPro") has prepared an
independent appraisal, which states that the estimated pro forma market value of
the Common Stock was $110,500,000 as of October 5, 1998 (the "Appraisal"). The
Appraisal was multiplied by the MHC's adjusted percentage interest in the
Mid-Tier Holding Company to determine a midpoint ($57,306,590), and the minimum
and maximum range were set at 15% below and above the midpoint, respectively,
resulting in a range of $48,712,090 to $65,903,570 for the Conversion Stock (the
"Estimated Valuation Range").
    

   
         Based upon the Estimated Valuation Range, the Exchange Ratio is
expected to range from 1.8203 Exchange Shares to 2.4628 Exchange Shares for each
share of the Mid-Tier Holding Company Common Stock outstanding (other than those
held by the MHC, which will be canceled). Accordingly, the value of the Exchange
Shares is expected to range from $45,212,910 to $61,171,430, or between
4,521,291 and 6,117,143 Exchange Shares. The Estimated Valuation Range may be
increased or decreased to reflect changes in market and economic conditions
prior to completion of the Conversion, and under certain circumstances specified
herein subscribers will be resolicited and given the right to modify or cancel
their orders. See "The Conversion - Stock Pricing, Exchange Ratio and Number of
Shares to be Issued."
    

         PURCHASE LIMITATIONS.  The Plan sets forth various purchase limitations
which are  applicable in the  Offerings.  See "The  Conversion - The Offerings -
Subscription  Offering,"  "Eligible Public  Shareholders  Offering,"-  Community
Offering," and "- Limitations on Conversion Stock Purchases."


                                        2

   4

         RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS AND SHARES. No person
may transfer or enter into any agreement or understanding to transfer the legal
or beneficial ownership of the subscription rights issued under the Plan or the
shares of Common Stock to be issued upon their exercise. Each person exercising
subscription rights will be required to certify that a purchase of Common Stock
is solely for such purchaser's own account and that there is no agreement or
understanding regarding the sale or transfer of such shares. See "The Conversion
- - Restrictions on Transfer of Subscription Rights and Shares." The Primary
Parties will pursue any and all legal and equitable remedies in the event they
become aware of the transfer of subscription rights and will not honor orders
known by them to involve the transfer of such rights.

         MARKET FOR COMMON STOCK.  The Mid-Tier  Holding Company Common Stock is
currently quoted on The Nasdaq Stock Market under the symbol "CMSV." The Company
has applied to The Nasdaq  Stock  Market to have the Common  Stock quoted on The
Nasdaq Stock Market under the same symbol upon completion of the Conversion. See
"Market for Common Stock."

         REQUIRED APPROVALS. The consummation of the Conversion is subject to
the receipt of various regulatory approvals and the approval of the members of
the MHC and the shareholders of the Mid-Tier Holding Company in the manner set
forth herein.

                                        3

   5

              [MAP TO BE INSERTED WHICH SHOWS THE STATE OF FLORIDA,
         WITH AN ENLARGEMENT OF INDIAN RIVER, ST. LUCIE, BREVARD, MARTIN
    AND PALM BEACH COUNTIES SHOWING THE CITIES IN WHICH OFFICES ARE LOCATED.]


                        [GRAPHIC OMITTED IN EDGAR COPY.]


         THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENTAL AGENCY.


                                        4

   6

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

                                     SUMMARY

         THIS SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE MORE DETAILED
INFORMATION REGARDING THE COMPANY, THE MID-TIER HOLDING COMPANY, THE ASSOCIATION
AND THE MHC AND THE CONSOLIDATED FINANCIAL STATEMENTS OF THE MID-TIER HOLDING
COMPANY APPEARING ELSEWHERE IN THIS PROSPECTUS. THIS PROSPECTUS CONTAINS CERTAIN
FORWARD LOOKING STATEMENTS CONSISTING OF ESTIMATES WITH RESPECT TO THE FINANCIAL
CONDITION, RESULTS OF OPERATIONS AND BUSINESS OF THE COMPANY, THE MID-TIER
HOLDING COMPANY AND THE ASSOCIATION. PROSPECTIVE INVESTORS ARE CAUTIONED THAT
SUCH FORWARD LOOKING STATEMENTS ARE NOT GUARANTEES OF FUTURE PERFORMANCE AND ARE
SUBJECT TO VARIOUS FACTORS WHICH COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY
FROM THESE ESTIMATES. THESE FACTORS INCLUDE CHANGES IN GENERAL ECONOMIC AND
MARKET CONDITIONS, AND THE DEVELOPMENT OF AN INTEREST RATE ENVIRONMENT THAT
ADVERSELY AFFECTS THE INTEREST RATE SPREAD OR OTHER INCOME ANTICIPATED FROM THE
COMPANY'S AND THE ASSOCIATION'S OPERATIONS AND INVESTMENTS. SEE "RISK FACTORS"
FOR A DISCUSSION OF OTHER FACTORS THAT MIGHT CAUSE ACTUAL RESULTS TO DIFFER FROM
SUCH ESTIMATES.

COMMUNITY SAVINGS BANKSHARES, INC.

         Community Savings Bankshares, Inc., is a Delaware corporation organized
in August 1998 by the Association for the purpose of holding all of the capital
stock of the Association and in order to facilitate the Conversion. Upon
completion of the Conversion, the only significant assets of the Company will be
all of the outstanding Association common stock, $1.00 par value per share
("Association Common Stock"), the note evidencing the Company's loan to the ESOP
and the portion of the net proceeds from the Offerings retained by the Company.
The business of the Company will initially consist of the business of the
Association. See "Business" and "Regulation - The Company."

THE MID-TIER HOLDING COMPANY

         The Mid-Tier Holding Company is a federally chartered mid-tier stock
holding company organized in August 1997 in order to effect the reorganization
of the Association and the MHC into a two-tier mutual holding company structure
("Mid-Tier Reorganization"). The only significant asset of the Mid-Tier Holding
Company is its investment in the Association. The Mid-Tier Holding Company is
majority owned by the MHC, a federally chartered mutual holding company.
Effective September 30,1997, the Mid-Tier Holding Company acquired all of the
issued and outstanding Association Common Stock in connection with the Mid-Tier
Reorganization. At that time, each share of Association Common Stock was
converted into one share of Mid-Tier Holding Company Common Stock. As of the
date hereof, the MHC owned 2,620,144 shares (or 51.34%) of Mid-Tier Holding
Company Common Stock with the remaining 2,483,816 shares (or 48.66%) being owned
by the Public Shareholders. The Mid-Tier Reorganization was accounted for at
historical cost in a manner similar to a pooling of interests. Therefore, all
financial information has been presented as if the Mid-Tier Holding Company had
been in existence for all periods included in this Prospectus. At June 30, 1998,
the Mid-Tier Holding Company had total assets of $765.5 million, total loans of
$527.4 million, total deposits of $574.4 million and total shareholders' equity
of $83.1 million.

         Pursuant to the Conversion, the Mid-Tier Holding Company will convert
to a federal interim savings association and merge with and into the
Association, with the Association as the survivor. As a result, the Mid-Tier
Holding Company will cease to exist.

COMMUNITY SAVINGS, F. A.

         The Association, founded in 1955, is a federally chartered savings and
loan association headquartered in North Palm Beach, Florida. The Association's
deposits are federally insured by the Federal Deposit Insurance Corporation
("FDIC") through the Savings Association Insurance Fund ("SAIF"). The
Association has been a member of the Federal Home Loan Bank of Atlanta ("FHLB")
since 1955. The Association is regulated by the OTS. On October 24, 1994, the
Association completed a reorganization into a federally chartered mutual holding
company (the "MHC Reorganization"). As part of the MHC Reorganization, the
Association organized a new federally chartered stock savings association and
transferred substantially all of its assets and liabilities to the stock savings
association in exchange for a majority of the common stock of the stock savings
association. In connection with the MHC

                                        5

- --------------------------------------------------------------------------------
   7

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

Reorganization, the Association issued 2,379,856 shares of Association Common
Stock to the public resulting in net proceeds of $34.0 million. The remaining
2,620,144 shares of Association Common Stock were issued to the MHC.

   
         The Association is a community-oriented financial institution engaged
primarily in the business of attracting deposits from the general public in the
Association's market area and using such funds, together with other borrowings,
to invest primarily in various residential real estate loans, commercial
business loans and mortgage-related securities as well as United States
Government and agency securities, mutual funds and corporate debt securities. At
June 30, 1998, the Association's total assets were $765.3 million, including
$527.4 million of loans and $154.6 million of securities (including securities
available-for-sale). The Association's current business strategy is to operate
as a well-capitalized, profitable and independent community-oriented savings
and loan association dedicated to providing quality retail financial products
and personalized customer service. The Association has implemented this strategy
by emphasizing retail deposits as its primary source of funds and investing a
substantial part of such funds in locally-originated residential first mortgage
loans, in mortgage-related securities and in other liquid investment securities.
Specifically, the Association's business strategy incorporates the following
elements: (i) operating as a community-oriented financial institution and
maintaining a strong core customer base; (ii) emphasizing traditional lending
and investment activities; (iii) maintaining asset quality; (iv) maintaining a
strong retail deposit base; (v) managing interest rate risk while achieving
desirable levels of profitability; and (vi) pursuing controlled growth.
Highlights of the Association's business strategy, include the following:
    

o        COMMUNITY-ORIENTED INSTITUTION. The Association is committed to meeting
         the financial needs of its customers in Palm Beach, Martin, St. Lucie,
         Indian River and Brevard counties in Florida, the communities in which
         it operates, through its branch network of 21 full-service branch
         offices and two loan production offices. Management believes that the
         Association can be more effective in servicing its customers than many
         of its non-local competitors because of its ability to quickly and
         effectively provide senior management responses to customer needs and
         inquiries and its extensive knowledge of the local market.

o        EMPHASIS ON TRADITIONAL LENDING AND INVESTMENT ACTIVITIES. Since its
         inception in 1955, the Association has emphasized residential real
         estate financing and anticipates a continued commitment to financing
         the purchase or improvement of residential real estate in its market
         area. As of June 30, 1998, 75.6% of the Association's total loan
         portfolio consisted of one- to four-family residential mortgage loans.
         To supplement local mortgage loan originations and purchases, the
         Association invests in investment securities as well as (i) mutual
         funds which invest primarily in mortgage-backed and related securities
         and U.S. Government and agency securities and (ii) mortgage-backed and
         related securities that are primarily issued or guaranteed by the U.S.
         Government or agencies thereof. Mortgage-backed and related securities
         and investment securities (including mutual funds) represented 10.9%
         and 13.8% of total assets, respectively. Investing in single-family
         residential loans and various types of mortgage-backed and related
         securities and U.S. Government agency securities is generally
         considered to involve less risk than other types of investments
         including commercial and multi-family residential real estate loans.

o        MAINTAIN ASSET QUALITY. Management believes that high asset quality is
         a key to long-term financial success and, as a result, the investments
         which are emphasized by the Association are intended to maintain a high
         level of asset quality and moderate credit risk. At June 30, 1998, the
         Association's non-performing assets (which include loans past due 90
         days or more and real estate acquired or deemed acquired by
         foreclosure) amounted to $2.1 million, or 0.27%, of total assets. At
         June 30, 1998, the Association's allowance for loan losses amounted to
         $2.8 million, or 202.6% of the Association's non-performing loans.

o        EMPHASIS ON RETAIL DEPOSITS. The Association's liability strategy
         emphasizes retail deposits drawn from the 21 full-service offices in
         its market area rather than institutional or wholesale deposits. At
         June 30, 1998, 38.5% of the Association's deposit base of $574.4
         million consisted of core deposits, which included non-interest-bearing
         demand accounts, NOW accounts, passbook and statement savings and money
         market deposit accounts.

                                        6

- --------------------------------------------------------------------------------
   8
- --------------------------------------------------------------------------------

o        INTEREST RATE RISK MANAGEMENT. The Association has sought to manage
         interest rate risk by investing a substantial portion of its assets in
         adjustable-rate mortgage ("ARM") loans and other adjustable-rate loans,
         in short- and medium-term United States Government and agency
         securities and investment securities, in mutual funds that invest in
         adjustable-rate securities, and in short- and medium-term fixed-rate
         mortgage-backed securities. Of the Association's total investment in
         loans, mortgage-backed and related securities and investment securities
         at June 30, 1998, $ 331.4 million, or 46.2%, had adjustable interest
         rates. Management seeks to manage the Association's interest rate risk
         exposure by monitoring the levels of interest rate sensitive assets and
         liabilities while maintaining an acceptable interest rate spread. At
         June 30, 1998, total interest-earning assets repricing or maturing
         within one year exceeded total interest-bearing liabilities maturing or
         repricing in the same period by $3.4 million, representing a positive
         0.44% cumulative one-year gap ratio.

o        CONTROLLED GROWTH. The Association has sought to grow its asset base
         carefully primarily through expansion of its banking franchise combined
         with emphasizing increased locally generated loan originations. To that
         end, the Association's total assets have grown $242.2 million or 46.3%
         from $523.2 million at September 30, 1993 to $765.5 million at June 30,
         1998.

         The Association's executive office is located at 660 U.S. Highway One,
North Palm Beach, Florida, and its telephone number is (561) 881-4800.

COMFED, M. H. C.

         ComFed, M. H. C. is a federally chartered mutual holding company
chartered on October 24, 1994 in connection with the MHC Reorganization. The
MHC's primary asset is 2,620,144 shares of Mid-Tier Holding Company Common
Stock, which represents 51.34% of the shares of Mid-Tier Holding Company Common
Stock outstanding as of the date of this Prospectus. The MHC's only other asset
consists of cash totalling approximately $206,000 at June 30, 1998 (which will
become an asset of the Association upon consummation of the Conversion). As part
of the Conversion, the MHC will convert from mutual form to a federal interim
stock savings institution and simultaneously merge with and into the
Association, with the Association being the surviving entity.

THE CONVERSION

   
         On July 29, 1998, the Boards of Directors of the Association, the
Mid-Tier Holding Company and the MHC adopted the Plan, and on August 6, 1998 the
Association incorporated the Company under Delaware law as a first-tier wholly
owned subsidiary of the Association. Pursuant to the Plan, (i) the Mid-Tier
Holding Company will convert to an interim federal savings association and
simultaneously merge with and into the Association, (ii) the MHC will convert to
an interim federal stock savings institution and simultaneously merge with and
into the Association, pursuant to which the MHC will cease to exist and the
2,620,144 shares of Mid-Tier Holding Company Common Stock held by the MHC will
be canceled, and (iii) an interim savings institution ("Interim") to be formed
as a wholly owned subsidiary of the Company solely for such purpose will then
merge with and into the Association. As a result of the merger of Interim with
and into the Association, the Association will become a wholly owned subsidiary
of the Company and the 2,483,816 outstanding Public Mid-Tier Holding Company
Shares will be converted into Exchange Shares pursuant to the Exchange Ratio,
which will result in the holders of such shares owning in the aggregate
approximately the same percentage of the Common Stock to be outstanding upon
completion of the Conversion (i.e., the Conversion Stock and the Exchange
Shares) as the percentage of Mid-Tier Holding Company Common Stock owned by them
in the aggregate immediately prior to consummation of the Conversion (as
adjusted to reflect the excess dividends previously waived by the MHC), before
giving effect to (a) the payment of cash in lieu of issuing fractional Exchange
Shares and (b) any shares of Conversion Stock purchased by the Public
Shareholders in the Offerings. See "The Conversion - Stock Pricing, Exchange
Ratio and Number of Shares to be Issued."
    

         Because the MHC has previously waived dividends declared by the
Mid-Tier Holding Company (and dividends declared by the Association prior to the
Mid-Tier Reorganization) and paid to the Public Shareholders, for purposes of
the Conversion the respective percentage ownership interests of the MHC and the
Public Shareholders were adjusted

                                        7

- --------------------------------------------------------------------------------
   9
   
to reflect the excess waived dividends. As a result, the MHC's percentage
interest increased from 51.34% to 51.86%, and the aggregate percentage interest
of the Public Shareholders decreased from 48.66% to 48.14%. These ownership
interests will be adjusted immediately prior to consummation of the Conversion
to reflect excess additional dividends waived by the MHC subsequent to the date
hereof in accordance with current regulatory policies.
    

         In addition to the Exchange Shares to be issued to the Public
Shareholders pursuant to the Exchange, the Company is offering shares of
Conversion Stock in the Offerings as part of the Conversion. See "-The
Offerings" below and "The Conversion - The Offerings."

         The following diagram outlines the current organizational structure of
the parties' ownership interests:

                        CURRENT ORGANIZATIONAL STRUCTURE


      -----------------------             ---------------------------------
      |  ComFed, M. H. C.   |             |   Holders of Public Mid-Tier  |
      |                     |             |      Holding Company Shares   |
      -----------------------             ---------------------------------
                 |                                         |
          51.34% |                                         | 48.66%
          ---------------------------------------------------------
          |                 Mid-Tier Holding Company              |
          ---------------------------------------------------------
                                     |
                                     | 100%
          ---------------------------------------------------------
          |                 Community Savings, F. A.               |
          ---------------------------------------------------------

         The following diagram reflects the resulting structure of the parties
upon consummation of the Conversion, including (i) the merger of the MHC and the
Mid-Tier Holding Company (following their conversion into interim federal stock
savings associations) with and into the Association, (ii) the merger of Interim
with and into the Association, pursuant to which the Public Mid-Tier Holding
Company Shares will be converted into Exchange Shares, and (iii) the offering of
Conversion Stock. The aggregate percentage interest of the holders of Public
Mid-Tier Holding Company Shares was decreased from 48.66% to 48.14% to reflect
the dividends that were paid previously to the Public Shareholders but waived by
the MHC. The diagram assumes that there are no fractional Exchange Shares and
does not give effect to (i) purchases of Conversion Stock by holders of Public
Mid-Tier Holding Company Shares or (ii) the exercise of outstanding stock
options under the Mid-Tier Holding Company's 1995 Stock Option Plan.

                                        8

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

   10

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

                         STRUCTURE AFTER THE CONVERSION

   ------------------------------------       ------------------------------
   |                                  |       | Holders of Public Mid-Tier |
   |   Purchasers of Conversion Stock |       |   Holding Company Shares   |
   ------------------------------------       ------------------------------
                       51.86% |                       | 48.14%
                              |                       |
          ---------------------------------------------------------
          |            Community Savings Bankshares, Inc.         |
          ---------------------------------------------------------
                                     |
                                     |
                                     | 100%
          ---------------------------------------------------------
          |                 Community Savings, F. A.              |
          ---------------------------------------------------------

         Pursuant to OTS regulations, consummation of the Conversion is
conditioned upon the approval of the Plan by the OTS, as well as (1) the
approval of the holders of at least a majority of the total number of votes
eligible to be cast by the members of the MHC (who are depositors and certain
borrowers of the Association) ("Members") as of the close of business on ____
__, 1998 (the "Voting Record Date") at a special meeting of Members called for
the purpose of submitting the Plan for approval (the "Members' Meeting"), and
(2) the approval of the holders of at least two-thirds of the outstanding shares
of Mid-Tier Holding Company Common Stock held by the MHC and the Public
Shareholders (collectively, the "Shareholders"), as of the Voting Record Date at
a special meeting of Shareholders called for the purpose of considering the Plan
(the "Shareholders' Meeting"). The MHC intends to vote its shares of Mid-Tier
Holding Company Common Stock, which amount to 51.34% of the outstanding shares,
in favor of the Plan at the Shareholders' Meeting. In addition, the Primary
Parties have conditioned the consummation of the Conversion on the approval of
the Plan by at least a majority of the votes cast, in person or by proxy, by the
Public Shareholders at the Shareholders' Meeting. The consummation of the
Conversion is also contingent on the receipt of various approvals of the OTS.

PURPOSES OF THE CONVERSION

         One of the principal purposes of the Conversion is to structure the
Company in the stock form, a form used by most other holding companies of
savings institutions and commercial banks and most other business entities. The
increase in capital resulting from the Offerings will support the future
expansion of operations of the Association, as well as possible diversification
into other banking-related businesses and for other business or investment
purposes. Although there are no current arrangements, understandings or
agreements regarding such opportunities, the Company will be in a position after
the Conversion, subject to regulatory limitations and the Company's financial
position, to take advantage of any additional opportunities for such expansion
that may arise in the future.

   
         If the Association had undertaken a standard conversion involving the
formation of a stock holding company in 1994, applicable OTS regulations would
have required almost twice the amount of common stock to be sold than the $34.0
million of net proceeds raised in the MHC Reorganization. Management of the
Association believed at such time that its ability to generate sufficient loan
volume, particularly in its market area, would have made it difficult to
prudently invest in a timely manner the significantly larger amount of capital
that would have been raised in a standard conversion, when compared to the net
proceeds raised in connection with the MHC Reorganization. A standard conversion
in 1994 also would have immediately eliminated all aspects of the mutual form of
organization. The
    
                                        9

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

   11

- --------------------------------------------------------------------------------
   
Association conducted the Mid-Tier Reorganization primarily in order to be able 
to conduct stock repurchases without incurring adverse tax effects. At all 
times subsequent to the completion of the Mid-Tier Reorganization and the 
Boards' determination to proceed with the Conversion, the level of the market 
price of the Mid-Tier Holding Company Common Stock was in excess of the level 
at which the Board believed stock repurchases would be deemed a prudent and 
appropriate use of the Mid-Tier Holding Company's resources.
    

   
         The Offerings will further increase the capital of the Company and the
Association and provide them with additional flexibility to grow and increase
net income. Furthermore, the Conversion will enhance the Company's and the
Association's ability to access the capital markets.
    

         In light of the foregoing, the Boards of Directors of the Association,
the Mid-Tier Holding Company and the MHC believe that the Conversion is in the
best interests of such companies and their respective Shareholders and Members.
See "The Conversion."

THE OFFERINGS

   
         Pursuant to the Plan and in connection with the Conversion, the Company
is offering up to 6,590,357 shares of Conversion Stock in the Offerings, which
may be increased to up to 7,578,961 shares of Conversion Stock if the Estimated
Valuation Range is increased by up to 15%. Conversion Stock is first being
offered in the Subscription Offering with nontransferable subscription rights
being granted, in the following order of priority, to (i) depositors of the
Association with account balances of $50.00 or more as of the close of business
on June 30, 1997 ("Eligible Account Holders"); (ii) the ESOP; (iii) depositors
of the Association with account balances of $50.00 or more as of the close of
business on September 30, 1998 (other than Eligible Account Holders)
("Supplemental Eligible Account Holders"); (iv) depositors and certain borrowers
of the Association as of the Voting Record Date, ____ __, 1998 (other than
Eligible Account Holders and Supplemental Eligible Account Holders) ("Other
Members"); and (v) directors, officers and employees of the Association.
Subscription rights will expire if not exercised by noon, Eastern Time, on
______ __, 1998, unless extended.
    

         Subject to the prior rights of holders of subscription rights,
Conversion Stock not subscribed for in the Subscription Offering is being
offered first to Eligible Public Shareholders and then in the Community Offering
to certain members of the general public to whom a copy of this Prospectus and a
stock order form and certification ("Order Form") are delivered, with preference
given to natural persons residing in Palm Beach, Martin, St. Lucie, Indian River
and Brevard Counties, Florida. The Primary Parties reserve the absolute right to
reject or accept any orders submitted in the Eligible Public Shareholder
Offering and the Community Offering , in whole or in part, either at the time of
receipt of an order or as soon as practicable following the Expiration Date. The
closing of all shares of Common Stock sold in the Offerings will occur
simultaneously and all shares will be sold at a uniform price of $10.00 per
share ("Purchase Price").

         The Primary Parties have retained FBR as a consultant and advisor in
connection with the Offerings and to assist in soliciting subscriptions in the
Offerings. See "The Conversion - The Offerings - Subscription Offering,"
"-Eligible Public Shareholders Offering," "-Community Offering," and "-Marketing
Arrangements."

PROSPECTUS DELIVERY AND PROCEDURE FOR PURCHASING SHARES

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

         To purchase shares in the Offerings, an executed original Order Form
and the required payment for each share subscribed for, or with appropriate
authorization for withdrawal from a deposit account at the Association (which
may be given by completing the appropriate blanks on the Order Form), must be
received by the Association at any of its offices by 12 noon, Eastern Time, on ,
1998. Order Forms which are not received by such time or are executed
defectively or are received without full payment (or appropriate withdrawal
instructions) are not required to be accepted. The Association is not required
to accept orders submitted on facsimilied Order Forms. The Primary Parties have
the right to waive or permit the correction of incomplete or improperly executed
forms, but do not

                                       10

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

   12

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

   
represent that they will do so. The waiver of an irregularity on an Order Form,
the allowance by the Primary Parties of a correction of an incomplete or
improperly executed Order Form, or the acceptance of an order after 12 noon on
the Expiration Date in no way obligates the Primary Parties to waive an
irregularity, allow a correction, or accept an order with respect to any other
Order Form. The interpretation by the Primary Parties of the acceptability of an
Order Form will be final. Once received, an executed Order Form may not be
modified, amended or rescinded without the consent of the Primary Parties,
unless the Offerings have not been completed within 45 days after the end of the
Subscription, Eligible Public Shareholders and Community Offerings, unless such
period has been extended, with the approval of the OTS, if required.
    

   
         In order to ensure that Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members are properly identified as to their stock
purchase priority, depositors as of the close of business on the Eligibility
Record Date (June 30, 1997), the Supplemental Eligibility Record Date (September
30, 1998) and the Voting Record Date ( , 1998) must list on the Order Form all
accounts in which they have an ownership interest at the applicable eligibility
date, giving all names in each account and the account numbers. Members
qualifying for a stock purchase priority who add individuals with a lower, or
no, stock purchase priority as subscribers on an Order Form will have their
stock purchase priority reduced or eliminated based on the lower priority.
    

         Payment for subscriptions and orders may be made (i) in cash if
delivered in person at any office of the Association, (ii) by check or money
order, or (iii) by authorization of withdrawal from deposit accounts maintained
with the Association. The Primary Parties may in their sole discretion elect not
to accept payment for shares of Conversion Stock by wired funds and there shall
be no liability for failure to accept such payment. Funds will be deposited in a
segregated account at the Association and interest will be paid on funds made by
cash, check or money order at the Association's passbook rate of interest from
the date payment is received until completion or termination of the Conversion.
If payment is made by authorization of withdrawal from deposit accounts, the
funds authorized to be withdrawn from an Association deposit account may
continue to accrue interest at the contractual rates until completion or
termination of the Conversion, but a hold will be placed on such funds, thereby
making them unavailable to the depositor until completion or termination of the
Conversion.

         If a subscriber authorizes the Association to withdraw the aggregate
amount of the purchase price from a deposit account, the Association will do so
as of the effective date of the Conversion. The Association may waive any
applicable penalties for early withdrawal from certificate accounts. If the
remaining balance in a certificate account is reduced below the applicable
minimum balance requirement at the time that the funds actually are transferred
under the authorization, the certificate will be canceled at the time of the
withdrawal, without penalty, and the remaining balance will earn interest at the
passbook rate.

        The ESOP will not be required to pay for the shares subscribed for at
the time it subscribes, but rather may pay for such shares of Conversion Stock
subscribed for upon consummation of the Offerings, provided that there is in
force from the time of its subscription until such time, a loan commitment from
an unrelated financial institution or the Company to lend to the ESOP, at such
time, the aggregate Purchase Price of the shares for which it subscribed.

   
         A depositor interested in using his or her individual retirement
account ("IRA ") funds to purchase Conversion Stock must do so through a
self-directed IRA. Depositors interested in using funds in an Association IRA to
purchase Conversion Stock should contact the Stock Center as soon as possible so
that the necessary forms may be forwarded for execution prior to the Expiration
Date.
    

         The Primary Parties have retained FBR as consultant and advisor in
connection with the Offerings and to assist in soliciting subscriptions in the
Offerings on a best efforts basis. See "The Conversion - The Offerings" and
"-Marketing Arrangements."

                                       11

- --------------------------------------------------------------------------------
   13

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

RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS

         No person may transfer or enter into any agreement or understanding to
transfer the legal or beneficial ownership of the subscription rights issued
under the Plan or the shares of Common Stock to be issued upon their exercise.
Each person exercising subscription rights will be required to certify that the
purchase of Common Stock is solely for the purchaser's own account and that
there is no agreement or understanding regarding the sale or transfer of such
shares. See "The Conversion - Restrictions on Transfer of Subscription Rights
and Shares." SUBSCRIPTION RIGHTS ARE NONTRANSFERABLE AND PERSONS FOUND TO BE
ATTEMPTING TO TRANSFER SUBSCRIPTION RIGHTS WILL BE SUBJECT TO THE FORFEITURE OF
SUCH RIGHTS AND POSSIBLE FURTHER SANCTIONS AND PENALTIES IMPOSED BY THE OTS. The
Company and the Association intend to pursue any and all legal and equitable
remedies in the event they become aware of the transfer of subscription rights
and will not honor orders known by them to involve the transfer of such rights.

PURCHASE LIMITATIONS

   
         With the exception of the ESOP, which intends to purchase up to an
aggregate of 8% of the number of shares of Conversion Stock to be issued in the
Offerings, no Eligible Account Holder, Supplemental Eligible Account Holder,
Other Member, or director, officer or employee may purchase in their capacity as
such in the Subscription Offering more than $1,000,000 of Conversion Stock
(1,000,000 shares of Conversion Stock); no person may purchase in each of the
Community Offering or the Eligible Public Shareholders Offering more than
$1,000,000 of Conversion Stock; and no person, together with associates of or
persons acting in concert with such person, may purchase in the Offerings more
than the number of shares of Conversion Stock that when combined with Exchange
Shares received by such person, together with associates of and persons acting
in concert with such person, aggregate more than 3% of the total number of
shares of Common Stock issued in the Conversion (281,775 shares and 381,225
shares at the minimum and maximum of the Estimated Valuation Range,
respectively). At any time during the Offerings, and without further approval by
the Members or the Shareholders, the Primary Parties may in their sole
discretion decrease or increase any of the purchase limitations up to 5% of the
Common Stock issued in the Conversion, subject to receipt of required regulatory
approvals, if any. Under certain circumstances, certain subscribers who
subscribed for the maximum amount of Conversion Stock may be resolicited in the
event of such an increase. The Plan sets forth various purchase limitations
applicable to the Offerings. The minimum purchase is 25 shares. See "The
Conversion - Limitations on Conversion Stock Purchases." In the event of an
oversubscription, shares will be allocated in accordance with the Plan, as
described under "The Conversion - The Offerings - Subscription Offering,"
"-Eligible Public Shareholders Offering" and "-Community Offering." BECAUSE THE
OVERALL PURCHASE LIMITATION CONTAINED IN THE PLAN OF CONVERSION INCLUDES
EXCHANGE SHARES TO BE ISSUED TO PUBLIC SHAREHOLDERS FOR THEIR PUBLIC MID-TIER
HOLDING COMPANY SHARES, CERTAIN HOLDERS OF PUBLIC MID-TIER HOLDING COMPANY
SHARES MAY BE LIMITED IN THEIR ABILITY TO PURCHASE CONVERSION STOCK IN THE
OFFERINGS. NOTWITHSTANDING ANYTHING TO THE CONTRARY, EXCEPT AS OTHERWISE
REQUIRED BY THE OTS, PUBLIC SHAREHOLDERS WILL NOT HAVE TO SELL COMMON STOCK OR
BE LIMITED IN RECEIVING EXCHANGE SHARES EVEN IF THEIR OWNERSHIP OF COMMON STOCK
WHEN CONVERTED PURSUANT TO THE EXCHANGE RATIO WOULD EXCEED THE ABOVE LIMITATION.
    

         The term "acting in concert" means (i) knowing participation in a joint
activity or interdependent conscious parallel action towards a common goal
whether or not pursuant to an express agreement; or (ii) a combination or
pooling of voting or other interests in the securities of an issuer for a common
purpose pursuant to any contract, understanding, relationship, agreement or
other arrangement, whether written or otherwise. THE COMPANY AND THE ASSOCIATION
MAY PRESUME THAT CERTAIN PERSONS ARE ACTING IN CONCERT BASED UPON, AMONG OTHER
THINGS, JOINT ACCOUNT RELATIONSHIPS AND THE FACT THAT SUCH PERSONS HAVE FILED
JOINT SCHEDULE 13DS WITH THE SECURITIES AND EXCHANGE COMMISSION ("SEC") WITH
RESPECT TO OTHER COMPANIES. The term "associate" of a person is defined in the
Plan to mean (i) any corporation or organization (other than the MHC, the
Mid-Tier Holding Company or the Association or a majority-owned subsidiary of
the Association or the Company) of which such person is a director, officer or
partner or is, directly or indirectly, the beneficial owner of 10% or more of
any class of equity securities; (ii) any trust or other estate in which such
person has a substantial beneficial interest or as to which such person serves
as trustee or in a similar fiduciary capacity (excluding tax-qualified employee
benefit plans of the Company, the Mid-Tier Holding Company or the Association);
and (iii) any relative or spouse of such person, or any relative of such spouse,
who either has the same home as such person or who is a director or officer of
the Company or the Association or any of their

                                       12

- --------------------------------------------------------------------------------
   14

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

subsidiaries. In addition, joint account relationships and common addresses will
be taken into account in applying the maximum purchase limitations.

STOCK PRICING, EXCHANGE RATIO AND NUMBER OF SHARES TO BE ISSUED IN THE
CONVERSION

   
         Federal regulations require the aggregate purchase price of the
Conversion Stock to be consistent with FinPro's pro forma appraisal of the
Common Stock, which was $110,500,000 as of August 13, 1998. The holders of the
Public Mid-Tier Holding Company Shares will continue to hold the same aggregate
percentage ownership interest in the Company as they held in the Mid-Tier
Holding Company as adjusted to reflect the excess dividends waived by the MHC
and before giving effect to any shares of Common Stock purchased by the Mid-Tier
Holding Company's Shareholders in the Offerings, the exercise of any existing
options issued under the 1995 Stock Option Plan and the payment of cash in lieu
of issuing fractional Exchange Shares. As a result, the Appraisal was multiplied
by the MHC's adjusted percentage interest in the Mid-Tier Holding Company, which
corresponds with the amount of Conversion Stock to be sold in the Offerings
(I.E., 51.86%), to determine the midpoint of the Estimated Valuation Range,
which was $57,306,590. In accordance with OTS regulations, the minimum and
maximum of the Estimated Valuation Range were set at 15% below and above the
midpoint, respectively, resulting in an offering range for the Conversion Stock
of $48,712,090 to $65,903,570. The full text of the appraisal report of FinPro
describes the procedures followed, the assumptions made, limitations on the
review undertaken and matters considered. The appraisal report has been filed as
an exhibit to the Registration Statement and Application for Conversion of which
this Prospectus is a part, and is available in the manner set forth under
"Additional Information." THIS APPRAISAL OF THE CONVERSION STOCK IS NOT INTENDED
AND SHOULD NOT BE CONSTRUED AS A RECOMMENDATION OF ANY KIND AS TO THE
ADVISABILITY OF PURCHASING SUCH STOCK.
    

   
         All shares of Conversion Stock will be sold at the Purchase Price of
$10.00 per share, which was established by the Boards of Directors of the
Primary Parties. The actual number of shares to be issued in the Offerings will
be determined by the Primary Parties based upon the final updated valuation of
the estimated pro forma market value of the Conversion Stock at the completion
of the Offerings. The number of shares of Conversion Stock to be issued is
expected to range from a minimum of 4,871,209 shares to a maximum of 6,590,357
shares. Subject to approval of the OTS, the Estimated Valuation Range may be
increased or decreased to reflect market and economic conditions prior to the
completion of the Offerings, and under such circumstances the Primary Parties
may increase or decrease the number of shares of Conversion Stock. No
resolicitation of subscribers will be made and subscribers will not be permitted
to modify or cancel their subscriptions unless (i) the gross proceeds from the
sale of the Conversion Stock are less than the minimum or more than 15% above
the maximum of the current Estimated Valuation Range or (ii) the Offerings are
extended beyond _______ __, 1998. Any increase or decrease in the number of
shares of Conversion Stock will result in a corresponding change in the number
of Exchange Shares, so that upon consummation of the Conversion, the Conversion
Stock and the Exchange Shares will represent approximately 51.86% and 48.14%,
respectively, of the Company's total outstanding shares (excluding cash in lieu
of fractional Exchange Shares). See "Pro Forma Data," "Risk Factors - Possible
Dilutive Effect of Issuance of Additional Shares" and "The Conversion - Stock
Pricing, Exchange Ratio and Number of Shares to be Issued."
    

   
         Based on the 2,483,816 Public Mid-Tier Holding Company Shares
outstanding as of the date of this Prospectus, and assuming a minimum of
4,871,209 and a maximum of 6,590,357 shares of Conversion Stock are issued in
the Offerings, the Exchange Ratio is expected to range from approximately 1.8203
Exchange Shares to 2.4628 Exchange Shares for each Public Mid-Tier Holding
Company Share outstanding immediately prior to the consummation of the
Conversion. The Exchange Ratio will be affected if any stock options to purchase
shares of Mid-Tier Holding Company Common Stock are exercised after the date
hereof and prior to consummation of the Conversion. If any of such stock options
are outstanding immediately prior to consummation of the Conversion, they will
be converted into options to purchase shares of Common Stock, with the number of
shares subject to the option and the exercise price per share to be adjusted
based upon the Exchange Ratio so that the aggregate exercise price remains
unchanged, and with the duration of the option remaining unchanged. As of the
date hereof, there were options to purchase 214,350 shares of Mid-Tier Holding
Company Common Stock outstanding which had exercise prices ranging from $11.125
to $19.016
    

                                       13

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

   15

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

per share. The Mid-Tier Holding Company has no plans to grant additional stock
options prior to the consummation of the Conversion.

         The following table sets forth, based upon the minimum, midpoint,
maximum and 15% above the maximum of the Estimated Valuation Range, the
following: (i) the total number of shares of Conversion Stock and Exchange
Shares to be issued in the Conversion, (ii) the percentage of the total Common
Stock represented by the Conversion Stock and the Exchange Shares, and (iii) the
Exchange Ratio. The table assumes that there are no fractional Exchange Shares.
   



                          Conversion Stock to Be                                        Total Shares of
                                  Issued(1)            Exchange Shares to be Issued(1)  Common Stock to
                        ---------------------------    ------------------------------         be              Exchange
                            Amount        Percent         Amount          Percent       Outstanding(1)        Ratio(1)
                        ------------   ------------    -----------    ---------------  ---------------      ------------
                                                                                             
Minimum ..............   4,871,209         51.86%       4,521,291          48.14%           9,392,500           1.8203
Midpoint .............   5,730,659         51.86        5,319,341          48.14           11,050,000           2.1416
Maximum ..............   6,590,357         51.86        6,117,143          48.14           12,707,500           2.4628
15% above maximum ....   7,578,961         51.86        7,034,664          48.14           14,613,625           2.8322

    

- ----------
(1)      Assumes that outstanding options to purchase 214,350 shares of Mid-Tier
         Holding Company Common Stock as of the date of this Prospectus are not
         exercised prior to consummation of the Conversion. The Mid-Tier Holding
         Company's and the Association's directors and executive officers
         currently do not expect to exercise their stock options prior to
         consummation of the Conversion.


   
         The final Exchange Ratio will be determined based upon the number of
shares issued in the Offerings in order to maintain the Public Shareholders'
adjusted 48.14% ownership interest in the Mid-Tier Holding Company and will not
be based upon the market value of the Public Mid-Tier Holding Company Shares. As
an example of the Exchange Ratio, at the minimum, midpoint and maximum of the
Estimated Valuation Range, 1,000 Public Mid-Tier Holding Company Shares will be
exchanged for 1,820, 2,142 and 2,463 whole shares of Common Stock, respectively,
plus cash in lieu of any fractional share at the rate of $10.00 per whole share
(which shares and cash have a calculated equivalent estimated value of
$18,203.00, $21,416.00 and $24,628.00 based on the $10.00 Purchase Price of a
share of Common Stock in the Offerings and the aforementioned Exchange Ratios).
However, there can be no assurance as to the actual market value of a share of
Common Stock after the Conversion or that such shares could be sold at or above
the $10.00 Purchase Price.
    

DELIVERY AND EXCHANGE OF CERTIFICATES

         Upon consummation of the Conversion, holders of Public Mid-Tier Holding
Company Shares in certificate form (other than the MHC) will receive a
transmittal letter with instruction on delivery of certificates for exchange.
See "The Conversion - Delivery and Exchange of Certificates." Upon surrender of
such certificates to an agent appointed by the Mid-Tier Holding Company (the
"Exchange Agent"), a Public Shareholder will be entitled to receive in exchange
therefore a certificate or certificates representing the number of full Exchange
Shares to which he or she is entitled based on the Exchange Ratio. The Exchange
Agent will provide each shareholder of record a letter of transmittal with
instructions for the exchange of shares. Shares of Mid-Tier Holding Company
Common Stock held in the Mid-Tier Holding Company's Dividend Reinvestment Plan
will also be exchanged for Common Stock pursuant to the Exchange Ratio. HOLDERS
OF MID-TIER HOLDING COMPANY COMMON STOCK SHOULD NOT FORWARD SHARES TO THE
ASSOCIATION OR EXCHANGE AGENT UNTIL THEY HAVE RECEIVED INSTRUCTIONS FROM THE
EXCHANGE AGENT.

                                       14

- --------------------------------------------------------------------------------
   16

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

BENEFITS OF CONVERSION TO DIRECTORS AND OFFICERS

   
         STOCK OPTION AND RECOGNITION PLANS. The Company intends to adopt
certain stock benefit plans for the benefit of directors, officers and employees
of the Company and the Association and to submit such plans to shareholders for
approval at an annual or special meeting of shareholders of the Company to be
held at least six months following the consummation of the Conversion. The
proposed benefit plans are as follows: (i) a 1999 Stock Option Plan, pursuant to
which a number of authorized but unissued shares of Common Stock equal to 10% of
the Conversion Stock sold in the Offerings (659,036 shares at the maximum of the
Estimated Valuation Range) will be reserved for issuance pursuant to stock
options and stock appreciation rights to directors, officers and employees; and
(ii) a 1999 Recognition and Retention Plan and Trust Agreement (the "1999
Recognition Plan"), which will, following the receipt of shareholder approval,
purchase a number of shares of Common Stock, with funds contributed by the
Company, either from the Company or in the open market equal to 4% of the
Conversion Stock sold in the Offerings (263,614 shares at the maximum of the
Estimated Valuation Range) for distribution to directors, officers and
employees. For stock option and restricted stock plans implemented within one
year following the Conversion, current OTS regulations provide that individual
members of management may receive a maximum of 25% of the shares granted
pursuant to any stock option or non-tax qualified stock benefit plan and
directors who are not employees may receive a maximum of 5% of such stock (or
stock options) individually and a maximum of 30% in the aggregate under any such
plan. In the event that the 1999 Recognition Plan purchases shares of Common
Stock in the open market with funds contributed by the Company, the cost of such
shares initially will be deducted from the Company's shareholders' equity, but
the number of outstanding shares of Common Stock will not increase and
shareholders accordingly will not experience dilution of their ownership
interest. In the event that the 1999 Recognition Plan purchases shares of Common
Stock from the Company with funds contributed by the Company, total
shareholders' equity would neither increase nor decrease, but under such
circumstances shareholders would experience dilution of their ownership
interests (by 2.0% at the maximum of the Estimated Valuation Range) and per
share shareholders' equity and per share net earnings (as awards vest) would
decrease as a result of an increase in the number of outstanding shares of
Common Stock. In either case, the Company will incur operating expense and
increases in shareholders' equity as the shares held by the 1999 Recognition
Plan are granted and issued in accordance with the terms thereof. For a
presentation of the effects of anticipated purchases of Common Stock by the 1999
Recognition Plan, see "Pro Forma Data."
    

         Although no specific award determinations have been made, upon receipt
of shareholder approval of the 1999 Stock Option Plan, the Company anticipates
granting stock options for shares of Common Stock to directors, executive
officers and other key personnel. A total of 75% of the Common Stock to be
reserved for issuance pursuant to the 1999 Stock Option Plan will be available
for the grant of stock options to executive officers and key employees of the
Association. The 1999 Stock Option Plan will be administered by a committee of
two or more non-employee members of the Board of Directors of the Company within
the meaning of Rule 16b-3 under the Securities Exchange Act of 1934, as amended
("Exchange Act"). Such persons shall also meet the definition of "outside
director" for purposes of Section 162(m) of the Internal Revenue Code of 1986,
as amended (the "Code"). In addition, pursuant to the 1999 Stock Option Plan,
25% of the shares of Common Stock to be reserved for issuance pursuant to the
1999 Stock Option Plan will be available for the grant of compensatory stock
options to outside directors of the Company. All of the stock options will be
granted at no cost to the recipients, although the recipients will be required
to pay the applicable exercise price at the time of exercise in order to receive
the underlying shares of Common Stock. Following receipt of shareholder approval
of the 1999 Recognition Plan, the Company intends to award shares of Common
Stock pursuant to such plan to certain directors, officers and employees at no
cost to the recipients. See "Management - New Stock Benefit Plans" and "Risk
Factors - Possible Dilutive Effect of Issuance of Additional Shares."


                                       15

- --------------------------------------------------------------------------------
   17

- --------------------------------------------------------------------------------
   
         The following table presents the dollar value at the minimum and the
maximum of the Estimated Valuation Range of the shares to be reserved or
purchased for distribution to the proposed stock benefit plans and the 
percentage of the common Stock which will be represented by these shares.




                                                                                      Percentage of
                                              Value of Shares Granted(1)             Common Stock(2)
                                      ------------------------------------------     ---------------
                                        Minimum of the         Maximum of the 
                                      Estimated Valuation    Estimated Valuation
Stock Benefit Plans:                         Range                  Range
                                      -------------------    -------------------
                                              (Dollars in thousands)
                                                                            
1999 Stock Option Plan..............            NA(3)                  NA(3)              4.93%
1999 Recognition Plan...............        $1,948                 $2,636                 1.97
ESOP................................         3,897                  5,272                 3.94
                                            ------                 ------                -----
                                            $6,485                 $7,908                10.84% 
                                            ======                 ======                =====



- ----------------------
(1)  Assumes shares are granted at $10 per shares.

(2)  Reflects percentage of total number of shares to be issued and outstanding
     assuming the issuance of the Exchange Shares; assumes shares for 1999
     Recognition Plan are purchased in the open market.

(3)  Recipients of stock options realize value only in the event of an increase 
     in the price of the Common Stock following the date of granted the stock 
     options.

    

         The foregoing plans are in addition to a 1995 Stock Option Plan and a
1995 Recognition and Retention Plan for Employees and Outside Directors ("1995
Recognition Plan") which were adopted by the Association following the MHC
Reorganization and subsequently approved by the shareholders of the Association.
These plans will continue in existence after the Conversion as plans of the
Company, with appropriate changes to reflect the Exchange Ratio. See "Management
- - Existing Stock Options", "- Director Compensation", "The Conversion -
Effects of the Conversion Effect on Existing Compensation Plans." See Also 
Note 4 to the Consolidated Financial Statements included elsewhere herein.

   
         ESOP. The Company's ESOP intends to purchase 8% of the Conversion Stock
to be sold in the Offerings (527,228 shares or $5.3 million of Conversion Stock
at the maximum of the Estimated Valuation Range) with a loan funded by the
Company. See "Use of Proceeds." In the event that the total number of shares of
Conversion Stock sold in the Offerings is increased to an amount greater than
the number of shares representing the maximum of the Estimated Valuation Range,
the ESOP will have a priority right to purchase such increased number up to an
aggregate of 8% of the Conversion Stock. See "Management - Employee Stock
Ownership Plan" and "The Conversion - The Offerings Subscription Offering." See
also Note 14 to the Consolidated Financial Statement included elsewhere herein.
    

         PRO FORMA EFFECTS. For presentations of the pro forma effects of the
1999 Recognition Plan and the ESOP on the net income of the Company (which was
estimated to aggregate $.02 and $.04 per share during the six months ended June
30, 1998 and the year ended December 31, 1997, respectively, at the midpoint of
the Estimated Valuation Range) and its shareholders' equity, see
"Capitalization" and "Pro Forma Data."

   
         EMPLOYMENT AND CHANGE OF CONTROL AGREEMENTS. Upon Consummation of the
Conversion, the Company and the Association intend to enter into a one-year
employment agreement with James B. Pittard, Jr., President and Chief
Executive Officer. In addition, the Company and the Association also intend to
enter into a three-year change-in-control agreement with Mr. Pittard. If the
employment of Mr. Pittard is terminated as a result of a change in control of
the Company, Mr. Pittard would be entitled to a cash severance amount equal to
three times his average annual compensation over his most recent five taxable
years (or $575,000 million) assuming such change of control had occurred on June
30, 1998). The Company and the Association also intend to enter into three year
change-in-control agreements with certain officers including Messrs. Larry J.
Baker, Senior Vice President, Chief Financial Officer and Treasurer, Cecil F.
Howard, Senior Vice President and Michael E. Reinhardt, Senior Vice President
and Ms. Mary Lou Kaminski, Senior Vice President. If the employment of the
officers is terminated as a result of a change in control of the Company, such
officers would be entitled to a cash severance amount equal to one time their
annual compensation. If such executive officers had been terminated as of June
30, 1998, the aggregate payment due them would have been $457,000. See 
"Management -- Employment and Change of Control Agreements."
    


                                       16

- --------------------------------------------------------------------------------
   18

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

   
assuming such change in control had occurred on June 30, 1998). The Company and
the Association also intend to enter into three year change-in-control severance
agreements with six officers including four executive officers: Larry J. Baker,
Senior Vice President, Chief Financial Officer and Treasurer, Cecil F. Howard,
Jr., Senior Vice President, Michael E. Reinhart, Senior Vice President and Mary
L. Kaminske, Senior Vice President. If the employment of the officers is
terminated as a result of a change in control of the Company, such officers
would be entitled to a cash severance amount equal to one time their annual
compensation. If such executive officers had been terminated as of June 30,
1998, the aggregate payment due them would have been $457,000. See
"Management--Employment and Change in Control Agreements."
    

   
USE OF PROCEEDS

         Net proceeds from the sale of the Conversion Stock are estimated to be
between $47.3 million and $64.4 million ($74.2 million assuming an increase in
the Estimated Valuation Range by 15%). See "Pro Forma Data." The Company plans
to contribute to the Association 50% of the net proceeds from the Offerings
(after deduction for the loan to be made to the ESOP and funds to be contributed
to the 1999 Recognition Plan) and retain the remainder of the net proceeds. The
Company intends to use a portion of the net proceeds retained by it to make a
loan directly to the ESOP to enable the ESOP to purchase 8% of the Conversion
Stock. The amount of the loan is expected to be between $3.9 million and $5.2
million at the minimum and maximum of the Estimated Valuation Range,
respectively. It is anticipated that the loan to the ESOP will have a term of
not less than 15 years and a fixed interest rate at the prime rate as of the
date of the loan. See "Management - Employee Stock Ownership Plan." Funds
retained by the Company may be used to support the future expansion of
operations or diversification into other banking-related businesses and for
other business or investment purposes, including the opening or acquisition of
other branch offices. There are no current plans, arrangements, understandings
or agreements regarding such diversification or acquisitions. Subject to
applicable limitations and then-existing circumstances, such funds also may be
used in the future to repurchase shares of Common Stock. As of the date hereof,
the Company has not made any determination with regard to implementation of a 
stock repurchase program subsequent to the Conversion. See "The Conversion
Certain Restrictions on Purchases or Transfer of Shares After the Conversion."
Funds contributed to the Association from the Company will be used for general
business purposes. The proceeds will be used to support the Association's
lending and investment activities and thereby enhance the Association's
capabilities to serve the borrowing and other financial needs of the communities
it serves. See "Use of Proceeds."
    

   
DIVIDEND POLICY

         Since the completion of the first quarter after the MHC Reorganization
(I.E. December 31, 1994), until adoption of the Plan, the Mid-Tier Holding
Company or the Association has paid a regular quarterly dividend. For the
quarters ended March 31, 1998 and June 30, 1998, that dividend was $.225 per
share. Following consummation of the Conversion, the Board of Directors of the
Company intends to declare cash dividends on the Common Stock at an initial
quarterly rate equal to no less than $.225 ($.90 annualized) per share on the
total Public Mid-Tier Holding Company Shares outstanding immediately preceding
the consummation of the Conversion, commencing with the first quarter following
consummation of the Conversion. For example, based upon the Exchange Ratio of
2.1416 at the midpoint of the Estimated Valuation Range, the cash dividend after
the Conversion would be approximately $.1051 per share per quarter. Declarations
of dividends by the Company's Board of Directors will depend upon a number of
factors, including the amount of the net proceeds from the Offerings retained by
the Company, investment opportunities available to the Company or the
Association, capital requirements, regulatory limitations, the Company's and the
Association's financial condition and results of operations, tax considerations
and general economic conditions. Consequently, there can be no assurance that
dividends will in fact be paid on the Common Stock or that, if paid, such
dividends will not be reduced or eliminated in future periods. The Mid-Tier
Holding Company intends to continue to pay regular quarterly dividends through
either the date of consummation of the Conversion (on a pro rata basis) or the
end of the fiscal quarter during which the consummation of the Conversion
occurs. For a period of one year following completion of the Conversion, the
Company will neither pay any dividends that would be treated for tax purposes as
a return of capital nor take any actions towards or propose such dividends. See
"Dividend Policy."
    


                                       17

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

   19
DISSENTERS' RIGHTS AND RIGHTS OF APPRAISAL

         Pursuant to 12 C.F.R. Section 552.14, Public Shareholders will not have
dissenters' rights or rights of appraisal in connection with the Conversion.

RISK FACTORS

   
         See "Risk Factors" for a discussion of certain factors that should be
considered by prospective investors. The following risk factors are discussed
therein: the potential low return on equity following the Conversion;
uncertainty as to future growth opportunities; the price of the Common Stock
following the Conversion may not exceed the Purchase Price; the possible
dilution to Public Shareholders as a result of purchase limitations; the
Company's intent to remain independent; the potential effects of change in
interest rates; the risks related to commercial real estate loans, multi-family
real estate loans, construction and land loans; strong competition within the
Association's market area; geographic concentration of loans, the existence of
certain anti-takeover provisions in the Company's Certificate of Incorporation;
the existence of significant regulatory oversight of the Company's and the
Association's operations; the potential increase of the number of shares issued
in the Conversion; the possible dilutive effect of the issuance of additional
shares; the potential for increased compensation expense after the Conversion;
possible adverse income tax consequences of the Conversion; and the
Association's Year 2000 compliance.
    


                                       18
   20
                             SELECTED FINANCIAL DATA
                  (Dollars in Thousands, except Per Share Data)

         Set forth below are selected consolidated financial and other data of
the Mid-Tier Holding Company and its wholly owned subsidiary, the Association.
This information is derived in part from and should be read in conjunction with
the Consolidated Financial Statements of the Mid-Tier Holding Company and the
notes thereto presented elsewhere in the Prospectus. The consolidated financial
statements, from which the Selected Consolidated Financial Condition and
Operating Data at or for the six month periods ended June 30, 1998 and 1997 is
derived, are unaudited. However, in the opinion of management, all adjustments
(consisting only of normal recurring accruals) necessary for a fair presentation
at such dates and for such periods have been made. The results of operations for
the six month periods ended June 30, 1998 and 1997 are not necessarily
indicative of results that may be expected for a full fiscal year. Effective
with the year and three months ended December 31, 1996, the fiscal year of all
related entities was changed from September 30 to December 31.



                                                           AT                                    AT
                                       AT             DECEMBER 31,                           SEPTEMBER 30,
                                    JUNE 30,     --------------------      ----------------------------------------------
                                      1998        1997         1996          1996        1995          1994        1993
                                    -------      -------      -------      -------      -------      -------      -------
                                                                                          
SELECTED CONSOLIDATED
FINANCIAL CONDITION DATA:
Total assets .................   $  765,488   $  720,133   $  655,209   $  650,332   $  567,006   $  560,268   $  523,248
Cash and cash equivalents ....       47,425       25,954       42,442       44,780       42,497       89,843       35,188
Securities available for sale        91,316      142,269      123,152      124,287       27,028       26,729       69,459
Investments - held to maturity       21,443       21,388       22,139       22,293       59,679       52,204       43,789
Mortgage-backed securities -
 held to maturity ............       41,884       46,413       53,405       54,945       77,499       41,281       14,290
Loans receivable, net ........      527,375      451,709      389,040      376,219      329,442      317,117      328,747
Real estate owned ............          711          592        1,455        1,384        1,910        3,686        1,324
Deposits .....................      574,383      550,708      513,709      498,929      437,376      459,979      450,356
Borrowed funds ...............       91,513       75,098       53,908       55,867       39,101       19,233       20,113
Total shareholders' equity ...       83,078       81,259       76,119       75,056       72,848       38,110       34,846
Shareholders' equity per share   $    16.66   $    16.39   $    15.50   $    15.33   $    15.04           --           --
Shares, allocated and out-
 standing, end of period .....    4,985,288    4,958,217    4,909,676    4,895,282    4,843,344           --           --




                                                                        THREE
                                   SIX MONTHS ENDED      YEAR ENDED  MONTHS ENDED
                                       JUNE 30,         DECEMBER 31,  DECEMBER 31,             YEAR ENDED SEPTEMBER 30,
                               -----------------------  -----------  ------------  -------------------------------------------------
                                  1998         1997         1997         1996         1996         1995         1994          1993
                               ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                                                  
SELECTED CONSOLIDATED
OPERATING DATA:
Interest income .............. $   26,827   $   24,577   $   50,316   $   11,896   $   43,889   $   37,720   $   34,130   $   39,747
Interest expense .............     14,655       13,260       27,390        6,378       22,859       18,634       15,525       17,639
                               ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
   Net interest income .......     12,172       11,317       22,926        5,518       21,030       19,086       18,605       22,108
Provision for loan losses ....        213           83          264          243           98          240          989        2,398
                               ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
   Net interest income after
     provision for loan losses     11,959       11,234       22,662        5,275       20,932       18,846       17,616       19,710
Other income .................      1,756        1,862        4,185        1,225        3,544        3,394        3,317        5,093
Operating expense(1) .........      9,846        8,805       18,561        4,644       19,800       14,903       14,939       15,614
                               ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
Income before provision
  for income taxes ...........      3,869        4,291        8,286        1,856        4,676        7,337        5,994        9,189
Provision for income taxes ...      1,358        1,556        2,930          696          761        2,763        2,257        3,788
                               ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
Net income ................... $    2,511   $    2,735   $    5,356   $    1,160   $    3,915   $    4,574   $    3,737   $    5,401
                               ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========

Earnings per share - basic ... $     0.51   $     0.55   $     1.09   $     0.24   $     0.80   $     0.94   $       --   $       --
                               ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========

Earnings per share - diluted . $     0.49   $     0.54   $     1.06   $     0.23   $     0.79   $     0.94   $       --   $       --
                               ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========

Cash dividends per share(2) .. $     0.45   $     0.45   $     0.90   $     0.20   $     0.75   $     0.59   $       --   $       --
                               ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========
Basic weighted average
   common shares outstanding .  4,970,782    4,919,960    4,929,989    4,902,479    4,869,238    4,845,384           --           --
                               ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========
Diluted weighted average
  common shares outstanding ..  5,116,956    5,021,739    5,054,853    4,951,820    4,936,763    4,882,658           --           --
                               ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========


                                       19
   21

   


                                                                           Three months
                                           Six months ended   Year ended       ended
                                              June 30,(3)    December 31,  December 31,(3)        Year ended September 30,
                                           ----------------  ------------  ---------------  ------------------------------------
                                             1998     1997       1997           1996         1996      1995      1994      1993
                                            ------   ------     ------         ------       ------    ------    ------    ------
                                                                                                 
KEY FINANCIAL AND OTHER DATA(4):
PERFORMANCE RATIOS:
    Return on average assets (1)......        0.67%    0.80%     0.77%          0.71%        0.64%     0.84%     0.71%     1.01%
    Return on average equity (1)......        6.10     7.08      6.80           6.11         5.25      6.66     10.27     17.02
    Net interest rate spread (5)......        3.14     3.15      3.13           3.16         3.24      3.40      3.69      4.43
    Net interest margin (5)...........        3.47     3.53      3.51           3.58         3.65      3.78      3.79      4.50
    Other  income to average assets ..        0.47     0.55      0.60           0.75         0.55      0.62      0.63      0.96
    Operating expense to
        average assets (1)............        2.63     2.59      2.68           2.85         3.20      2.74      2.82      2.93
    Net interest income to
        operating expenses (1)........      123.62   128.53    123.52         118.82       106.21    128.07    124.54    141.59
    Average interest-earning
        assets to average
        interest-bearing liabilities .      108.06   109.05    109.06         110.15       110.47    110.09    103.08    101.86
    Cash dividend payout ratio (6)....       41.86    37.66     38.69          39.57        42.89     28.22        --        --
ASSET QUALITY RATIOS:
    Non-performing assets to
      total assets at end
      of period (7)...................        0.27     0.40      0.47           0.47          0.4      0.45      1.25      1.54
    Allowance for loan losses to
        non-performing loans at
        end of period (8).............      202.56   177.49    193.04         155.86       274.58    527.49    114.72     55.65
    Allowance for loan losses to net
        loans receivable at
        end of period ................        0.52     0.63      0.59           0.65         0.61      1.06      1.07      1.14

CAPITAL RATIOS:
    Average equity to average assets .       11.00    11.37     11.37          11.65        12.20     12.72      6.89      5.96
     Shareholders' equity to assets at
        end of period ................       10.85    11.24     11.28          11.62        11.54     12.85      6.80      6.65

OTHER DATA:
    Number of full service offices ...          21       20        21             19           19        18        17        17

    

- ----------------
(1)  Includes for the year ending September 30, 1996, a one-time SAIF special
     assessment expense of $2.8 million ($1.8 million, net of taxes). Without
     this one-time assessment, return on average assets, return on average
     equity, operating expenses to average assets and net interest income to
     operating expense would have been 0.93%, 7.54%, 2.77% and 123.86%,
     respectively.
   
(2)  Cash dividends are declared on Public Mid-Tier Holding Company Shares only.
     The MHC has waived receipt of all dividends since the MHC Reorganization. A
     portion of such waived dividends were taken into account in establishing
     the Exchange Ratio. In addition, the amount of waived dividends will become
     part of the liquidation account established in the Conversion for the
     benefit of Eligible Account Holder and Supplemental Eligible Account
     Holders. See "The Conversion -- Stock Pricing, Exchange Ratio and Number of
     Shares to be Issued" and "-- Liquidation Rights."
    
(3)  Ratios for the periods ended June 30, 1998 and 1997 and the three months
     ended December 31, 1996 have been presented on an annualized basis.
(4)  Ratios are based on the average monthly balances except at end of period
     ratios.
(5)  Net interest rate spread represents the difference between the average
     yield earned on interest-earning assets and the average rate paid on
     interest-bearing liabilities. Net interest margin represents net interest
     income as a percentage of average interest-earning assets.
   
(6)  The ratio is based upon total dividends declared excluding dividends waived
     by the MHC. The dividend payout the dividends waived by the MHC divided by
     net income per share, would have been 88.81%, 80.77%, 82.71%, 84.74%,
     93.08% and 61.88% for the six months ended June 30, 1998 and 1997, the year
     ended December 31, 1997, the three months ended December 31, 1996, and the
     years ended September 30, 1996 and 1995, respectively. 
(7)  Non-performing assets include non-performing loans and real estate owned.
     In addition, the year ended September 30, 1996 includes a claim for a
     deposit account which was recovered in its entirety in a later period.
    
   
(8)  Non-performing loans are loans which are not performing in accordance with 
     the terms of the loan agreement and on which the Association has ceased 
     accruing interest.
    

                                       20
   22
   
SUMMARY OF RECENT DEVELOPMENTS 

                 (Dollars in Thousands, Except Per Share Data)

            The selected financial and other data of the Mid-Tier Holding
Company set forth below does not purport to be complete and should be read in
conjunction with, and is qualified in its entirety by, the more detailed
information, including the Consolidated Financial Statements and the notes
thereto, appearing elsewhere herein. In the opinion of management, financial
information at September 30, 1998 and for the three months and nine months ended
September 30, 1998 and 1997 reflect all adjustments (consisting only of normal
recurring accruals) which are necessary to present fairly the results for such
periods. Results for the three and nine month periods ended September 30, 1998
and 1997 may not be indicative of operations of the Mid-Tier Holding Company on
an annualized basis.







                                                            AT                                    AT
                                                        SEPTEMBER 30,                         DECEMBER 31,
                                                           1998                                  1997
                                                       --------------                       ---------------
                                                                                             
SELECTED CONSOLIDATED FINANCIAL
 CONDITION DATA:
Total assets                                           $      791,291                       $      720,133
Cash and cash equivalents                                      50,831                               25,954
Securities available for sale                                 100,317                              142,269
Investments - held to maturity                                 21,595                               21,388
Mortgage-backed securities - held to
   maturity                                                    36,869                               46,413
Loans receivable, net                                         540,602                              451,709
Real estate owned                                                 705                                  592
Deposits                                                      580,757                              550,708
Borrowed funds                                                109,700                               75,098
Total shareholders' equity                                     84,556                               81,259
Shareholders' equity per share                         $        17.03                       $        16.39
Shares, allocated and out-
 standing, end of period                                    4,999,943                            4,958,217






                                     THREE MONTHS ENDED        NINE MONTHS ENDED
                                        SEPTEMBER 30,             SEPTEMBER 30,
                                    --------------------      --------------------
                                     1998         1997         1998         1997
                                    -------      -------      -------      -------
                                                                   
SELECTED CONSOLIDATED
OPERATING DATA:
Interest income                     $13,763      $12,894      $40,591      $37,471
Interest expense                      7,741        7,036       22,397       20,296
                                    -------      -------      -------      -------
   Net interest income                6,022        5,858       18,194       17,175
Provision for loan losses               223          138          436          221
                                    -------      -------      -------      -------
   Net interest income after
     provision for loan losses        5,799        5,720       17,758       16,954
Other income                            906        1,522        2,662        3,384
Operating expense                     5,066        4,973       14,912       13,778
                                    -------      -------      -------      -------
Income before provision
  for income taxes                    1,639        2,269        5,508        6,560
Provision for income taxes              401          720        1,759        2,276
                                    -------      -------      -------      -------
Net income                          $ 1,238      $ 1,549      $ 3,749      $ 4,284
                                    =======      =======      =======      =======
Earnings per share - basic          $  0.25      $  0.31      $  0.75      $  0.87
                                    =======      =======      =======      =======
Earnings per share - diluted        $  0.24      $  0.31      $  0.73      $  0.85
                                    =======      =======      =======      =======
Cash dividends per share(1)         $ 0.225      $ 0.225      $  0.68      $  0.68
                                    =======      =======      =======      =======


Basic weighted average
   common shares outstanding      4,991,693    4,935,442    4,976,283    4,924,497
                                  =========    =========    =========    =========
Diluted weighted average
  common shares outstanding       5,421,665    5,066,404    5,115,781    5,036,778
                                  =========    =========    =========    =========

    


                                       21
   23




   


                                                              Three months ended                   Nine months ended
                                                               September 30,(2)                     September 30,(2)
                                                            ----------------------             ------------------------
                                                              1998         1997                  1998           1997
                                                            --------     --------              --------        -------- 
                                                                                                   
KEY FINANCIAL AND OTHER DATA(3):
PERFORMANCE RATIOS:
    Return on average assets                                   0.63%         0.88%                 0.66%          0.83%
    Return on average equity                                   5.91          7.78                  6.04           7.31
    Net interest rate spread (4)                               2.99          3.15                  3.08           3.15
    Net interest margin (4)                                    3.30          3.53                  3.41           3.53
    Other  income to average assets                            0.46          0.87                  0.47           0.66
    Operating expense to average assets                        2.60          2.83                  2.62           2.67
    Net interest income to
        operating expenses                                   118.87        117.80                122.01         124.65
    Average interest-earning assets to average
        interest-bearing liabilities                         107.38        109.18                107.82         109.13
    Cash dividend payout ratio (5)                            47.42         33.31                 43.69          36.09
ASSET QUALITY RATIOS:
    Non-performing assets to total assets at end
        of period (6)                                          0.30          0.26                  0.30           0.26
    Allowance for loan losses to
        non-performing loans at end of period (7)            180.23        208.39                180.23         208.39
    Allowance for loan losses to net
        loans receivable at end of period                      0.59          0.63                  0.59           0.63
CAPITAL RATIOS:
    Average equity to average assets                          10.74         11.32                 10.91          11.36
     Shareholders' equity to assets at
        end of period                                         10.69         11.34                 10.69          11.34
OTHER DATA:
    Number of full service offices                               21            20                    21             20


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

(1)      Cash dividends are declared on Public Mid-Tier Holding Company Shares
         only. The MHC has waived receipt of all dividends since the MHC
         Reorganization. A portion of such waived dividends were taken into
         account in establishing the Exchange Ratio. In addition, the amount of
         waived dividends will become part of the liquidation account
         established in the Conversion for the benefit of Eligible Account
         Holder and Supplemental Eligible Account Holders. See "The Conversion -
         Stock Pricing, Exchange Ratio and Number of Shares to be Issued" and "-
         Liquidation Rights."
(2)      Ratios for the periods ended September 30, 1998 and 1997 have been
         presented on an annualized basis.
(3)      Ratios are based on the average monthly balances except at end of
         period ratios.
(4)      Net interest rate spread represents the difference between the average
         yield earned on interest-earning assets and the average rate paid on
         interest-bearing liabilities. Net interest margin represents net
         interest income as a percentage of average interest-earning assets.
(5)      The ratio is based upon total dividends declared excluding dividends
         waved by the MHC divided by net income per share. The dividend payout 
         ratio, including the dividends waived by the MHC, would have been 
         95.03%, 90.87%, 90.87% and 77.37% for the three months ended 
         September 30, 1998 and 1997 and the nine months ended September
         30, 1998 and 1997, respectively.
(6)      Non-performing assets include non-performing loans and real estate
         owned.
(7)      Non-performing loans are loans which are not performing in accordance
         with the terms of the loan agreement and on which the Association has
         ceased accruing interest.
    


                                       22
   24

   
      Total assets increased $71.2 million to $791.3 million at September 30,
1998 from $720.1 million at December 31, 1997 primarily due to an $88.9 million
increase in the net loan portfolio as a result of the Association's continued
emphasis on expanding its lending activities. The securities portfolio (which
includes securities available for sale, investment securities and
mortgage-backed and related securities) decreased $51.3 million primarily due to
calls and normal amortization. The proceeds resulting from such calls and
amortization were used in part used to fund the loan originations and purchases
totalling $187.5 million during the nine month period, and resulted in the $24.9
million increase in cash and cash equivalents during the period. The increase in
total assets was also funded in part by a $30.0 million increase in deposits to
$580.7 million at September 30, 1998 from $550.7 million at December 31, 1997.
The increase in deposits primarily reflected increased retail deposits resulting
from special promotions of odd-term certificates and deposit growth experienced
at newer branch offices. The growth also reflected the Association's as well as
continued efforts to competitively price deposit accounts to enhance its market
share. In addition, a $36.7 million net increase in FHLB advances was used to
partially fund the increase in the loan portfolio as well as to purchase
mortgage-backed securities. Shareholders' equity increased to $84.6 million or
$17.03 per share at September 30, 1998 from $81.3 million or $16.39 per share at
December 31, 1997, reflecting net income for the nine months of $3.8 million,
offset primarily by dividends totalling $1.6 million declared during the nine
months on the Mid-Tier Holding Company Common Stock held by public shareholders.
    

   
              Net income for the quarter ended September 30, 1998 was $1.2
million or $0.25 per share, a $311,000 decrease from $1.5 million or $0.31 per
share for the quarter ended September 30, 1997. Net interest income increased to
$6.0 million for the quarter ended September 30, 1998 from $5.9 million for the
same period in 1997 primarily as a result of a $66.2 million increase in average
interest-earning assets to $729.5 million for the quarter ended September 30,
1998 from $663.3 million for the same period in the prior year, partially offset
by a $71.9 million increase in average interest-bearing liabilities to $679.4
million for the quarter ended September 30, 1998 from $607.5 million for the
same period in 1997 primarily reflecting the growth of the Association's deposit
portfolio and additional FHLB advances. This increase related to volume was
offset in part by a decrease in the interest rate spread to 2.99% for the
quarter ended September 30, 1998 from 3.15% for the same period in 1997. The
provision for loan losses increased during the quarter ended September 30, 1998
to $223,000 as compared to $138,000 for the same period in 1997 due to continued
management's decision to increase reserves due to the growth in the loan
portfolio during fiscal 1998. Other income amounted to $906,000 for the quarter
ended September 30, 1998 as compared to $1.5 million for the same period in 1997
primarily due to a $617,000 gain on the sale of a security available for sale
during the 1997 period. Other operating expense increased $93,000 for the
quarter ended September 30, 1998 primarily due to increases of $235,000 and
$139,000 in employee compensation and benefits and occupancy and equipment
expense as a result of increased staffing due to branch office openings and the
expanded loan production program. This increase was offset in part by a $400,000
decrease in miscellaneous expense. Miscellaneous expense was higher during the
1997 period primarily as a result of the recognition of a $254,000 reserve for
loss on an insurance claim. The provision for income taxes decreased $319,000 as
a result of the decrease in net income.
    

   
              Net income for the nine months ended September 30, 1998 was $3.7
million or $0.75 per share, a $535,000 decrease from $4.3 million or $0.87 per
share for the same period in 1997. Net interest income increased to $18.2
million for the nine months ended September 30, 1998 from $17.2 million for the
same period in 1997 primarily as a result of a $62.6 million increase in average
interest-earning assets to $711.2 million for the nine months ended September
30, 1998 from $648.6 million for the same period in the prior year, partially
offset by a $65.3 million increase in average interest-bearing liabilities to
$659.6 million for the nine months ended September 30, 1998 from $594.4 million
for the same period in 1997 primarily reflecting the growth of the Association's
deposit portfolio and additional FHLB advances. This increase related to volume
was offset in part by a decrease in the interest rate spread to 3.08% for the
nine months ended September 30, 1998 from 3.15% for the same period in 1997. The
provision for loan losses increased during the nine months ended September 30,
1998 to $436,000 as compared to $221,000 for the same period in 1997 due to
management's decision to increase reserves due to the continued growth in the
loan portfolio during fiscal 1998. Other income amounted to $2.7 million for the
nine months ended September 30, 1998 as compared to $3.4 million for the same
period in 1997 primarily due the $617,000 gain on the sale of a security
available for sale during the 1997 period. In addition, amortization of $211,000
of the $4.8 million affordable housing tax credit partnership was recognized in
the nine months ended September 30, 1998 as compared to $74,000 during the same
period in 1997. The partnership began its scheduled amortization in August 1997.
Other operating expense increased $1.1 million for the nine months ended
September 30, 1998, primarily due to increases of $976,000 and $246,000 in
employee compensation and benefits and occupancy and equipment expense as a
result of increased staffing due to branch office openings, the expanded loan
production program. The increase also reflected in part the increased cost of
stock benefit programs reflecting the increase in the market value of the
Mid-Tier Holding Company Common Stock for part of the nine month period in 1998.
These increases were offset in part by a $337,000 decrease in miscellaneous
expense primarily as a result of a $254,000 reserve for loss on an insurance
claim which was recognized in the 1997 period and not repeated in the 1998
period. The provision for income taxes decreased $517,000 as a result of the
decrease in income as well as the $260,000 tax benefit received from the
affordable housing tax credit partnership for the nine months ended September
30, 1998 as compared to $126,000 for the 1997 period.
    


                                       23
   25


                                  RISK FACTORS

   
         THE FOLLOWING RISK FACTORS,WHICH MANAGEMENT BELIEVES ARE ALL THE KNOWN
MATERIAL RISKS EXISTING AS OF THE DATE HEREOF. IN ADDITION TO THOSE DISCUSSED
ELSEWHERE IN THIS PROSPECTUS, SHOULD BE CAREFULLY CONSIDERED BY INVESTORS IN
DECIDING WHETHER TO PURCHASE THE COMMON STOCK OFFERED HEREBY.
    

POTENTIAL LOW RETURN ON EQUITY FOLLOWING THE CONVERSION; UNCERTAINTY AS TO
FUTURE GROWTH OPPORTUNITIES

         At June 30, 1998, the Mid-Tier Holding Company' ratio of equity to
assets was 10.9%. The Company's equity position will be significantly increased
as a result of the Conversion. On a pro forma basis as of June 30, 1998,
assuming the sale of Common Stock at the midpoint of the Estimated Valuation
Range, the Company's ratio of equity to assets would be 17.1%. The Company's
ability to leverage this capital will be significantly affected by industry
competition for loans and deposits. The Company currently anticipates that it
will take time to prudently deploy such capital. As a result, the Company's
return on equity initially is expected to be below the industry average after
the Conversion.

         In an effort to fully deploy post-Conversion capital, in addition to
attempting to increase its loan and deposit growth, the Company may seek to
expand its banking franchise by opening new branches. The Company's ability to
expand by establishing new branch offices will depend on its ability to identify
advantageous branch office locations and generate new deposits and loans from
those locations that will create an acceptable level of return to the Company.
There can be no assurance the Company will be able to generate internal growth
or successfully integrate any new or acquired branches into the Company. The
Association has acquired to placed deposits on four parcels of land for possible
future branch sites, which sites may be developed over the next three years. See
"Business - Properties." Other than as described herein, neither the Company nor
the Association has any specific plans, arrangements or understandings regarding
any such expansions or acquisitions at this time.

   
PRICE OF COMMON STOCK FOLLOWING THE CONVERSION MAY NOT EXCEED PURCHASE PRICE

         Since the MHC Reorganization and public stock issuance on October 24,
1994, the Mid-Tier Holding Company Common Stock and its predecessor, the
Association Common Stock, have increased in value. The Association's Common
Stock (which was exchanged for Mid-Tier Holding Company Common Stock on a
one-for-one basis) were initially sold to the public at $15.00 per share. On
October __, 1998, the date of this Prospectus, the closing price of the Public
Mid-Tier Holding Company Shares was $_____. There can be no assurance that the
Conversion Stock will appreciate in value as have the Public Mid-Tier Holding
Company Shares. Furthermore, the anticipated low return on equity and likely
increase in compensation expense may adversely affect the price of the Common
Stock subsequent to completion of the Conversion. Additionally, there can be no
assurance that the Common Stock will appreciate after the Conversion. The Boards
of Directors of the Primary Parties have set an offering price for the
Conversion Stock of $10.00 a share. However, the pricing of this stock should in
no way be seen as an indication or assurance that the Conversion Stock or the
Common Stock will appreciate after the Conversion in the same manner as the
Public Mid-Tier Holding Company Shares. In addition, the trading prices in the
open market of common securities issued in other recently completed second step
conversions of mutual holding companies have in most cases traded below the
initial offering price of such securities in the conversion of such
institutions.
    

POSSIBLE DILUTION TO PUBLIC SHAREHOLDERS AS A RESULT OF PURCHASE LIMITATIONS

   
         The OTS has required that the aggregate purchase limitation contained
in the Plan of Conversion include Exchange Shares to be issued to Public
Shareholders for their Public Mid-Tier Holding Company Shares. As a result,
certain holders of Public Shares may be limited in their ability to purchase
Conversion Stock in the Offerings. For example, a Public Shareholder which
acquires 65,904 Exchange Shares will not be able to purchase any shares of
Conversion Stock in the Offerings, although such a shareholder will be able to
purchase shares of Mid-Tier Holding Company Common Stock in the market during
the Offerings and thereafter. As a result, the purchase limitation may prevent
such shareholders from maintaining their current ownership percentage of the
Mid-Tier Holding Company after the Conversion through purchases of Conversion
Stock in the Offerings. See "The Conversion - Limitations on Conversion Stock
Purchases."
    

                                       24
   26


INTENT TO REMAIN INDEPENDENT; UNSUITABILITY AS A SHORT-TERM INVESTMENT

         The Association and its predecessors have operated as independent
community-oriented savings associations since 1955. Following the Conversion,
the Company intends to continue to operate as an independent financial
institution. Accordingly, the Common Stock may not be a suitable investment for
individuals anticipating a rapid sale of the Company to a third party.

         Also due to the Company's intention to remain independent, certain
provisions in the Company's Certificate of Incorporation and Bylaws may assist
the Company in maintaining its status as an independent publicly owned
corporation. These provisions, as well as the Delaware General Corporation Law
("DGCL") and certain federal regulations, may have certain anti-takeover
effects. Such provisions include, among others, restriction on the acquisition
of the Company's equity securities and limitations on voting rights, the
classification of the terms of the members of the Board of Directors, certain
provisions relating to special meetings of shareholders, noncumulative voting by
shareholders in the election of directors, the issuance of preferred stock and
additional shares of Common Stock without shareholder approval, and
supermajority provisions for the approval of certain business combinations. See
"Restrictions on Acquisition of the Company." As a result, shareholders who
might wish to participate in a change of control transaction may not have the
opportunity to do so.

POTENTIAL  EFFECTS OF CHANGES IN INTEREST  RATES AND THE CURRENT  INTEREST  RATE
ENVIRONMENT

         The operations of the Association are substantially dependent on its
net interest income, which is the difference between the interest income earned
on its interest-earning assets and the interest expense paid on its
interest-bearing liabilities. Like most savings institutions, the Association's
earnings are affected by changes in market interest rates, and other economic
factors beyond its control. While the Association's average interest rate spread
increased slightly from 3.13% for fiscal 1997 to 3.14% for the six months ended
June 30, 1998, no assurance can be given that the Association's average interest
rate spread will not decrease in future periods. Any future decrease in the
Association's average interest rate spread could adversely affect the
Association's net interest income. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Market Risk Analysis."

         If an institution's interest-earning assets have shorter effective
maturities than its interest-bearing liabilities, the yield on the institution's
interest-earning assets generally will adjust more rapidly than the cost of its
interest-bearing liabilities and, as a result, the institution's net interest
income generally would be adversely affected by material and prolonged increases
in interest rates and positively affected by comparable declines in interest
rates. The Association attempts to reduce the vulnerability of its operations to
changes in interest rates by maintaining significant amounts of assets with
relatively short terms and/or adjustable rates of interest. The difference in
the dollar amount of interest-earning assets and interest-bearing liabilities
expressed as a percentage of total assets is a measure of interest rate risk and
is referred to as an institution's interest sensitivity gap. Based upon certain
repricing assumptions, at June 30, 1998 the Association's interest-earning
assets repricing or maturing within one year exceeded its interest-bearing
liabilities with similar characteristics by $3.4 million or .44% of total
assets. Accordingly, an increase in interest rates generally would result in an
increase in the Association's average interest rate spread and net interest
income. Savings and NOW accounts which could reprice within one year are assumed
to reprice in varying rates over several years. If these deposits were all to
reprice within one year, it would result in a negative one-year gap position of
$70.0 million. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations - Market Risk Analysis."

         In addition to affecting interest income and expense, changes in
interest rates also can affect the value of the Association's interest-earning
assets, which are comprised of fixed and adjustable-rate instruments, and the
ability to realize gains from the sale of such assets. Generally, the value of
fixed-rate instruments fluctuates inversely with changes in interest rates. At
June 30, 1998, the Association had $91.3 million of investment and
mortgage-backed securities available for sale ($48.0 million of which had
fixed-rates of interest). The Association had $433,000 of net unrealized losses
with respect to such securities, which were included as a separate component in
the Mid-Tier Holding Company shareholders' equity, net of tax benefit, as of
such date.

         The OTS has delayed indefinitely implementing an interest rate risk
component into its risk-based capital rules, which is designed to calculate on a
quarterly basis the extent to which the value of an institution's assets and
liabilities 

                                       25
   27


would change if interest rates increase or decrease. If the net portfolio value
of an institution would decline by more than 2% of the estimated market value of
the institution's assets in the event of a 200 basis point increase or decrease
in interest rates, then the institution is deemed to be subject to a greater
than "normal" interest rate risk and must deduct from its capital 50% of the
amount by which the decline in net portfolio value exceeds 2% of the estimated
market value of the institution's assets, as of an effective date to be
determined. As of June 30, 1998, if interest rates increased by 200 basis
points, the Association's net portfolio value would decrease by $19.5 million,
or 19.0% of the estimated portfolio value of the Association's assets, using
assumptions provided by the OTS. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Market Risk Analysis."

         Changes in interest rates also can affect the average life of loans and
mortgage-related securities. Decreases in interest rates in recent periods have
resulted in increased prepayments of loans and mortgage-related securities, as
borrowers refinanced to reduce borrowing costs. Under these circumstances, the
Association is subject to reinvestment risk to the extent that it is not able to
reinvest such prepayments at rates which are comparable to the rates on the
maturing loans or securities. See "Business - Lending Activities."

         In addition, at June 30, 1998, the Association had $574.4 million of
deposits, of which $241.3 million or 42.0% consisted of certificates of deposit
maturing in one year or less. An increase in interest rates could result in a
decline in deposits, a higher average cost of deposits, or both.

RISKS RELATED TO COMMERCIAL REAL ESTATE LOANS, MULTI-FAMILY RESIDENTIAL REAL
ESTATE LOANS, CONSTRUCTION AND LAND LOANS

         Commercial real estate, multi-family residential real estate,
construction and land lending generally is considered to involve a higher degree
of risk than single-family residential lending due to a variety of factors,
including generally larger loan balances, the dependency on successful operation
of the project for repayment, loan terms which often do not require full
amortization of the loan over its term, and the need to successfully develop
and/or sell the property. In addition, risk of loss on a construction loan
largely depends upon the accuracy of the initial estimate of the property's
value at completion of construction or development and the estimated cost
(including interest) of construction. During the construction phase, a number of
factors could result in delays and cost overruns. If the estimate of value
proves to be inaccurate, the Association may be confronted, at or prior to the
maturity of the loan, with a project, when completed, having a value which is
insufficient to assure full repayment. Commercial and multi-family residential
real estate loans may involve large loan balances to single borrowers or groups
of related borrowers, with the repayment of such loans typically dependent on
the successful operations and income stream of the borrower. Such risks can be
significantly affected by economic conditions. In addition, commercial and
multi-family residential real estate lending generally requires substantially
greater oversight efforts compared to single-family residential real estate
lending. See "Business -Lending Activities - Multi-Family Residential Real
Estate Loans" "-Commercial Real Estate Loans," "Construction and Land Loans" and
"Asset Quality - Non-Performing Assets."

         The following table sets forth certain information regarding the
composition of the Association's loan portfolio with respect to commercial real
estate, multi-family residential, construction and land loans at June 30, 1998.




                                                 At June 30, 1998
                                             --------------------------
                                                            Percent of
                                               Amount       Total Loans
                                             ---------      -----------
                                              (Dollars in Thousands)

                                                        
               Commercial ................   $  46,147          8.32%
               Multi-family ..............       8,739          1.58
               Land ......................      12,409          2.24
               Construction ..............      47,024          8.49
                                             ---------         -----
                                             $ 114,319         20.63%
                                             =========         =====


                                       26
   28


STRONG COMPETITION WITHIN THE ASSOCIATION'S MARKET AREA

         The Association faces significant competition in both making loans and
attracting deposits. As of March 31, 1998, the Association held 2.14%, 6.28%,
2.93% and 0.80% of all bank and savings association deposits in Palm Beach,
Martin, St. Lucie and Indian River Counties, respectively. In its market area,
the Association competes with commercial banks, savings institutions, mortgage
brokerage firms, credit unions, finance companies, mutual funds, insurance
companies, and brokerage and investment banking firms operating locally and
elsewhere. Many of these competitors have substantially greater resources and
lending limits than the Association and may offer certain services that the
Association does not or cannot provide. The profitability of the Association
depends upon its continued ability to successfully compete in its market area.

GEOGRAPHIC CONCENTRATION OF LOANS

         The Association's market area consists primarily of Palm Beach, Martin,
St. Lucie, Indian River and Brevard Counties. In excess of 90% of the
Association's real estate loans are secured by properties located in its market
area. In addition, in excess of 90% of all of its loans are made to residents of
its market area. The economy of the Association's market area is service
oriented and is significantly dependent upon government, foreign trade, tourism
and its continued attraction as a retirement area. Accordingly, the asset
quality of the Association's loan portfolio is highly dependent upon the economy
and the unemployment rate in its market area. No assurance can be given that
downturns, if any, which may occur in the economy in the Association's market
area may not adversely affect the Association's operations in the future.

CERTAIN ANTI-TAKEOVER PROVISIONS

         PROVISIONS IN THE COMPANY'S GOVERNING INSTRUMENTS AND DELAWARE LAW.
Certain provisions of the Company's Certificate of Incorporation and Bylaws, as
well as certain provisions in Delaware law, will assist the Company in
maintaining its status as an independent publicly owned corporation. Provisions
in the Company's Certificate of Incorporation and Bylaws provide, among other
things, (i) that the Board of Directors of the Company shall be divided into
three classes; (ii) that special meetings of shareholders may only be called by
the Board of Directors of the Company; (iii) that shareholders generally must
provide the Company advance notice of shareholder proposals and nominations for
director and provide certain specified related information; (iv) noncumulative
voting for the election of directors; (v) that no person may acquire more than
10% of the issued and outstanding shares of any class of equity security of the
Company; (vi) the authority to issue shares of authorized but unissued Common
Stock and preferred stock and to establish the terms of any one or more series
of Preferred Stock, including voting rights (which may be waived by the Board of
Directors under certain circumstances); and (vii) supermajority voting
requirements with respect to certain business transactions involving the
Company. Provisions under DGCL applicable to the Company provide, among other
things, that the Company may not engage in a business combination with an
"interested shareholder" (generally a holder of 15% of a corporation's voting
stock) during the three-year period after the interested shareholder became such
except under certain specified circumstances. In addition, OTS regulations
prohibit, for a period of one year following the date of Conversion, offers to
acquire or the acquisition of beneficial ownership of more than 10% of the
outstanding voting stock of the Company. The above provisions may discourage
potential proxy contests and other potential takeover attempts, particularly
those which have not been negotiated with the Board of Directors, and thus
generally may serve to perpetuate current management. See "Restrictions on
Acquisitions of the Company and the Association."

   
         VOTING POWER OF OFFICERS AND DIRECTORS. Directors and executive
officers of the Company expect to purchase approximately 2.06% or 2.00% of the
shares of Common Stock outstanding based upon the issuance of (i) the Exchange
Shares and (ii) shares of Conversion Stock at the minimum and the maximum of the
Estimated Valuation Range, respectively. See "Proposed Management Purchases."
    

   
         The Company intends to seek shareholder approval of the Company's
proposed 1999 Recognition Plan, which is a non-tax-qualified restricted stock
plan for the benefit of directors, officers and employees of the Company and the
Association. Assuming the receipt of shareholder approval, which shareholder
approval cannot be obtained earlier than six months following the Conversion 
pursuant to OTS regulations, the Company expects to acquire Common Stock on 
    

                                       27
   29

   
behalf of the 1999 Recognition Plan in an amount equal to 4% of the Conversion
Stock sold in the Offerings, or 194,848 shares and 263,614 shares at the minimum
and maximum of the Estimated Valuation Range, respectively. These shares will be
acquired either through open market purchases, if permissible, or from
authorized but unissued Common Stock. Under the terms of the 1999 Recognition
Plan, recipients of awards will be entitled to instruct the trustees of the 1999
Recognition Plan as to how the underlying shares should be voted, and the
trustees will be entitled to vote all unallocated shares in their discretion. If
the shares are purchased in the open market, directors and executive officers
would have effective control over 4.02% of the Common Stock outstanding at such
time based upon the issuance of the (i) Exchange Shares and (ii) shares of
Conversion Stock at the midpoint of the Estimated Valuation Range, respectively,
before giving effect to the potential exercise of any stock options by directors
and officers of the Company and the Association, and shares held by the ESOP. If
approved by shareholders at a meeting held no earlier than six months following
the Conversion, the Company intends to reserve for future issuance pursuant to
the 1999 Stock Option Plan a number of authorized shares of Common Stock equal
to an aggregate of 10% of the Conversion Stock sold in the Offerings (659,036
shares, based on the issuance of the maximum 6,590,357 shares). See "Management
- - New Stock Benefit Plans." Management's potential voting control could,
together with additional shareholder support, preclude or make more difficult
takeover attempts that certain shareholders deem to be in their best interest
and may tend to perpetuate existing management.

         PROVISIONS OF STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS. The ESOP
provides for accelerated vesting in the event of a change in control. In
addition, upon consummation of the Conversion, the Company and the Association
will enter into an employment agreement with the Association's and the Company's
President and Chief Executive Officer and change in control agreements with the 
President and Chief Executive Officer and six other officers of the Association,
which agreements will provide for severance pay in the event of a change in 
control. These provisions may have the effect of increasing the cost of 
acquiring the Company, thereby discouraging future attempts to take over the 
Company or the Association. In addition, it is possible that the 1999 Stock 
Option Plan and the 1999 Recognition Plan may not be implemented until more 
than one year following completion of the Conversion, and, in such event, such 
plans could provide for accelerated vesting in the event of a change in control 
of the Company. See "Restrictions on Acquisition of the Company and the 
Association - Restrictions in the Company's Certificate of Incorporation and 
Bylaws," "Management - New Stock Benefit Plans" and "Management - Employment 
Agreements."
    

REGULATORY OVERSIGHT AND LEGISLATION

         The Association is subject to extensive regulation, supervision and
examination by the OTS, as its chartering authority, and by the FDIC as insurer
of its deposits up to applicable limits. The Association is a member of the FHLB
System and is subject to certain limited regulations promulgated by the Board of
Governors of the Federal Reserve System ("Federal Reserve Board"). As the
holding company of the Association, the Company also will be subject to
regulation and oversight by the OTS. Such regulation and supervision govern the
activities in which an institution can engage and are intended primarily for the
protection of the insurance fund and depositors. Regulatory authorities have
been granted extensive discretion in connection with their supervisory and
enforcement activities which are intended to strengthen the financial condition
of the banking and thrift industries, including the imposition of restrictions
on the operation of an institution, the classification of assets by the
institution and the adequacy of an institution's allowance for loan losses. Any
change in such regulation and oversight, whether by the OTS, the FDIC or
Congress, could have a material impact on the Company, the Association and their
respective operations. See "Regulation."

         On September 30, 1996, the Deposit Insurance Funds Act of 1996 ("DIF")
was enacted into law. The DIF Act contemplates the development of a common
charter for all federally chartered depository institutions and the abolition of
separate charters for national banks and federal savings institutions. It is not
known what form the common charter may take and what effect, if any, the
adoption of a new charter would have on the financial condition or results of
operations of the Association. See "Regulation - The Association."

   
         Legislation is proposed periodically providing for a comprehensive
reform of the banking and thrift industries, and has included provisions that
would (i) require federal savings institutions to convert to a national bank or
a state-chartered bank or thrift, (ii) require all savings and loan holding
companies to become bank holding companies, and (iii) abolish the OTS. The 
current form of legislation adopted by the U.S. House of Representatives does 
not 
    

                                       28
   30

   
provide for the elimination of the federal thrift charter or OTS, but does
provide that unitary savings and loan holding companies that were established or
applied for after March 31, 1998 would not have the ability to engage in
unlimited activities but would be subject to the activities restrictions
applicable to multiple savings and loan holding companies. Unitary holding
companies that were established or applied for before such date would be
grandfathered and could continue to engage in unlimited activities and could
transfer the grandfather rights to acquirors of the holding company. The
Senate's version of this legislation is substantially similar but provides for a
grandfathering date of September 3, 1998. It is uncertain when or if this
legislation will be passed, and, if passed, what the final form of such
legislation will be. As a result, management cannot accurately predict the
possible impact of such legislation on the Association.
    

POSSIBLE INCREASE IN NUMBER OF SHARES ISSUED IN THE CONVERSION

   
         The number of shares to be sold in the Conversion may be increased as a
result of an increase in the Estimated Valuation Range of up to 15% to reflect
changes in market and financial conditions prior to completion of the Conversion
or to fill the order of the ESOP. In the event that the Estimated Valuation
Range is so increased, it is expected that the Company will issue up to
7,578,961 shares of Conversion Stock at the Purchase Price for an aggregate
price of up to $75,789,610. An increase in the number of shares will decrease
net income per share and shareholders' equity per share on a pro forma basis and
will increase the Company's consolidated shareholders' equity and net income.
Such an increase will also increase the Purchase Price as a percentage of pro
forma shareholders' equity per share and net income per share.
    

   
         The ESOP currently intends to purchase 8% of the Conversion Stock sold
in the Offerings. In the event that the number of shares to be sold in the
Conversion are increased as a result of an increase in the Estimated Valuation
Range, the ESOP shall have a first priority to purchase all shares of Conversion
Stock sold in the Offerings in excess of 6,590,357 shares, up to a maximum of 8%
of the total number of shares of Conversion Stock sold in the Offerings. See
"Pro Forma Data" and "The Conversion - Stock Pricing, Exchange Ratio and Number
of Shares to be Issued."
    

POSSIBLE DILUTIVE EFFECT OF ISSUANCE OF ADDITIONAL SHARES

   
         If the 1999 Recognition Plan is approved by shareholders of the
Company, the 1999 Recognition Plan intends to acquire an amount of Conversion
Stock equal to 4% of the shares of Conversion Stock sold in the Offerings. If
such shares are acquired at a per share price equal to the Purchase Price, the
cost of such shares would be $2.6 million, assuming the Conversion Stock sold in
the Offerings is equal to the maximum of the Estimated Valuation Range. Such
shares of Common Stock may be acquired in the open market with funds provided by
the Company, if permissible, or from authorized but unissued shares of Common
Stock. In the event that the 1999 Recognition Plan acquires authorized but
unissued shares of Common Stock from the Company, the interests of existing
shareholders will be diluted. The issuance of authorized but unissued shares of
Common Stock to such plan in an amount equal to 4% of the Conversion Stock sold
in the Offerings would dilute the voting interests of existing shareholders by
approximately 2.0%and net income per share and shareholders' equity per share
would be decreased by a corresponding amount. See "Pro Forma Data" and
"Management - New Stock Benefit Plans - Recognition Plan."
    

   
         If the 1999 Stock Option Plan is approved by shareholders of the
Company, the Company intends to reserve for future issuance pursuant to such
plan a number of shares of Common Stock equal to an aggregate of 10% of the
Conversion Stock sold in the Offerings (659,036 shares, based on the issuance of
the maximum 6,590,357 shares). Such shares may be authorized but previously
unissued shares, treasury shares or shares purchased by the Company in the open
market or from private sources. If only authorized but previously unissued
shares are used under such plan, the issuance of the total number of shares
available under such plan would dilute the voting interests of existing
shareholders by approximately 4.9%, and net income per share and shareholders'
equity per share would be decreased by a corresponding amount. See "Pro Forma
Data" and "Management - New Stock Benefit Plans - Stock Option Plan."
    

         The Association also has adopted and maintains the 1995 Stock Option
Plan, which reserves for issuance 222,926 shares of Mid-Tier Holding Company
Common Stock. As of the date of this Prospectus, 15,060 shares had been issued
as a result of the exercise of options granted under such option plan. Upon
consummation of the Conversion, this plan will become the plan of the Company
and Common Stock will be issued in lieu of Mid-Tier Holding Company Common Stock
pursuant to the terms of such plan. See "Management-Existing Stock Options."

INCREASED COMPENSATION EXPENSE AFTER THE CONVERSION
   
         The Association is required to record compensation expense in an amount
equal to the fair value of shares committed to be released to employees from an
employee stock ownership plan instead of an amount equal to the cost basis of
such shares. If the shares of Common Stock appreciate in value over time, this
requirement will result in increased compensation expense with respect to the
ESOP. It is impossible to determine at this time the extent of such impact on
future net income. See "Pro Forma Data." In addition, after consummation of the
Conversion, the Company intends to implement, subject to shareholder approval
(which approval cannot be obtained earlier than six months subsequent to the
Conversion), the 1999 Recognition Plan. Upon implementation, the release of
shares of Common Stock from the 1999 Recognition Plan will result in additional
compensation expense. See "Pro Forma Data" and "Management - New Stock Benefit
Plans - Recognition Plan."
    


                                       29

   31

   
    


POSSIBLE ADVERSE INCOME TAX CONSEQUENCES

         The Company and the Association have received a letter from FinPro
advising them of its belief that subscription rights granted to Eligible Account
Holders, Supplemental Eligible Account Holders and Other Members have no value.
However, this letter is not binding on the Internal Revenue Service ("IRS"). If
the subscription rights granted to Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members are deemed to have an ascertainable
value, receipt of such rights would be taxable probably only to those Eligible
Account Holders, Supplemental Eligible Account Holders and Other Members who
exercise the subscription rights (either as capital gain or ordinary income) in
an amount equal to such value. Based upon the letter from FinPro, the Company
does not believe that the receipt of subscription rights should be a taxable
event. However, whether subscription rights are considered to have ascertainable
value is an inherently factual determination. See "The Conversion - Effects of
Conversion" and "-Tax Aspects."

         In addition, the Association has received an opinion of Elias, Matz,
Tiernan & Herrick L.L.P., subject to certain assumptions stated therein, that
the mergers constituting the Conversion will qualify under the Code as
reorganizations where no gain or loss will be recognized to the Primary Parties.
However, such opinion is not binding on the IRS. Accordingly, if the IRS were to
successfully assert that the mergers constituting the Conversion either were
part of a step transaction without independent economic significance and
business purpose or that the transactions circumvented the repeal of the
"General Utilities" doctrine, the mergers would not qualify as tax-free
reorganizations resulting in taxable gain to the parties to the transaction. See
"The Conversion - Effects of the Conversion" and "-Tax Aspects."

YEAR 2000 COMPLIANCE

   
         As the year 2000 approaches, significant concerns have been expressed
with respect to the ability of existing computer software programs and operating
systems to function properly with respect to data containing dates in the year
2000 and thereafter. Many existing application software products were designed
to accommodate only a two digit year (E.G., 1998 is reflected as "98"). The
Association's operating, processing and accounting operations are computer
reliant and could be affected by the Year 2000 issues. The Association is
reliant on third-party vendors for their data processing needs as well as
certain other significant functions and services (E.G., securities safekeeping
services, securities pricing data, etc.). The Association currently is working
with its third-party vendors in order to assess their Year 2000 readiness. While
no assurance can be given that such third party vendors will be Year 2000
compliant, management believes that such vendors are taking appropriate steps to
address the issues on a timely basis. In addition, as of June 30, 1998, the
Association had contacted all of its commercial credit customers regarding the
customers' awareness of the Year 2000 issue. While no assurance can be given
that its customers will be Year 2000 compliant, management believes, based on
representation of such customers, that the customers are either addressing the
appropriate issues to ensure compliance or that they are not faced with material
Year 2000 issues. The Association has completed its own company-wide contingency
plan. Individual contingency plans concerning specific software and hardware
issues and operational plans for continuing operations were completed for all
mission critical hardware and software applications as of September 15, 1998.
    


                                       30
   32

         Based on certain preliminary estimates, the Association believes that
its expenses related to upgrading its systems and software for Year 2000 issues
will not exceed $2.0 million. Of that amount, approximately $1.2 million and
$39,000 was expensed during the twelve months ended December 31, 1997 and 1996,
respectively. While the Association currently has no reason to believe that the
cost of addressing such issues will materially affect the Association's
products, services or ability to compete effectively, no assurance can be made
that the Association or the third party vendors on which it relies will become
Year 2000 compliant in a successful and timely fashion. Nevertheless, the
Company does not believe that the cost of addressing the Year 2000 issues will
be a material event or uncertainty that would cause reported financial
information not to be necessarily indicative of future operating results or
financial conditions, nor does it believe that the costs or the consequences of
incomplete or untimely resolution of its Year 2000 issues represent a known
material event or uncertainty that is reasonably likely to affect its future
financial results, or cause its reported financial information not to be
necessarily indicative of future operating results or future financial
condition.


IRREVOCABILITY OF ORDERS; POTENTIAL DELAY IN COMPLETION OF OFFERINGS

         Orders submitted in the Subscription Offering, Eligible Public
Shareholders Offering or the Community Offering are irrevocable. Funds submitted
in connection with any purchase of Conversion Stock in the Offerings will be
held by the Company until the completion or termination of the Conversion,
including any extension of the Expiration Date. Because, among other factors,
completion of the Conversion will be subject to an update of the independent
appraisal prepared by FinPro, there may be one or more delays in the completion
of the Conversion. Subscribers will have no access to subscription funds and/or
shares of Conversion Stock until the Conversion is completed or terminated.


                                 USE OF PROCEEDS
   
         Although the actual net proceeds from the sale of the Common Stock
cannot be determined until the Conversion is completed, it is presently
anticipated that the net proceeds from the sale of the Conversion Stock will be
between $47.3 million and $64.4 million ($74.2 million assuming an increase in
the Estimated Valuation Range by 15%). See "Pro Forma Data" and "The Conversion
- - Stock Pricing, Exchange Ratio and Number of Shares to be Issued" as to the
assumptions used to arrive at such amounts.
    

   
         The Company plans to contribute to the Association 50% of the net
Conversion proceeds (after deducting therefrom the amounts to be loaned to the
ESOP and contributed to the 1999 Recognition Plan) and retain the remaining 50%
of the net proceeds. The Company intends to use a portion of the net proceeds to
make a loan directly to the ESOP to enable the ESOP to purchase up to 8% of the
Conversion Stock sold in the Offerings. Based upon the issuance of 4,871,209
shares or 6,590,357 shares at the minimum and maximum of the Estimated Valuation
Range, respectively, the loan to the ESOP would be $3.9 million and $5.3
million, respectively. See "Management - Employee Stock Ownership Plan." The
remaining net proceeds retained by the Company initially may be used to invest
in investment securities, mortgage-backed and related securities, U.S.
Government and federal agency securities of various maturities, deposits in
either the Association or other financial institutions, or a combination
thereof. The portion of the net proceeds retained by the Company may ultimately
be used to support the Association's lending activities, to support the future
expansion of operations, and for other business and investment purposes,
including the payment of regular or special cash dividends, possible repurchases
of the Common Stock or returns of capital (the Company and the Association have
committed that no return of capital will be made on the Common Stock during the
one-year period subsequent to consummation of the Conversion) or the development
of new branch office locations. The Association has acquired or placed deposits
for four parcels of real estate which may be used for new branch offices over
the next three years. Other than as previously disclosed herein, neither the
Association nor the Company has any specific plans, arrangements, or
understandings regarding any branch acquisitions or diversification of
activities at this time.
    

         Following the completion of the Conversion (to the extent permitted by
the OTS), and based upon then existing facts and circumstances, the Company's
Board of Directors may determine to repurchase some shares of Common Stock,
subject to any applicable statutory and regulatory requirements. Such facts and
circumstances may include but not be limited to: (i) market and economic factors
such as the price at which the stock is trading in the market, the volume of
trading, the attractiveness of other investment alternatives in terms of the
rate of return and risk involved in the investment, the ability to increase the
book value and/or earnings per share of the remaining outstanding shares, and an


                                       31
   33
   
improvement in the Company's return on equity; (ii) the avoidance of dilution to
shareholders by not having to issue additional shares to cover the exercise of
stock options or to fund employee stock benefit plans; and (iii) any other
circumstances in which repurchases would be deemed in the best interests of the
Company and its shareholders. Any stock repurchases will be subject to the
determination of the Company's Board of Directors that the Association will be
capitalized in excess of all applicable regulatory requirements after any such
repurchases. As of the date hereof, the Company has not made my determination
with regard to implementation of a stock repurchase program subsequent to the
Conversion. The payment of dividends or repurchase of stock, however, would be
prohibited if the Association's net worth would be reduced below the amount
required for the liquidation account to be established for the benefit of
Eligible Account Holders and Supplemental Eligible Account Holders. As of the
date of this Prospectus, the initial balance of the liquidation account would be
approximately $50.8 million. See "Dividend Policy," "The Conversion Liquidation
Rights" and "The Conversion Certain Restrictions on Purchase or Transfer of
Shares After the Conversion."
    

         The Company will be a unitary savings and loan holding company which,
under existing laws, would generally not be restricted as to the types of
business activities in which it may engage, provided that the Association
continues to be a qualified thrift lender ("QTL"). See "Regulation - The
Company" for a description of certain regulations applicable to the Company.

         The portion of the net proceeds contributed by the Company to the
Association will be added to the Association's general funds to be used for
general corporate purposes, including increased lending activities and purchases
of securities. While the amount of net proceeds received by the Association will
further strengthen the Association's capital position, which already
substantially exceeds all regulatory requirements, it should be noted that the
Association is not converting primarily to raise capital. After the Conversion,
the Association's tangible capital ratio will be 12.5% (based upon the midpoint
of the Estimated Valuation Range). As a result, the Association will continue to
be a well-capitalized institution. After the Conversion, the Association intends
to emphasize capital strength and growth in assets and earnings.

         THE NET PROCEEDS MAY VARY BECAUSE TOTAL EXPENSES OF THE CONVERSION MAY
BE MORE OR LESS THAN THOSE ESTIMATED. The net proceeds will also vary if the
number of shares to be issued in the Conversion is adjusted to reflect a change
in the estimated pro forma market value of the Common Stock. Payments for shares
made through withdrawals from existing deposit accounts at the Association will
not result in the receipt of new funds for investment by the Association but
will result in a reduction of the Association's interest expense and liabilities
as funds are transferred from interest-bearing certificates or other deposit
accounts.


                                 DIVIDEND POLICY

   
         Upon completion of the Conversion, the Board of Directors of the
Company will have the authority to declare dividends on the Common Stock,
subject to statutory and regulatory requirements. The Board of Directors intends
to pay quarterly cash dividends on the Common Stock at an initial rate equal to
the amount of the existing quarterly dividend paid on the Public Mid-Tier
Holding Company Shares ($.225 per share) divided by the Exchange Ratio
commencing the first quarter after the consummation of the Conversion. Based
upon the current Estimated Price Range, the Exchange Ratio is expected to be
1.8203, 2.1416, 2.4628 and 2.8322 at the minimum, midpoint, maximum and 15%
above the maximum of the Estimated Price Range, respectively, resulting in an
initial quarterly dividend rate of $.1236, $.1051, $.0914 and $.0794 per share,
respectively, following consummation of the Conversion. Declarations of
dividends by the Board of Directors will depend upon a number of factors,
including the amount of net proceeds retained by the Company in the Conversion,
investment opportunities available to the Company or the Association, capital
requirements, the Company's and the Association's financial condition and
results of operations, tax considerations, statutory and regulatory limitations,
and general economic conditions. No assurances can be given that any dividends
will be paid or that, if paid, will not be reduced or eliminated in future
periods. Special cash dividends, stock dividends or returns of capital may be
paid in addition to, or in lieu of, regular cash dividends (however, the Company
and the Association have committed to the OTS that they will take no action with
respect to any return of capital during the one-year period following
consummation of the Conversion).
    

         Dividends from the Company may eventually depend, in part, upon receipt
of dividends from the Association, because the Company initially will have no
source of income other than dividends from the Association, earnings from

                                       32
   34

the investment of proceeds from the sale of Conversion Stock retained by the
Company and interest payments with respect to the Company's loan to the ESOP. A
regulation of the OTS imposes limitations on "capital distributions" by savings
institutions, including cash dividends, payments by a savings institution to
repurchase or otherwise acquire its stock, payments to shareholders of another
savings institution in a cash-out merger and other distributions charged against
capital. As of June 30, 1998, the Association was a Tier 1 savings institution
and is expected to continue to so qualify immediately following the consummation
of the Conversion. Based on the regulatory capital level of the Association at
June 30, 1998, the Association would have been permitted to make a capital
distribution to the Company of up to $23.2 million as of July 1, 1998. See
"Regulation - The Association - Capital Distribution Regulation." However,
because the accumulated earnings and profits tax attribute was retained by the
MHC in the MHC Reorganization, the Association's accumulated earnings and
profits at June 30, 1998 was approximately $12.5 million. Any dividends or other
distributions paid in excess of the Association's accumulated earnings and
profits would require a recapture of a portion of the Association's bad debt
reserves, resulting in a tax liability as discussed below. The Conversion will
re-unite the tax attribute retained by the MHC with the Association's retained
earnings and thus increase the Association's ability to pay dividends.

         Any payment of dividends by the Association to the Company which would
be deemed to be drawn out of the Association's bad debt reserves would require a
payment of taxes at the then-current tax rate by the Association on the amount
of earnings deemed to be removed from the reserves for such distribution. The
Association does not intend to make any distribution to the Company that would
create such a federal tax liability. See "Taxation."

         Unlike the Association, the Company is not subject to the
aforementioned regulatory restrictions on the payment of dividends to its
shareholders, although the source of such dividends may eventually be dependent,
in part, upon dividends from the Association in addition to the net proceeds
retained by the Company and earnings thereon. The Company is subject, however,
to the requirements of Delaware law which generally limits dividends to an
amount equal to the excess of the net assets of the Company (the amount by which
total assets exceed total liabilities) over its statutory capital, or if there
is no such excess, to its net profits for the current and/or immediately
preceding fiscal year.


                             MARKET FOR COMMON STOCK

         There is an established market for Mid-Tier Holding Company Common
Stock which is currently listed on The Nasdaq Stock Market under the symbol,
"CMSV," and the Mid-Tier Holding Company had market makers as of _______, 1998.
As a newly formed company, the Company has never issued capital stock (other
than 100 shares issued to the Association, which will be canceled upon
consummation of the Conversion) and consequently there is no established market
for the Common Stock. It is expected that the Common Stock will be more liquid
than the Mid-Tier Holding Company Common Stock since there will be
significantly more outstanding shares owned by the public. Public Mid-Tier
Holding Company Shares (including shares held in the Dividend Reinvestment Plan)
will automatically, without further action by the holders thereof, be converted
into and become a right to receive a number of shares of Common Stock that is
determined pursuant to the Exchange Ratio. See "The Conversion Stock Pricing,
Exchange Ratio and Number of Shares to be Issued."

         The Company has applied to have its Common Stock listed on The Nasdaq
Stock Market under the Mid-Tier Holding Company's previous symbol "CMSV." There
are various requirements for qualification and continued quotation of the Common
Stock on The Nasdaq Stock Market including a minimum number of market makers for
the Common Stock. The Company will seek to encourage and assist market makers to
make a market in its Common Stock, and, based upon the number of market makers
for the Mid-Tier Common Stock, believes that enough market makers will make a
market in the Common Stock in order to continue listing the Common Stock on The
Nasdaq Stock Market. Making a market involves maintaining bid and ask quotations
and being able, as principal, to effect transactions in reasonable quantities at
those quoted prices, subject to various securities laws and other regulatory
requirements. Although not legally or contractually required to do so, FBR has
advised the Company that upon completion of the Conversion, it intends to act as
a market maker in the Common Stock.

         Additionally, the development of a public market having the desirable
characteristics of depth, liquidity and orderliness depends on the existence of
willing buyers and sellers, the presence of which is not within the control of

                                       33
   35


the Company, the Association or any market maker. In the event that
institutional investors buy a relatively large proportion of the Offering, the
number of active buyers and sellers of the Common Stock at any particular time
may be limited. There can be no assurance that persons purchasing Conversion
Stock will be able to sell their shares at or above the Purchase Price.
Therefore, purchasers of Conversion Stock should have a long-term investment
intent and should recognize that a possibly limited trading market may make it
difficult to sell the Common Stock after the Conversion and may have an adverse
effect on the price of the Common Stock.

         As of the date of this Prospectus, there were 5,103,920 shares of
Mid-Tier Holding Company Common Stock outstanding, including 2,483,816 publicly
held shares, which were held of record by approximately 931 registered
shareholders. The following table shows the high and low per share sales prices
of Mid-Tier Holding Company Common Stock as reported by The Nasdaq Stock Market
and the dividends declared per share during the periods indicated. Such
quotations reflect inter-dealer prices, without retail markup, markdown or
commission, and may not necessarily represent actual transactions.


   


                                                            Dividends Declared
  QUARTER ENDED                 High            Low            Per Share
- ---------------------------   -------         -------       ------------------

                                                                  
March 31, 1996 ............   $ 17.00         $ 15.50           $ .175
June 30, 1996 .............     16.00           14.25             .200
September 30, 1996 ........     17.00           15.75             .200
December 31, 1996 .........     20.75           16.25             .200
March 31, 1997 ............    20.625           18.50             .225
June 30, 1997 .............     22.50          19.625             .225
September 30, 1997 ........     37.25           21.75             .225
December 31, 1997 .........     39.75           32.25             .225
March 31, 1998 ............     41.00          33.625             .225
June 30, 1998 .............     39.00           31.00             .225
September 30, 1998 ........     37.25           21.00             .225

    


                               REGULATORY CAPITAL

         At June 30, 1998, the Association exceeded all of the regulatory
capital requirements applicable to it. The table on the following page sets
forth the Association's historical regulatory capital at June 30, 1998 and the
pro forma regulatory capital of the Association after giving effect to the
Conversion, based upon the sale of the number of shares shown in the table. The
pro forma regulatory capital amounts reflect the receipt by the Association of
50% of the net Conversion proceeds (less the amounts to be loaned to the ESOP
and contributed to the 1999 Recognition Plan). The pro forma risk-based capital
amounts assume the investment of the net proceeds received by the Association in
assets which have a risk-weight of 50% under applicable regulations, as if such
net proceeds had been received and so applied at June 30, 1998.

                                       34
   36

   


                                                                        Pro Forma at June 30,1998 Based on
                                                  -------------------------------------------------------------------------------

                                                       4,871,209           5,730,659           6,590,357           7,578,961
                                                      Shares Sold         Shares Sold         Shares Sold         Shares Sold
                                Historical at          at $10.00           at $10.00           at $10.00           at $10.00
                                June 30, 1998          Per Share           Per Share           Per Share           Per Share
                             -------------------  ------------------- ------------------- ------------------- -------------------

                                      Percent of           Percent of          Percent of          Percent of          Percent of
                              Amount  Assets(1)   Amount   Assets(1)   Amount  Assets(1)   Amount  Assets(1)   Amount   Assets(1)
                             -------- ---------- --------  ---------- -------- ---------- -------- ---------- -------- ----------
                                                                 (Dollars in Thousands)
                                                                                         
GAAP capital .........       $ 73,308    9.6%    $100,891    12.9%    $104,127    13.2%   $107,364   13.6%    $111,087    14.0%
Tangible capital:
  Actual .............         73,742    9.6%      91,555    11.7%    $ 94,791    12.1%   $ 98,028   12.4%     101,751    12.8%
  Requirement ........         11,486    1.5       11,753     1.5       11,802     1.5      11,851    1.5       11,906     1.5
                             --------   ----     --------   -----     --------   -----    --------  -----     --------   -----
  Excess .............       $ 62,256    8.1%    $ 79,802    10.2%    $ 82,989    10.6%   $ 86,177   10.9%    $ 89,844    11.3%
                             ========   ====     ========   -====     ========   =====    ========  =====     ========   =====
Core capital(2):
  Actual .............         73,742    9.6%      91,555    11.7%    $ 94,791    12.1%   $ 98,028   12.4%    $101,751    12.8%
  Requirement ........         22,972    3.0       23,507     3.0       23,604     3.0      23,701    3.0       23,813     3.0
                             --------   ----     --------   -----     --------   -----    --------  -----     --------   -----
  Excess .............       $ 50,770    6.6%    $ 68,048     8.7%    $ 71,187     9.1%   $ 74,327    9.4%    $ 77,938     9.8%
                             ========   ====     ========   =====     ========   =====    ========  =====     ========   =====
Risk-based capital(2):
  Actual .............       $ 76,509   17.3%    $ 94,322   21.79%    $ 97,558   22.46%   $100,795  23.12%    $104,518   23.87%
  Requirement ........         33,913    8.0       34,625    8.00       34,755    8.00      34,884   8.00       35,033    8.00
                             --------   ----     --------   -----     --------   -----    --------  -----     --------   -----
  Excess .............       $ 42,596    9.3%    $ 59,697   13.79%    $ 62,803   14.45%   $ 65,911  15.12%    $ 69,485   15.87%
                             ========   ====     ========   =====     ========   =====    ========  =====     ========   =====

    

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

(1) Adjusted total or adjusted risk-weighted assets, as appropriate, except that
    the ratios regarding GAAP capital are based on total assets.

(2) Does not reflect the interest rate risk component to be added to the
    risk-based capital requirements or, in the case of the core capital
    requirement, the 4.0% requirement to be met in order for an institution to
    be "adequately capitalized" under applicable laws and regulations. See
    "Regulation - The Association - Regulatory Capital Requirements."

                                       35
   37


                                 CAPITALIZATION

         The following table presents the historical capitalization of the
Mid-Tier Holding Company at June 30, 1998, and the pro forma consolidated
capitalization of the Company after giving effect to the Conversion, based upon
the sale of the number of shares shown below and the other assumptions set forth
under "Pro Forma Data."

   


                                                                                       The Company - Pro Forma
                                                                                  Based Upon Sale at $10.00 Per Share
                                                               --------------------------------------------------------------
                                                                                                                          7,578,961
                                                                                                                          Shares(1)
                                                The Mid-Tier Holding 4,871,209 Shares 5,730,659 Shares  6,590,357 Shares (15% above
                                                  Company Historical   (Minimum of      (Midpoint of      (Maximum of    Maximum of
                                                     Capitalization       Range)           Range)            Range)        Range)
                                                -------------------- ---------------- ---------------- ----------------- ----------
                                                                                      (In Thousands)
                                                                                                          
Deposits(2) ...................................         $ 574,383       $ 574,383        $ 574,383         $ 574,383     $ 574,383
Borrowings ....................................            91,513          91,513           91,513            91,513        91,513
                                                        ---------       ---------        ---------         ---------     ---------
Total deposits and borrowings .................         $ 665,896       $ 665,896        $ 665,896         $ 665,896     $ 665,896
                                                        =========       =========        =========         =========     =========

Shareholders' equity:
   Preferred Stock, par value $1.00, 10,000,000
     shares authorized; none to be issued .....         $      --       $      --        $      --         $      --     $      --
   Common Stock, par value $1.00,
      60,000,000 shares authorized; shares to
      be issued as reflected(3) ...............             5,100           9,393           11,050            12,708        14,614
   Additional paid-in capital(4) ..............            30,621          73,844           80,722            87,601        95,514
   Retained earnings(5) .......................            49,347          49,347           49,347            49,347        49,347
   Net unrealized loss on securities available
       for sale ...............................              (433)           (433)            (433)             (433)         (433)
Less:
     Common Stock currently held by the ESOP ..            (1,227)         (1,227)          (1,227)           (1,227)       (1,227)
   Common Stock to be acquired by the
       ESOP(6) ................................                --          (3,897)          (4,585)           (5,272)       (6,063)
   Common Stock acquired or to be acquired
       by Recognition Plans(7) ................              (330)         (2,278)          (2,622)           (2,966)       (3,362)
                                                        ---------       ---------        ---------         ---------     ---------

Total shareholders' equity ....................         $  83,078       $ 124,749        $ 132,252         $ 139,758     $ 148,390
                                                        =========       =========        =========         =========     =========

                                                                                                     (FOOTNOTES ON FOLLOWING PAGE)

    

                                       36

   38


(1)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Estimated Valuation Range of up
         to 15% to reflect changes in market and financial conditions following
         the commencement of the Offerings.

(2)      Does not reflect withdrawals from deposit accounts for the purchase of
         Conversion Stock in the Offerings. Such withdrawals would reduce pro
         forma deposits by the amount of such withdrawals.

   
(3)      Assumes that (i) the 2,483,816 Public Mid-Tier Holding Company Shares
         currently outstanding are converted into 4,521,291, 5,319,341,
         6,117,143, and 7,034,664 Exchange Shares at the minimum, midpoint,
         maximum and 15% above the maximum of the Estimated Valuation Range,
         respectively, (ii) there are no fractional Exchange Shares, and (iii)
         the number of shares of Conversion Stock shown are sold in the
         Offerings. No effect has been given to the issuance of additional
         shares of Common Stock pursuant to the proposed 1999 Stock Option Plan.
         See "Pro Forma Data" and "Management - New Stock Benefit Plans - Stock
         Option Plan."
    

(4)      The pro forma additional paid-in capital includes the approximately
         $206,000 to be acquired by the Association upon the merger of the MHC
         into the Association.

(5)      The retained earnings of the Association will be substantially
         restricted after the Conversion by virtue of the liquidation account to
         be established in connection with the Conversion. See "The Conversion -
         Liquidation Rights." In addition, certain distributions from the
         Association's retained earnings may be treated as being from its
         accumulated bad debt reserve for tax purposes, which would cause the
         Association to have additional taxable income. See "Taxation."

(6)      Assumes that 8% of the Conversion Stock sold in the Offerings will be
         purchased by the ESOP, which is reflected as a reduction of
         shareholders' equity. The ESOP shares will be purchased with funds
         loaned to the ESOP by the Company. See "Pro Forma Data" and "Management
         - Employee Stock Ownership Plan."

(7)      The Company intends to adopt the 1999 Recognition Plan and to submit
         such plan to shareholders at an annual or special meeting of
         shareholders held at least six months following the consummation of the
         Conversion. If the plan is approved by shareholders, the Company
         intends to contribute sufficient funds to the trust created under the
         1999 Recognition Plan to enable the trust to purchase a number of
         shares of Common Stock equal to 4% of the Conversion Stock sold in the
         Offerings. Assumes that shareholder approval has been obtained and that
         the shares have been purchased in the open market at the Purchase
         Price. However, in the event the Company issues authorized but unissued
         shares of Common Stock to the 1999 Recognition Plan in the amount of 4%
         of the Conversion Stock sold in the Offerings, the voting interests of
         shareholders would be diluted by approximately 2.0%. The shares are
         reflected as a reduction of shareholders' equity. See "Pro Forma Data"
         and "Management - New Stock Benefit Plans - Recognition Plan."

                                       37
   39


                                 PRO FORMA DATA

   
         The actual net proceeds from the sale of the Conversion Stock cannot be
determined until the Conversion is completed. However, net proceeds are
currently estimated to be between $47.3 million and $64.4 million (or $74.2
million in the event the Estimated Valuation Range is increased by 15%) based
upon the following assumptions: (i) all shares of Conversion Stock will be sold
in the Subscription Offering; (ii) no fees will be paid to FBR on shares
purchased by (x) the ESOP and any other employee benefit plan of the Company or
the Association or (y) officers, directors, employees and members of their
immediate families, which purchases are estimated to aggregate 21,600 shares of
Conversion Stock at the midpoint of the Estimated Valuation Range; (iii) FBR
will receive a fee equal to .75% of the aggregate Purchase Price for sales in
the Subscription Offering (excluding the sale of shares to the ESOP, employee
benefit plans, and officers, directors, employees and their immediate families),
with such fee estimated to be $344,000 and $454,000 at the minimum and maximum
of the Estimated Valuation Range (or $521,000 in the event the Estimated
Valuation Range is increased by 15%); and (iv) total other expenses, excluding
the marketing fees paid to FBR, will be $1.1 million. Actual expenses may vary
from those estimated.
    

         Pro forma consolidated net income and shareholders' equity of the
Company have been calculated for the six months ended June 30, 1998 and for the
year ended December 31, 1997 as if the Conversion Stock to be issued in the
Offerings had been sold at the beginning of the respective periods and the net
proceeds had been invested at 5.41% which represents the yield on one-year U.S.
Government securities at June 30, 1998 (which, in light of changes in interest
rates in recent periods, are deemed by the Company and the Association to more
accurately reflect pro forma reinvestment rates than the arithmetic average
method). The effect of withdrawals from deposit accounts for the purchase of
Conversion Stock has not been reflected. A marginal tax rate of 37.65% has been
assumed for each of the periods resulting in an after-tax yield of 3.37%.
Historical and pro forma per share amounts have been calculated by dividing
historical and pro forma amounts by the indicated number of shares of Common
Stock. See Note 4 to the tables below. No effect has been given in the pro forma
shareholders' equity calculations for the assumed earnings on the net proceeds.
As discussed under "Use of Proceeds," the Company intends to make a loan to fund
the purchase of 8% of the Conversion Stock by the ESOP and retain 50% of the net
proceeds from the Offerings.

         No effect has been given in the tables to the issuance of additional
shares of Common Stock equal to 10% of the Conversion Stock pursuant to the
proposed 1999 Stock Option Plan. See "Management - New Stock Benefit Plans Stock
Option Plan." The table below gives effect to the 1999 Recognition Plan, which
is expected to be adopted by the Company following the Conversion and presented
(together with the 1999 Stock Option Plan) to shareholders for approval at an
annual or special meeting of shareholders to be held at least six months
following the consummation of the Conversion. If the 1999 Recognition Plan is
approved by shareholders, the 1999 Recognition Plan intends to acquire an amount
of Common Stock equal to 4% of the shares of Conversion Stock sold in the
Offerings, either through open market purchases or from authorized but unissued
shares of Common Stock. The table below assumes that shareholder approval has
been obtained, as to which there can be no assurance, and that the shares
acquired by the 1999 Recognition Plan are purchased in the open market at the
Purchase Price. No effect has been given to (i) the Company's results of
operations after the Conversion, (ii) the market price of the Common Stock after
the Conversion, or (iii) a less than 4% purchase by the 1999 Recognition Plan.

         The following pro forma information may not be representative of the
financial effects of the foregoing transactions at the dates on which such
transactions actually occur and should not be taken as indicative of future
results of operations. Pro forma shareholders' equity represents the difference
between the stated amount of assets and liabilities of the Company computed in
accordance with GAAP.

         THE PRO FORMA SHAREHOLDERS' EQUITY IS NOT INTENDED TO REPRESENT THE
FAIR MARKET VALUE OF THE COMMON STOCK AND MAY BE DIFFERENT THAN AMOUNTS THAT
WOULD BE AVAILABLE FOR DISTRIBUTION TO SHAREHOLDERS IN THE EVENT OF LIQUIDATION.

                                       38
   40
   


                                                            At or For the Six Months Ended June 30, 1998
                                                  --------------------------------------------------------------
                                                                                                    7,578,961
                                                   4,871,209       5,730,659        6,590,357      Shares Sold
                                                  Shares Sold     Shares Sold      Shares Sold    at $10.00 Per
                                                   at $10.00       at $10.00        at $10.00       Share (15%
                                                   Per Share       Per Share        Per Share         above
                                                  (Minimum of      (Midpoint       (Maximum of       Maximum
                                                     Range)         of Range)         Range)       of Range)(8)
                                                  ------------    ------------     ------------    ------------

                                                          (Dollars in Thousands, Except Per Share Amounts)
                                                                                      
Gross proceeds ................................   $     48,712    $     57,307     $     65,904    $     75,790
Less offering expenses and commissions ........          1,396           1,456            1,516           1,583
                                                  ------------    ------------     ------------    ------------
  Estimated net proceeds ......................         47,316          55,851           54,388          74,207
Less: Shares purchased by the ESOP ............         (3,897)         (4,835)          (5,272)         (6,063)
      Shares to be purchased by the
      1999 Recognition Plan ...................         (1,948)         (2,292)          (2,636)         (3,032)
                                                  ------------    ------------     ------------    ------------
Total estimated net proceeds, as adjusted(1) ..   $     41,471    $     48,974     $     56,480    $     65,112
                                                  ============    ============     ============    ============
Net income:
  Historical ..................................   $      2,511    $      2,511     $      2,511    $      2,511
  Pro forma income on net proceeds,
    as adjusted ...............................            699             825              952           1,097
  Pro forma ESOP adjustment(2) ................            (81)            (95)            (110)           (126)
  Pro forma 1999 Recognition Plan
    adjustment(3) .............................           (121)           (143)            (164)           (189)
                                                  ------------    ------------     ------------    ------------
  Pro forma net income ........................   $      3,008    $      3,098     $      3,189    $      3,293
                                                  ============    ============     ============    ============
Net income per share(4)(5):
  Historical(6) ...............................   $       0.28    $       0.24     $       0.21    $       0.18
  Pro forma income on net proceeds, as adjusted           0.08            0.08             0.08            0.08
  Pro forma ESOP adjustment(3) ................          (0.01)          (0.01)           (0.01)          (0.01)
  Pro forma 1999 Recognition Plan
    adjustment(3) .............................          (0.01)          (0.01)           (0.01)          (0.01)
                                                  ------------    ------------     ------------    ------------
  Pro forma net income per share(4)(5) ........   $       0.34    $       0.30     $       0.27    $       0.24
                                                  ============    ============     ============    ============
Offering price to pro forma net
  income per share (4) ........................           14.7x           16.7x            18.5x           20.8x
                                                  ============    ============     ============    ============
Shares utilized for earnings per share
  calculation..................................      8,886,097      10,454,240       12,022,371      13,825,724
                                                  ============    ============     ============    ============
Shareholders' equity:
  Historical(6) ...............................   $     83,278    $     83,278     $     83,278    $     83,278
  Estimated net proceeds ......................         47,316          55,851           64,388          74,207
  Less: Common Stock acquired
        by the ESOP(2) ........................         (3,897)         (4,585)          (5,272)         (6,063)
        Common Stock to be acquired by
        the 1999 Recognition Plan(3) ..........         (1,948)         (2,292)          (2,636)         (3,032)
                                                  ------------    ------------     ------------    ------------
  Pro forma shareholders' equity(5)(6)(7) .....   $    124,749    $    132,252     $    139,758    $    148,390
                                                  ============    ============     ============    ============
Shareholders' equity per share(4):
  Historical(6) ...............................   $       8.87    $       7.54     $       6.56    $       5.69
  Estimated net proceeds ......................           5.04            5.05             5.07            5.08
  Less: Common Stock acquired
        by the ESOP(2) ........................          (0.41)          (0.41)           (0.41)          (0.41)
        Common Stock to be acquired by
        the 1999 Recognition Plan(3) ..........          (0.21)          (0.21)           (0.21)          (0.21)
                                                  ------------    ------------     ------------    ------------
  Pro forma shareholders' equity
    per share(5)(6)(7) ........................   $      13.29    $      11.97     $      11.01    $      10.15
                                                  ============    ============     ============    ============
Shares outstanding(5) .........................      9,392,500      11,050,000       12,707,500      14,613,625
                                                  ============    ============     ============    ============
Offering price as a percentage of pro
  forma shareholders' equity per share(4) .....           75.2%           83.5%            90.8%           98.5%
                                                  ============    ============     ============    ============
Exchange Ratio ................................         1.8203          2.1416           2.4628          2.8322
                                                  ============    ============     ============    ============

    


                                       39
   41
   



                                                             At or For the Year Ended December 31, 1997
                                                  ---------------------------------------------------------------
                                                   4,871,209        5,730,659        6,590,357        7,578,961
                                                  Shares Sold      Shares Sold      Shares Sold      Shares Sold
                                                   at $10.00        at $10.00        at $10.00      at $10.00 Per
                                                   Per Share        Per Share        Per Share       Share (15%
                                                  (Minimum of       (Midpoint       (Maximum of     above Maximum
                                                     Range)          of Range)         Range)        of Range)(8)
                                                  ------------     ------------     ------------     ------------
                                                                                        
                                                          (Dollars in Thousands, Except Per Share Amounts)


Gross proceeds ................................   $     48,712     $     57,307     $     65,904     $     75,790
Less offering expenses and commissions ........          1,396            1,456            1,516            1,583
                                                  ------------     ------------     ------------     ------------
  Estimated net proceeds ......................         47,316           55,851           64,388           74,207
Less: Shares purchased by the ESOP ............         (3,897)          (4,585)          (5,272)          (6,063)
      Shares to be purchased by the
      1999 Recognition Plan ...................         (1,948)          (2,292)          (2,636)          (3,032)
                                                  ------------     ------------     ------------     ------------
Total estimated net proceeds, as adjusted(1) ..   $     41,471     $     48,974     $     56,480     $     65,112
                                                  ============     ============     ============     ============
Net income:
  Historical ..................................   $      5,356     $      5,356     $      5,356     $      5,356
  Pro forma income on net proceeds,
    as adjusted ...............................          1,398            1,650            1,903            2,194
  Pro forma ESOP adjustment(2) ................           (162)            (191)            (219)            (252)
  Pro forma 1999 Recognition Plan
    adjustment(3) .............................           (243)            (286)            (329)            (378)
                                                  ------------     ------------     ------------     ------------
  Pro forma net income ........................   $      6,349     $      6,529     $      6,711     $      6,920
                                                  ============     ============     ============     ============
Net income per share(4)(5):
  Historical ..................................   $       0.60     $       0.51     $       0.44     $       0.39
  Pro forma income on net proceeds, as adjusted           0.16             0.16             0.16             0.16
  Pro forma ESOP adjustment(3) ................          (0.02)           (0.02)           (0.02)           (0.02)
  Pro forma 1999 Recognition Plan
    adjustment(3) .............................          (0.03)           (0.03)           (0.03)           (0.03)
                                                  ------------     ------------     ------------     ------------
  Pro forma net income per share(4)(5) ........   $       0.71     $       0.62     $       0.55     $       0.50
                                                  ============     ============     ============     ============
Offering price to pro forma net
  income per share (4) ........................           14.1x            16.1x            18.2x            20.0x
                                                  ============     ============     ============     ============
Shares utilized for earnings per share 
  calculation .................................      8,899,087       10,469,522       12,039,946       13,845,935
                                                  ============     ============     ============     ============
Shareholders' equity:
  Historical(6) ...............................   $     81,459     $     81,459     $     81,459     $     81,459
  Estimated net proceeds ......................         47,316           55,851           64,388           74,207
  Less: Common Stock acquired
        by the ESOP(2) ........................         (3,897)          (4,585)          (5,272)          (6,063)
        Common Stock to be acquired by
        the 1999 Recognition Plan(3) ..........         (1,948)          (2,292)          (2,636)          (3,032)
                                                  ------------     ------------     ------------     ------------
  Pro forma shareholders' equity(5)(6)(7) .....   $    122,930     $    130,433     $    137,939     $    146,571
                                                  ============     ============     ============     ============
Shareholders' equity per share(4):
  Historical (6) ..............................           8.67             7.37             6.41             5.57
  Estimated net proceeds ......................           5.04             5.05             5.07             5.08
  Less: Common Stock acquired
        by the ESOP(2) ........................          (0.41)           (0.41)           (0.41)           (0.41)
        Common Stock to be acquired by
        the 1999 Recognition Plan(3) ..........          (0.21)           (0.21)           (0.21)           (0.21)
                                                  ------------     ------------     ------------     ------------
  Pro forma shareholders' equity
    per share(5)(6)(7) ........................   $      13.09     $      11.80     $      10.86     $      10.03
                                                  ============     ============     ============     ============
Shares outstanding (5) ........................      9,392,500       11,050,000       12,707,500       14,613,625
                                                  ============     ============     ============     ============
Offering price as a percentage of pro
  forma shareholders' equity per share(4) .....           76.4%            84.8%            92.1%            99.7%
                                                  ============     ============     ============     ============
Exchange Ratio ................................         1.8203           2.1416           2.4628           2.8322
                                                  ============     ============     ============     ============

    

                                       40
   42


- ----------

(1)      Estimated net proceeds, as adjusted, consist of the estimated net
         proceeds from the Offerings minus (i) the proceeds attributable to the
         purchase by the ESOP and (ii) the value of the shares to be purchased
         by the 1999 Recognition Plan, subject to shareholder approval, after
         the Conversion at an assumed purchase price of $10.00 per share.

(2)      It is assumed that 8% of the shares of Conversion Stock sold in the
         Offerings will be purchased by the ESOP with funds loaned by the
         Company. The Company and the Association intend to make annual
         contributions to the ESOP in an amount at least equal to the principal
         and interest requirement of the debt. The pro forma net income assumes
         (i) that the loan to the ESOP is payable over 15 years, with the ESOP
         shares having an average fair value of $10.00 per share in accordance
         with SOP 93-6, entitled "Employers' Accounting for Employee Stock
         Ownership Plans," of the AICPA and (ii) the effective tax rate was
         37.7% for each of the periods. See "Management - Employee Stock
         Ownership Plan."

   
(3)      It is assumed that the 1999 Recognition Plan will purchase, following
         shareholder approval of such plan, a number of shares of Common Stock
         equal to 4% of the shares of Conversion Stock sold in the Offerings for
         issuance to directors, officers and employees. Funds used by the 1999
         Recognition Plan to purchase the shares initially will be contributed
         to the 1999 Recognition Plan by the Company. It is further assumed that
         the shares were acquired by the 1999 Recognition Plan at the beginning
         of each of the periods presented in open market purchases at the
         Purchase Price and that 10% and 20% of the amount contributed, net of
         taxes, was an amortized expense during the six months ended June 30,
         1998 and the year ended December 31, 1997, respectively. The issuance
         of authorized but unissued shares of Common Stock pursuant to the 1999
         Recognition Plan in the amount of 4% of the Conversion Stock sold in
         the Offerings would dilute the voting interests of shareholders by
         approximately 2.0% and under such circumstances pro forma net income
         per share for the (i) six months ended June 30, 1998 would be $.33,
         $.29, $.25 and $.24 at the minimum, midpoint, maximum and 15% above the
         maximum of the Estimated Valuation Range, respectively, and pro forma
         shareholders' equity per share at June 30, 1998 would be $13.01 $11.73,
         $10.77 and $9.95 at the minimum, midpoint maximum and 15% above the
         maximum of such range, respectively, and (ii) the year ended December
         31, 1997 would be $.71, $.62, $.55 and $.50 at the minimum, midpoint,
         maximum and 15% above the maximum of the Estimated Valuation Range,
         respectively, and pro forma shareholders' equity per share at December
         31, 1997 would be $12.82, $11.56, $10.63 and $9.83 at the minimum,
         midpoint, maximum and 15% above the maximum of such range,
         respectively. There can be no assurance that the actual purchase price
         of shares purchased by or issued to the 1999 Recognition Plan will be
         equal to the Purchase Price. See "Management - New Stock Benefit Plans
         - Recognition Plan."
    

   
(4)      The net income per share calculations (i) for the six months ended June
         30, 1998 are based upon 8,886,097, 10,545,240, 12,022,371 and
         13,825,724 shares of Common Stock at the minimum, midpoint, maximum and
         15% above the maximum of the Estimated Valuation Range, respectively,
         which amounts include 4,521,291, 5,319,341, 6,117,143, and 7,034,664
         Exchange Shares, respectively, and exclude, in accordance with
         Statement of Position 93-6 entitled "Employers Accounting for Employee
         Stock Ownership Plans", 505,707, 596,171, 685,655 and 787,106 shares,
         respectively, representing the ESOP shares which have not been
         committed for release during the six months ended June 30, 1998 and
         (ii) for the year ended December 31, 1997 are based upon 8,899,087,
         10,469,522, 12,039,946 and 13,845,935 shares of Common Stock at the
         minimum, midpoint, maximum and 15% above the maximum of the Estimated
         Valuation Range respectively, which amounts include 4,521,291,
         5,319,341, 6,117,143 and 7,034,664 Exchange Shares, respectively, and
         exclude 495,717, 580,889, 667,080 and 767,896 shares, respectively,
         representing ESOP shares which have not been committed for release
         during such period. Assuming the uncommitted ESOP shares were not
         subtracted from the number of shares of Common Stock outstanding at
         June 30, 1998, the offering price as a multiple of pro forma net income
         per share would be 15.6x, 17.8x, 19.9x and 22.2x at the minimum,
         midpoint, maximum and 15% above the maximum of the Estimated Valuation
         Range, respectively, and at December 31, 1997, the offering price as a
         multiple of pro forma net income per share would be 14.8x, 16.9x, 18.9x
         and 21.2x at the minimum, midpoint, maximum and 15% above the maximum
         of the estimated Valuation Range, respectively. The historical net
         income per share and historical shareholders' equity per share figures
         represent the Mid-Tier Holding Company's historical per share amounts
         divided by the Exchange Ratio. For a description of the Exchange Ratio,
         see "The Conversion - Stock Pricing, Exchange Ratio and Number of
         Shares to be Issued in the Conversion." For purposes of calculating pro
         forma shareholders' equity per share, it is assumed that the number of
         shares of Common Stock outstanding total 9,392,500, 11,050,000,
         12,707,500 and 14,613,625 shares at the minimum, midpoint, maximum and
         15% above the maximum of the Estimated Valuation Range.
    

   
(5)      No effect has been given to the issuance of additional shares of Common
         Stock pursuant to the 1999 Stock Option Plan, which will be adopted by
         the Company following the Conversion and presented for approval by
         shareholders at an annual or special meeting of shareholders of the
         Company held at least six months following the consummation of the
         Conversion. If the 1999 Stock Option Plan is approved by shareholders,
         an amount equal to 10% of the Conversion Stock sold in the Offerings,
         or 487,121, 573,066, 659,036 and 757,896 shares at the minimum,
         midpoint, maximum and 15% above the 
    

                                       41
   43
   
         maximum of the Estimated Valuation Range, respectively, will be
         reserved for future issuance upon the exercise of options to be granted
         under the 1999 Stock Option Plan. The issuance of Common Stock pursuant
         to the exercise of options under the 1999 Stock Option Plan will result
         in the dilution of existing shareholders' interests by approximately
         4.9%. Assuming shareholder approval of the 1999 Stock Option Plan, that
         all these options were exercised at the beginning of the period at an
         exercise price of $10.00 per share and that the shares to fund the 1999
         Recognition Plan are acquired through open market purchases at the
         Purchase Price, (i) pro forma net income per share for the six months
         ended June 30, 1998 would be $.32, $.28, $.25 and $.23 at the minimum,
         midpoint, maximum and 15% above the maximum of such range,
         respectively, and pro forma shareholders' equity per share at June 30,
         1998 would be $13.12, $ 11.87, $10.95 and $10.15 at the minimum,
         midpoint, maximum and 15% above the maximum of such range, respectively
         and (ii) pro forma net income per share for the year ended December 31,
         1997 would be $.68, $.59, $.53 and $.47 at the minimum, midpoint,
         maximum and 15% above the maximum of the Estimated Valuation Range,
         respectively, and pro forma shareholders' equity per share at December
         31, 1997 would be $12.94, $11.71, $10.81 and $10.03 at the minimum,
         midpoint, maximum and 15% above the maximum of such range,
         respectively. See "Management - New Share Benefit Plans - Stock Option
         Plan."
    

(6)      Includes the $200,000 to be acquired by the Association upon the merger
         of the MHC into the Association.

(7)      The retained earnings of the Association will be substantially
         restricted after the Conversion by virtue of the liquidation account to
         be established in connection with the Conversion. See "Dividend Policy"
         and "The Conversion - Liquidation Rights." In addition, certain
         distributions from the Association's retained earnings may be treated
         as being from its accumulated bad debt reserve for tax purposes, which
         would cause the Association to have additional taxable income. See
         "Taxation - Federal Taxation." Pro form a shareholders' equity and pro
         forma shareholders' equity per share do not give effect to the
         liquidation account or the bad debt reserves established by the
         Association for federal income tax purposes in the event of a
         liquidation of the Association.

(8)      As adjusted to give effect to an increase in the number of shares which
         could occur due to an increase in the Estimated Valuation Range of up
         to 15% to reflect changes in market and financial conditions following
         the commencement of the Offerings.

                                       42

   44

                COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

         The condensed consolidated statements of operations of the Mid-Tier
Holding Company and its wholly owned subsidiary for the years ended December 31,
1997, the three months ended December 31, 1996, and the years ended September
30, 1996 and 1995 have been derived from the consolidated financial statements
audited by Deloitte & Touche LLP, independent auditors whose report thereon
appears elsewhere herein. The Consolidated Statements of Operations for the six
month periods ended June 30, 1998 and 1997 are unaudited and, in the opinion of
management, reflect all adjustments (consisting only of normal recurring
accruals) necessary for a fair presentation of the results for the unaudited
periods. The results of operations for the six month period ended June 30, 1998
is not necessarily indicative of the results that may be expected for the entire
fiscal year ended December 31, 1998. The condensed consolidated statements of
operations should be read in conjunction with the Consolidated Financial
Statements and related notes thereto contained elsewhere herein.




                                                                   For the      For the Three
                                      For the Six Months          Year Ended    Months Ended        For the Years Ended
                                         Ended June 30,           December 31,   December 31,          September 30,
                                  ---------------------------     ------------  -------------      ----------------------

                                   1998                1997           1997           1996           1996           1995
                                  -------             -------        -------        -------        -------        -------
                                                            (In Thousands except Per Share Data)
                                                                                                
Interest income ...............   $26,827             $24,577        $50,316        $11,896        $43,889        $37,720
Interest expense ..............    14,655              13,260         27,390          6,378         22,859         18,634
                                  -------             -------        -------        -------        -------        -------
Net interest income ...........    12,172              11,317         22,926          5,518         21,030         19,086

Provision for loan losses .....       213                  83            264            243             98            240
                                  -------             -------        -------        -------        -------        -------
Net interest income after
     provision for loan losses.    11,959              11,234         22,662          5,275         20,932         18,846
                                  -------             -------        -------        -------        -------        -------

 Other income .................     1,756               1,862          4,185          1,225          3,544          3,394
 Operating expense ............     9,846               8,805         18,561          4,644         19,800         14,903
                                  -------             -------        -------        -------        -------        -------
Income before
     provision for income taxes     3,869               4,291          8,286          1,856          4,676          7,337

Provision for income taxes ....     1,358               1,556          2,930            696            761          2,763
                                  -------             -------        -------        -------        -------        -------
Net income ....................   $ 2,511             $ 2,735        $ 5,356        $ 1,160        $ 3,915        $ 4,574
                                  =======             =======        =======        =======        =======        =======
Basic earnings per share ......   $  0.51             $  0.55        $  1.09        $  0.24        $  0.80        $  0.94
                                  =======             =======        =======        =======        =======        =======
Diluted earnings per share ....   $  0.49             $  0.54        $  1.06        $  0.23        $  0.79        $  0.94
                                  =======             =======        =======        =======        =======        =======


                                       43
   45


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

GENERAL

         Management's discussion and analysis is intended to provide assistance
and understanding of the financial condition and results of operations. The
information in this section should be read with the financial statements and the
notes to the financial statements beginning at page F-1. As a financial
institution, the results of operations are primarily dependent on net interest
income. Net interest income is a function of the yield earned in any one period
on the balances of loans and investments in the portfolio, offset by the
interest paid on deposits and borrowed funds outstanding during that same
period. Non-interest income consists primarily of fees and service charges,
gains on sale of loans and investments, and, depending on the period, real
estate operations which have either generated income or losses. The results of
operations can also be significantly impacted by the amount of provisions for
loan losses which are dependent upon, among other things, the size and
composition of the loan portfolio, loan quality, and loan trends. Operating
expenses consist primarily of employee compensation and benefits, occupancy
expenses, professional fees and federal deposit insurance premiums. Results of
operations are influenced by general economic and competitive conditions,
including changes in prevailing interest rates and the policies of regulatory
agencies.

BUSINESS STRATEGY

         The Association's current business strategy is to operate as a
well-capitalized, profitable and independent community-oriented savings and loan
association dedicated to providing quality retail financial products and
personalized customer service. The Association has implemented this strategy by
emphasizing retail deposits as its primary source of funds and investing a
substantial part of such funds in locally originated residential first mortgage
loans, in mortgage-backed and related securities and in other liquid investment
securities. Specifically, the Association's business strategy incorporates the
following elements: (i) operating as a community-oriented financial institution
and maintaining a strong core customer base by providing a high degree of
personalized banking services; (ii) emphasizing traditional lending and
investment activities; (iii) maintaining asset quality; (iv) maintaining a
strong retail deposit base; (v) managing interest rate risk while achieving
desirable levels of profitability; and (vi) pursuing controlled growth.

Highlights of the Association's business strategy are as follows:

         COMMUNITY-ORIENTED INSTITUTION. The Association is committed to meeting
the financial needs of its customers in Palm Beach, Martin, St. Lucie, Indian
River and Brevard Counties in Florida, the communities in which it operates. In
that connection, the Association operates 21 conveniently located full service
branch offices as well as two loan production offices in these communities. The
Association has sufficient resources to provide a full range of personal and
business financial services, while being able to provide such services on a
personalized and efficient basis. The continued consolidation of the financial
services industry in Florida as a result of acquisitions by several regional and
super regional bank holding companies has resulted in a declining number of
locally based institutions that are fully knowledgeable about the communities in
which they operate. Management believes that these institutions are unable to
make decisions at the local level, thus reducing the responsiveness of such
institutions to the needs of the local community. Management believes that the
Association can be more effective in servicing its customers than many of its
non-local competitors because of its ability to quickly and effectively provide
senior management responses to customer needs and inquiries. The Association's
ability to provide these services is enhanced by the stability of the
Association's senior management, which has an average tenure with the
Association of 16 years.

         EMPHASIS ON TRADITIONAL LENDING AND INVESTMENT ACTIVITIES. Since its
inception in 1955, the Association has emphasized residential real estate
financing and anticipates a continued commitment to financing the purchase or
improvement of residential real estate in its market area through either locally
originated or to a lesser extent, purchased loans or participation interests. As
of June 30, 1998, 75.63% of the Association's total loan portfolio consisted of
one-to four-family residential mortgage loans. To supplement local mortgage loan
originations and purchases, the Association invests in investment securities, as
well as mutual funds which invest primarily in mortgage-backed and 

                                       44
   46
   
related securities and government and agency securities, and mortgage-backed and
related securities that are primarily issued or guaranteed by the United States
Government or agencies thereof. By investing in insured or guaranteed assets,
the Association has reduced the credit risk of its asset base in exchange for
lower yields than would typically be available on commercial real estate and
multi-family real estate loans. Mortgage-backed securities and investment
securities and mutual funds represented 10.91% and 13.83% of total assets,
respectively, at June 30, 1998. Included in the Association's portfolio of
securities and investments are $59.5 million (7.77% of total assets) of
collateralized mortgage obligations ("CMOs") issued by private issuers. Such
securities are not insured or guaranteed by such issuers. See "Business of
Community Savings, F.A.-Securities Portfolio-Mortgage-Backed and Related
Securities."
    

         MAINTAIN ASSET QUALITY. Management believes that high asset quality is
a key to long-term financial success and, as a result, the Association's
investments are characterized by a high level of asset quality and moderate
credit risk. At June 30, 1998, the Association's non-performing assets amounted
to $2.1 million, or 0.27%, of total assets. At June 30, 1998, the Association's
allowance for loan losses amounted to $2.8 million or 202.6% of the
Association's non-performing loans.

         RETAIL DEPOSIT BASE. The Association has a strong retail deposit base
drawn from the 21 full-service offices located in its market area. At June 30,
1998, 38.5% of the Association's deposit base of $574.4 million consisted of
core deposits, which included non-interest-bearing demand accounts, NOW
accounts, passbook and statement savings accounts and money market deposit
accounts. Core deposits are considered to be a more stable and lower cost source
of funds than certificates of deposit or outside borrowings. The Association
will continue to emphasize retail deposits by maintaining its network of
full-service offices and providing depositors with a full range of accounts.

         INTEREST RATE RISK MANAGEMENT. The Association has sought to manage
interest rate risk by investing a substantial portion of its assets in ARM loans
and other adjustable-rate loans, and in relatively short- and medium-term United
States Government and agency securities, investment securities, and in mutual
funds that invest in adjustable-rate securities, and in short- and medium-term
fixed-rate mortgage-backed and related securities. Borrowers in the currently
relatively stable interest rate environment tend to demand fixed-rate loans
instead of variable-rate loans. The Association offers loan products which offer
a fixed-rate for a short term, typically for five to seven years and then
convert to a one-year adjustable-rate loan. Of the Association's total
investment in loans, mortgage-backed and related securities and investment
securities at June 30, 1998, $331.4 million, or 46.23%, had adjustable interest
rates. The difference in the dollar amount of interest-earning assets and
interest-bearing liabilities expressed as a percentage of total assets, is a
measure of interest rate risk, and is referred to as an institution's interest
sensitivity rate gap. An interest sensitivity rate gap is considered positive if
interest-earning assets maturing or repricing in a particular time period exceed
interest-bearing liabilities maturing or repricing within the same time period.
An interest sensitivity rate gap is considered negative if interest-bearing
liabilities maturing or repricing in a particular time period exceed
interest-earning assets maturing or repricing within the same time period.
Management seeks to manage the Association's interest rate risk exposure by
monitoring the levels of interest rate sensitive assets and liabilities while
maintaining an acceptable interest rate spread. At June 30, 1998, total
interest-earning assets exceeded total interest-bearing liabilities maturing or
repricing in the same period by $3.4 million, representing a positive 0.44%
cumulative one-year gap ratio.

                                       45
   47


AVERAGE BALANCE SHEET

         The following tables set forth certain information relating to the
Mid-Tier Holding Company average balance sheet and reflects the average yield on
assets and average cost of liabilities for the periods indicated and the average
yields earned and rates paid. Such yields and costs are derived by dividing
income or expense by the average balance of assets or liabilities, respectively,
for the periods presented. The use of monthly average balances (except as noted
otherwise) instead of daily average balances has not caused any material
difference in the information presented.



                                              At June 30,            For the Six Months Ended June 30,
                                        ------------------------  --------------------------------------
                                                 1998                             1998
                                        ------------------------  --------------------------------------
                                                                  Average                      Average
                                        Balance       Yield/Cost  Balance       Interest      Yield/Cost
                                        --------      ----------  --------      --------      ----------
                                                              (Dollars in Thousands)
                                                                               
Interest-earning assets (1):
  Real estate loans ..................  $506,704         7.76%    $467,119       $18,377         7.87%
  Consumer and other loans ...........    20,671         9.13       19,809           913         9.22
  Mortgage-backed and
    related securities ...............    83,495         7.16       88,532         3,174         7.17
  Investment securities ..............    71,148         6.67       89,346         3,217         7.20
  Other investments (1) ..............    34,730         6.25       36,788         1,146         6.23
                                        --------                  --------       -------
    Total interest-earning assets ....   716,748         7.55      701,594        26,827         7.65
                                                                                 -------
Non-interest-earning assets ..........    48,740                    46,527
                                        --------                  --------
    Total assets .....................  $765,488                  $748,121
                                        ========                  ========
Interest-bearing liabilities:
  Deposits ...........................  $574,383         4.16     $571,282        11,976         4.19
  Borrowed funds .....................    91,513         6.62       77,967         2,679         6.87
                                        --------                  --------       -------
    Total interest-bearing liabilities   665,896         4.50      649,249        14,655         4.51
                                                                                 -------
Non-interest-bearing liabilities .....    16,514                    16,606
                                        --------
    Total liabilities ................   682,410                   665,855
Shareholders' equity .................    83,078                    82,266
                                        --------                  --------
    Total liabilities and shareholders'
      equity .........................  $765,488                  $748,121
                                        ========                  ========
Net interest income ..................                                           $12,172
                                                                                 =======
Net interest rate spread (3) .........                   3.05%                                   3.14%
                                                       ======                                  ======
Net yield on interest-earning assets (4)                 3.40%                                   3.47%
                                                       ======                                  ======
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities .......                 107.64%                                 108.06%
                                                       ======                                  ======



                                             For the Six Months Ended June 30,        For the Year Ended December 31,
                                           -------------------------------------   ------------------------------------
                                                          1997                                    1997
                                           -------------------------------------   ------------------------------------
                                           Average                     Average     Average                    Average
                                           Balance     Interest       Yield/Cost   Balance     Interest      Yield/Cost
                                           -------     --------       ----------   -------     --------      ----------
                                                                     (Dollars in Thousands)
                                                                                           
Interest-earning assets:
  Real estate loans ..................    $381,169      $15,479          8.12%     $392,782     $31,846         8.11%
  Consumer and other loans ...........      18,408          817          8.88        18,316       1,644         8.98
  Mortgage-backed securities .........     103,089        3,768          7.31        99,884       7,330         7.34
  Investment securities ..............     105,350        3,522          6.69       110,986       7,540         6.79
  Other investments (1) ..............      33,643          991          5.89        31,851       1,956         6.14
                                          --------      -------                    --------     -------
    Total interest-earning assets ....     641,659       24,577          7.66       653,819      50,316         7.70
                                                        -------                                 -------
Non-interest-earning assets ..........      38,244                                   39,356
                                          --------                                 --------
    Total assets .....................    $679.903                                 $693,175
                                          ========                                 ========
Interest-bearing liabilities:
  Deposits ...........................    $531.512       11,031          4.15      $537,965      22,648         4.21
  Borrowed funds .....................      56,882        2,229          7.84        61,551       4,742         7.70
                                          --------      -------                    --------     -------
    Total interest-bearing liabilities     588,394       13,260          4.51       599,516      27,390         4.57
                                                        -------                                 -------
Non-interest-bearing liabilities .....      14,229                                   14,837
                                          --------                                 --------
    Total liabilities ................     602,623                                  614,353
Shareholders' equity .................      77,280                                   78,822
                                          --------                                 --------
    Total liabilities and shareholders'
      equity .........................    $679,903                                 $693,175
                                          ========                                 ========
Net interest income ..................                  $11,317                                 $22,926
                                                        =======                                 =======
Net interest rate spread (2) .........                                   3.15%                                  3.13%
                                                                       ======                                 ======
Net yield on interest-earning assets (3)                                 3.53%                                  3.51%
                                                                       ======                                 ======
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities .......                                 109.05%                                109.06%
                                                                       ======                                 ======


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

(1) Includes interest-earning deposits and FHLB stock.
(2) Net interest-rate spread represents the difference between the average yield
    earned on interest-earning assets and the average rate paid on
    interest-bearing liabilities.
(3) Net yield on interest-earning assets represents net interest income as a
    percentage of average interest-earning assets.

                         (Table continued on next page)

                                       46
   48



                                           For the three months ended December 31,     For the years ended September 30,
                                           ---------------------------------------   ------------------------------------
                                                           1996                                      1996
                                           ---------------------------------------   ------------------------------------
                                           Average                       Average     Average                    Average
                                           Balance      Interest        Yield/Cost   Balance       Interest    Yield/Cost
                                           -------      --------        ----------   -------       --------    ----------
                                                                                                 (Dollars in Thousands)
                                                                                             
Interest-earning assets:
  Real estate loans ..................    $365,269       $ 7,427           8.13%     $331,134       $26,765       8.09%
  Consumer and other loans ...........      17,989           408           9.07        15,746         1,508       9.48
  Mortgage-backed securities .........     107,190         1,992           7.43        99,959         7,423       7.43
  Investment securities ..............      93,399         1,578           6.76        87,280         5,700       6.53
  Other investments (1) ..............      32,764           491           5.99        41,817         2,493       5.96
                                          --------       -------                     --------       -------
    Total interest-earning assets ....     616,611        11,896           7.72       575,936        43,889       7.62
                                                         -------                                    -------
Non-interest-earning assets ..........      35,425                                     36,068
                                          --------                                   --------
    Total assets .....................    $652,036                                   $612,004
                                          ========                                   ========
Interest-bearing liabilities:
  Deposits ...........................    $504,738         5,251           4.16      $478,955        19,247       4.02
  Borrowed funds .....................      55,063         1,127           8.19        42,416         3,612       8.52
                                          --------       -------                     --------       -------
    Total interest-bearing liabilities     559,801         6,378           4.56       521,371        22,859       4.38
                                                         -------                                    -------
Non-interest-bearing liabilities .....      16,294                                     15,995
                                          --------                                   --------
    Total liabilities ................     576,095                                    537,366
Shareholders' equity .................      75,941                                     74,638
                                          --------                                   --------
    Total liabilities and shareholders'
      equity .........................    $652,036                                   $612,004
                                          ========                                   ========
Net interest income ..................                   $ 5,518                                    $21,030
                                                         =======                                    =======
Net interest rate spread (2) .........                                     3.16%                                  3.24%
                                                                         ======                                 ======
Net yield on interest-earning assets (3)                                   3.58%                                  3.65%
                                                                         ======                                 ======
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities .......                                   110.15%                                110.47%
                                                                         ======                                 ======



                                               For the years ended September 30,
                                             ------------------------------------
                                                            1995
                                             ------------------------------------
                                             Average                    Average
                                             Balance       Interest    Yield/cost
                                             -------       --------    ----------
                                                              
Interest-earning assets:
  Real estate loans ..................      $308,793        $23,661       7.66%
  Consumer and other loans ...........        13,056          1,197       9.17
  Mortgage-backed securities .........        53,349          4,198       7.87
  Investment securities ..............        83,650          5,945       7.11
  Other investments (1) ..............        46,444          2,719       5.85
                                            --------        -------
    Total interest-earning assets ....       505,292         37,720       7.46
                                                            -------
Non-interest-earning assets ..........        39,263
                                            --------
    Total assets .....................      $544,555
                                            ========
Interest-bearing liabilities:
  Deposits ...........................      $429,893         15,679       3.65
  Borrowed funds .....................        29,086          2,955      10.16
                                            --------        -------
    Total interest-bearing liabilities       458,979         18,634       4.06
                                                            -------
Non-interest-bearing liabilities .....        16,313
                                            --------
    Total liabilities ................       475,292
Shareholders' equity .................        69,263
                                            --------
    Total liabilities and shareholders'
      equity .........................      $544,555
                                            ========
Net interest income ..................                      $19,086
                                                            =======
Net interest rate spread (2) .........                                    3.40%
                                                                        ======
Net yield on interest-earning assets (3)                                  3.78%
                                                                        ======
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities .......                                  110.09%
                                                                        ======


- --------------------
   
(1) The average balances of loans include non-performing loans, interest on
    which is recognized on a cash basis.
(2) Includes interest-earning deposits and FHLB stock.
(3) Net interest-rate spread represents the difference between the average
    yield earned on interest-earning assets and the average rate paid on 
    interest-bearing liabilities.
(4) Net yield on interest-earning assets represents net interest income as 
    a percentage of average interest-earning assets.
    

                                       47
   49

RATE VOLUME ANALYSIS

         Net interest income can also be analyzed in terms of the impact of
changing interest rates on interest-earning assets and interest-bearing
liabilities and changing the volume or amount of these assets and liabilities.
The following table represents the extent to which changes in interest rates and
changes in the volume of interest-earning assets and interest-bearing
liabilities have affected the interest income and interest expense during the
periods indicated. Information is provided in each category with respect to (i)
changes attributable to changes in average volume (change in average volume
multiplied by prior rate); (ii) changes attributable to changes in rate (changes
in rate multiplied by prior average volume); (iii) changes in rate-volume
(changes in rate multiplied by changes in average volume); and (iv) the net
change.



                                                      Six months ended                                    Year ended
                                                   June 30, 1998 vs. 1997                         December 31, 1997 vs. 1996
                                         --------------------------------------------     ------------------------------------------
                                             Increase/Decrease Due to                       Increase/Decrease Due to
                                         --------------------------------                 -----------------------------
                                                                             Total                                          Total
                                                                   Rate/    Increase                             Rate/     Increase
                                         Volume      Rate         Volume   (Decrease)     Volume       Rate     Volume    (Decrease)
                                         -------    -------       -------  ----------     -------    -------    -------   ----------
                                                                           (In Thousands)
                                                                                                   
Interest income:
  Real estate loans ..................   $ 3,490    $  (478)      $  (115)  $ 2,898       $4,981     $    99    $     1    $ 5,081
  Consumer and other loans ...........        62         32             3        96          246         (94)       (16)       136
  Mortgage-backed securities .........      (532)       (72)           10      (594)          (6)        (90)         3        (93)
  Investment securities ..............      (536)       269           (38)     (305)       1,548         227         65      1,840
  Other investments (1) ..............        93         57             6       155         (594)         75        (18)      (537)
                                         -------    -------       -------   -------       -------    -------    -------    -------
    Total interest-earning assets ....     2,577       (192)         (135)    2,250         6,175        217         35      6,427
                                         -------    -------       -------   -------       -------    -------    -------    -------
Interest expense
  Deposits ...........................       825        107            14       945         2,372        910        119      3,401
  Borrowed funds .....................       827       (276)         (101)      450         1,630       (348)      (152)     1,130
                                         -------    -------       -------   -------       -------    -------    -------    -------
    Total interest-bearing liabilities     1,652       (170)          (87)    1,395         4,002        562        (33)     4,531
                                         -------    -------       -------   -------       -------    -------    -------    -------
Net change in net interest income ....   $   925    $   (22)      $   (48)  $   855       $ 2,173    $  (345)   $    68    $ 1,896
                                         =======    =======       =======   =======       =======    =======    =======    =======



                                                     Three months ended                               Year ended
                                                  December 31, 1996 vs. 1995                   September 30, 1996 vs. 1995
                                           -----------------------------------------   -----------------------------------------
                                             Increase/Decrease Due to                    Increase/Decrease Due to
                                           -----------------------------               -----------------------------
                                                                            Total                                       Total
                                                                  Rate/    Increase                           Rate/    Increase
                                           Volume      Rate      Volume   (Decrease)   Volume      Rate       Volume  (Decrease)
                                           -------    -------    -------  ----------   -------    -------    -------  ----------
                                                                            (In Thousands)
                                                                                              
Interest income:
  Real estate loans ..................     $   947    $   175    $    27    $ 1,149    $ 1,711    $ 1,297    $    96    $ 3,104
  Consumer and other loans ...........          74         (9)        (2)        63        247         54         10        311
  Mortgage-backed securities .........         523        (72)       (23)       428      3,668       (235)      (208)     3,225
  Investment securities ..............         171         42          4        217        258       (485)       (18)      (245)
  Other investments (1) ..............        (157)       (12)         3       (166)      (271)        51         (6)      (226)
                                           -------    -------    -------    -------    -------    -------    -------    -------
    Total interest-earning assets ....       1,558        124          9      1,691      5,613        682       (126)     6,169
                                           -------    -------    -------    -------    -------    -------    -------    -------
Interest expense
  Deposits ...........................         588        145         19        752      1,791      1,591        186      3,568
  Borrowed funds .....................         363        (60)       (26)       277      1,354       (477)      (220)       657
                                           -------    -------    -------    -------    -------    -------    -------    -------
    Total interest-bearing liabilities         951         85         (7)     1,029      3,145      1,114        (34)     4,225
                                           -------    -------    -------    -------    -------    -------    -------    -------
Net change in net interest income ....     $   607    $    39    $    16    $   662    $ 2,468    $  (432)   $   (92)   $ 1,944
                                           =======    =======    =======    =======    =======    =======    =======    =======


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

(1) Includes interest-earning deposits and FHLB stock.

                                       48
   50
   
RESULTS OF OPERATIONS

         Since the MHC Reorganization in October 1994, the Association has
pursued strategies designed to grow the overall size of the organization
(particularly the loan portfolio), while operating in a declining interest rate
environment. As a result, total assets increased by $205.2 million, or 36.6%, to
$765.5 million at June 30, 1998 from $560.3 million at September 30, 1994. In
order to remain competitive in its market area, the Association has aggressively
priced its deposit products to fund the growth in total assets. Consequently,
rates earned on interest-earning assets have fallen more rapidly than rates paid
on the interest-bearing liabilities with the result that the Association's
interest rate spread has declined to 3.14% for the six months ended June 30,
1998 from 3.69% for the year ended September 30, 1994. Net interest margin,
which represents net interest income as a percentage of average interest-earning
assets, has also decreased to 3.47% for the six months ended June 30, 1998 from
3.79% for the year ended September 30, 1994. As new assets are added to increase
total assets as well as to replace the normal decline in assets due to
amortization and maturity, the new assets typically have had a lower yield than
the assets being replaced due to the declining interest rate environment. The
Association has experienced increased operating costs related to operating as a
public company and as well as a result of rapid growth. Since September 1994,
the Association has opened four new branch offices and two loan production
offices, converted its entire computer system to a new PC-based wide area
network system and instituted a new incentive-based loan origination program.
The resulting increased compensation, equipment, and building costs have caused
other performance ratios such as return on average assets, return on average
equity, operating expense to average assets, and net interest income to
operating expenses to fluctuate between periods. The Association intends to
continue to increase its asset base as long as market conditions permit such
growth.
    

RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997

         GENERAL. Net income for the six months ended June 30, 1998 was $2.5
million, or $0.51 per share, a $224,000 decrease from $2.7 million, or $0.55 per
share, for the six months ended June 30, 1997. The decrease in net income was
primarily the result of increases in operating expense of $1.0 million, the
provision for loan losses of $130,000 and a decrease in other income of
$106,000, offset partially by a $855,000 increase in net interest income and a
$198,000 decrease in the provision for income taxes.

   
         NET INTEREST INCOME. Net interest income increased to $12.2 million for
the six months ended June 30, 1998 from $11.3 million for the same period in
1997 primarily as a result of a $59.9 million increase in average
interest-earning assets to $701.6 million for the six months ended June 30, 1998
from $641.7 million for the same period in the prior year. Such increase
reflected a $87.4 million increase in the net loan portfolio, offset in part by
a $30.6 million decrease in the Association's aggregate securities portfolio.
The loan portfolio increased as a result of the Association's continued emphasis
on expanding its lending activities. The aggregate securities portfolio
decreased primarily due to calls and the normal amortization of the securities.
The average yield on interest-earning assets decreased to 7.65% for the six
months ended June 30, 1998 from 7.66% for the 1997 period, primarily as a result
of decreased average yields on real estate loans and mortgage-backed and related
securities as well as the increase in the net loan portfolio, which was offset
in part by increased average yields earned on investment securities and consumer
and other loans. The increase in interest income was partially offset by a $60.8
million increase in average interest-bearing liabilities to $649.2 million for
the six months ended June 30, 1998 from $588.4 million for the same period in
1997, primarily reflecting the growth of the Association's deposit portfolio and
additional FHLB advances. FHLB advances increased by $18.3 million, which
additional funds were used to support the increase in the loan portfolio. The
average yield on interest-bearing liabilities was unchanged at 4.51% for the six
months ended June 30, 1998 from the 1997 period. The weighted average cost of
deposits increased to 4.19 % for the six months ended June 30, 1998 from 4.15%
for the same period in 1997. This increase in the cost of deposits was offset by
a decrease in the cost of borrowed funds to 6.87% for the six months ended June
30, 1998 from 7.84% for the same period in 1997.

         PROVISION FOR LOAN LOSSES. The Association maintains an allowance for
loan losses based upon a periodic evaluation of, among other things, known and
inherent risks in the loan portfolio, past loan loss experience, adverse
situations that may affect borrowers' ability to repay loans, the estimated
value of underlying loan collateral, volume and 
    

                                       49
   51
   
type of lending conducted by the Association and current economic conditions in
its market area. Loan loss provisions are based upon management's estimate of
the fair value of the collateral and the actual loss experience, as well as
guidelines applied by the OTS and the FDIC. Management reviews the adequacy of
its allowance for loan losses monthly through its asset classification review.
The provision for loan losses was $213,000 for the six months ended June 30,
1998, as compared to $83,000 for the six months ended June 30, 1997. The
$130,000 increase was due primarily to the establishment of reserves totalling
$108,000 on five single-family residential loans and one land loan. In addition,
the provision reflected additional reserves established for possible loan losses
due to the continued growth of the loan portfolio which amounted to 16.75%
during the period. The allowance for loan losses as a percentage of net loans
receivable was 0.52% and 0.63% at June 30, 1998 and 1997, respectively. In
management's judgement it was prudent to increase the allowance for loan losses
based upon, among other factors, the overall growth in its loan portfolio as
well as the Association's increasing involvement in residential and
non-residential construction lending secured primarily by properties located in
the Association's primary market area.

         OTHER INCOME. Other income consists of servicing income and fee income
and service charges. Other income decreased $106,000 to $1.8 million for the six
months ended June 30, 1998, from $1.9 million for the same period in 1997. This
decrease reflected the amortization of the affordable housing tax credit
partnership of $140,000 during the six months ended June 30, 1998. The
partnership began amortizing during the second half of 1997 based on an
amortization schedule.
    

         OPERATING EXPENSE. Operating expense increased $1.0 million to $9.8
million for the six month period ended June 30, 1998 from $8.8 million for the
same period in 1997. Increased employee compensation and benefits and occupancy
and equipment costs accounted for the majority of such increase, increasing
$741,000 and $107,000, respectively, during the six months ended June 30, 1998
as compared to the 1997 period. Additional costs related to the incentive-based
loan originators were incurred during the 1998 period as a result of increased
loan originations. In addition, increases in staffing and occupancy costs
resulted from two additional branch offices operating in the six months ended
June 30, 1998 that were not open during the same period in 1997, the
requirements of the new company wide computer network, which involved new
hardware and software depreciation expense and the hiring of additional
personnel for implementation and training, as well as the increased cost of
stock benefit programs reflecting the increase in market value of the Mid-Tier
Holding Company's Common Stock.

         PROVISION FOR INCOME TAXES. The provision for income taxes was $1.4
million for the six months ended June 30, 1998 as compared to $1.6 million for
the same period in 1997 reflecting the $174,000 tax benefit received from the
affordable housing tax credit partnership during the six months ended June 30,
1998 which did not occur during 1997, as well as the decrease in net income.

RESULTS OF  OPERATIONS  FOR THE YEARS ENDED  DECEMBER 31, 1997 AND SEPTEMBER 30,
1996

         GENERAL. The comparison periods vary due to the change in the fiscal
year of the Mid-Tier Holding Company and the Association from September 30 to
December 31. Net income for the year ended December 31, 1997 increased 38.5% to
$5.4 million, or $1.09 per share, compared to $3.9 million, or $0.80 per share
for the year ended September 30, 1996. This increase in net income was primarily
due to the special one time SAIF special assessment of $2.8 million (pre-tax)
which was recorded during September 1996 and which did not reoccur during the
year ended December 31, 1997. Net interest income increased $1.9 million to
$22.9 million for the year ended December 31, 1997 from $21.0 million for the
year ended September 30, 1996. Other income and the provision for income taxes
increased $641,000 and $2.2 million, respectively, for the year ended December
31, 1997 while operating expense decreased $1.2 million during this period due
to the absence of any special assessment.

         INTEREST INCOME. Interest income for the year ended December 31, 1997
totaled $50.3 million, an increase of $6.4 million, or 14.6%, from $43.9 million
for the year ended September 30, 1996 reflecting, in part, the implementation of
the Association's growth strategy to increase the net loan portfolio and
securities held for sale. The increase was due primarily to an increase in
average interest-earning assets of $77.9 million to $653.8 million for the year
ended December 31, 1997 from $575.9 million for the year ended September 30,
1996, enhanced by an increase in the average yield on average interest-earning
assets to 7.70% for the year ended December 31, 1997 from 7.62% for the year
ended September 

                                       50
   52
30, 1996. Interest income on loans increased $5.2 million, or 18.5%, to $33.5
million for the year ended December 31, 1997 compared to $28.3 million for the
year ended September 30, 1996. Interest income on real estate loans increased by
$5.0 million, or 19.0%, to $31.8 million for the year ended December 31, 1997
from $26.8 million for the year ended September 30, 1996 primarily because of an
increase in the average balance of real estate loans of $61.6 million, or 18.6%,
and an increase in the average yield on real estate loans to 8.11% from 8.09%.
Interest income from investment securities and securities available for sale
increased by $1.7 million, or 19.5%, to $10.4 million for the year ended
December 31, 1997 from $8.7 million for the year ended September 30, 1996. The
increase in income from investment securities and securities available for sale
was primarily caused by an increase in the average balance of $23.7 million to
$111.0 million for the year ended December 31, 1997 from $87.3 million for the
year ended September 30, 1996, as well as an increase in the average yield to
6.79% for the year ended December 31, 1997 from 6.53% for the year ended
September 30, 1996. Interest income from other investments, which includes
interest-earning deposits and FHLB stock, decreased $537,000, or 21.5%, to $2.0
million for the year ended December 31, 1997 from $2.5 million for the year
ended September 30, 1996. The decrease in interest from other investments is
primarily attributable to a $10.0 million, or 23.9%, decrease in the average
balance of other investments to $31.8 million during 1997 from $41.8 million
during 1996, partially offset by an increase in the average yield on other
investments to 6.14% for the year ended December 31, 1997 from 5.96% for the
year ended September 30, 1996.

         INTEREST EXPENSE. Interest expense increased $4.5 million, or 19.8%, to
$27.4 million for the year ended December 31, 1997 from $22.9 million for the
year ended September 30, 1996. Interest on deposits increased $3.4 million, or
17.7%, to $22.6 million for the year ended December 31, 1997 from $19.2 million
for the year ended September 30, 1996. The increase was due primarily to the
increase in average cost of deposits to 4.21% from 4.02%, as well as an increase
in the average balance of deposits of $59.0 million, or 12.3%, to $538.0 million
during 1997 from $479.0 million during 1996. In order to increase its market
share of total deposits during 1997 as well as to maintain its existing deposit
customers, the Association placed an increased emphasis on competitively pricing
its deposit products, including odd-term certificate of deposit products, as
well as existing certificate of deposit products, as part of its asset liability
policy. Certificates of deposit typically have a higher interest rate cost to
the Association than transaction accounts. Certificates of deposits and
transaction accounts increased $19.4 million and $17.6 million, respectively, at
December 31, 1997 as compared to September 30, 1996. Interest expense
attributable to borrowed funds increased $1.1 million, or 31.2%, to $4.7 million
for the year ended December 31, 1997 from $3.6 million for the year ended
September 30, 1996. The increase in interest expense attributable to borrowed
funds is due to an increase in the average balance of borrowed funds to $61.6
million during 1997 from $42.4 million during the 1996 period, partially offset
by a decrease in the average cost of borrowed funds to 7.70% for the year ended
December 31, 1997 from 8.52% for the 1996 period. During 1997, additional
advances from the FHLB were used primarily to fund the purchase of securities
with higher interest yields than the interest cost of the FHLB advances.

         PROVISION FOR LOAN LOSSES. The provision for loan losses was $264,000
for the year ended December 31, 1997 as compared to $98,000 for the year ended
September 30, 1996. The increase in the provision for loan losses for 1997
reflected management's assessment that the allowance for loan losses needed to
be increased to absorb the risk inherent in the loan portfolio due to not only
growth in the loan portfolio (which increased by $62.7 million) but also due to
increased investment in commercial and multi-family real estate lending which is
deemed to have greater risk than single-family residential lending. The
allowance for loan losses as a percentage of net loans receivable at December
31, 1997 and September 30, 1996 was 0.59% and 0.61%, respectively.

         OTHER INCOME. Other income consists of servicing income and fee income,
service charges, gain or loss on the sale or early maturity of securities
available for sale, loans, and other assets as well as income or loss from a
real estate venture in which a subsidiary of the Association was involved. Other
income increased $641,000, or 18.1%, to $4.2 million for the year ended December
31, 1997 from $3.5 million for the year ended September 30, 1996. Net gain on
sale of other assets of $617,000 in the year ended December 31, 1997 represented
the sale of stock of the Association's data service bureau which did not occur
during 1996. In addition, the year ended December 31, 1997 reflected a $3,000
net gain on the sale of loans as compared to a $225,000 net loss for the 1996
period. Fee income (which includes servicing income and other loan fees, and NOW
account and other customer fees) increased $310,000 to $3.6 million for the 1997
year from $3.3 million for the 1996 period as a result of fee structure changes
put in place during 1997. 

                                       51
   53
These increases were partially offset by a decrease in miscellaneous income of
$252,000. This decrease reflected the amortization of the affordable housing tax
credit partnership of $147,000 during the year ended December 31, 1997.

         OPERATING EXPENSE. Total operating expense decreased $1.2 million to
$18.6 million for the year ended December 31, 1997 from $19.8 million for the
year ended September 30, 1996. Operating expense was higher in the 1996 period
primarily due to the one-time $2.8 million special assessment for
recapitalization of the SAIF. This special assessment was levied against
institutions having SAIF-insured deposits as of March 31, 1995, as mandated by
the DIF. Due to new reduced deposit insurance premium levels during 1997, the
1997 regular premium was $270,000 as compared to $1.1 million for the 1996
period. Employee compensation and benefits increased by $1.2 million to $9.0
million during the year ended December 31, 1997 from $7.8 million during the
year ended September 30, 1996 and occupancy and equipment expense increased
$478,000 to $5.1 million for the year ended December 31, 1997 from $4.6 million
for the 1996 period. These increases are primarily the result of the opening of
three new branch offices, the implementation of a new company wide computer
network, and additional costs related to the incentive-based loan originators.
These events involved construction costs, increases in staffing and depreciation
increases related to new computer hardware and software for the network.

         PROVISION FOR INCOME TAXES. Provision for income taxes increased $2.2
million to $2.9 million for the year ended December 31, 1997 from $761,000 for
the 1996 period. This increase was the result of higher taxable income during
the year ended December 31, 1997. In addition, the 1996 period included the
reversal of a $1.1 million prior accrued liability which, in management's
opinion, was no longer required and which was reversed with a credit to the 1996
income tax provision.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED DECEMBER 31, 1996 AND 1995

         GENERAL. Net income for the three months ended December 31, 1996
increased 10.5% to $1.2 million, or $0.24 per share, compared to $1.1 million,
or $0.22 per share, for the three months ended December 31, 1995. The increase
in net income was due to increases in net interest income of $662,000 and in
other income of $145,000 offset partially by increases of $213,000 in the
provision for loan losses, $455,000 in operating expense and $29,000 in the
provision for income taxes.

         NET INTEREST INCOME. Net interest income increased to $5.5 million for
the quarter ended December 31, 1996 from $4.9 million for the three months ended
December 31, 1995 primarily as a result of a $78.0 million increase in average
interest-earning assets to $616.6 million for the three months ended December
31, 1996 from $538.6 million for the same period in 1995. This increase was
offset in large part by a $74.8 million increase in average interest-bearing
liabilities to $559.8 million for the three months ended December 31, 1996 from
$485.0 million for the same period in 1995.

         PROVISION FOR LOAN LOSSES. The provision for loan losses was $243,000
for the three months ended December 31, 1996 as compared to $30,000 for the same
period in 1995. The increase in the provision of $213,000 included a $200,000
transfer to the general loan valuation allowance from a specific reserve which
had been maintained with respect to an interest-earning deposit which was
pledged as collateral for the loan made to the ESOP and which was recovered
during the three months ended December 31, 1996. The allowance for loan losses
as a percentage of net loans receivable was 0.65% and 1.04% at December 31, 1996
and 1995, respectively.

         OTHER INCOME. Other income consists of servicing income and fee income,
service charges, gain or loss on the sale of securities available for sale and
income or loss from the Association's subsidiary's real estate venture. Other
income increased $145,000 to $1.2 million for the three months ended December
31, 1996 from $1.1 million for the same period in 1995, due to the reversal of a
specific reserve of $200,000 referenced above which had been maintained with
respect to an interest-earning deposit which was pledged as collateral for the
ESOP loan and which was recovered during the 1996 period.


                                       52
   54
         OPERATING EXPENSE. Operating expense increased $455,000, or 10.9%, to
$4.6 million for the three month period ended December 31, 1996, from $4.2
million from the same period in 1995, primarily due to increases of $135,000 in
advertising and promotion due to increased advertising designed to increase the
Association's market share, and $122,000 in employee compensation and benefits
as a result of increased staffing due to both a branch office opening and the
expansion of the Association's loan portfolio.

         PROVISION FOR INCOME TAXES. Provision for income taxes increased
$29,000 to $696,000 for the three months ended December 31, 1996 as compared to
$667,000 for the same period in 1995 due to the increase in net income.

RESULTS OF OPERATIONS FOR THE YEARS ENDED SEPTEMBER 30, 1996 AND 1995

         GENERAL. Net income for the year ended September 30, 1996 decreased
15.2% to $3.9 million, or $0.80 per share, compared to $4.6 million, or $0.94
per share, for the same period in 1995 due primarily to the $2.8 million special
SAIF assessment as well as a $1.8 million increase in other operating expense.
Such increases in expenses were partially offset by an increase in net interest
income of $1.9 million, a decrease of $142,000 in the provision for loan losses,
and a decrease in the provision for income taxes of $2.0 million.

         INTEREST INCOME. Interest income for the year ended September 30, 1996
totaled $43.9 million, an increase of $6.2 million, or 16.4%, from $37.7 million
for the year ended September 30, 1995. The increase was due primarily to an
increase in average interest-earning assets of $70.6 million to $575.9 million
for the year ended September 30, 1996 from $505.3 million for the same period in
1995, enhanced by an increase in the average yield on average interest-earning
assets to 7.62% for the year ended September 30, 1996 from 7.46% for the year
ended September 30, 1995.


Interest income on loans increased $3.4 million, or 13.7%, to $28.3 million for
the year ended September 30, 1996 compared to $24.9 million for the same period
in 1995. Interest income on real estate loans increased by $3.1 million, or
13.1%, to $26.8 million for the year ended September 30, 1996 from $23.7 million
for the same period in 1995, primarily because of an increase in the average
yield on real estate loans to 8.09% from 7.66%, and an increase in the average
balance of real estate loans of $22.4 million, or 7.3%. Interest income on
consumer and other loans increased by $288,000 in 1996 as compared to 1995,
principally because of an increase in the average balance of such loans of $2.6
million to $15.7 million for the year ended September 30, 1996 from $13.1
million for the year ended September 30, 1995. Interest income on
mortgage-backed and related securities increased by $205,000, or 4.9%, to $4.4
million. The increase in interest income from mortgage-backed and related
securities is primarily attributable to an increase in the average balance of
mortgage-backed and related securities to $100.0 million from $53.3 million,
partially offset by a decrease in the average yield to 7.43% from 7.87%.
Interest income from investment securities and securities available for sale
increased by $2.8 million, or 46.7%, to $8.7 million for the year ended
September 30, 1996 from $5.9 million for the year ended September 30, 1995. The
increase in income from investment securities and securities available for sale
was primarily caused by an increase in the average balance of $3.6 million to
$87.3 million for the year ended September 30, 1996 from $83.7 million, offset
by a decrease in the average yield to 6.53% for the year ended September 30,
1996 from 7.11% for the year ended September 30, 1995. Interest income from
other investments decreased $226,000, or 8.3%, to $2.5 million for the year
ended September 30, 1996 from $2.7 million for the year ended September 30,
1995. The decrease in interest from other investments was primarily attributable
to a $4.6 million, or 9.9%, decrease in the average balance of other investments
to $41.8 million during 1996 from $46.4 million during 1995, partially offset by
an increase in the average yield on other investments to 5.96% for the year
ended September 30, 1996 from 5.85% for the year ended September 30, 1995.

         INTEREST EXPENSE. Interest expense increased $4.2 million, or 22.7%, to
$22.9 million for the year ended September 30, 1996 from $18.6 million for the
same period in 1995. Interest on deposits increased $3.6 million, or 22.8%, to
$19.2 million for the year ended September 30, 1996 from $15.7 million for the
year ended September 30, 1995. The increase was due primarily to the increase in
average cost of deposits to 4.02% from 3.65%, and to a lesser degree, an
increase in the average balance of deposits of $49.1 million, or 11.4%, to
$479.0 million during 1996 from $429.9 million during 1995. In order to
maintain, and if possible, to increase its market share of total deposits,
during fiscal 1996 the Association placed an increased emphasis on certificate
of deposit products, including a new odd-term certificate of deposit product, as
well as existing certificate of deposit products as part of its asset liability
policy. Interest  

                                       53
   55
expense attributable to borrowed funds increased $657,000, or 22.2%, to $3.6
million for the year ended September 30, 1996 from $3.0 million for the year
ended September 30, 1995. The increase in interest expense attributable to
borrowed funds is due to an increase in the average balance of borrowed funds to
$42.4 million during fiscal 1996 from $29.1 million during fiscal 1995,
partially offset by a decrease in the average cost of borrowed funds to 8.52%
for the year ended September 30, 1996 from 10.16% for the same period in 1995.
During fiscal year 1996, the Association used additional advances from the FHLB
primarily to fund the purchase of securities bearing higher yields than the rate
paid on such advances.

         PROVISION FOR LOAN LOSSES. The Association's provision for loan losses
was $98,000 for the year ended September 30, 1996 as compared to $240,000 for
the year ended September 30, 1995. The decrease in the provision for loan losses
for fiscal 1996 was attributable to management's assessment that the allowance
for loan losses was sufficient to absorb risk inherent in the Association's
portfolio. The Association's allowance for loan losses as a percentage of net
loans receivable at September 30, 1996 and 1995 was 0.61% and 1.06%,
respectively.

         OTHER INCOME. Other income during the periods consisted of servicing
income and fee income, service charges, gain or loss on the sale or call of
mortgage-backed and related securities and investment securities and income or
loss from a real estate venture in which a subsidiary was involved (which
subsidiary is no longer active). Other income increased $150,000, or 4.4%, to
$3.5 million for the year ended September 30, 1996 from $3.4 million for the
year ended September 30, 1995. The increase in other income was primarily due to
increases of $383,000 in NOW accounts and other customer fees (consisting of
fees from money orders, transaction accounts, safe deposit boxes, and overdraft
fees) and a $254,000 gain on the early maturity of an investment. These
increases were partially offset by a decrease in miscellaneous income of
$226,000 primarily as a result of a $279,000 decrease in the Association's
income from its subsidiary's real estate venture which reflected the smaller
number of closings on sales of units during fiscal 1996 as the Association's
real estate venture sold the majority of the units. In addition, the Association
recorded a net loss on the sale of loans of $225,000 during fiscal 1996 which
did not occur in fiscal 1995.

         OPERATING EXPENSE. Total operating expense increased $4.9 million to
$19.8 million for the year ended September 30, 1996 from $14.9 million for the
year ended September 30, 1995. The increase in operating expense was primarily
attributable to a one-time $2.8 million special assessment for recapitalization
of the SAIF as discussed previously. In addition, employee compensation and
benefits increased by $492,000 to $7.8 million during 1996 from $7.3 million
during 1995, miscellaneous expense increased by $836,000 to $3.2 million during
1996 from $2.3 million during 1995, and the net gain on real estate owned
decreased by $569,000 to $243,000 for 1996 from $812,000 for 1995. During fiscal
year 1996, the Association received an additional payment of $470,000
representing a final settlement of the Association's claim with the State of
Florida Department of Insurance, as Receiver for International Medical Centers,
Inc. of Miami ("IMC"). Of this amount, $260,000 was classified as net gain on
real estate owned while the remaining $210,000 was classified as interest
income. During fiscal 1995, the Association received an initial settlement of
this claim of $816,000 which was classified as net gain on real estate owned.
Occupancy and equipment expense increased $75,000 to $4.6 million for 1996 from
$4.5 million for 1995 primarily due to the opening of a new office, and
advertising and promotion increased $71,000 to $616,000 for 1996 from $545,000
for 1995 primarily due to increased advertising for the Association's lending
products.

         PROVISION FOR INCOME TAXES. Provision for income taxes decreased $2.0
million to $761,000 for the year ended September 30, 1996 from $2.8 million for
the same period in 1995. The decrease in income tax expense reflected lower
pre-tax income during the comparative periods as well as the reversal of a $1.1
million prior accrued liability which in management's opinion was no longer
required and which was reversed with a credit to the 1996 income tax provision.

MARKET RISK ANALYSIS

         As a holding company for a financial institution, the Mid-Tier Holding
Company's primary component of market risk is interest rate volatility.
Fluctuations in interest rates will ultimately impact both the level of income
and expense recorded on a large portion of the Association's assets and
liabilities, and the market value of all interest-earning assets and
interest-bearing liabilities, other than those which have a short term to
maturity. Since the Mid-Tier Holding 

                                       54
   56
Company's interest-earning assets and interest-bearing liabilities are held by
the Association, all of the Mid-Tier Holding Company's interest rate risk
exposure lies at the Association level. As a result, all significant interest
rate risk management procedures are performed by management of the Association.
Based upon the nature of the Association's operations, the Association is not
subject to foreign currency exchange or commodity price risk. The Association's
loan portfolio is secured by assets located primarily in Palm Beach, Martin, St.
Lucie, Indian River and Brevard Counties in Florida and is, therefore, subject
to risks associated with the local economy. As of June 30, 1998, the Association
did not own any trading assets, and does not have any hedging transactions in
place such as interest rate swaps and caps.

         The Association's interest rate risk management is the responsibility
of the Asset/Liability Committee ("ALCO"), which makes quarterly reports to the
Board of Directors. ALCO establishes policies to monitor and coordinate the
Association's sources, uses and pricing of funds.

         The Association's interest rate management strategy is designed to
manage the volatility of its net interest income by managing the relationship of
interest-rate sensitive assets to interest-rate sensitive liabilities. The
Association monitors interest rate risk through the use of a simulation model
which measures the sensitivity of future net interest income and the net
portfolio value to changes in interest rates. In addition, the Association
monitors interest rate sensitivity through analysis by measuring the terms to
maturity or next repricing date of interest-earning assets and interest-bearing
liabilities The extent to which assets and liabilities are "interest rate
sensitive" is measured by an institution's interest rate sensitivity "gap." An
asset or liability is said to be interest rate sensitive within a specific time
period if it will mature or reprice within that time period. The interest rate
sensitivity gap is defined as the difference between the amount of
interest-earning assets maturing or repricing within a specific time period and
the amount of interest-bearing liabilities maturing or repricing within that
time period. A gap is considered positive when the amount of interest rate
sensitive assets exceeds the amount of interest rate sensitive liabilities. A
gap is considered negative when the amount of interest rate sensitive
liabilities exceeds the amount of interest rate sensitive assets. During a
period of rising interest rates, a negative gap would tend to result in a
decrease in net interest income while a positive gap would tend to result in an
increase in net interest income. Conversely, during a period of falling interest
rates, a negative gap would tend to positively affect net interest income while
a positive gap would tend to adversely affect net interest income. See "-GAP
Table". At June 30, 1998, total interest-earning assets maturing or repricing
within one year exceeded total interest-bearing liabilities maturing or
repricing in the same period by $3.4 million, representing a cumulative one-year
gap ratio of a positive 0.44%. See "-GAP Table."

   
         In the declining interest rate environment that has existed over the
past several years, the Association invested a substantial portion of its assets
in short- and medium-term liquid assets. While such investments typically yield
less than could be obtained in investments in mortgage loans, the Association
believes such investments will allow it to reinvest at higher yields if interest
rates rise. In this regard, the Association has emphasized the origination of
ARM loans and other adjustable-rate or short-term loans, as well as purchased
short-term and medium-term investments. In addition, in recent years, the
Association has de-emphasized the origination of fixed-rate residential loans
and has used hybrid loan products which have a fixed-interest rate for a stated
period of either five or seven years. At the end of the fixed-interest rate
period, the loan converts to a one year ARM. However, in the low interest rate
environment which currently exists, borrowers often prefer traditional
fixed-rate loans. The Association retains ARM loans and fixed-rate loans with
maturities of 15 years or less in its portfolio. Based on management's
assessment of the current portfolio mix and Board of Director established
limits, fixed rate loans with maturities greater than 15 years are either held
in the portfolio or sold when originated in the secondary market, except those
originated for special financing on low income housing. The Association also
invests in United States Government and agency securities, investment
securities, including mutual funds that invest in adjustable-rate securities,
and short-term and medium-term fixed-rate mortgage-backed and related
securities. Of the Association's total investment in loans, mortgage-backed and
related securities and investment securities at June 30, 1998, $331.4 million,
or 46.2%, had adjustable interest rates. In addition, the Association does not
solicit high-rate certificates of deposit in excess of $100,000 or brokered
funds.
    

         MARKET VALUE PORTFOLIO EQUITY. Although interest rate sensitivity gap
is a useful measurement and contributes toward effective asset and liability
management, it is difficult to predict the effect of changing interest rates
based solely on that measure. An alternative methodology is to estimate the
change in the market value of portfolio equity ("MVPE"). The assumptions used by
management to evaluate the vulnerability of the Mid-Tier Holding Company's
operations to 

                                       55
   57
changes in interest rates in the table below are primarily based on assumptions
provided by the FHLB of Atlanta (see "-Gap Table"). Although management finds
these assumptions reasonable, the interest rate sensitivity of the assets and
liabilities and the estimated effects of changes in interest rates on the net
interest income and MVPE indicated in the following table could vary
substantially if different assumptions were used or actual experience differs
from such assumptions.

         The following table presents the Mid-Tier Holding Company's internal
calculations of MVPE at June 30, 1998.



           Change in Interest                  Estimated Net Market Value
          Rates in Basis Points                   of Portfolio Equity              NPV as % of PV of Average Assets
- -------------------------------------   ----------------------------------------   --------------------------------
              (Rate Shock)                Amount         $ Change       % Change     NPV Ratio           Change
- -------------------------------------   ---------        --------       --------   -------------      -------------
                                           (Dollars in Thousands)                                     (Basis Points)
                                                                                       
                   400                  $  66,779        $(35,874)       (34.9)%         8.93%            (479)
                   300                     74,595         (28,059)       (27.3)          9.97             (375)
                   200                     83,118         (19,535)       (19.0)         11.11             (261)
                   100                     92,438         (10,215)       (10.0)         12.36             (136)
                 Static                   102,653              --           --          13.72               --
                  (100)                   113,880          11,226         10.9          15.22              150
                  (200)                   126,250          23,596         23.0          16.88              316
                  (300)                   139,916          37,263         36.3          18.70              498
                  (400)                   155,056          52,403         51.0          20.73              701


         Certain shortcomings are inherent in the methodology used in the above
interest rate risk measurements. Modeling changes in NPV require the making of
certain assumptions which may or may not reflect the manner in which actual
yields an costs respond to changes in market interest rates. In this regard, the
MPV table presented assumes that the composition of the Mid-Tier Holding
Company's interest sensitive assets and liabilities existing at the beginning of
a period remains constant over the period being measured and also assumes that a
particular change in interest rates is reflected uniformly across the yield
curve regardless of the duration to maturity or repricing of specific assets and
liabilities. Accordingly, although the NPV table provides an indication of the
Mid-Tier Holding Company's interest rate risk exposure at a particular point in
time, such measurements are not intended to and do not provide a precise
forecast of the effect of changes in market interest rates on the Mid-Tier
Holding Company's net interest income and will differ from actual results.

                                       56
   58

         GAP TABLE. The following table sets forth the amounts of
interest-earning assets and interest-bearing liabilities outstanding at June 30,
1998, which are expected to reprice or mature, based on certain assumptions, in
each of the future time periods shown. Except as stated below, the amounts of
assets and liabilities shown that reprice or mature during a particular period
were determined in accordance with the earlier term of repricing or the
contractual terms of the asset or liability.



                                                          Amounts Maturing or Repricing
                                              -----------------------------------------------------
                                                                          6 Months
                                              Less than 3    3 to 6         to 1          1 to
                                                Months       Months         Year         3 Years
                                              -----------   ---------     ---------     ---------
                                                              (Dollars in Thousands)
                                                                            
Interest-earning assets:
  Real estate loans:
    Residential one- to four-family:
      Market index ARMs ....................   $  75,325    $  21,920     $  60,227     $  19,133
      Fixed-rate ...........................       8,969       10,047        17,601        58,744
    Commercial and multi-family:
      ARMs .................................      28,007        4,027        15,l87         3,489
      Fixed-rate ...........................         392          178         3,693         2,830
  Valuation allowances .....................          --           --            --            --
  Yield adjustments ........................          25           25            51           204
  Consumer loans ...........................       1,100          898         1,554         2,865
  Equity line of credit loans ..............       8,273           --            --            --
  Commercial business loans ................       5,026           33           135            52
  Collateralized mortgage obligations ......      16,094        5,897         8,855        21,428
  Other mortgage-backed securities .........       1,492        1,195         2,154         5,727
  Investment securities ....................      47,474        1,535           516         1,468
  Deposits in other institutions and cash
    equivalents ............................      30,948           --            --            --
  FHLB stock ...............................       3,782           --            --            --
                                               ---------    ---------     ---------     ---------
    TOTAL INTEREST-EARNING ASSETS ..........     226,907       45,755       109,973       115,940
                                               ---------    ---------     ---------     ---------
Interest-bearing liabilities:
  Passbook accounts ........................       1,399        1,399         2,800         7,059
  NOW accounts .............................       6,878        6,878        13,756        15,866
  Money market accounts ....................      16,659       16,659        33,317         1,948
  Certificate accounts .....................      68,140       67,030       106,033        81,365
  FHLB advances ............................      16,588        2,123         3,711        13,030
  Other borrowed funds .....................      15,883           --            --            --
                                               ---------    ---------     ---------     ---------
    TOTAL INTEREST-BEARING LIABILITIES .....     125,547       94,089       159,617       119,268
                                               ---------    ---------     ---------     ---------
Interest-earning assets less interest-
   bearing liabilities ("interest rate
   sensitivity gap") .......................   $ 101,360    $ (48,334)    $ (49,644)    $  (3,328)
                                               =========    =========     =========     =========
Cumulative excess (deficiency) of
  interest-earning assets over
  interest-bearing liabilities .............   $ 101,360    $  53,026     $   3,382     $      54
                                               =========    =========     =========     =========
Interest sensitivity gap to total assets ...       13.24%       (6.31)%       (6.49)%       (0.43)%
Cumulative interest sensitivity gap to totat
   assets ..................................       13.24%        6.93%         0.44%         0.01%
Ratio of interest-earning assets to interest
  bearing liabilities ......................      180.73%       48.63%        68.90%        97.21%
Cumulative ratio of interest-earning assets
  to interest-bearing liabilities ..........      180.73%      124.14%       100.89%       100.01%
Cumulative interest-earning assets .........   $ 226,907    $ 272,662     $ 382,635     $ 498,575
Cumulative interest-bearing liabilities ....   $ 125,547    $ 219,636     $ 379,253     $ 498,521



                                                            Amounts Maturing or Repricing
                                                   -------------------------------------------------
                                                     3 to                    More than
                                                    5 Years     5-10 Years    10 Years       Total
                                                   ---------    ----------   ---------     ---------
                                                                (Dollars in Thousands)
                                                                               
Interest-earning assets:
  Real estate loans:
    Residential one- to four-family:
      Market index ARMs ....................       $  12,739    $      --    $      --     $ 189,344
      Fixed-rate ...........................          42,906       65,717       48,315       252,299
    Commercial and multi-family:
      ARMs .................................              --           --           --        50,710
      Fixed-rate ...........................           3,654        2,686        2,466        15,899
  Valuation allowances .....................              --           --       (2,767)       (2,767)
  Yield adjustments ........................             208           93          583         1,189
  Consumer loans ...........................             457           45           --         6,919
  Equity line of credit loans ..............              --           --           --         8,273
  Commercial business loans ................             263           --           --         5,509
  Collateralized mortgage obligations ......          11,154        5,814        3,267        72,509
  Other mortgage-backed securities .........             418           --           --        10,986
  Investment securities ....................          15,485        4,670           --        71,148
  Deposits in other institutions and cash
    equivalents ............................              --           --           --        30,948
  FHLB stock ...............................              --           --           --         3,782
                                                   ---------    ---------    ---------     ---------
    TOTAL INTEREST-EARNING ASSETS ..........          87,284       79,025       51,864       716,748
                                                   ---------    ---------    ---------     ---------
Interest-bearing liabilities:
  Passbook accounts ........................           3,413        6,805       10,061        32,936
  NOW accounts .............................           2,807        5,654       22,516        74,355
  Money market accounts ....................             826          711       14,227        84,347
  Certificate accounts .....................          29,658          956           --       353,182
  FHLB advances ............................          17,643       22,535           --        75,630
  Other borrowed funds .....................              --           --           --        15,883
                                                   ---------    ---------    ---------     ---------
    TOTAL INTEREST-BEARING LIABILITIES .....          54,347       36,661       46,804       636,333
                                                   ---------    ---------    ---------     ---------
Interest-earning assets less interest-
   bearing liabilities ("interest rate
   sensitivity gap") .......................       $  32,937    $  42,364    $   5,060     $  80,415
                                                   =========    =========    =========     =========
Cumulative excess (deficiency) of
  interest-earning assets over
  interest-bearing liabilities .............       $  32,991    $  75,355    $  80,415
                                                   =========    =========    =========
Interest sensitivity gap to total assets ...            4.30%        5.53%        0.66%
Cumulative interest sensitivity gap to totat
   assets ..................................            4.31%        9.84%       10.51%
Ratio of interest-earning assets to interest
  bearing liabilities ......................          160.61%      215.56%      110.81%
Cumulative ratio of interest-earning assets
  to interest-bearing liabilities ..........          105.97%      112.78%      112.64%
Cumulative interest-earning assets .........       $ 585,859    $ 664,884    $ 716,748
Cumulative interest-bearing liabilities ....       $ 552,868    $ 589,529    $ 636,333


   
         In preparing the table above, it has been assumed, consistent with the
assumptions used by the FHLB of Atlanta, as of March 1998, in assessing the
interest rate sensitivity of savings associations, that: (i) adjustable-rate
first mortgage loans will prepay at a rate of 23% per year; (ii) fixed-rate
mortgage loans on one- to four-family residential properties with terms to
maturity of 15 years or less will prepay at a rate of 10% per year; (iii) second
mortgage loans on one- to four-family residential properties will prepay at a
rate of 16% per year; (iv) fixed maturity deposits will not be withdrawn prior
to maturity; (v) these withdrawal rates as well as loan prepayment assumptions
are based on certain assumptions
    

                                       57
   59
   
for loan prepayments and deposit withdrawals and (vi) fixed-rate first mortgage
loans on one- to four-family residential properties with remaining terms to
maturity of over 15 years will prepay annually as follows:
    



          Prepayment Interest Rate        Assumption
          ------------------------        ----------

                                       
                 Less than 7%                  9%
                 7 to 7.99%                   11%
                 8 to 8.99%                   14%
                 9 to 9.99%                   19%
                 10% and over                 27%


       Management believes that these assumptions approximate actual experience
and considers them appropriate and reasonable. NOW, passbook and statement
savings accounts and money market accounts are assumed to decay at the following
rates:



                                                Over 1         Over 3       Over 5        Over 10
                                    1 Year      Through       Through       Through       Through      Over 20
                                   or Less      3 Years       5 Years      10 Years       20 Years      Years
                                   -------      -------       -------      --------       --------     -------
                                                                                     
NOW accounts .....................    37%          34%           9%           20%            20%         20%
Passbook accounts ................    17           26           17            40             40          40
Money market deposit accounts ....    79           11            5             5              5           5


         The above assumptions utilized by the FHLB of Atlanta are annual
percentages based on remaining balances and should not be regarded as indicative
of the actual prepayments and withdrawals that may be experienced by Bankshares.
Moreover, certain shortcomings are inherent in the analysis presented by the
foregoing tables. For example, although certain assets and liabilities may have
similar maturities or periods to repricing, they may react in different degrees
to changes in market interest rates. Also, interest rates on certain types of
assets and liabilities may fluctuate in advance of or lag behind changes in
market interest rates. Additionally, certain assets, such as ARM loans, have
features that restrict changes in interest rates on a short-term basis and over
the life of the assets. Moreover, in the event of a change in interest rates,
prepayment and early withdrawal levels would likely deviate significantly from
those assumed in calculating the table. For information regarding the
contractual maturities of the loan, securities and deposit portfolios, see Notes
to Consolidated Financial Statements.

LIQUIDITY AND CAPITAL RESOURCES

         The Association adjusts its liquidity levels in order to meet funding
needs of deposit outflows, payment of real estate taxes on mortgage loans,
repayment of borrowings, and loan commitments. The Association also adjusts
liquidity as appropriate to meet its asset and liability management objectives.
A major portion of the Association's liquidity consists of cash and cash
equivalents, which are a product of its operating, investing, and financing
activities.

         The Association is required to maintain minimum levels of liquid assets
as defined by OTS regulations. This requirement, which varies from time to time
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term borrowings. Currently, the required ratio is 4.0%.
The Association's liquidity ratio averaged 12.2% during the six months ended
June 30, 1998 while liquidity ratios averaged 14.2% for the year ended December
31, 1997.

                                       58
   60
         The Association's primary sources of funds are deposits, amortization
and prepayment of loans and mortgage-backed and related securities, maturities
of investment securities and other short-term investments, FHLB advances, and
earnings and funds provided from operations. While scheduled principal
repayments on loans and MBS, and maturities of securities are a relatively
predictable source of funds, deposit flows and loan prepayments are greatly
influenced by general interest rates, economic conditions, and competition. The
Association manages the pricing of its deposits to maintain a desired deposit
balance. In addition, the Association invests funds in excess of its immediate
needs in short-term interest-earning deposits and other assets, which provide
liquidity to meet lending requirements. Short-term interest-bearing deposits
with the FHLB of Atlanta amounted to $30.6 million at June 30, 1998. Other
assets qualifying for liquidity outstanding at June 30, 1998 amounted to $14.8
million. For additional information about cash flows from the operating,
financing, and investing activities, see the unaudited consolidated statements
of cash flows included in the financial statements.

         Liquidity management is both a daily and long-term function of business
management. If funds are required beyond the ability to generate them
internally, borrowing agreements exist with the FHLB which provide an additional
source of funds. FHLB advances totaled $75.6 million at June 30, 1998.

         At June 30, 1998, outstanding loan commitments totaled $22.1 million,
which amount does not include the unfunded portion of loans in process.
Certificates of deposit scheduled to mature in less than one year totaled $241.2
million at June 30, 1998. Based on prior experience, management believes that a
significant portion of such deposits will remain with the Association.

         The Association is subject to various regulatory capital requirements
administered by the OTS. Failure to meet minimum capital requirements can
initiate certain mandatory, and possibly additional discretionary, actions by
regulators that, if undertaken, could have a direct material effect on
Bankshares' financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Association must meet
specific capital guidelines that involve quantitative measures of the
Association's assets, liabilities, and certain off-balance-sheet items as
calculated under regulatory accounting practices. The Association's capital
amounts and classifications are also subject to qualitative judgments by
regulators about components, risk-weighting, and other factors.

         Quantitative measures established by regulation to ensure capital
adequacy require the Association to maintain minimum amounts and ratios of
tangible capital of not less than 1.5% of adjusted total assets, total capital
to risk-weighted assets of not less than 8.0%, Tier I capital of not less than
3.0% of adjusted total assets, and Tier I capital to risk-weighted assets of not
less than 4.0% (as defined in the regulations). Management believes, as of June
30, 1998, that the Association meets all capital adequacy requirements to which
it is subject.

         As of June 30, 1998, the most recent notification from the OTS
categorized the Association as "Well Capitalized" under the framework for prompt
corrective action. To be considered well capitalized under such framework, the
Association must maintain total risk-based, Tier I risk-based, and Tier I
leverage ratios of 10.0%, 6.0% and 5.0%, respectively. There are no conditions
or events since that notification that management believes have changed the
Association's categorization. See Note 16 to Consolidated Financial Statements.

   
         The following table presents the relationship of the Association's
capital as calculated under generally accepted accounting principles ("GAAP")
with its regulatory capital as calculated under applicable regulation of the
OTS:
    

   


                                                                At                 At
                                                             June 30,         December 31,
                                                               1998               1997
                                                             --------         ------------
                                                                        
GAAP capital                                                 $ 73,308         $     70,527
Adjustments:
Unrealized losses on certain available for sale securities        434                  154
                                                             --------         ------------
Tangible and core capital                                      73,742               70,681
                                                             --------         ------------

Adjustments:
Equity investments required to be deducted                                          (3,043)
Allowances for loan and lease losses                            2,767                2,410

                                                             --------         ------------
Risk-based capital                                           $ 76,509         $     70,048
                                                             ========         ============

    

IMPACT OF NEW ACCOUNTING STANDARDS

         In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 131 "Disclosures about Segments
of an Enterprise and Related Information" ("SFAS No. 131"), which establishes
annual and interim reporting standards for an enterprise's operating segments
and related disclosures about its products, services, geographic areas, and
major customers. Adoption of this statement will not affect the Mid-Tier Holding
Company's consolidated financial position, results of operations, or cash flows,
and any effect is limited to the form and content of its disclosures. The
statement is effective for the fiscal year ended December 31, 1998.

                                       59
   61

   
         Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities" ("SFAS No. 133"), issued in June
1998, must be adopted as of January 1, 2000. This Statement establishes
accounting and reporting standards for derivative financial instruments and for
hedging activities. Upon adoption of the Statement, all derivatives must be
recognized at fair value as either assets or liabilities in the statement of
financial position. Changes in the fair value of derivatives not designated as
hedging instruments are to be recognized currently in earnings. Gains or losses
on derivatives designated as hedging instruments are either to be recognized
currently in earnings or are to be recognized as a component of other
comprehensive income, depending on the intended use of the derivatives and the
resulting designations. Upon adoption, retroactive application of this Statement
to financial statements of prior periods is not permitted. The Mid-Tier Holding
Company is currently in the process of evaluating the impact of SFAS No. 133 on
its consolidated financial position and results of operations and has neither
determined whether to adopt it earlier than required or whether any securities
will be reclassified from held to maturity to available for sale upon adoption
of SFAS No. 133.
    

YEAR 2000 CONSIDERATIONS

   
         In order to be ready for the year 2000 (the "Year 2000 Issue"), the
Association has developed a Year 2000 Action Plan (the "Action Plan") which was
presented to the Audit Committee of the Board of Directors during July 1997. The
Action Plan was developed using the guidelines outlined in the Federal Financial
Institutions Examination's Council's "The Effect of 2000 on Computer Systems".
The Association's Strategic Planning Committee assigned responsibility for the
Action Plan to the Year 2000 Committee which reports to the Strategic Planning
Committee and the Board of Directors on a monthly basis. The Action Plan
recognizes that the Association's operating, processing and accounting
operations are computer reliant and could be affected by the Year 2000 Issue.
The Association is primarily reliant on third party vendors for its computer
output and processing, as well as other significant functions and services
(I.E., securities safekeeping services, securities pricing information, et
cetera). The Year 2000 Committee is currently working with these third party
vendors to assess their year 2000 readiness. Based upon the initial assessment,
management presently believes that with planned modifications to existing
software and hardware and planned conversions to new software and hardware, the
Association's third party vendors are taking the appropriate steps to ensure
critical systems will function properly. The Association currently expects such
modifications and conversions and related testing to be completed by December
31, 1998. However, if such modifications and conversions are not made, or are
not completed on a timely basis, the Year 2000 Issue could have a material
impact on the operations of the Association.  There can be no assurance that
potential systems interruptions or unanticipated additional expense incurred to
obtain Year 2000 compliance would not have a material adverse effect on the
Association's business, financial condition, results of operations and business
prospects. Nevertheless, the Association does not believe that the cost of
addressing the Year 2000 issues will be a material event or uncertainty that
would cause reported financial information not to be necessarily indicative of
future operating results or financial conditions, nor does it believe that the
costs or the consequences of incomplete or untimely resolution of its Year 2000
issues represents a known material event or uncertainty that is reasonably
likely to affect its future financial results, or cause its reported financial
information not to be necessarily indicative of future operating results or
future financial condition.
    

   
         The Year 2000 issues also affect certain of the Association's
customers, particularly in the areas of access to funds and additional
expenditures to achieve compliance. As of June 30, 1998, the Association had
contacted all of its commercial credit customers regarding the customers
awareness of the Year 2000 Issue.  While no assurance can be given that the
customers will be Year 2000 compliant, management believes, based on such
customers representations, that the customers are either addressing the
appropriate issues to insure compliance or that they are not faced with material
Year 2000 issues.
    

   
         The Association has completed its own company-wide Year 2000
contingency plan. Individual contingency plans concerning specific software and
hardware issues and operational plans for continuing operations were completed
for all mission critical hardware and software applications as of September 15,
1998. The Year 2000 committee is reviewing all mission critical test plans and
contingency plans to ensure the reasonableness of the plans.  Testing will begin
on mission critical systems in October 1998 and planned completion of testing is
December 1998. The 
    
                                       
                                       60
   62
   
Association is currently working on contingency plans which address operational
policies and procedures in the event of data processing, electric power supply
and/or telephone service failures associated with the Year 2000.
    

   
         The costs of modifications to the existing software is being primarily
absorbed by the third party vendors, however the Association recognized that the
need exists to purchase new hardware and software. Based upon current estimates,
the Association has identified $1.8 million in total costs, including hardware,
software, and other issues, for completing the Year 2000 project. Of that
amount, approximately 1.2 million and $39,000 was purchased during the twelve
months ended December 31, 1997 and 1996, respectively, with the remaining
$535,000 budgeted for the year ended December 31, 1998.
    

                    BUSINESS OF THE MID-TIER HOLDING COMPANY

         The Mid-Tier Holding Company is a federally chartered mid-tier stock
holding company organized in August 1997. The only significant asset of the
Mid-Tier Holding Company is its investment in the Association. The Mid-Tier
Holding Company is majority owned by the MHC, a federally chartered mutual
holding company. Effective September 30, 1997, the Mid-Tier Holding Company
acquired all of the issued and outstanding common stock of the Association in
connection with the Association's reorganization into the two-tier form of
mutual holding company ownership. At that time, each share of Association's
Common Stock was converted into one share of Mid-Tier Holding Company Common
Stock. As of the date hereof, the MHC owned 2,620,144 shares of Mid-Tier Holding
Company Common Stock with the remaining 2,479,976 shares being owned by the
Public Shareholders. The Mid-Tier Reorganization was accounted for at historical
cost in a manner similar to a pooling of interests. Therefore, all financial
information has been presented as if the Mid-Tier Holding Company had been in
existence for all periods included in this report. On a consolidated basis, at
June 30, 1998, the Mid-Tier Holding Company had total assets of $765.5 million,
total loans of $527.4 million, total deposits of $574.4 million, and total
shareholders' equity of $83.1 million.

         The Mid-Tier Holding Company's executive office is located at 660 U.S.
Highway One, North Palm Beach, Florida and its telephone number at that address
is (561) 881-2212.

                      BUSINESS OF COMMUNITY SAVINGS, F. A.

         GENERAL. The Association, founded in 1955, is a federally chartered
savings and loan association headquartered in North Palm Beach, Florida. The
Association's deposits are federally insured by the FDIC through the SAIF. The
Association has been a member of the FHLB of Atlanta since 1955. The Association
is regulated by the OTS. On October 24, 1994, the Association completed a
reorganization into a federally chartered mutual holding company, the MHC. As
part of the MHC Reorganization, the Association organized a new federally
chartered stock savings association and transferred substantially all of its
assets and liabilities to the stock savings association in exchange for a
majority of the common stock of the stock savings association. Subsequently, on
September 30, 1997, it completed the Mid-Tier Reorganization.

         The Association is a community-oriented financial institution engaged
primarily in the business of attracting deposits from the general public in the
Association's market area (as described below) and using such funds, together
with other borrowings, to invest in various consumer-based real estate loans,
commercial business loans and mortgage-backed and related securities as well as
United States government and agency securities, mutual funds, corporate debt
securities, interest-earning deposits in the FHLB and FHLB stock. See "Lending
Activities," "Mortgage-Backed and Related Securities," and "Investment
Activities." The Associations principal source of funds are deposits, principal
and interest payments on loans and securities, and FHLB advances. The principal
source of income is interest received from loans and securities, while principal
expenses are interest paid on deposits and borrowings and employee compensation
and benefits. See "Sources of Funds." The Association's plan is to operate as a
well-capitalized, profitable and independent institution. The Association's
profitability is highly dependent on its net interest income. The components
that determine net interest income are the amount of interest-earning assets and
interest-bearing liabilities, together with the rates earned or paid on such
interest rate-sensitive instruments. The Association is sensitive to managing
interest rate 
                                       61
   63
risk exposure through its efforts to better match asset and liability maturities
and rates. This is accomplished while considering the credit risk of certain
assets. The Association maintains asset quality by utilizing comprehensive loan
underwriting standards and collection efforts as well as by primarily
originating or purchasing secured or guaranteed assets.

         The Association's executive office is located at 660 U.S. Highway One,
North Palm Beach, Florida, and its telephone number at that address is (561)
881-4800.

CHANGE OF FISCAL YEAR

         In January 1997, the Board of Directors of the Association approved a
change of the Association's fiscal year from September 30 to December 31,
effective December 31, 1996. The Mid-Tier Holding Company and the MHC use a
fiscal year end of December 31 as well.

MARKET AREA AND COMPETITION

         The Mid-Tier Holding Company and the Association are headquartered in
North Palm Beach, Florida. Because the Mid-Tier Holding Company's only
significant asset is its ownership of all the issued and outstanding capital
stock of the Association, the market area and competition are identical for both
entities. The Association operates 21 offices in its market area in southeastern
Florida. Five offices are located in Martin County, twelve offices are located
in Palm Beach County, three offices are located in St. Lucie County and one
office is located in Indian River County. The Association operates two loan
production offices, one located in Vero Beach in Indian River County and one in
Melbourne in Brevard County.

         According to county projections prepared by the University of Florida,
population in Palm Beach, Martin, St. Lucie, and Indian River counties was
estimated at l.4 million for 1997. This study projects a 6.6% growth rate to 1.5
million by the year 2000 and a 38.6% growth rate from the year 2001 to the year
2020 to 2.l million. This population growth combined with a lower interest rate
environment during early 1998 suggests an increased demand for mortgage loans in
the four county market as well as the State of Florida. However, such estimates
may not prove representative of trends for the remainder of 1998.

         Based on total assets as of March 31, 1998, the Association was the
third largest savings institution headquartered in Palm Beach County. The
Association held 2.14%, 6.28%, 2.93% and 0.80% of all bank and savings
association deposits in Palm Beach, Martin, St. Lucie, and Indian River
counties, respectively, at March 31, 1998.

         The counties in the Association's market area, have experienced
significant growth since the 1960s. Several of the counties are currently
undertaking major redevelopment projects. In Palm Beach County, the City of West
Palm Beach is implementing a $375 million project called City Place designed to
continue the revitalization of the downtown area. Also in Palm Beach County,
construction has begun on a new subdivision development (called Abacoa) which
features a major league baseball stadium to be used for Spring training,
commercial office space and retail space, recreational facilities, a branch
campus of Florida Atlantic University as well as single-family and multi-family
residential properties which will accommodate approximately 10,000 residents.
TriRail, the commuter train service for southern Florida, will be extended
northward to service this community.

         In Martin County, redevelopment of the City of Stuart's downtown area
has been supplemented by the completion of the new Roosevelt bridge facilitating
access to the city from the north.

         In St. Lucie County, the Professional Golfers Association has planned
three new championship golf courses, a golf learning center and a housing
development.

         The economy in this market area is service-oriented and is
significantly dependent upon government, foreign trade, tourism, and its
continued attraction as a retirement area. In Palm Beach and Martin counties,
cooperative efforts between the counties and local municipalities are producing
business growth and expansion in the county. A variety of

                                       62
   64
county-supported programs have been instituted to create new jobs and to
encourage relocation or expansion of companies with an emphasis placed on
high-technology and service industries. Consequently, commercial building
vacancies are at a low level. Major employers in Palm Beach County include Pratt
and Whitney (United Technologies), Motorola, Inc., St. Mary's and Good Samaritan
Hospitals, Florida Power and Light Co. and Flo Sun, Inc. Martin County major
employers include Martin Memorial Health System, Staff Leasing, and Publix. St.
Lucie County major employers include Indian River Community College, Columbia
Lawnwood Regional Medical, Publix, and Staff Leasing. Indian River County major
employers include Indian River Memorial Hospital, Publix and New Piper Aircraft
Corp.

         The Association's market area in southeast Florida has a large
concentration of financial institutions, many of which are significantly larger
and have greater financial resources than the Association, and all of which are
competitors of the Association to varying degrees. As a result, the Association
encounters strong competition both in attracting deposits and in originating
real estate and other loans. Its most direct competition for deposits has come
historically from commercial banks, securities broker-dealers, other savings
associations, and credit unions in its market area. Continued strong competition
from such financial institutions is expected in the foreseeable future. The
market area includes branches of several commercial banks that are substantially
larger than the Association in terms of state-wide deposits. The Association
competes for savings by offering depositors a high level of personal service and
expertise together with a wide range of financial services as well as
competitive pricing. In recent years many financial institutions have been
aggressively expanding through the acquisition of branch locations or entire
financial institutions, thereby increasing competition.

         The competition for real estate and other loans comes principally from
commercial banks, mortgage-banking companies, and other savings associations.
The competition for loans has increased substantially in recent years as a
result of the large number of institutions competing in the market area as well
as the increased efforts by commercial banks to expand mortgage loan
originations. The Association competes for loans primarily through the
competitive interest rates and loan fees it charges and the efficiency and
quality of services it provides borrowers, real estate brokers, and builders.
Factors that affect competition include general and local economic conditions,
current interest rate levels, and the volatility of the mortgage markets.

LENDING ACTIVITIES

         GENERAL. Historically, the principal lending activity of the
Association has been the origination of fixed- and adjustable-rate mortgage
loans collateralized by one- to four-family residential properties located in
its primary market area. It is the Association's intention to offer varied
products in the residential mortgage loan area. The Association currently
emphasizes the origination of ARM loans and fixed-rate residential mortgage
loans with terms of 15 years or less, as well as a residential mortgage loan
which provides for a fixed-rate of interest during the first five or seven years
and which thereafter converts to an ARM loan, the interest rate of which adjusts
annually. At times, it has been the Association's policy to sell in the
secondary market all fixed-rate mortgage loan originations with terms greater
than 15 years on a servicing retained basis. However, based on management's
assessment of the market at a particular time and Board of Director limits, the
Association may periodically decide to retain such loans in the portfolio. There
were no loans held for sale at June 30, 1998. Loans serviced for other
institutions totaled $16.3 million.

         While the Association's primary emphasis is on residential real estate
lending, the Association's policy is to meet demand for other types of loans by
offering a wide variety of loan programs designed to meet its customers' needs.
In response to customer demand, the Association began expanding its commercial
lending programs in fiscal year 1996. At June 30, 1998, the gross loan portfolio
totaled $554.1 million, of which $419.1 million, or 75.6%, consisted of one-to
four-family residential mortgage loans; $42.8 million, or 7.7%, consisted of
residential construction loans; $4.2 million, or 0.8%, consisted of
nonresidential construction loans; $12.4 million, or 2.2%, consisted of land
loans; $8.7 million, or 1.6%, consisted of multi-family residential real estate
loans; $46.1 million, or 8.3%, consisted of commercial real estate loans; $15.2
million, or 2.7%, consisted of consumer loans (primarily home equity lines of
credit, automobile loans, and loans secured by savings deposits); and $5.5
million, or 1.0%, consisted of commercial business loans. At June 30, 1998, the
weighted average remaining term to maturity of the loan portfolio was
approximately 17 years. At June 30, 1998, $253.2 million, or 48.0% of the total
net loan portfolio consisted of loans with adjustable interest rates. 

                                       63
   65


To supplement local loan originations, the Association also invests in
mortgage-backed and related securities that directly or indirectly provide funds
principally for residential home buyers in the United States. The Association
has also purchased either participations in or whole residential real estate
loans which are serviced by other institutions. Such loans totaled $53.2
million, net of premiums, at June 30, 1998. The Association also participates
with other financial institutions in programs which provide residential mortgage
loans to low and moderate income borrowers.

         ANALYSIS OF LOAN  PORTFOLIO.  Set forth below is selected data relating
to the composition of the loan portfolio by type of loan.



                                            At June 30,                        At December 31,
                                       ---------------------     ------------------------------------------
                                               1998                      1997                   1996
                                       ---------------------     ---------------------  -------------------
                                        Amount       Percent      Amount       Percent   Amount     Percent
                                       --------      -------     --------      -------  --------    -------
                                                             (Dollars in Thousands)
                                                                                  
Real estate loans:
   Residential 1-4 family (1) ......   $419,069       75.63%     $339,117       70.90%  $293,366     71.11%
   Residential construction loans ..     42,807        7.73        32,828        6.86     33,158      8.04
   Nonresidential construction loans      4,217        0.76         2,022        0.42      2,200      0.53
   Land loans ......................     12,409        2.24        17,117        3.58     19,426      4.71
   Multi-family (2) ................      8,739        1.58         8,800        1.84      8,096      1.96
   Commercial (3) ..................     46,147        8.32        59,220       12.38     37,815      9.17
                                       --------      ------      --------      ------   --------    ------
     Total real estate loans .......    533,388       96.26       459,104       95.98    394,061     95.52
                                       --------      ------      --------      ------   --------    ------
Non-real estate loans:
  Consumer loans (4) ...............     15,191        2.74        15,694        3.28     16,028      3.89
  Commercial business ..............      5,508        1.00         3,530        0.74      2,458      0.60
                                       --------      ------      --------      ------   --------    ------
     Total non-real estate loans ...     20,699        3.74        19,224        4.02     18,486      4.48
                                       --------      ------      --------      ------   --------    ------
     Total loans receivable ........    554,087      100.00%      478,328      100.00%   412,547    100.00%
                                                     ======                    ======               ======
Less:
  Undisbursed loan proceeds ........     25,134                    24,163                 20,765
  Unearned discount (premium) and
    net deferred loan fees  (costs)      (1,189)                     (206)                   200
   Allowance for loan losses .......      2,767                     2,662                  2,542
                                       --------                  --------               --------
     Total loans receivable, net ...   $527,375                  $451,709               $389,040
                                       ========                  ========               ========


- ----------------
(1) Includes participations or whole loans of $52.5 million, $19.5 million and
    $1.7 million at June 30, 1998 and December 31, 1997 and 1996, respectively.
(2) Includes participations of $153,000 and $505,000 at June 30, 1998 and
    December 31, 1996, respectively.
(3) Includes participations of $162,000 and $190,000 at December 31, 1997 and
    1996, respectively.
(4) Includes primarily home equity lines of credit, automobile loans, and loans
    secured by savings deposits. At June 30, 1998, the disbursed portion of home
    equity lines of credit totaled $8.2 million.

                                       64
   66

ANALYSIS OF LOAN PORTFOLIO, CONTINUED.



                                                                          At September 30,
                                   -----------------------------------------------------------------------------------------
                                           1996                      1995                  1994                  1993
                                   ---------------------     ---------------------   ------------------   ------------------
                                    Amount       Percent      Amount       Percent    Amount    Percent    Amount    Percent
                                   --------      -------     --------      -------   --------   -------   --------   -------
                                                                        (Dollars in Thousands)
                                                                                             
Real estate loans:
  Residential 1-4 family (1) ...   $284,474       70.92%     $248,769       71.27%   $247,867    74.82%   $262,480    77.16%
  Residential construction loans     35,720        8.91        27,314        7.83      12,265     3.70       7,965     2.34
  Land loans ...................     16,846        4.20        15,601        4.47      20,476     6.18      17,072     5.02
  Multi-family (2) .............      8,153        2.03         7,351        2.11       6,772     2.04       5,952     1.75
  Commercial (3) ...............     38,433        9.58        35,402       10.14      32,612     9.84      34,953    10.27
                                   --------      ------      --------      ------    --------   ------    --------   ------
    Total real estate loans ....    383,626       95.64       334,437       95.82     319,992    96.59     328,422    96.54
                                   --------      ------      --------      ------    --------   ------    --------   ------
Non-real estate loans:
   Consumer loans (4) ..........     15,606        3.89        12,638        3.62      10,237     3.09      10,844     3.19
   Commercial business .........      1,874        0.47         1,958        0.56       1,058     0.32         929     0.27
                                   --------      ------      --------      ------    --------   ------    --------   ------
     Total non-real estate loans     17,480        4.36        14,596        4.18      11,295     3.41      11,773     3.46
                                   --------      ------      --------      ------    --------   ------    --------   ------
     Total loans receivable ....    401,106      100.00%      349,033      100.00%    331,287   100.00%    340,195   100.00%
                                                 ======                    ======               ======               ======
Less:
     Undisbursed loan proceeds .     22,318                    15,253                   9,872                6,466
     Unearned discount (premium) and
       net deferred fees (costs)        257                       846                     908                1,234
     Allowance for loan losses .      2,312                     3,492                   3,390                3,748
                                   --------                  --------                --------             --------
       Total loans receivable, net $376,219                  $329,442                $317,117             $328,747
                                   ========                  ========                ========             ========


 ---------------------
(1) Includes participations or whole loans of $1.8 million, $2.2 million, $2.6
    million and $0, at September 30, 1996, 1995, 1994, and 1993, respectively.
(2) Includes participations of $360,000 at September 30, 1996. 
(3) Includes participations of $198,000, $4.9 million and $5.0 million at
    September 30, 1996, 1995 and 1994 respectively.
(4) Includes primarily home equity lines of credit, automobile loans, and loans
    secured by savings deposits.

         LOAN AND MORTGAGE-BACKED AND RELATED SECURITIES MATURITY AND REPRICING
SCHEDULE. The following table sets forth certain information as of June 30,
1998, regarding the dollar amount of loans and mortgage-backed and related
securities maturing in the Association's portfolio based on their contractual
terms to maturity. Demand loans, loans having no stated schedule of repayments
and no stated maturity, and overdrafts are reported as due in one year or less.
Adjustable-and floating-rate loans are included in the period in which interest
rates are next scheduled to adjust rather the period than in which they
contractually mature, and fixed-rate loans are included in the period in which
the final contractual repayment is due. Fixed-rate mortgage-backed and related
securities are assumed to mature in the period in which the final contractual
payment is due on the underlying mortgage.



                                          Within      1-3        3-5       5-10     More Than
                                          1 Year     Years      Years      Years    10 Years      Total
                                         --------   --------   --------   --------  ---------   --------
                                                                (In Thousands)
                                                                              
Real estate loans:
   One- to four-family residential ...   $214,322   $ 77,877   $ 55,645   $ 65,717   $ 48,315   $461,876
   Commercial, multi-family and land .     56,387      6,319      3,654      2,686      2,466     71,512
Consumer loans (excluding lines of
   credit) ...........................      3,552      2,864        457         45         --      6,918
Equity lines of credit ...............      8,273         --         --         --         --      8,273
Commercial business loans ............      5,193         52        263         --         --      5,508
                                         --------   --------   --------   --------   --------   --------
    Total loans receivable (gross) ...   $287,728   $ 87,112   $ 60,019   $ 68,448   $ 50,781   $554,087
                                         ========   ========   ========   ========   ========   ========
Mortgage-backed and related securities   $ 35,687   $ 27,155   $ 11,572   $  5,814   $  3,268   $ 83,496
                                         ========   ========   ========   ========   ========   ========


                                       65

   67


         The following table sets forth at June 30, 1998, the dollar amount of
all fixed-rate and adjustable-rate loans and mortgage-backed and related
securities due after June 30, 1999 based on the contractual maturity as
described above.



                                               Fixed    Adjustable      Total
                                             --------   ----------     --------
                                                    (Dollars In Thousands)
                                                                   
Real estate loans:
     One- to four-family residential ......  $215,682    $ 31,872      $247,554
     Commercial, multi-family and land ....    11,636       3,489        15,125
     Consumer and commercial business loans     3,682          --         3,682
                                             --------    --------      --------
           Total ..........................  $231,000    $ 35,361      $266,361
                                             ========    ========      ========
     Percentage of total loans ............     41.70%       6.38%        48.08%
                                             ========    ========      ========
Mortgage-backed and related securities ....  $ 47,809    $     --      $ 47,809
                                             ========    ========      ========


         ONE- TO FOUR-FAMILY RESIDENTIAL REAL ESTATE LOANS. The Association's
primary lending activity consists of the origination of one- to four-family,
owner-occupied, residential mortgage loans secured by properties located in its
market area. Such loans are generally underwritten in conformity with the
criteria established by Fannie Mae ("FNMA"), with the exception of loans
exceeding applicable agency dollar limits and loans purchased through the
Association's affiliation with a consortium of financial institutions which
provides loans to low and moderate income borrowers (discussed below). The
Association generally does not originate one- to four-family residential loans
secured by properties outside of its market area (although in recent periods it
has purchased a modest amount of single-family loans secured by properties in
the southeast United States). At June 30, 1998, $419.1 million, or 75.63%, of
the gross loan portfolio consisted of one- to four-family residential mortgage
loans. The weighted average contractual maturity of one-to four-family
residential mortgage loans at the time they are originated is approximately 22
years. However, it has been the Association's experience that the average length
of time which such loans remain outstanding is approximately six years.

         The Association currently offers one- to four-family residential
mortgage loans with terms typically ranging from 15 to 30 years, and with
adjustable or fixed interest rates. Originations of fixed-rate mortgage loans
and ARM loans are monitored on an ongoing basis and are affected significantly
by the level of market interest rates, customer preference, the Association's
interest rate sensitivity gap position, and loan products offered by its
competitors. In a relatively low interest rate environment, which existed
throughout fiscal 1997 and the six months ended June 30, 1998, borrowers
typically prefer fixed-rate loans to ARM loans. Nonetheless, the Association has
continued to emphasize its ARM loan products. ARM loan originations totaled
$29.7 million, or 29.9%, of all one- to four-family loan originations during the
six months ended June 30, 1998. In connection with the Association's effort to
increase mortgage lending, the Association offers residential mortgage loans
which provide for a fixed-rate of interest during the first five or seven years
of the term of the loans and which thereafter convert to ARM loans on which the
interest rate adjusts on an annual basis. This loan product allows the
Association to offer a loan with a relatively short period during which the
interest rate remains fixed but which typically provides for an initial interest
rate which is greater than could be obtained from ARM loans originated in the
local market. This loan product is generally offered with a term between 15 and
30 years.

         The Association currently offers ARM loans with an adjustment of one
year based on changes in the weekly average yield on U.S. Treasury securities
adjusted to a constant maturity of one year plus a margin. Previously, the
Association ARM loans were indexed to the National Monthly Median Cost of Funds
plus a margin. Each ARM loan currently adjusts annually with an annual interest
rate adjustment limitation of 200 basis points and a maximum lifetime adjustment
of 600 basis points above the initial rate. ARM loans are originated with
initial rates which are below the fully indexed rate, the amount of such
discount varying depending upon market conditions, and which provide for an
annual adjustment. Management determines whether a borrower qualifies for an ARM
loan based on the fully indexed rate of the ARM loan at the time the loan is
originated. Negative amortization of the ARM loans is not allowed. One-to
four-family residential ARM loans totaled $181.8 million at June 30, 1998.

         The primary purpose of offering ARM loans is to make the loan portfolio
more interest rate sensitive. However, as the interest income earned on ARM
loans varies with prevailing interest rates, such loans do not offer as
consistently predictable interest income as long-term, fixed-rate loans. ARM
loans carry increased credit risk associated with 


                                       66
   68

potentially higher monthly payments by borrowers as general market interest
rates increase. It is possible, therefore, that during periods of rising
interest rates, the risk of default on ARM loans may increase due to the upward
adjustment of interest costs to the borrower. To offset this risk, loans are
underwritten as if the highest market rate which the borrower would be capable
of paying under the terms of the loan was in effect.

         Fixed-rate loans generally are originated and underwritten according to
standards that permit sale in the secondary mortgage market. Whether management
can or will sell fixed-rate loans in the secondary market, however, depends on a
number of factors including the yields and the terms of the loans, market
conditions, the Association's current interest rate sensitivity gap position and
Board of Director established limits. The Association has had varying policies
with respect to retention in portfolio of fixed-rate loans with contractual
terms in excess of 15 years. Its current policy is to limit fixed-rate loans,
including loans with a 30 year term, to a specified percentage of total assets.
The Association's fixed-rate mortgage loans are amortized on a monthly basis
with principal and interest due each month. One- to four-family residential real
estate loans often remain outstanding for significantly shorter periods than
their contractual terms because borrowers may refinance or prepay loans at their
option without prepayment penalties.

         In prior years, the Association has participated with other financial
institutions in local consortiums which are committed to provide financing of
one- to four-family mortgage loans for low and moderate income borrowers. The
consortiums underwrite and package the loans which are either sold to the member
institutions on a whole loan basis or closed and funded directly by the member
institution. These loans are originated to borrowers within the Association's
market area and provide for either fixed or adjustable rates of interest. The
Association determines which loans it will purchase or fund directly after
conducting its own due diligence review of the loan package offered. The
Association closed approximately $302,000 and $687,000 in consortium loans for
the six months ended June 30, 1998 and the year ended December 31, 1997,
respectively. For the six months ended June 30, 1998 and the year ended December
31, 1997, the Association did not purchase any loans originated by the
consortiums. It is the Association's intent, subject to market conditions, to
continue its participation in consortiums of this nature in the future.

         The Association also purchases single-family residential loans from
other sources, such as mortgage origination companies or brokers, under the same
guidelines as described above. In addition, such loan purchases include a
contract between the mortgage origination company and the Association, which
contains an indemnification clause protecting the Association from loss
resulting from misrepresentations in the loan applications or other information
provided to the Association. During the six months ended June 30, 1998 and the
year ended December 31, 1997, respectively, $2.9 million and $6.3 million of
such loans were purchased. It is management's intent, subject to market
conditions, to continue purchasing such loans.

         The Association's one- to four-family residential first mortgage loans
customarily include due-on-sale clauses, which are provisions giving the
Association the right to declare a loan immediately due and payable in the
event, among other things, that the borrower sells or otherwise disposes of the
underlying real property serving as security for the loan. Due-on-sale clauses
are an important means of adjusting the rates on the fixed-rate mortgage loan
portfolio (and to a lesser extent ARM loans), and the Association has generally
exercised its rights under these clauses.

         Regulations limit the amount that a savings association may lend
relative to the appraised value of the real estate securing the loan, as
determined by an appraisal at the time of loan origination. Appraisals are
generally performed by an independent outside appraiser. Such regulations permit
a maximum loan-to-value ratio of 95% for residential property and 80% for all
other real estate loans. The Association's lending policies generally limit the
maximum loan-to-value ratio on both fixed-rate and ARM loans without private
mortgage insurance to 80% of the lesser of the appraised value 


                                       67
   69

or the purchase price of the property to serve as collateral for the loan. For
one- to four-family real estate loans with loan-to-value ratios of between 80%
and 95%, the borrower is generally required to obtain private mortgage
insurance. An origination fee of between 1% and 2% of the total loan amount on
all one- to four-family loans may be charged depending on the market conditions.
Fire and casualty insurance (and flood insurance if the property is within a
designated flood plain), as well as a title guaranty regarding good title, are
required on all properties securing real estate loans made by the Association.

         The Association may purchase participation interests or whole loans
secured by one- to four-family residences when there are funds available for
lending in excess of the demand for loans in the local market or to facilitate
funding of large projects. At June 30, 1998, the loan portfolio included $52.5
million of loan participations and whole loans secured by one- to four-family
residences which were purchased. The Association purchased $38.3 million and
$24.5 million of such loans during the six months ended June 30, 1998 and the
year ended December 31, 1997, respectively.

         CONSTRUCTION AND LAND LOANS. At June 30, 1998, $42.8 million, or 7.73%,
$4.2 million or 0.76% and $12.4 million, or 2.24%, of the gross loan portfolio
consisted of residential construction loans, nonresidential construction loans
and land loans, respectively. Fixed-rate and adjustable-rate residential
construction loans are currently offered primarily for the construction of
owner-occupied single-family residences in the Association market area to
builders who have a contract for sale of the property or to owners who have a
contract for construction. Advances are made as construction is completed. In
addition, construction loans are also made to builders for single-family homes
held for sale. Such loans totaled $10.5 million at June 30, 1998. Construction
loans for owner-occupied single-family residences are generally structured to
become permanent loans upon completion of construction, and are originated with
terms of up to 30 years with an allowance of up to six months for construction
during which period the borrower makes interest-only payments. Construction
loans to builders for homes held for sale are generally originated for a term of
up to one year and provide for interest-only payments. Disbursements are made as
evidence of progress is presented to and verified by the Association.

         At June 30, 1998, the Association's largest real estate construction
loan was a loan to acquire and develop 78 residential lots and had an aggregate
principal outstanding balance of $3.2 million, with disbursed funds of $2.6
million. This loan is secured by the lots which are located in the Association's
market area. The loan is currently performing in accordance with its terms.

         In addition, loans are originated within the market area which are
secured by individual unimproved or improved lots zoned primarily to become
single-family residences, as well as commercial and agricultural properties.
Land loans are currently offered as either one-year ARM loans or fixed-rate
loans with terms of up to 15 years. The maximum loan-to-value ratio for such
land loans is 75%.

         Adjustable-rate single-family construction and land loans are currently
offered at the weekly average yield on United States Treasury securities
adjusted to a constant maturity of one year plus a margin. Adjustable-rate
construction loans and land loans have an annual interest rate cap of 200 basis
points and a lifetime interest rate cap of 600 basis points over the initial
interest rate. Initial interest rates may be below the fully indexed rate but
the loan is underwritten at the fully indexed rate.

         Construction lending generally involves a greater degree of credit risk
than one- to four-family residential mortgage lending. Risk of loss on a
construction loan is dependent largely upon the accuracy of the initial estimate
of the property's value at completion of construction or development and the
estimated cost (including interest) of 




                                       68
   70

construction. During the construction phase, a number of factors could result in
delays and cost overruns. If the estimate of value proves to be inaccurate, the
Association may be confronted with a project, when completed, which has a value
insufficient to assure full repayment. Loans made on lots carry the risk of
adverse zoning changes, environmental, or other restrictions on future use.

         MULTI-FAMILY RESIDENTIAL REAL ESTATE LOANS. Loans secured by
multi-family real estate constituted approximately $8.7 million, or 1.58%, of
the gross loan portfolio at June 30, 1998. At June 30, 1998, a total of 43 loans
were secured by multi-family properties. Multi-family real estate loans are
primarily secured by multi-family residences, such as rental properties with
between five and thirty-six units. At June 30, 1998, substantially all
multi-family loans were secured by properties located within the Association's
market area. At June 30, 1998, multi-family real estate loans had an average
principal balance of approximately $203,000. At such date, the largest
multi-family real estate loan had a principal balance of $1.4 million and was
performing in accordance with its terms. Multi-family real estate loans are
currently offered with adjustable interest rates. In the past, fixed-rate
multi-family real estate loans also were originated. Multi-family loans
typically have adjustable interest rates tied to a market index and amortize
over 20 to 25 years. An origination fee of between 1.5% to 2.0% is usually
charged on multi-family loans. Multi-family mortgage loans are generally made up
to 75% of the appraised value of the property securing the loan. The initial
interest rate on multi-family real estate loans is currently priced at the
weekly average yield on United States Treasury securities adjusted to a constant
maturity of one year plus a margin, depending on the nature and size of the
project. Originations of multi-family loans have been limited in recent years
due to the limited demand for such projects in the Association's market area. In
its underwriting, the Association reviews the expected net operating income
generated by the real estate to support the debt service, the age and condition
of the collateral, the financial resources and income level of the borrower, the
borrower's experience in owning or managing similar properties, and any
financial reserves the borrower may have.

         Loans secured by multi-family real estate generally involve a greater
degree of credit risk than one- to four-family residential mortgage loans and
carry larger loan balances. This increased credit risk is a result of several
factors, including the concentration of principal in a limited number of loans
and borrowers, the effects of general economic conditions on income producing
properties, and the increased difficulty of evaluating and monitoring these
types of loans. Furthermore, the repayment of loans secured by multi-family
property is typically dependent upon the successful operation of the related
real estate property.

         COMMERCIAL REAL ESTATE LOANS. Loans secured by commercial real estate
constituted approximately $46.1 million, or 8.32%, of the gross loan portfolio
at June 30, 1998. Commercial real estate loans are secured by improved property
such as offices, hotels, small business facilities, strip shopping centers,
warehouses, commercial land and other non-residential buildings. At June 30,
1998, substantially all of commercial real estate loans were secured by
properties located within the Association's market area. At June 30, 1998, a
total of 181 loans were secured by commercial real estate with an average
principal balance of approximately $255,000. Commercial real estate loans are
currently only offered with adjustable-rates, although in the past the
Association has originated fixed-rate commercial real estate loans. The terms of
each commercial real estate loan are negotiated on a case-by-case basis,
although such loans typically have adjustable interest rates tied to a market
index. An origination fee of up to 2% of the principal balance of the loan is
typically charged on commercial real estate loans. Commercial real estate loans
originated by the Association generally amortize over 15 to 20 years and have a
maximum loan-to-value ratio of 75%.

         The Association expanded both its commercial real estate and business
lending activities in late fiscal 1996. An experienced commercial loan officer
and a credit analyst were added to the Lending Division staff. During the six
months ended June 30, 1998, $4.3 million of such loans were originated. The
Association intends to continue to emphasize the origination of such loans in
the future.

         At June 30, 1998, the largest commercial real estate borrower had an
outstanding principal balance of $2.0 million. The loan is secured by a citrus
grove and is currently performing in accordance with its terms.



                                       69
   71

         In underwriting commercial real estate loans, the same underwriting
standards and procedures are employed as are employed in underwriting
multi-family real estate loans. Loans secured by commercial real estate
generally involve a higher degree of risk than one- to four-family residential
mortgage loans and carry larger loan balances. This increased credit risk is a
result of several factors, including the concentration of principal in a limited
number of loans and borrowers, the effects of general economic conditions on
income producing properties, and the difficulty of evaluating and monitoring
these types of loans. Furthermore, the repayment of loans secured by commercial
real estate is typically dependent upon the successful operation of the related
real estate project. If the cash flow from the project is reduced, the
borrower's ability to repay the loan may be impaired.

         CONSUMER LOANS. As of June 30, 1998, consumer loans totaled $15.2
million, or 2.74%, of the gross loan portfolio. The principal types of consumer
loans offered are home equity lines of credit, fixed-rate second mortgage loans,
automobile loans, mobile home loans, boat loans, recreational vehicle loans,
unsecured personal loans, and loans secured by deposit accounts. Consumer loans
are offered primarily on a fixed-rate basis with maturities generally of five
years or less. Home equity lines of credit are secured by the borrower's
principal residence. Consumer loans are underwritten using the Association's
customary lending standards.

         Consumer loans generally have shorter terms and higher interest rates
than traditional mortgage loans, but generally entail greater credit risk than
do residential mortgage loans, particularly in the case of consumer loans that
are unsecured or secured by assets that depreciate rapidly, such as automobiles,
mobile homes, boats, and recreational vehicles. In such cases, repossessed
collateral for a defaulted consumer loan may not provide an adequate source of
repayment for the outstanding loan and the remaining deficiency often does not
warrant further substantial collection efforts against the borrower. In
particular, amounts realizable on the sale of repossessed automobiles may be
significantly reduced based upon the condition of the automobiles and the
fluctuating demand for used automobiles.

         COMMERCIAL BUSINESS LOANS. The Association currently offers commercial
business loans to finance small businesses in its market area. Commercial
business loans are primarily offered as a customer service to business account
holders. Such loans may include commercial lines of credit, loans on inventory,
equipment, receivables, or other collateral and unsecured loans. During the last
quarter of the fiscal year ended September 30, 1996, the Association began
expanding its activities in the commercial business lending market. The
Association anticipates that its involvement in such lending will continue. At
June 30, 1998, the 53 commercial business loans outstanding had an aggregate
balance of $5.5 million and an average loan balance of approximately $104,000.
Commercial business loans originated during the six months ended June 30, 1998
totaled $3.9 million. Commercial business loans are offered with both fixed- and
adjustable-interest rates. Adjustable-rates on commercial business loans are
priced against the Citibank, N.A. or WALL STREET JOURNAL prime rate, plus a
margin. The loans are offered with terms of up to five years. Such loans are
underwritten using the Association's customary underwriting standards.

         At June 30, 1998, the largest commercial business loan was secured by
inventory and had an outstanding principal balance of $500,000. It is currently
performing in accordance with its terms.

         Commercial business loans generally bear higher interest rates than
residential loans, but they also may involve a higher risk of default since
their repayment is generally dependent on the successful operation of the
borrower's business. Personal guarantees from the borrower or a third party are
generally obtained as a condition to originating its commercial business loans.



                                       70
   72

         LOAN ORIGINATIONS, SOLICITATION, PROCESSING, COMMITMENTS, AND
PURCHASES. Loan originations are derived from a number of sources including real
estate broker referrals, existing customers, developers and walk-in customers.
In the case of a real estate loan, an independent appraiser approved by the
Association appraises the real estate intended to secure the proposed loan.
Outside members of the Board of Directors, the Chairman of the Board of
Directors, the President and certain other officers have been granted the
authority to approve loans in various amounts depending on the type of loans
involved. The Association has also established a Loan Committee which consists
of at least one outside director and certain officers. Larger loans must be
approved by one or more of such authorized officers or directors or by the Loan
Committee depending on the size of the loan. Loans in excess of $2.0 million may
only be approved by the Loan Committee after the entire Board of Directors is
informed. At June 30, 1998, commitments to originate loans, excluding the
undisbursed portion of loans in process, totaled $7.6 million.

         If the loan is approved, the commitment letter specifies the terms and
conditions of the proposed loan including the amount of the loan, interest rate,
amortization term, a brief description of the required collateral, and required
insurance coverage. Fire and casualty insurance is required at the time the loan
is made and throughout the term of the loan, and upon request of the
Association, flood insurance may be required. Title insurance is required on all
loans secured by real property.

         In addition to originations, the Association also purchases loans
secured by one- to four-family residences from consortiums, mortgage origination
companies, or brokers. See "-One- to Four-Family Residential Real Estate Loans."
In addition, the Association may purchase participation loans when there are
more funds available for lending in excess of the demand for loans in the local
market or to facilitate funding of larger projects. Such loans, which totaled
$53.2 million at June 30, 1998, are secured by residential real estate loans.
Substantially all of such loans are whole loans; however, participation
interests account for approximately $2.0 million of the $53.2 million.



                                       71
   73

         ORIGINATION, PURCHASE AND SALE OF LOANS. The table below shows the loan
origination, purchase and sales activity for the periods indicated.



                                                                               For Year       For Three
                                                     For Six Months Ended       Ended        Months Ended      For Year Ended
                                                           June 30,           December 31,    December 31,      September 30,
                                                    ----------------------    ------------   ------------- ----------------------
                                                      1998         1997           1997           1996         1996         1995
                                                    ---------    ---------      ---------     ---------    ---------    ---------
                                                                                   (In Thousands)
                                                                                                      
Loans receivable, beginning of period ........      $ 451,709    $ 389,040      $ 389,040     $ 376,219    $ 329,442    $ 317,117
Originations:
   Real estate:
     One- to four-family residential (1) .....         99,229       35,587         67,923        20,226       82,596       35,909
     Land loans ..............................            527        4,491         14,360         5,498        6,848       18,163
     Multi-family (1) ........................            148          902          1,427            --        1,263           --
     Commercial (1) ..........................          4,279       19,508         28,667         1,806       16,102        8,197
                                                    ---------    ---------      ---------     ---------    ---------    ---------
        Total real estate loans ..............        104,183       60,488        112,377        27,530      106,809       62,269
   Non-real estate loans:
     Consumer ................................          2,053        2,119          4,116         1,525        5,698        4,154
     Commercial business .....................          3,915          588          2,699           515          796          646
                                                    ---------    ---------      ---------     ---------    ---------    ---------
        Total originations ...................        110,151       63,195        119,192        29,570      113,303       67,069
Transfer of mortgage loans to
   foreclosed real estate ....................           (653)         (91)          (558)          (78)        (400)      (1,394)
Loan and participations purchased ............         38,307        2,590         24,455         1,998       16,775        2,728
Repayments ...................................        (72,466)     (39,423)       (76,816)      (20,042)     (72,114)     (50,452)
Loan sales ...................................             --         (276)          (631)         (283)      (5,429)        (105)
Decrease (increase) in allowance for loan
   losses ....................................           (105)         (60)          (120)         (230)       1,180         (102)
Decrease in amortization of unearned discount
  and premiums and net deferred fees and cost             983          159            406            63          589           62
Increase (decrease) in loans in process ......           (970)      (4,985)        (3,398)        1,553       (7,065)      (5,381)
Change in other ..............................            419         (254)           139           270          (62)        (100)
                                                    ---------    ---------      ---------     ---------    ---------    ---------
Net loan activity ............................         75,666       20,855         62,669        12,821       46,777       12,325
                                                    ---------    ---------      ---------     ---------    ---------    ---------
Total loans receivable at end of period ......      $ 527,375    $ 409,895      $ 451,709     $ 389,040    $ 376,219    $ 329,442
                                                    =========    =========      =========     =========    =========    =========


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

(l) Includes loans to finance the construction of one- to four-family
    residential properties, and loans originated for sale in the secondary
    market.

         LOAN ORIGINATION FEES AND OTHER INCOME. In addition to interest earned
on loans, the Association may receive loan origination fees. To the extent that
loans are originated or acquired for the portfolio, Statement of Financial
Accounting Standards No. 91, "Accounting for Nonrefundable Fees and Costs
Associated with Originating or Acquiring Loans and Initial Direct Costs of
Leases" ("SFAS No. 91") requires that loan origination fees and costs be
deferred and amortized as an adjustment of yield over the life of the loan by
use of the level yield method. ARM loans originated below the fully-indexed
interest rate will have a substantial portion of the deferred amount recognized
as income in the initial adjustment period. Fees and costs deferred under SFAS
No. 91 are recognized into income immediately upon prepayment or the sale of the
related loan. At June 30, 1998, unearned discounts and premiums and deferred
loan origination fees and costs totaled $1.2 million. Loan origination fees vary
with the volume and type of loans and commitments made and purchased, principal
repayments, and competitive conditions in the mortgage markets which, in turn,
respond to the demand and availability of funds.

         In addition to loan origination fees, the Association also receives
servicing income and other fees that consist primarily of servicing fees, late
charges, and other miscellaneous fees. Such fees totaled $104,000, $269,000,
$33,000, $148,000, and $184,000 for the six months ended June 30, 1998, the year
ended December 31, 1997, the three months ended December 31, 1996 and the years
ended September 30, 1996, and 1995, respectively.



                                       72
   74

         LOAN SERVICING. While the Association primarily originates loans for
its own portfolio, it also has sold fixed-rate loans to both Freddie Mac
("FHLMC") and to FNMA. At June 30, 1998, the unpaid balances of loans sold
totaled approximately $16.3 million. The Association services such loans and a
fee is received of between one-fourth to three-eighths of a percent per loan.
The Association does not purchase loan servicing from other sources.

         LOANS-TO-ONE BORROWER. Savings and loan associations are subject to the
same loans-to-one borrower limits as those applicable to national banks. Under
current regulations loans to one borrower are restricted to an amount equal to
15% of unimpaired capital and unimpaired surplus on an unsecured basis, and an
additional amount equal to 10% of unimpaired capital and unimpaired surplus if
the loan is secured by readily marketable collateral (generally, financial
instruments and bullion, but not real estate). The 15% limitation resulted in a
dollar limitation of approximately $12.5 million at June 30, 1998. All of the
Association's loans are in compliance with the loans-to-one borrower limits at
June 30, 1998.

         The following table presents the five largest lending relationships at
June 30, 1998:



                                                           At June 30, 1998
                                                   --------------------------------
                                                   Total of Loan   Amount Disbursed
                                                   --------------  ----------------
                                                           (In Thousands)
                                                             
Construction loans to build single-family homes       $9,740            $5,364
Construction loans to build single-family homes        7,139             5,072
Loans secured by convenience stores and
  gas stations                                         5,200             4,685
Construction loans to build single-family homes        4,576             4,311
Construction loans to build multi-family homes         4,443             2,616


         At June 30, 1998, all of the aforementioned loans were performing in
accordance with their terms.

ASSET QUALITY

         DELINQUENCIES. The Association's collection procedures provide that
when a loan is 15 days past due, a computer-generated late charge notice is sent
to the borrower requesting payment. If the delinquency continues at 30 days, a
delinquent notice is sent and personal contact efforts are attempted, either in
person or by telephone. Also, plans to arrange a repayment plan are made at this
point. If a loan becomes 60 days past due and no progress has been made in
resolving the delinquency, a 10-day demand letter is sent and personal contact
is attempted. The loan also becomes subject to possible legal action if suitable
arrangements to repay have not been made. In addition, the borrower is advised
that he or she may obtain access to consumer counseling services, to the extent
required by regulations of the Department of Housing and Urban Development
("HUD"). When a loan continues in a delinquent status for 90 days or more, and a
repayment schedule has not been made or kept by the borrower, generally a notice
of intent to foreclose is sent to the borrower, giving the borrower 10 days to
repay all outstanding interest and principal. If the delinquency is not cured,
foreclosure proceedings are initiated.

         DELINQUENT LOANS. Loans are reviewed on a regular basis and are placed
on a non-accrual status when, in the opinion of management, the collection of
additional interest is doubtful. In addition, loans are placed on non-accrual
status when either principal or interest is 90 days or more past due, or less
than 90 days, in the event the loan has been 



                                       73
   75

referred to the Association's legal counsel for foreclosure. Interest accrued
and unpaid at the time a loan is placed on a non-accrual status is charged
against interest income.

         The following table sets forth information with respect to loans past
due 60 to 89 days in the loan portfolio at the dates indicated.



                                                 At         At                  At
                                              June 30,  December 31,        September 30,
                                              --------  ------------   -------------------------
                                                1998    1997    1996   1996   1995   1994   1993
                                              --------  ----    ----   ----   ----   ----   ----
                                                                (In thousands)
                                                                       
Loans past due 60-89 days:
  One- to four-family residential .......       $440    $469    $446   $209   $493   $193   $202
  Commercial and multi-family real estate         23      --      --     --     --     --     --
  Consumer and commercial business ......          7      54      72      3     24     --     --
  Land ..................................         --      --      --     --     --     95     --
                                                ----    ----    ----   ----   ----   ----   ----
      Total past due 60-89 days .........       $470    $523    $518   $212   $517   $288   $202
                                                ====    ====    ====   ====   ====   ====   ====


         NON-PERFORMING ASSETS. At June 30,1998, non-performing assets
(non-performing loans and real estate owned (" REO")) totaled $2.1 million, and
the ratio of non-performing assets to total assets was 0.27%. Real estate
acquired by the Association as a result of foreclosure or by deed in lieu of
foreclosure is classified as substandard until such time as it is sold. REO is
recorded at cost which is the estimated fair value of the property at the time
the loan is foreclosed. Subsequent to foreclosure, these properties are carried
at the lower of cost or fair value less estimated costs to sell.

         The following table sets forth information regarding non-accrual loans
delinquent 90 days or more, and real estate acquired or deemed acquired by
foreclosure at the dates indicated. When a loan is delinquent 90 days or more,
all accrued interest thereon is fully reserved and the loan ceases to accrue
interest thereafter. For all the dates indicated, there were no material
restructured loans within the meaning of SFAS No. 15 (as amended by) SFAS No.
121.



                                      At             At                            At
                                    June 30,     December 31,                 September 30,
                                    --------   ----------------    ------------------------------------
                                      1998      1997      1996      1996      1995      1994      1993
                                    --------   ------    ------    ------    ------    ------    ------
                                                                            
                                                            (Dollars in Thousands)
Non-performing loans:
   One-to four family residential    $1,201    $1,289    $1,524    $  832    $  605    $1,571    $2,374
   Commercial and multi-family
     real estate ................        51        --        --        --        --     1,282     4,316
   Consumer and commercial
     business loans .............        50        55       107        10        39        20        36
   Land .........................        64        35        --        --        18        82         9
                                     ------    ------    ------    ------    ------    ------    ------
Total non-performing loans ......     1,366     1,379     1,631       842       662     2,955     6,735
REO .............................       711       592     1,455     1,384     1,910     3,686     1,324
Other non-performing assets (1)..        --        --        --       400        --        --        --
                                     ------    ------    ------    ------    ------    ------    ------
Total non-performing assets (2)..    $2,077    $1,971    $3,086    $2,626    $2,572    $6,641    $8,059
                                     ======    ======    ======    ======    ======    ======    ======
Total non-performing loans to net
   loans receivable .............      0.26%     0.31%     0.42%     0.22%     0.20%     0.93%     2.05%
Total non-performing loans to
   total assets .................      0.27      0.19      0.25      0.13      0.12      0.53      1.29
Total non-performing loans and
   REO to total assets ..........      0.27      0.27      0.47      0.40      0.45      1.25      1.54

                                       
- ---------------------
(1) The other non-performing asset at September 30, 1996 represented a deposit
    account due to the Association whose recovery was in doubt. All funds were
    recovered in the subsequent periods.
(2) Net of specific valuation allowances.




                                       74
   76

         The largest non-performing asset was REO with a recorded value of
$257,000 at June 30, 1998 and an appraised value of $340,000. The loan was
originated in fiscal 1989 and was collateralized by a citrus grove located in
St. Lucie County. There are currently no immediate prospects for the sale of the
property.

         During the six months ended June 30, 1998, gross interest income of
$63,000 would have been recorded on non-performing loans accounted for on a
non-accrual basis if the loans had been current throughout the period. No
interest income on non-accrual loans was included in income during such period.
There are currently no immediate prospects for sale of the property.

         The following table sets forth information regarding delinquent loans,
REO and loans to facilitate the sale of REO at June 30, 1998.



                                               At June 30, 1998
                                             -------------------
                                             Balance      Number
                                             -------      ------
                                                (In Thousands)
                                                    
Residential real estate:
     Loans 60 to 89 days delinquent ....      $  440         8
     Loans more than 89 days delinquent        1,201        18
Commercial and multi-family real estate:
     Loans 60 to 89 days delinquent ....          23         1
     Loans more than 89 days delinquent           51         1
Consumer and commercial business:
     Loans 60 to 89 days delinquent ....           7         3
     Loans more than 89 days delinquent           50         3
Land
     Loans 60 to 89 days delinquent ....          --         1
     Loans more than 89 days delinquent           64         2
REO ....................................         711         7
Loans to facilitate sale of REO ........         153         3
                                              ------      ----
         Total .........................      $2,700        47
                                              ======      ====


         CLASSIFICATION OF ASSETS. Federal regulations provide for the
classification of loans and other assets such as debt and equity securities
considered by OTS to be of lesser quality as substandard, doubtful, or loss
assets. An asset is considered substandard if it is inadequately protected by
the current net worth and paying capacity of the obligor or of the collateral
pledged, if any. Substandard assets include those characterized by the distinct
possibility that the savings institution will sustain some loss if the
deficiencies are not corrected. Assets classified as doubtful have all of the
weaknesses inherent in those classified substandard, with the added
characteristic that the weaknesses present make collection or liquidation in
full, on the basis of currently existing facts, conditions, and values, highly
questionable and improbable. Assets classified as loss are those considered
uncollectible and of such little value that their continuance as assets without
the establishment of a specific loss reserve is not warranted. Assets that do
not expose the savings institution to risk sufficient to warrant classification
in one of the aforementioned categories, but which possess some weaknesses, are
required to be designated special mention by management.

         When a savings institution classifies problem assets as either
substandard or doubtful, it is required to establish general allowances for loan
losses in an amount deemed prudent by management. General allowances represent
loss allowances that have been established to recognize the inherent risk
associated with lending activities, but which, unlike specific allowances, have
not been allocated to particular problem assets. When a savings institution
classifies problem 



                                       75
   77

assets as loss, it is required either to establish a specific allowance for
losses equal to 100% of the amount of the assets so classified, or to charge off
such amount. A savings institution's determination as to the classification of
its assets and the amount of its valuation allowances is subject to review by
the OTS, which can order the establishment of additional general or specific
loss allowances. Problem loans in the portfolio are regularly reviewed to
determine whether any loans require classification in accordance with applicable
regulations.

         The following table sets forth the aggregate amount of the
Association's classified assets at the dates indicated.



                                  At            At                   At
                               June 30,      December 31,        September 30,
                               --------   -----------------   -----------------
                                 1998      1997      1996      1996       1995
                               --------   -------   -------   -------   -------
                                              (In Thousands)
                                                             
Substandard assets .........   $  2,699   $ 3,056   $ 4,205   $ 3,745   $ 8,652
Doubtful assets ............         --        --        --        --        --
Loss assets ................        295       547       344       544     1,565
                               --------   -------   -------   -------   -------
     Total classified assets   $  2,994   $ 3,603   $ 4,549   $ 4,289   $10,217
                               ========   =======   =======   =======   =======


         ALLOWANCE FOR LOAN LOSSES. Management's policy is to provide for
estimated losses on the loan portfolio based on management's evaluation of the
potential losses that may be incurred. Provisions for losses, which increase the
allowances for loan losses, are established by charges to income. Such
allowances represent the amounts which, in management's judgment, are adequate
to absorb charge-offs of existing loans which may become uncollectible. The
adequacy of the allowance is determined by management's monthly evaluation of
the loan portfolio and related collateral, in light of past loss experience, the
volume and type of lending engaged in by the Association, present economic
conditions and other factors considered relevant by management. Anticipated
changes in economic factors which may influence the level of the allowances are
considered in the evaluation by management if the changes can be readily
determined.

         Management continues to review the entire loan portfolio to determine
the extent, if any, to which further additional loan loss provisions may be
deemed necessary. Management believes that the current allowance for loan losses
is adequate, however, there can be no assurance that the allowance for loan
losses will be adequate to cover losses that may in fact be realized in the
future or that additional provisions for loan losses will not be required.






                                       76
   78

         ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES. The following table sets
forth the analysis of the allowance for loan losses for the periods indicated.



                                                            At June 30,               At December 31,
                                                      -----------------------     -----------------------
                                                        1998          1997          1997           1996
                                                      ---------     ---------     ---------     ---------
                                                                   (Dollars in Thousands)
                                                                                    
Total loans outstanding ...........................   $ 527,375     $ 409,895     $ 451,709     $ 389,040
                                                      =========     =========     =========     =========
Average loans outstanding for the period ..........   $ 486,928     $ 399,577     $ 411,098     $ 383,258
                                                      =========     =========     =========     =========
Allowance balance (at beginning of period) ........   $   2,662     $   2,542     $   2,542     $   2,312
Provision for losses:
 Real estate loans (1) ............................         213            83           264           243
 Consumer and commercial business loans ...........          --            --            --            14
Recoveries ........................................          --            --            --            --
Charge-offs:
  Real estate loans (1) ...........................        (108)          (23)         (143)          (13)
  Consumer and commercial business loans ..........          --            --            (1)           --
                                                      ---------     ---------     ---------     ---------
Allowance balance (at end of period) ..............   $   2,767     $   2,602     $   2,662     $   2,542
                                                      =========     =========     =========     =========
Allowance for loan losses as a percent of net loans
   receivable at end of period ....................        0.52%         0.63%         0.59%         0.65%
Net loans charged off as a percent of  average
   loans outstanding ..............................        0.02%           --%         0.04%           --%
Ratio of allowance for loan losses to total non-
  performing loans at end of period (2) ...........      202.56%       177.49%       193.04%       155.86%
Ratio of allowance for loan losses to total non-
  performing loans and REO at end of period (2) ...      133.22%        92.30%       135.06%        82.37%




                                                                           At September 30,
                                                          ---------------------------------------------------
                                                            1996           1995         1994           1993
                                                          ---------     ---------     ---------     ---------
                                                                       (Dollars in Thousands)
                                                                                        
Total loans outstanding ...........................       $ 376,219     $ 329,442     $ 317,117     $ 328,747
                                                          =========     =========     =========     =========
Average loans outstanding for the period ..........       $ 346,880     $ 321,849     $ 321,721     $ 352,173
                                                          =========     =========     =========     =========
Allowance balance (at beginning of period) ........       $   3,492     $   3,390     $   3,748     $   2,281
Provision for losses:
 Real estate loans (1) ............................              84           234           967         2,395
 Consumer and commercial business loans ...........               6            22             3
Recoveries ........................................              --            --            --            --
Charge-offs:
  Real estate loans (1) ...........................          (1,264)         (132)       (1,325)         (885)
  Consumer and commercial business loans ..........             (14)           (6)          (22)          (46)
                                                          ---------     ---------     ---------     ---------
Allowance balance (at end of period) ..............       $   2,312     $   3,492     $   3,390     $   3,748
                                                          =========     =========     =========     =========
Allowance for loan losses as a percent of net loans
   receivable at end of period ....................            0.61%         1.06%         1.07%         1.14%
Net loans charged off as a percent of  average
   loans outstanding ..............................            0.37%         0.04%         0.41%         0.26%
Ratio of allowance for loan losses to total non-
  performing loans at end of period (2) ...........          274.58%       527.49%       114.72%        55.65%
Ratio of allowance for loan losses to total non-
  performing loans and REO at end of period (2) ...          103.86%       135.77%        51.05%        46.51%


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

(1) The provisions in 1993 and 1994 primarily related to four non-performing
    loans, including a commercial real estate loan with a principal balance in
    excess of $1.2 million. The Association charged off substantially all of the
    principal balance of such loans during fiscal 1993, 1994 and 1996 as a
    result of the disposition of such loans.
(2) Net of specific reserves.

                                       77
   79

         ALLOCATION OF ALLOWANCE FOR LOAN LOSSES. The following table sets forth
the allocation of allowance for loan losses by loan category for the periods
indicated. Management believes that the allowance can be allocated by category
only on an approximate basis. The allocation of the allowance by category is not
necessarily indicative of future losses and does not restrict the use of the
allowance to absorb losses in any category.



                                                          At June 30,                               At December 31,
                                          ------------------------------------------- -------------------------------------------
                                                   1998                  1997                 1997                   1996
                                          ---------------------- -------------------- ---------------------  --------------------
                                                  % of Loans in        % of Loans in         % of Loans in         % of Loans in
                                                       Each                Each                  Each                  Each
                                                    Category to         Category to           Category to           Category to
                                                       Total                Total                 Total                 Total
                                          Amount     Loans (1)   Amount   Loans (1)   Amount     Loans (1)   Amount   Loans (1)
                                          ------  -------------- ------ ------------- ------  -------------  ------ ------------
                                                                         (Dollars in Thousands)
                                                                                            
Balance at end of period applicable to:
   One- to four-family residential ....   $1,097       83.36%    $1,042     77.56%    $1,042       78.18%    $1,037     79.68%
   Land ...............................      650        2.24        650      3.62        650        3.58        630      4.71
   Multi-family residential ...........      300        1.58        300      2.07        300        1.84        300      1.96
   Commercial real estate .............      600        9.08        520     12.52        550       12.38        500      9.17
   Consumer and commercial business ...      120        3.74         90      4.23        120        4.02         75      4.48
                                          ------      ------     ------    ------     ------      ------     ------    ------
Total allowance for loan losses .......   $2,767      100.00%    $2,602    100.00%    $2,662      100.00%    $2,542    100.00%
                                          ======      ======     ======    ======     ======      ======     ======    ======


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

(1) Percentages do not reflect adjustments for undisbursed loan proceeds,
    unearned discounts and net deferred fees, and the allowance for loan losses.



                                                                              At September 30,
                                          ---------------------------------------------------------------------------------------
                                                   1996                  1995                 1994                   1993
                                          ---------------------- -------------------- ---------------------  --------------------
                                                  % of Loans in        % of Loans in         % of Loans in         % of Loans in
                                                       Each                Each                  Each                  Each
                                                    Category to         Category to           Category to           Category to
                                                       Total                Total                 Total                 Total
                                          Amount     Loans (1)   Amount   Loans (1)   Amount     Loans (1)   Amount   Loans (1)
                                          ------  -------------  ------ ------------- ------  -------------  ------ ------------
                                                                         (Dollars in Thousands)
                                                                                             
 Balance at end of period applicable to:
   One- to four-family residential        $  870      79.83%     $  790     79.10%    $  700      78.52%     $  700     79.50%
   Land                                      630        420         630      4.47        630       6.18         600      5.02
   Multi-family residential                  300       2.03         300      2.11        300       2.05         453      1.75
   Commercial real estate                    452       9.58       1,712     10.14      1,700       9.84       1,935     10.27
   Consumer and commercial business           60       4.36          60      4.18         60       3.41          60      3.46
                                          ------     ------      ------    ------     ------     ------      ------    ------
Total allowance for loan losses           $2,312     100.00%     $3,492    100.00%    $3,390     100.00%     $3,748    100.00%
                                          ======     ======      ======    ======     ======     ======      ======    ======


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

(1) Percentages do not reflect adjustments for undisbursed loan proceeds,
    unearned discounts and net deferred fees, and the allowance for loan losses.

                                       78
   80

SECURITIES PORTFOLIO

          The Association's primary focus is the origination of loans. However,
during past periods when mortgage loan demand was moderate and the Association
had de-emphasized the origination of fixed-rate loans, management invested
excess liquidity in investment securities, including mutual funds, and in
mortgage-backed and related securities rather than purchasing whole loans or
loan participations. At June 30, 1998, the Association's total securities and
investments amounted to $158.4 million. Such securities are subject to
classification based on the intentions of management. Securities purchased for
the portfolio are classified as either held to maturity or as available for
sale. The Association has no securities classified as trading. During December
1995, the provisions of SFAS No. 115 "Questions and Answers Guide" were adopted
which allowed between November 15, 1995 and December 31, 1995 a one-time
reclassification of securities from held to maturity to available for sale. The
Association reclassified $49.5 million of securities from investments-held to
maturity and mortgage-backed and related securities-held to maturity to
securities available for sale. Such reclassification resulted in a credit of
$247,000 to shareholders' equity. Subsequently, $749,000 of the securities were
sold at no gain or loss.

         The Association maintains an Investment Committee which meets on a
monthly basis to review the securities portfolio and make recommendations to be
carried out by management. All investments must be rated BBB or higher by a
recognized rating service. The Investment Committee consists of the
Association's President and Chief Executive Officer, James B. Pittard, Jr.,
Senior Vice President, Chief Financial Officer and Treasurer, Larry J. Baker,
and Senior Vice President, Cecil F. Howard, Jr.

         MORTGAGE-BACKED AND RELATED SECURITIES. At June 30, 1998, net
mortgage-backed and related securities totaled $83.5 million, or 10.91%, of
total assets. Of this amount, $41.9 million was classified as held to maturity
and $41.6 million was available for sale. At June 30, 1998, the market value of
the net mortgage-backed and related securities portfolio totaled approximately
$84.0 million. Management primarily invests in fixed-rate mortgage-backed and
related securities with weighted average lives of five to seven years.
Management believes that investing in short-term mortgage-backed and related
securities limits the exposure to higher interest rates. During the six months
ended June 30, 1998, no mortgage-backed and related securities were purchased.
Also included in the mortgage-backed securities portfolio at June 30, 1998, was
$72.5 million of collateralized mortgage obligations ("CMOs"), $6.3 million of
pass-through securities issued by FHLMC, $2.9 million of pass-through securities
issued by FNMA and $1.5 million of pass-through securities issued by the
Government National Mortgage Association ("GNMA"). The FHLMC and FNMA
pass-through securities are primarily comprised of five-year and seven-year
balloon mortgage loans. The GNMA pass-through securities were purchased in the
early 1980s and the loans underlying the GNMAs are well seasoned. A limited
amount of mortgage-backed securities issued by the Agency for International
Development ("AID") are also included in the portfolio.

   
         CMOs are typically issued by a special-purpose entity (in the
Association's case, private issuers), which may be organized in a variety of
legal forms, such as a trust, a corporation, or a partnership. The entity
aggregate pools of pass-through securities, which are used to collateralize the
CMO.  Once combined, the cash flows are divided into "tranches" or "classes" of
individual bonds, thereby creating more predictable average durations for each
bond than the underlying pass-through pools.  Accordingly, under the CMO
structure, all principal paydowns from the various mortgage pools are allocated
to a CMO's first class until it has been paid off, then to a second class until
such class has been paid off, and then to the next classes in order of priority.
Substantially all of the CMOs held in the mortgage-backed and related securities
portfolio consist of senior sequential tranches, primarily investments in one of
the first three tranches of the CMO. By purchasing senior sequential tranches,
management 
    

                                       79
   81
   
is attempting to ensure the cash flow associated with such an investment.
Generally, such tranches have stated maturities ranging from 6.5 years to 30
years; however, because of prepayments, the expected weighted average life of
these securities is less than the stated maturities. While non-agency private
issues are somewhat less liquid than CMOs insured or guaranteed by the GNMA,
FNMA or FHLMC, they generally have a higher yield than agency insured or
guaranteed CMOs, such higher yield reflecting in part the lack of such guarantee
or protection. In the past, CMO residuals were purchased in which the repayment
of principal is only made after the senior tranches of the CMO are repaid in
full as to principal. Consequently, investments in CMO residuals are riskier
than investments in senior sequential tranches because of their relatively
junior position to more senior tranches and the interest rate risk associated
with such securities, in that they could result in a loss of a substantial
portion of the original investment. Cash flows from residual interests are very
sensitive to prepayments and, therefore, contain a high degree of interest rate
risk. Residual interests represent an ownership interest in the underlying
collateral, subject to the first lien of the CMO investors. At June 30, 1998,
the carrying value of the CMO residuals was $5,000. The Association no longer
invests in CMO residuals.
    

                                       80
   82

         The following tables set forth the carrying value of, and activity in,
the mortgage-backed and related securities portfolio at the dates indicated.



                                                        At                  At                    At
                                                      June 30,          December 31,         September 30,
                                                      --------      -------------------   -------------------
                                                        1998          1997       1996       1996       1995
                                                      --------      --------   --------   --------   --------
                                                                        (In Thousands)
                                                                                      
Mortgage-backed and related securities:
   Held to maturity:
   CMOs ...........................................   $ 30,892      $ 33,638   $ 37,359   $ 38,308   $ 57,586
   CMO residuals ..................................          6             7         15         20        118
   FHLMCs .........................................      6,324         7,465      9,673      9,973     11,943
   GNMAs ..........................................      1,525         1,751      2,108      2,233      2,774
   FNMAs ..........................................      2,925         3,316      3,933      4,076      4,691
   AID loans ......................................        212           236        317        335        387
                                                      --------      --------   --------   --------   --------
  Total mortgage-backed and related securities held
     to maturity ..................................     41,884        46,413     53,405     54,945     77,499
   Available for sale: (shown at market value)
     CMOs .........................................     41,612        46,350     51,974     53,318         --
                                                      --------      --------   --------   --------   --------
Total mortgage-backed and related securities ......   $ 83,496      $ 92,763   $105,379   $108,263   $ 77,499
                                                      ========      ========   ========   ========   ========




                                                                                      Three Months
                                                     Six Months          Year Ended      Ended              Year Ended
                                                   Ended June 30,        December 31,  December 31,        September 30,
                                               ----------------------    ------------  ------------   ----------------------
                                                 1998         1997            1997         1996         1996         1995
                                               ---------    ---------     -----------  ------------   ---------    ---------
                                                                        (In Thousands)
                                                                                                 
Mortgage-backed and related securities at:
   Beginning of period .....................   $  92,763    $ 105,379     $ 105,379      $ 108,263    $  77,499    $  41,281
   Purchases ...............................          --          679           679             --       43,703       41,549
   Calls ...................................          --           --            --             --         (311)          --
   Sales ...................................          --           --            --             --         (749)          --
   Repayments ..............................      (9,358)      (6,388)      (14,421)        (2,840)     (11,454)      (5,286)
   Discount (premium) amortization .........          80           76           216             60          189          (45)
   Gain on call ............................          --           --            --             --          254           --
   (Increase) decrease in market value
       available for sale (net) ............          11          520           910           (104)        (868)          --
                                               ---------    ---------     ---------      ---------    ---------    ---------
   Mortgage-backed and related securities at
     end of period .........................   $  83,496    $ 100,266     $  92,763      $ 105,379    $ 108,263    $  77,499
                                               =========    =========     =========      =========    =========    =========


                                       81
   83

         The following table sets forth the allocation of fixed- and
adjustable-rate mortgage-backed and related securities for the periods
indicated.



                                                               At June 30,                          At December 31,
                                                           ---------------------     --------------------------------------------
                                                                   1998                       1997                   1996
                                                           ---------------------     ---------------------   --------------------
                                                                                                           
                                                                                   (Dollars in Thousands)
Mortgage-backed and related securities, net:
  Held to maturity:
  Adjustable-rate CMOs .................................   $  3,032         3.63%    $  3,028         3.26%  $  3,027        2.87%
  Fixed-rate:
    FHLMC ..............................................      6,324         7.57        7,465         8.05      9,673        9.18
    FNMA ...............................................      2,925         3.50        3,316         3.57      3,933        3.73
    GNMA ...............................................      1,525         1.83        1,751         1.89      2,108        2.00
    CMO ................................................     27,866        33.37       30,617        33.01     34,347       32.59
    AID loans ..........................................        212         0.26          236         0.25        317        0.30
                                                           --------       ------     --------       ------   --------      ------
     Total fixed-rate ..................................     38,852        46.53       43,385        46.77     50,378       47.81
                                                           --------       ------     --------       ------   --------      ------
       Total mortgage-backed and related
         securities-held to maturity, net ..............     41,884        50.16       46,413        50.03     53,405       50.68
                                                           --------       ------     --------       ------   --------      ------

  Available for sale: (at market value)
    Adjustable-rate CMOs ...............................      3,643         4.36        3,331         3.59      3,594        3.41
    Fixed-rate CMOs ....................................     37,969        45.48       43,019        46.38     48,380       45.91
                                                           --------       ------     --------       ------   --------      ------
  Total mortgage-backed and related
    securities available for sale, net .................     41,612        49.84       46,350        49.97     51,974       49.32
                                                           --------       ------     --------       ------   --------      ------
Total mortgage-backed and related securities, net ......   $ 83,496       100.00%    $ 92,763       100.00%  $105,379      100.00%
                                                           ========       ======     ========       ======   ========      ======



                                                                           At September 30,
                                                             -----------------------------------------
                                                                     1996                  1995
                                                             -------------------    ------------------
                                                                                      
                                                                        (Dollars in Thousands)
Mortgage-backed and related securities, net:
  Held to maturity:
  Adjustable-rate CMOs .................................     $  3,030       2.80%   $  3,980      5.14%
  Fixed-rate:
    FHLMC ..............................................        9,973       9.21      11,943     15.41
    FNMA ...............................................        2,233       2.06       2,774      3.58
    GNMA ...............................................        4,076       3.76       4,691      6.05
    CMO ................................................       35,298      32.60      53,724     69.32
    AID loans ..........................................          335       0.32         387      0.50
                                                             --------     ------    --------    ------
     Total fixed-rate ..................................       51,915      47.95      73,519     94.86
                                                             --------     ------    --------    ------
       Total mortgage-backed and related
         securities-held to maturity, net ..............       54,945      50.75      77,499    100.00
                                                             --------     ------    --------    ------

  Available for sale: (at market value)
    Adjustable-rate CMOs ...............................        3,670       3.39          --        --
    Fixed-rate CMOs ....................................       49,648       5.86          --        --
                                                             --------     ------    --------    ------
  Total mortgage-backed and related
    securities available for sale, net .................       53,318      49.25          --        --
                                                             --------     ------    --------    ------
Total mortgage-backed and related securities, net ......     $108,263     100.00%   $ 77,499    100.00%
                                                             ========     ======    ========    ======


                                       82
   84

         INVESTMENTS. Investments purchased are comprised primarily of U.S.
Government and agency obligations, mutual funds that invest in mortgage-backed
securities and government and agency obligations, corporate debt securities and
FHLB stock. The carrying value of the interest-earning deposits, investments and
securities available for sale totaled $74.9 million or 9.79% of total assets at
June 30, 1998.

         The Association is required under federal regulations to maintain a
minimum amount of liquid assets that may be invested in specified short-term
securities and certain other investments. The Association generally has
maintained a portfolio of liquid assets that exceeds regulatory requirements.
Liquidity levels may be increased or decreased depending upon the yields on
investment alternatives and upon management's judgment as to the attractiveness
of the yields then available in relation to other opportunities and its
expectation of the level of yield that will be available in the future, as well
as management's projections as to the short term demand for funds to be used in
loan origination and other activities. For further information regarding the
investments see Notes 1, 2 and 3 to the Notes to Consolidated Financial
Statements contained elsewhere herein.

         INVESTMENT SECURITIES. At June 30, 1998, investment securities included
U.S. Government and agency obligations totaling $13.8 million and corporate debt
issues totaling $7.6 million. In addition, at June 30, 1998 the Association held
FHLB stock totaling $3.8 million.

         Included in corporate debt issues are asset-backed securities which
include two debt securities secured by automobile loan receivables totaling
$977,000 at June 30, 1998 purchased during fiscal year 1994, the repayment of
which is secured by automobile receivables. These securities are rated BBB or
above by Standard & Poors and provide an effective yield of 6.33%. Debt
instruments which depend on the repayment of automobile loans involve a certain
degree of risk since in the event that borrowers of the automobile loan default,
the issuer of the security may have insufficient funds to repay the principal or
interest of the security in accordance with its terms.

         The FHLB requires its members to own a required amount of FHLB stock
based upon the greater of a percentage of residential mortgage loans in the
portfolio or a percentage of total assets. At June 30, 1998, FHLB stock held by
the Association totaled $3.8 million.

         SECURITIES AVAILABLE FOR SALE. Securities available for sale are
carried on the books at fair value as required by FASB No. 115 and totaled $91.3
million at June 30, 1998. Included in securities available for sale are equity
securities totaling $25,000, mutual funds totaling $40.6 million, and U.S.
Government and agency obligations totaling $9.1 million and mortgage-backed and
related securities totaling $41.6 million.

         Mutual fund investments include mutual funds that invest primarily in
mortgage-backed securities and government and agency securities, and are
classified as available for sale for accounting purposes. The mutual funds which
invest in mortgage-backed securities have characteristics similar to the
mortgage-backed securities in which they invest. Mutual fund investments include
approximately $35.5 million in funds which invest in adjustable-rate
mortgage-backed securities issued by FNMA, FHLMC and GNMA, as well as CMOs and
real estate mortgage investment conduits and other securities collateralized by
or representing interests in real estate mortgages, and approximately $5.0
million in funds which invest in asset backed, corporate and CMO obligations.

         INVESTMENT PORTFOLIO. The following table sets forth the carrying value
of the investment securities and securities available for sale at the dates
indicated. At June 30, 1998, the market value of the investments was
approximately $74.9 million. The market value of investments and securities
available for sale includes FHLB stock at book value which approximates market
value.

                                       83
   85



                                                         At              At                    At
                                                       June 30,      December 31,          September 30,
                                                       --------   -------------------   -------------------
                                                         1998       1997       1996       1996       1995
                                                       --------   --------   --------   --------   --------
                                                                            (In Thousands)
                                                                                    
Investment securities:
    United States Government and agency obligations    $ 13,820   $ 13,039   $ 11,701   $ 11,691   $ 38,987
    Corporate debt issues ..........................      7,623      8,349     10,138     10,602     13,692
    Certificates of deposit ........................         --         --         --         --      7,000
    FHLB stock .....................................      3,782      3,264      2,864      5,384      7,384
                                                       --------   --------   --------   --------   --------
        Total investment securities ................     25,225     24,652     24,703     27,677     67,063
                                                       --------   --------   --------   --------   --------
Securities available for sale: (shown at fair value)
    Equity securities:
          FNMA stock ...............................         25         23         14         14         10
          Financial Institutions Insurance
             Group, Limited stock ..................         --         --         --        101         86
                                                       --------   --------   --------   --------   --------
        Total equity securities ....................         25         23         14        115         96
                                                       --------   --------   --------   --------   --------
    Mutual funds ...................................     40,552     40,721     43,067     42,912     26,932
    United States Government and agency obligations       9,127     55,175     28,097     27,942         --
                                                       --------   --------   --------   --------   --------
        Total securities available for sale(1) .....     49,704     95,919     71,178     70,969     27,028
                                                       --------   --------   --------   --------   --------
        Total investment portfolio .................   $ 74,929   $120,571   $ 95,881   $ 98,646   $ 94,091
                                                       ========   ========   ========   ========   ========


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

(1) Does not include mortgage-backed and related securities classified available
    for sale. See "-Mortgage-Backed and Related Securities." At June 30, 1998,
    mortgage-backed and related securities available for sale amounted to $41.6
    million.

                                       84
   86

         SECURITIES PORTFOLIO MATURITIES. The following table sets forth the
scheduled maturities, carrying values, market values and average yields for the
investment securities and securities available for sale at June 30, 1998.



                                                                             At June 30, 1998
                                            ------------------------------------------------------------------------------------
                                               One Year of Less       One to Five Years    Five to Ten Years More than Ten Years
                                            ---------------------- ----------------------  ----------------- -------------------
                                                          Weighted               Weighted           Weighted           Weighted
                                            Carrying      Average  Carrying       Average  Carrying Average  Carrying  Average
                                              Value        Yield     Value        Yield     Value    Yield    Value     Yield
                                            --------       ------- --------      --------  -------- -------- --------  --------
                                                                           (Dollars in Thousands)
                                                                                               
Investment securities:
    United States Government
       and agency obligations ............   $ 1,324       11.32%   $ 9,743       11.18%   $ 2,753   8.35%   $    --       -%
    Corporate debt issues ................        --          --        977        6.33         --     --      6,646    5.83
    FHLB stock ...........................        --          --         --          --         --     --      3,782    7.25
                                             -------       -----    -------       -----    -------   ----    -------    ----
        Total investment securities ......     1,324       11.32     10,720       10.74      2,753   8.35     10,428    6.35
                                             -------       -----    -------       -----    -------   ----    -------    ----

Securities available for sale:
    United States Government and
       agency obligations ................   $    --          --    $ 7,210        6.27    $ 1,917   7.14    $    --      --
    Equity securities ....................        25        1.35         --          --         --     --         --      --
    Mutual funds .........................    40,552        5.52         --          --         --     --         --      --
                                             -------                -------                -------           -------
        Total securities available
              for sale ...................    40,577        5.52      7,210        6.27      1,917   7.14         --      --
                                             -------       -----    -------       -----    -------   ----    -------    ----
   Total investment securities  and
     securities available for sale(2)        $41,901        5.70%   $17,930        8.94%   $ 4,670   7.85%   $10,428    6.35%
                                             =======       =====    =======       =====    =======   ====    =======    ====




                                                       At June 30, 1998
                                            ----------------------------------------
                                                   Total
                                            -------------------
                                                                  Average Annualized
                                                                  Life     Weighted
                                            Carrying     Market   in -1    Average
                                              Value      Value    Years    Yield
                                            --------    -------   ------  ----------
                                                   (Dollars in Thousands)
                                                               
Investment securities:
    United States Government
       and agency obligations ............   $13,820    $17,623   4.85%    10.63%
    Corporate debt issues ................     7,623      7,916   6.71      5.94
    FHLB stock ...........................     3,782      3,782     --      7.25
                                             -------    -------   ----     -----
        Total investment securities ......    25,225     29,321   5.51      8.71
                                             -------    -------   ----     -----

Securities available for sale:
    United States Government and
       agency obligations ................   $ 9,127    $ 9,127   3.50      6.45
    Equity securities ....................        25         25     --      1.35
    Mutual funds .........................    40,552     40,552     --      5.52
                                             -------    -------            -----
        Total securities available
              for sale ...................    49,704     49,704   3.50      5.69
                                             -------    -------   ----     -----
   Total investment securities  and
     securities available for sale(2)        $74,929    $79,025   4.18%     6.70%
                                             =======    =======   ====     =====


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

(1) Total weighted average life in years calculated only on United States
    Government and agency obligations.
(2) Does not include mortgage-backed and related securities classified available
    for sale. See "-Mortgage-Backed and Related Securities." At June 30, 1998,
    mortgage-backed and related securities available for sale amounted to $41.6
    million.

                                       85
   87

SOURCES OF FUNDS

   
          GENERAL. Deposits are the major source of funds for lending and other
investment purposes. In addition to deposits, funds are derived from the
amortization and prepayment of loans and mortgage-backed and related securities,
the maturity of investment securities, operations and, if needed, advances from
the FHLB. Scheduled loan principal repayments are a relatively stable source of
funds, while deposit inflows and outflows and loan prepayments are influenced
significantly by general interest rates and market conditions. Borrowings may be
used on a short-term basis to compensate for reductions in the availability of
funds from other sources or on a longer term basis for general business
purposes. Although the Association periodically reviews the features and terms
of its deposit products, the Association currently does not intend to materially
change any of the deposit products or services it currently offers.
    

         DEPOSITS. Consumer and commercial deposits are attracted principally
from within the market area through the offering of a broad selection of deposit
instruments including non-interest-bearing demand accounts, NOW accounts,
passbook savings, money market deposit accounts, term certificate accounts and
individual retirement accounts. While deposits of $100,000 or more are accepted,
premium rates for such deposits are not currently offered. Deposit account terms
vary according to the minimum balance required, the period of time during which
the funds must remain on deposit, and the interest rate, among other factors. A
management committee meets weekly to evaluate the internal cost of funds, survey
rates offered by competing institutions, review the Association's cash flow
requirements for lending and liquidity and the amount of certificates of deposit
maturing in the upcoming weeks. This committee executes rate changes when deemed
appropriate. Funds are not obtained through brokers, nor are funds solicited
outside the Association's market area.

         The following table sets forth information regarding interest rates,
terms, minimum amounts and balances of deposits as of June 30, 1998.



    Weighted                                                                                                Percentage
     Average    Minimum                                                       Minimum                        Of Total
  Interest Rate  Term                Checking and Savings Deposits (1)         Amount           Balances     Deposits
- ---------------------------------------------------------------------------------------------------------------------
                                                                                        (In Thousands)
                                                                                             
      0.00%      None                Non-interest-bearing account                 None          $ 29,563       5.15%
      1.00       None                NOW accounts                             $    100            74,355       12.95
      1.73       None                Passbook accounts                             100            32,936        5.73
      3.23       None                Money market deposit accounts               1,000            84,347       14.68
                                                                                                --------     -------
                                     Total checking and savings deposits                         221,201       38.51
                                                                                                --------     -------

                                          Certificates of Deposit (1)
                                     --------------------------------------

      4.92       1 - 5 months        Fixed term, fixed-rate                      1,000            12,581        2.19
      5.01       6-11 months         Fixed term, fixed-rate                      1,000            50,990        8.88
      5.54       12-19 months        Fixed term, fixed-rate                      1,000           182,794       31.82
      5.77       24-30 months        Fixed term, fixed-rate                      1,000            28,469        4.96
      5.78       36-47 months        Fixed term, fixed-rate                      1,000            14,072        2.45
      5.98       48-59 months        Fixed term, fixed-rate                      1,000             2,317        0.40
      6.15       Over 60 months      Fixed term, fixed-rate                      1,000            58,507       10.19
      1.73       Various             Fixed term, fixed-rate                      1,000             1,211        0.21
      5.10       Various             Negotiated Jumbo                          100,000             2,241        0.39
                                                                                                --------     -------
                                     Total certificates of deposit                               353,182       61.49
                                                                                                --------     -------
                                     Total deposits                                             $574,383      100.00%
                                                                                                ========     =======
- ---------------------------------------------------------------------------
(1) IRA and KEOGH accounts are generally offered throughout all terms stated
    above with balances of $47.1 million and $1.2 million, respectively.


                                       86
   88

         The following tables sets forth the change in dollar amount in the
various types of savings accounts offered between the dates indicated:



                             Balance at   % of        Incr.    Balance at    % of       Incr.   Balance at     % of      Incr.
                              06/30/98  Deposits     (Decr.)    12/31/97   Deposits    (Decr.)   12/31/96    Deposits   (Decr.)
                             ---------- --------    --------   ----------  --------   --------  ----------   --------  --------
                                                                      (Dollars in Thousands)
                                                                                            
Non-interest-bearing demand
  accounts ................   $ 29,563     5.15%    $  4,848    $ 24,715      4.49%   $  6,088   $ 18,627       3.63%  $   (905)
NOW accounts ..............     74,355    12.95        4,493      69,862     12.69       2,786     67,076      13.06      3,978
Passbooks .................     32,936     5.73        2,715      30,221      5.49        (600)    30,821       6.00        (54)
Money market deposit
  accounts ................     84,347    14.68        5,515      78,832     14.31       9,318     69,514      13.53         93
                              --------   ------     --------    --------    ------    --------   --------     ------   --------
Total core deposits .......    221,201    38.51       17,571     203,630     36.98      17,592    186,038      22.69      3,112
                              --------   ------     --------    --------    ------    --------   --------     ------   --------
Time deposits which mature:
     Within 12 months .....    241,203    41.99      (19,569)    260,772     47.35       6,975    253,797      49.40     13,557
     Within 12-36 months ..     81,365    14.17       22,571      58,794     10.67      17,590     41,204       8.02     (1,510)
     Beyond 36 months .....     30,614     5.33        3,102      27,512      5.00      (5,158)    32,670       6.36       (379)
                              --------   ------     --------    --------    ------    --------   --------     ------   --------
Total time deposits .......    353,182    61.49        6,104     347,078     63.02      19,407    327,671      63.78     11,668
                              --------   ------     --------    --------    ------    --------   --------     ------   --------
          Total deposits ..   $574,383   100.00%    $ 23,675    $550,708    100.00%   $ 36,999   $513,709     100.00%  $ 14,780
                              ========   ======     ========    ========    ======    ========   ========     ======   ========



                               Balance at  % of      Incr.   Balance at   % of
                                09/30/96  Deposits  (Decr.)   09/30/95  Deposits
                               ---------- -------- --------  ---------- --------
                                            (Dollars in Thousands)
                                                         
Non-interest-bearing demand
  accounts ................     $ 19,532     3.9$    4,688    $ 14,844     3.39%
NOW accounts ..............       63,098    12.6      (763)     63,861    14.60
Passbooks .................       30,875     6.1     1,174      29,701     6.79
Money market deposit
  accounts ................       69,421    13.9    (6,299)     75,720    17.32
                                --------  ------  --------    --------   ------
Total core deposits .......      182,926    36.6    (1,200)    184,126    42.10
                                --------  ------  --------    --------   ------
Time deposits which mature:
     Within 12 months .....      240,240    48.1    46,740     193,500    44.24
     Within 12-36 months ..       42,714     8.5    10,290      32,424     7.41
     Beyond 36 months .....       33,049     6.6     5,723      27,326     6.25
                                --------  ------  --------    --------   ------
Total time deposits .......      316,003   63,34    62,753     253,250    57.90
                                --------  ------  --------    --------   ------
          Total deposits ..     $498,929  100.00% $ 61,553    $437,376   100.00%
                                ========  ======  ========    ========   ======


                                       87
   89

         The following table sets forth the certificates of deposit classified
by rates as of the dates indicated.



                                                  At                     At                               At
                                               June 30,              December 31,                    September 30,
                                               ---------      --------------------------        ------------------------
                                                 1998            1997           1996              1996           1995
                                               ---------      ----------      ----------        ---------      ---------
                                                                                                
RATE                                                                       (In Thousands)
3.00% or less ........................         $   1,211      $    1,436      $    1,035        $   1,600      $     930
3.01 - 3.99% .........................                11              11             598              903          5,257
4.00 - 4.99% .........................            37,827          35,699          51,484           80,831         55,583
5.00 - 5.99% .........................           269,293         262,029         232,313          193,281        108,608
6.00 - 6.99% .........................            36,033          39,186          33,568           29,571         70,456
7.00 - 7.99% .........................             8,807           8,717           8,673            9,817         12,416
                                               ---------      ----------      ----------        ---------      ---------
 Total ...............................         $ 353,182      $  347,078      $  327,671        $ 316,003      $ 253,250
                                               =========      ==========      ==========        =========      =========



         The following table sets forth the amount and maturities of
certificates of deposit at June 30, 1998.



                                                                        Amount Due
                           ----------------------------------------------------------------------------------------------------
                           Less Than                                                                     After 5
                            One Year      1-2 Years      2-3 Years        3-4 Years        4-5 Years      Years         Total
                           ---------      ---------      ---------        ---------        ---------     -------      ---------
                                                                                                 
                                                                      (In Thousands)
3.00% or less .........          119      $      1        $      1         $     --         $    134      $ 956       $   1,211
3.01 - 3.99% ..........           --            11              --               --               --         --              11
4.00 - 4.99% ..........       37,827            --              --               --               --         --          37,827
5.00 - 5.99% ..........      199,627        44,053          12,551            5,798            7,264         --         269,293
6.00 - 6.99% ..........        3,534        14,178           1,859           10,889            5,573         --          36,033
7.00 - 7.99% ..........           96         8,708               3               --               --         --           8,807
                           ---------      --------        --------         --------         --------      -----       ---------
 Total                     $ 241,203      $ 66,951        $ 14,414         $ 16,687         $ 12,971      $ 956       $ 353,182
                           =========      ========        ========         ========         ========      =====       =========



         The following table indicates the amount of negotiable certificates of
deposit of $100,000 or more by time remaining until maturity as of June 30,
1998.



                                                               Certificates of
                                                                  Deposit of
                                                                  $100,000 or
                                                                       More
                                                               ----------------
               REMAINING MATURITY                                (In Thousands)

                                                                
               Three months or less .....................            $11,338
               Three through six months .................              7,418
               Six through twelve months ................             12,264
               Over twelve months .......................             19,079
                                                                     -------
                  Total .................................            $50,099
                                                                     =======


                                       88
   90


         Deposits are used to fund loan originations, the purchase of securities
and for general business purposes. The deposit growth in the six months ended
June 30, 1998 of $23.7 million reflected the use of odd-term and promotional
certificate of deposit products, the opening of three new branch offices, as
well as increased retail deposits generated by aggressive, competitive pricing
of such products in the market area.

      The following table sets forth the net changes in the deposit activities
for the periods indicated:



                                                                                    Three
                                         During Six Months Ended     Year Ended   Months Ended        Years Ended
                                                 June 30,           December 31,  December 31,        September 30,
                                        -------------------------   -----------   -----------   --------------------------
                                           1998          1997          1997          1996          1996            1995
                                        -----------   -----------   -----------   -----------   -----------    -----------
                                                                       (In Thousands)
                                                                                            
Deposits ............................   $ 1,458,473   $ 1,328,224   $ 2,433,375   $   554,294   $ 2,158,898   $ 1,952,009
Withdrawals .........................     1,445,492     1,311,142     2,416,860       549,264     2,114,903     1,988,577
                                        -----------   -----------   -----------   -----------   -----------    -----------
Net increase (decrease) before
 interest credited ..................        12,981        17,082        16,515         5,030        43,995       (36,568)
Interest credited ...................        10,694         9,742        20,484         9,750        17,558        13,965
                                        -----------   -----------   -----------   -----------   -----------    -----------
Net increase (decrease) in deposits..   $    23,675   $    26,824   $    36,999    $   14,780   $    61,553   $   (22,603)
                                        ===========   ===========   ===========   ===========   ===========    ===========


         BORROWINGS. Savings deposits are the primary source of funds for
lending and investment activities and for general business purposes. If the need
arises, advances from the FHLB may be used to supplement the supply of lendable
funds and to meet deposit withdrawal requirements. Advances from the FHLB
typically are collateralized by the Association's stock in the FHLB and a
blanket floating lien on the Association's one- to four-family first mortgage
loans. At June 30, 1998, $75.6 million of FHLB advances were outstanding with a
weighted average interest rate of 5.95%.

         The FHLB functions as a central reserve bank providing credit for the
Association and other member savings institutions and financial institutions. As
a member, the Association is required to own capital stock in the FHLB and is
authorized to apply for advances on the security of such stock and certain of
its home mortgages and other assets (principally, securities that are
obligations of, or guaranteed by, the United States) provided certain standards
related to creditworthiness have been met. Advances are made pursuant to several
different programs. Each credit program has its own interest rate and range of
maturities. Depending on the program, limitations on the amount of advances are
based either on a fixed percentage of a member institution's net worth or on the
FHLB's assessment of the institution's creditworthiness. Although advances may
be used on a short-term basis for cash management needs, FHLB advances have not
been, nor are they expected to be, a significant long-term funding source for
the Association, although the Association periodically utilizes its ability to
access advances in order to take advantage of investment opportunities which may
arise.

   
         On September 30, 1983, the Association sold two of its branches to
another financial institution. Under terms of the sale, the Association issued a
10.94%, 30-year term mortgage-backed bond (the "Bond") for approximately $41.6
million. A discount was recorded on the Bond which is being accreted on the
interest method of accounting over the life of the Bond. The Bond bears an
interest rate that is adjustable semi-annually on each April 1 and October 1 to
reflect changes in the average of the United States 10-year and 30-year
long-term bond rates. At June 30, 1998, the outstanding balance of the Bond was
$15.9 million with an effective rate of 9.79%.
    
         On October 24, 1994, in connection with the Association's Plan of
Reorganization into a mutual holding company, the Association established the
ESOP for all eligible employees. The ESOP's purchase of 190,388 shares of
Association Common Stock in the open market was initially funded by a loan held
by an unaffiliated financial

                                       89
   91


institution with an interest rate based on the monthly average of the Federal
Funds high and low rate plus 2.35%. During 1998, the Mid-Tier Holding Company
loaned sufficient funds to the ESOP to permit the ESOP to repay the loan to the
unaffiliated lender. The terms of the loan to the ESOP from the Mid-Tier Holding
Company are substantially identical to those of the loan from the unaffiliated
lender. However, the interest rate used will be the New York prime rate which
was 8.5% at June 30, 1998. The loan is being repaid from the Association's
contributions to the ESOP over a period of up to seven years and had an
outstanding balance of $1.2 million at June 30, 1998. For further information,
see Note 14 to the Notes to the Consolidated Financial Statements.

         The following table sets forth the source, balance, and rate of FHLB
advances for the periods indicated.



                                          During the Six Months  During the Year   During the Three Months  During the Years Ended
                                             Ended June 30,     Ended December 31,    Ended December 31,         September 30,
                                          --------------------- ------------------ -----------------------  ----------------------
                                           1998         1997           1997                 1996               1996        1995
                                          -------      -------  ------------------ -----------------------  ----------  ----------
                                                                         (Dollars in Thousands)
                                                                                                       
FHLB advances:
  Maximum month-end balance .........     $75,630      $46,052       $57,341              $36,350           $36,350      $18,679
  Balance at end of period ..........      75,630       46,052        57,341               34,763            36,350       18,200
  Average balance (1) ...............      61,133       38,526        42,952               35,657            22,110        3,846
Weighted average interest rate during
   the period .......................        5.99%        6.27%         6.38%                6.72%             6.36%       10.80%
Weighted average interest rate
  at end of period ..................        5.95%        6.47%         6.25%                6.69%             6.70%        6.86%


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

(1) Computed on the basis of month-end balances.

SUBSIDIARY ACTIVITIES

         The Association currently has one active subsidiary, ComFed, Inc.,
which was formed in February 1971 for the purpose of owning and operating an
insurance agency, Community Insurance Agency, which sells mortgage life
insurance. ComFed, Inc. also receives income and incurs related expenses from
the sale of third party mutual funds and annuities. Such third party mutual
funds and annuities include products widely marketed to the investing public and
have investment advisors that are not affiliated with ComFed, Inc. For the six
months ended June 30, 1998, ComFed, Inc. reported net income of $67,000. At June
30, 1998, the Association had an equity investment in ComFed, Inc. of $140,000.

LEGAL PROCEEDINGS

         The Association is involved in routine legal proceedings occurring in
the ordinary course of business which in the opinion of management, in the
aggregate, will not have a material adverse effect on the consolidated financial
condition and results of operations of the Association.

   
         The Association has completed its investigation of a defalcation by a
former employee which may have occurred over a period of several years. The
Association maintains insurance to cover such losses with a claim deductible of
$200,000. The amount of the deductible was charged-off during the year ended
September 30, 1996. The Association notified its insurance carrier of the
potential claim and the insurance company acknowledged coverage. The insurance
carrier paid a portion of the claim in fiscal 1997. The Association and its
insurance carrier are attempting to resolve the remainder of the Association's
claim. The terms of any resolution of such claim may not amount to the entire
amount of the unpaid portion of the Association's claim in excess of the
deductible. However, even is such event, management does not believe that the
claim will have a material adverse effect on the Association's
    

                                       90
   92

financial position or results of operations. See Note 13 to the Notes to
Consolidated Financial Statements contained elsewhere herein.

PERSONNEL

         As of June 30, 1998, the Mid-Tier Holding Company had no separately
compensated employees. Officers of the Mid-Tier Holding Company are employees of
the Association and receive all compensation from the Association. Because the
Mid-Tier Holding Company's only activity is holding the stock of the
Association, employees of the Association perform limited duties for the
Mid-Tier Holding Company.

         As of June 30, 1998, the Association had 256 full-time and 61 part-time
employees. None of such employees is represented by a collective bargaining
group. The Association believes it has a good relationship with its employees.

PROPERTIES

         The Mid-Tier Holding Company owns no property independently from the
Association. The Association conducts its business through its home office
located in North Palm Beach, Florida, and 21 full service branch offices and two
loan production offices located in Palm Beach, Martin, St. Lucie, Indian River
and Brevard counties. The following table sets forth certain information
concerning the home office and each branch office of the Association at June 30,
1998. The aggregate net book value of the Association's premises and equipment
was $22.2 million at June 30, 1998. For additional information regarding the
Association's properties, see Note 8 to the Notes to the Consolidated Financial
Statements contained elsewhere herein. In addition, the Association owns or has
placed earnest funds on four parcels of real estate for use as possible future
branch sites. The Association's total investment in such other properties
totalled $2.0 million at June 30, 1998 which is included in the aggregate net
book value of the Association's premises and equipment set forth above.

   


                                                                                     Opening         Owned/
Location                                       Address                                Date           Lease
- -----------------------------------------------------------------------------------------------------------
                                                                                            
Home Office                  660 U.S. Highway One, North Palm Beach, Florida         02/19/88        Owned

Branch Offices
- --------------

Riviera Beach                2600 Broadway, Riviera Beach, Florida                   08/19/55        Owned

Tequesta                     101 N. U.S. Highway One, Tequesta, Florida              07/19/59        Owned

Port Salerno                 5545 SE Federal Highway, Port Salerno, Florida          11/05/74        Owned

Palm Beach Gardens           9600 N. Alternate AlA,  Palm Beach Gardens,             12/19/74        Owned
                             Florida

Jensen Beach                 1170 NE Jensen Beach Boulevard,                         01/28/75        Owned
                             Jensen Beach, Florida


    

                                       91
   93



                                                                                       OPENING       OWNED/
LOCATION                                ADDRESS                                          DATE        LEASE
- -----------------------------------------------------------------------------------------------------------
                                                                                            
Singer Island                1100 East Blue Heron Boulevard,                            04/01/75     Owned
                             Riviera Beach, Florida

Gallery Square               389 Tequesta Drive,  Tequesta, Florida                     01/30/76     Lease (1)

Ft. Pierce                   1050 Virginia Avenue, Ft. Pierce, Florida                  07/23/85     Owned

Port St. Lucie               1540 SE Floresta Drive,  Port St. Lucie, Florida           07/30/84     Lease (2)

Martin Downs                 3102 Martin Downs Boulevard,                               07/24/85     Lease (3)
                             Palm City, Florida

Chasewood                    6350 Indiantown Road., Suite 1,                            02/26/86     Lease (4)
                             Jupiter, Florida

Bluffs                       3950 U.S. Highway 1, Jupiter, Florida                      09/18/86     Lease (5)

Village Commons              971 Village Boulevard, West Palm Beach, Florida            06/26/89     Lease (6)

Hobe Sound                   11400 SE Federal Highway, Hobe Sound, Florida              02/05/90     Owned

Jupiter                      520 Toney Penna Drive, Jupiter, Florida                    07/10/95     Owned

PGA                          PGA Shoppes on the Green, 7102 Fairway Drive,              04/22/96     Owned
                             Palm Beach Gardens, Florida

Vero Beach                   6030 20th Street, Vero Beach, Florida                      07/21/97     Lease (7)

Hutchinson Island            4417 NE Ocean Boulevard, Jensen Beach, Florida             01/21/97     Lease (8)

Lake Worth                   5702 Lake Worth Road, Suite # 3, Lake Worth,               10/20/97     Lease (9)
                             Florida

                                                                       (FOOTNOTES CONTINUED ON FOLLOWING PAGE)


                                       92
   94





                                                                                       OPENING       OWNED/
LOCATION                                ADDRESS                                          DATE        LEASE
- -----------------------------------------------------------------------------------------------------------

                                                                                            
LOAN PRODUCTION OFFICES
Vero Beach                   2903 Cardinal Drive                                        03/01/98     Lease (10)
                             Vero Beach, Florida

Melbourne                    1901 S. Harbor City Blvd.                                  05/01/98     Lease (11)
                             Suite 801, Melbourne, Florida

OTHER FACILITIES
Training Center              101 N.  U.S. Highway One
                             Tequesta, Florida                                          07/15/98     Owned

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


(1)    This lease expires on December 31, 2000 and provides for a renewal option
       which runs through December 31, 2015.

   
(2)    This lease expires on January 31, 2006. The Association is in the process
       of constructing a new branch office in Port St. Lucie. Upon completion of
       construction (currently expected to be the first quarter of 1999), the
       Association will relocate its existing branch office to the new site.
    

(3)    This lease expires on August 8, 1999 and provides for a series of renewal
       options which run through August 8, 2004.

   
(4)    This lease expires on January 31, 1999 and provides for a renewal option
       which runs through January 31, 2004. The Association completed
       construction of a new office in Jupiter. The Association relocated the
       branch office into the new building located at 1570 Indiantown Road,
       Jupiter, Florida 33458, on October 5, 1998.
    

(5)    This lease expires on October 31, 2001 and provides for a renewal option
       which runs through October 31, 2016.

(6)    This lease expires on June 25, 2004 and provides for a renewal option
       which runs through June 25, 2014.

(7)    This lease expires on July 1, 2002 and provides for a renewal option
       which runs through July 1, 2017. The Association has exercised an option
       to purchase the property as of July 31, 1998.

(8)    This lease expires on June 30, 1999 and provides for a renewal option
       which runs through December 31, 2002.

(9)    This lease expires on March 1, 2000 and provides for a renewal option
       which runs through August 1, 2002.

(10)   This lease expires on February 28, 1999 and provides for a renewal option
       which runs through February 28, 2000.

(11)   This lease expires on April 30, 2000.

                                       93
   95

                                   REGULATION

        Set forth below is a brief description of certain laws and regulations
which are applicable to the Company and the Association. The description of
these laws and regulations, as well as descriptions of laws and regulations
contained elsewhere herein, does not purport to be complete and is qualified in
its entirety by reference to the applicable laws and regulations.

GENERAL

        The Association, as a federally chartered savings institution, is
subject to federal regulation and oversight by the OTS extending to all aspects
of its operations. The Association also is subject to regulation and examination
by the FDIC, which insures the deposits of the Association to the maximum extent
permitted by law, and requirements established by the Federal Reserve Board.
Federally chartered savings institutions are required to file periodic reports
with the OTS and are subject to periodic examinations by the OTS and the FDIC.
The investment and lending authority of savings institutions are prescribed by
federal laws and regulations, and such institutions are prohibited from engaging
in any activities not permitted by such laws and regulations. Such regulation
and supervision primarily is intended for the protection of depositors and not
for the purpose of protecting shareholders.

        The OTS' enforcement authority over all savings institutions and their
holding companies includes, among other things, the ability to assess civil
money penalties, to issue cease and desist or removal orders and to initiate
injunctive actions. In general, these enforcement actions may be initiated for
violations of laws and regulations and unsafe or unsound practices. Other
actions or inactions may provide the basis for enforcement action, including
misleading or untimely reports filed with the OTS.

THE COMPANY

        HOLDING COMPANY ACQUISITIONS. Upon consummation of the Conversion, the
Company will become a savings and loan holding company within the meaning of the
Home Owners' Loan Act, as amended ("HOLA"), and will be required to register
with the OTS. The HOLA and OTS regulations generally prohibit a savings and loan
holding company, without prior OTS approval, from acquiring, directly or
indirectly, the ownership or control of any other savings institution or savings
and loan holding company, or all, or substantially all, of the assets or more
than 5% of the voting shares thereof. These provisions also prohibit, among
other things, any director or officer of a savings and loan holding company, or
any individual who owns or controls more than 25% of the voting shares of such
holding company, from acquiring control of any savings institution not a
subsidiary of such savings and loan holding company, unless the acquisition is
approved by the OTS.

        HOLDING COMPANY ACTIVITIES. The Company will operate as a unitary
savings and loan holding company. Generally, there are limited restrictions on
the activities of a unitary savings and loan holding company and its non-savings
institution subsidiaries. However, if the Director of the OTS determines that
there is reasonable cause to believe that the continuation by a savings and loan
holding company of an activity constitutes a serious risk to the financial
safety, soundness or stability of its subsidiary savings institution, the
Director may impose such restrictions as deemed necessary to address such risk,
including limiting (i) payment of dividends by the savings institution; (ii)
transactions between the savings institution and its affiliates; and (iii) any
activities of the savings institution that might create a serious risk that the
liabilities of the holding company and its affiliates may be imposed on the
savings institution. Notwithstanding the above rules as to permissible business
activities of unitary savings and loan holding companies, if the savings
institution subsidiary of such a holding company fails to meet the QTL test, as
discussed under "-The Association - Qualified Thrift Lender Test," then such
unitary holding company also shall become subject to the activities restrictions
applicable to multiple savings and loan holding companies and, unless the
savings institution requalifies as a QTL within one year thereafter, shall
register as, and become subject to the restrictions applicable to, a bank
holding company. See "-The Association - Qualified Thrift Lender Test."

                                       94
   96

        The HOLA requires every savings institution subsidiary of a savings and
loan holding company to give the OTS at least 30 days' advance notice of any
proposed dividends to be made on its guarantee, permanent or other
non-withdrawable stock, or else such dividend will be invalid. See "-The
Association - Capital Distribution Regulation."

        AFFILIATE RESTRICTIONS. Transactions between a savings institution and
its "affiliates" are subject to quantitative and qualitative restrictions under
Sections 23A and 23B of the Federal Reserve Act and OTS regulations. Affiliates
of a savings institution include, among other entities, the savings
institution's holding company and companies that are controlled by or under
common control with the savings institution.

        In general, Sections 23A and 23B and OTS regulations issued in
connection therewith limit the extent to which a savings institution or its
subsidiaries may engage in certain "covered transactions" with affiliates to an
amount equal to 10% of the institution's capital and surplus, in the case of
covered transactions with any one affiliate, and to an amount equal to 20% of
such capital and surplus, in the case of covered transactions with all
affiliates. In addition, a savings institution and its subsidiaries may engage
in covered transactions and certain other transactions only on terms and under
circumstances that are substantially the same, or at least as favorable to the
savings institution or its subsidiary, as those prevailing at the time for
comparable transactions with nonaffiliated companies. A "covered transaction" is
defined to include a loan or extension of credit to an affiliate; a purchase of
investment securities issued by an affiliate; a purchase of assets from an
affiliate, with certain exceptions; the acceptance of securities issued by an
affiliate as collateral for a loan or extension of credit to any party; or the
issuance of a guarantee, acceptance or letter of credit on behalf of an
affiliate.

        In addition, under the OTS regulations, a savings institution may not
make a loan or extension of credit to an affiliate unless the affiliate is
engaged only in activities permissible for bank holding companies; a savings
institution may not purchase or invest in securities of an affiliate other than
shares of a subsidiary; a savings institution and its subsidiaries may not
purchase a low-quality asset from an affiliate; and covered transactions and
certain other transactions between a savings institution or its subsidiaries and
an affiliate must be on terms and conditions that are consistent with safe and
sound banking practices. With certain exceptions, each loan or extension of
credit by a savings institution to an affiliate must be secured by collateral
with a market value ranging from 100% to 130% (depending on the type of
collateral) of the amount of the loan or extension of credit.

        The OTS regulation generally excludes all non-bank and non-savings
institution subsidiaries of savings institutions from treatment as affiliates,
except to the extent that the OTS or the Federal Reserve Board decides to treat
such subsidiaries as affiliates. The regulation also requires savings
institutions to make and retain records that reflect affiliate transactions in
reasonable detail, and provides that certain classes of savings institutions may
be required to give the OTS prior notice of affiliate transactions.

THE ASSOCIATION

        INSURANCE OF ACCOUNTS. The deposits of the Association are insured to
the maximum extent permitted by the SAIF, which is administered by the FDIC, and
are backed by the full faith and credit of the U.S. Government. As insurer, the
FDIC is authorized to conduct examinations of, and to require reporting by,
FDIC-insured institutions. It also may prohibit any FDIC-insured institution
from engaging in any activity the FDIC determines by regulation or order to pose
a serious threat to the FDIC. The FDIC also has the authority to initiate
enforcement actions against savings institutions, after giving the OTS an
opportunity to take such action.

        Under current FDIC regulations, SAIF-insured institutions are assigned
to one of three capital groups which are based solely on the level of an
institution's capital--"well capitalized," "adequately capitalized," and
"undercapitalized"--which are defined in the same manner as the regulations
establishing the prompt corrective action system discussed below. These three
groups are then divided into three subgroups which reflect varying levels of
supervisory concern, from those which are considered to be healthy to those
which are considered to be of substantial supervisory concern. The matrix so
created results in nine assessment risk classifications, with rates ranging
prior to


                                       95
   97

September 30, 1996 from 23 basis points for well capitalized, healthy
institutions to 31 basis points for undercapitalized institutions with
substantial supervisory concerns.

        The deposits of the Association are currently insured by the SAIF. Both
the SAIF and the BIF are required by law to attain and thereafter maintain a
reserve ratio of 1.25% of insured deposits. The BIF achieved a fully funded
status first, and therefore as discussed below, effective January 1, 1996, the
FDIC substantially reduced the average deposit insurance premium paid by
BIF-insured banks. On November 14, 1995, the FDIC approved a final rule
regarding deposit insurance premiums. The final rule reduced deposit insurance
premiums for BIF member institutions to zero basis points (subject to a $2,000
minimum) for institutions in the lowest risk category, while holding deposit
insurance premiums for SAIF members at their then-current levels (23 basis
points for institutions in the lowest risk category). The reduction was
effective with respect to the semiannual premium assessment beginning January 1,
1996.

        On September 30, 1996 Congress passed, and the President signed, the DIF
which mandated that all institutions which have deposits are insured by SAIF
were required to pay a one-time special assessment of 65.7 basis points on
SAIF-insured deposits (subject to adjustment for certain types of banks with
SAIF deposits) that were held at March 31,1995 payable by November 27, 1996 to
recapitalize the SAIF. The assessment increased the SAIF's reserve ratio to a
comparable level to that of the BIF at 1.25% of total insured deposits. The
Association's share of this special assessment totaled $2.8 million and is
reflected in the 1996 operating results. The FDIC, in connection with the
recapitalization, also lowered SAIF premiums from $0.23 per $100 to $0.065 per
$100 of insured deposits beginning in January 1997.

        The FDIC may terminate the deposit insurance of any insured depository
institution, including the Association, if it determines after a hearing that
the institution has engaged or is engaging in unsafe or unsound practices, is in
an unsafe or unsound condition to continue operations, or has violated any
applicable law, regulation, order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance temporarily during the hearing
process for the permanent termination of insurance, if the institution has no
tangible capital. If insurance of accounts is terminated, the accounts at the
institution at the time of the termination, less subsequent withdrawals, shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which would result in
termination of the Association's deposit insurance.

        REGULATORY CAPITAL REQUIREMENTS. The OTS capital requirements consist of
a "tangible capital requirement," a "leverage capital requirement" and a
"risk-based capital requirement." The OTS is also authorized to impose capital
requirements in excess of those standards on individual institutions on a
case-by-case basis.

        Under the tangible capital requirement, a savings association must
maintain tangible capital in an amount equal to at least 1.5% of adjusted total
assets. Tangible capital is defined as core capital less all intangible assets
(including supervisory goodwill), plus a specified amount of purchased mortgage
servicing rights.

        Under the leverage capital requirement adopted by the OTS, savings
associations must maintain "core capital" in an amount equal to at least 3% of
adjusted total assets. Core capital is defined as common shareholders' equity
(including retained earnings), non-cumulative perpetual preferred stock, and
minority interests in the equity accounts of consolidated subsidiaries, plus
purchased mortgage servicing rights valued at the lower of 90% of fair market
value, 90% of original cost or the current amortized book value as determined
under GAAP, and "qualifying supervisory goodwill," less non-qualifying
intangible assets. At June 30, 1998, the Association's ratio of core capital to
total adjusted assets was 9.6%.

   
        Under the risk-based capital requirement, a savings association must
maintain total capital (which is defined as core capital plus supplementary
capital) equal to at least 8.0% of risk-weighted assets. A savings association
must calculate its risk-weighted assets by multiplying each asset and
off-balance sheet item by various risk factors, which range from 0% for cash and
securities issued by the United States Government or its agencies to 100% for
repossessed assets or loans more than 90 days past due. Qualifying one- to
four-family residential real estate loans and qualifying multi-family
residential real estate loans (note more than 90 days
    


                                       96
   98

   
delinquent and having an 80% or lower loan-to-value ratio), which at June 30,
1998, represented 72.4% of the total loans receivable, are weighted at a 50%
risk factor. Supplementary capital may include, among other items, cumulative
perpetual preferred stock, perpetual subordinated debt, mandatory convertible
subordinated debt, intermediate-term preferred stock, and general allowances for
loan losses. The allowance for loan losses includable in supplementary capital
is limited to 1.25% of risk-weighted assets. Supplementary capital is limited to
100% of core capital.
    

        Certain exclusions from capital and assets are required to be made for
the purpose of calculating total capital, in addition to the adjustments
required for calculating core capital. Such exclusions consist of equity
investments (as defined by regulation) and that portion of land loans and
non-residential construction loans in excess of an 80% loan-to-value ratio and
reciprocal holdings of qualifying capital instruments. However, in calculating
regulatory capital, institutions can add back unrealized losses and deduct
unrealized gains net of taxes, on debt securities reported as a separate
component of GAAP capital.

        The OTS regulations establish special capitalization requirements for
savings associations that own service corporations and other subsidiaries,
including subsidiary savings associations. According to these regulations,
certain subsidiaries are consolidated for capital purposes and others are
excluded from assets and capital. In determining compliance with the capital
requirements, all subsidiaries engaged solely in activities permissible for
national banks, engaged solely in mortgage-banking activities, or engaged in
certain other activities solely as agent for its customers are "includable"
subsidiaries that are consolidated for capital purposes in proportion to the
association's level of ownership, including the assets of includable
subsidiaries in which the association has a minority interest that is not
consolidated for GAAP purposes. For excludable subsidiaries, the debt and equity
investments in such subsidiaries are deducted from assets and capital. At June
30, 1998, the Association had no investments subject to a deduction from
tangible capital.

        The OTS amended its risk-based capital requirements that would require
institutions with an "above normal" level of interest rate risk to maintain
additional capital. A savings association is considered to have a "normal" level
of interest rate risk if the decline in the market value of its portfolio equity
after an immediate 200 basis point increase or decrease in market interest rates
(whichever leads to the greater decline) is less than two percent of the current
estimated market value of its assets. The market value of portfolio equity is
defined as the net present value of expected cash inflows and outflows from an
association's assets, liabilities and off-balance sheet items. The amount of
additional capital that an institution with an above normal interest rate risk
is required to maintain (the "interest rate risk component") equals one-half of
the dollar amount by which its measured interest rate risk exceeds the normal
level of interest rate risk. The interest rate risk component is in addition to
the capital otherwise required to satisfy the risk-based capital requirement.
Implementation of this component has been postponed by the OTS. The final rule
was to be effective as of January 1, 1994, subject however to a three quarter
lag time in implementation. However, in October 1994, the Director of the OTS
indicated that it would waive the capital deductions for institutions with a
greater than "normal" risk until the OTS published an appeals process. On August
21, 1995, the OTS released Thrift Bulletin 67, which established (i) an appeals
process to handle "requests for adjustments" to the interest rate risk component
and (ii) a process by which "well-capitalized" institutions may obtain
authorization to use their own interest rate risk model to determine their
interest rate risk component. The Director of the OTS indicated, concurrent with
the release of Thrift Bulletin 67, that the OTS will continue to delay the
implementation of the capital deduction for interest rate risk pending the
testing of the appeals process set forth in Thrift Bulletin 67.

        Effective November 28, 1994, the OTS revised its interim policy issued
in August 1993 under which savings institutions computed their regulatory
capital in accordance with SFAS No. 115, "Accounting for Certain Investments in
Debt and Equity Securities." Under the revised OTS policy, savings institutions
must value securities available for sale at amortized cost for regulatory
capital purposes. This means that in computing regulatory capital, savings
institutions should add back any unrealized losses and deduct any unrealized
gains, net of income taxes, on debt securities reported as a separate component
of GAAP capital.


                                       97
   99

        At June 30, 1998, the Association exceeded all of its regulatory capital
requirements, with tangible, core and risk-based capital ratios of 9.6%, 9.6%
and 17.3%, respectively. See Note 16 to the Notes to Consolidated Financial
Statements included elsewhere herein.

        The OTS and the FDIC generally are authorized to take enforcement action
against a savings association that fails to meet its capital requirements, which
action may include restrictions on operations and banking activities, the
imposition of a capital directive, a cease-and-desist order, civil money
penalties or harsher measures such as the appointment of a receiver or
conservator or a forced merger into another institution. In addition, under
current regulatory policy, an association that fails to meet its capital
requirements is prohibited from paying any dividends.

        PROMPT CORRECTIVE ACTION. Under the prompt corrective action regulations
of the OTS, an institution is deemed to be (i) "well capitalized" if it has
total risk-based capital of 10.0% or more, has a Tier 1 risk-based capital ratio
of 6.0% or more, has a Tier 1 leverage capital ratio of 5.0% or more and is not
subject to any order or final capital directive to meet and maintain a specific
capital level for any capital measure, (ii) "adequately capitalized" if it has a
total risk-based capital ratio of 8.0% or more, a Tier 1 risk-based capital
ratio of 4.0% or more and a Tier 1 leverage capital ratio of 4.0% or more (3.0%
under certain circumstances) and does not meet the definition of "well
capitalized," (iii) "undercapitalized" if it has a total risk-based capital
ratio that is less than 8.0%, a Tier 1 risk-based capital ratio that is less
than 4.0% or a Tier 1 leverage capital ratio that is less than 4.0% (3.0% under
certain circumstances), (iv) "significantly undercapitalized" if it has a total
risk-based capital ratio that is less than 6.0%, a Tier 1 risk-based capital
ratio that is less than 3.0% or a Tier 1 leverage capital ratio that is less
than 3.0%, and (v) "critically undercapitalized" if it has a ratio of tangible
equity to total assets that is equal to or less than 2.0%. Under specified
circumstances, a federal banking agency may reclassify a well capitalized
institution as adequately capitalized and may require an adequately capitalized
institution or an undercapitalized institution to comply with supervisory
actions as if it were in the next lower category (except that the FDIC may not
reclassify a significantly undercapitalized institution as critically
undercapitalized).

        An institution generally must file a written capital restoration plan
which meets specified requirements with its appropriate federal banking agency
within 45 days of the date that the institution receives notice or is deemed to
have notice that it is undercapitalized, significantly undercapitalized or
critically undercapitalized. A federal banking agency must provide the
institution with written notice of approval or disapproval within 60 days after
receiving a capital restoration plan, subject to extensions by the agency. An
institution which is required to submit a capital restoration plan must
concurrently submit a performance guaranty by each company that controls the
institution. In addition, undercapitalized institutions are subject to various
regulatory restrictions, and the appropriate federal banking agency also may
take any number of discretionary supervisory actions.

        At June 30, 1998, the Association was in the "well capitalized" category
for purposes of the above regulations and as such is not subject to the above
mentioned restrictions.

        SAFETY AND SOUNDNESS GUIDELINES. The OTS and the other federal bank
regulatory agencies have established guidelines for safety and soundness,
addressing operational and managerial standards, as well as compensation matters
for insured financial institutions. Institutions failing to meet these standards
are required to submit compliance plans to their appropriate federal regulators.
The OTS and the other agencies have also established guidelines regarding asset
quality and earnings standards for insured institutions. The Association
believes that it is in compliance with these guidelines and standards.

        LIQUIDITY REQUIREMENTS. All savings institutions are required to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings institutions. At the present time, the required minimum
liquid asset ratio is 4%. For the month ended June 30, 1998, the Association's
liquidity ratio was 8.5%.


                                       98
   100

        CAPITAL DISTRIBUTIONS. OTS regulations govern capital distributions by
savings institutions, which include cash dividends, stock redemptions or
repurchases, cash-out mergers, interest payments on certain convertible debt and
other transactions charged to the capital account of a savings institution to
make capital distributions. Generally, the regulations create a safe harbor for
specified levels of capital distributions from institutions meeting at least
their minimum capital requirements, so long as such institutions notify the OTS
and receive no objection to the distribution from the OTS. Savings institutions
and distributions that do not qualify for the safe harbor are required to obtain
prior OTS approval before making any capital distributions.

        Generally, a savings institution that before and after the proposed
distribution meets or exceeds its fully phased-in capital requirements (Tier 1
institutions) may make capital distributions during any calendar year equal to
the higher of (i) 100% of net income for the calendar year-to-date plus 50% of
its "surplus capital ratio" at the beginning of the calendar year or (ii) 75% of
net income over the most recent four-quarter period. The "surplus capital ratio"
is defined to mean the percentage by which the institution's tangible, core or
risk-based capital ratio exceeds its tangible, core or risk-based capital
requirement. Failure to meet minimum capital requirements will result in further
restrictions on capital distributions, including possible prohibition without
explicit OTS approval. See "-Regulatory Capital Requirements."

        In order to make distributions under these safe harbors, Tier 1 and Tier
2 institutions must submit 30 days written notice to the OTS prior to making the
distribution. The OTS may object to the distribution during that 30-day period
based on safety and soundness concerns. In addition, a Tier 1 institution deemed
to be in need of more than normal supervision by the OTS may be downgraded to a
Tier 2 or Tier 3 institution as a result of such a determination. At June 30,
1998, the Association was a Tier 1 institution for purposes of this regulation.

        BRANCHING BY FEDERAL SAVINGS INSTITUTIONS. OTS policy permits interstate
branching to the full extent permitted by statute (which is essentially
unlimited). Generally, federal law prohibits federal savings institutions from
establishing, retaining or operating a branch outside the state in which the
federal institution has its home office unless the institution meets the IRS'
domestic building and loan test (generally, 60% of a thrift's assets must be
housing-related) ("IRS Test"). The IRS Test requirement does not apply if: (i)
the branch(es) result(s) from an emergency acquisition of a troubled savings
institution (however, if the troubled savings institution is acquired by a bank
holding company, does not have its home office in the state of the bank holding
company bank subsidiary and does not qualify under the IRS Test, its branching
is limited to the branching laws for state-chartered banks in the state where
the savings institution is located); (ii) the law of the state where the branch
would be located would permit the branch to be established if the federal
savings institution were chartered by the state in which its home office is
located; or (iii) the branch was operated lawfully as a branch under state law
prior to the savings institution's conversion to a federal charter.

        Furthermore, the OTS will evaluate a branching applicant's record of
compliance with the Community Reinvestment Act of 1977 ("CRA"). An
unsatisfactory CRA record may be the basis for denial of a branching
application.

        COMMUNITY REINVESTMENT ACT AND THE FAIR LENDING LAWS. Savings
institutions have a responsibility under the CRA and related regulations of the
OTS to help meet the credit needs of their communities, including low- and
moderate-income neighborhoods. In addition, the Equal Credit Opportunity Act and
the Fair Housing Act (together, the "Fair Lending Laws") prohibit lenders from
discriminating in their lending practices on the basis of characteristics
specified in those statutes. An institution's failure to comply with the
provisions of CRA could, at a minimum, result in regulatory restrictions on its
activities, and failure to comply with the Fair Lending Laws could result in
enforcement actions by the OTS, as well as other federal regulatory agencies and
the Department of Justice.

   
        QUALIFIED THRIFT LENDER TEST. All savings institutions are required to
meet a QTL test to avoid certain restrictions on their operations. Under Section
2303 of the Economic Growth and Regulatory Paperwork Reduction Act of 1996, a
savings institution can comply with the QTL test by either qualifying as a
domestic building and loan association as defined in Section 7701(a)(19) of the
Code or by meeting the second prong of the QTL test set forth in Section 10(m)
of the HOLA. A savings institution that does not meet the QTL test must either
convert to a bank
    

                                       99
   101

charter or comply with the following restrictions on its operations: (i) the
institution may not engage in any new activity or make any new investment,
directly or indirectly, unless such activity or investment is permissible for a
national bank; (ii) the branching powers of the institution shall be restricted
to those of a national bank; (iii) the institution shall not be eligible to
obtain any new advances from its FHLB, other than special liquidity advances
with the approval of the OTS; and (iv) payment of dividends by the institution
shall be subject to the rules regarding payment of dividends by a national bank.
Upon the expiration of three years from the date the savings institution ceases
to be a QTL, it must cease any activity and not retain any investment not
permissible for a national bank and immediately repay any outstanding FHLB
advances (subject to safety and soundness considerations).

        Currently, the portion of the QTL test that is based on Section 10(m) of
the HOLA rather than the Code requires that 65% of an institution's "portfolio
assets" (as defined) consist of certain housing and consumer-related assets on a
monthly average basis in nine out of every 12 months. Assets that qualify
without limit for inclusion as part of the 65% requirement are loans made to
purchase, refinance, construct, improve or repair domestic residential housing
and manufactured housing; home equity loans; mortgage-backed securities (where
the mortgages are secured by domestic residential housing or manufactured
housing); stock issued by the FHLB of Atlanta; and direct or indirect
obligations of the FDIC. In a recent amendment to the QTL, small business loans,
credit card loans, student loans and loans for personal, family and household
purposes were allowed to be included without limitation as qualified
investments. In addition, the following assets, among others, may be included in
meeting the test subject to an overall limit of 20% of the savings institution's
portfolio assets: 50% of residential mortgage loans originated and sold within
90 days of origination; 100% of consumer and educational loans (limited to 10%
of total portfolio assets); and stock issued by the FHLMC or the FNMA. Portfolio
assets consist of total assets minus the sum of (i) goodwill and other
intangible assets, (ii) property used by the savings institution to conduct its
business, and (iii) liquid assets up to 20% of the institution's total assets.
At June 30, 1998, the qualified thrift investments of the Association were
approximately 76.7% of its portfolio assets.

        FEDERAL HOME LOAN BANK SYSTEM. The Association is a member of the FHLB
of Atlanta, which is one of 12 regional FHLBs that administers the home
financing credit function of savings institutions. Each FHLB serves as a reserve
or central bank for its members within its assigned region. It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB System. It makes loans to members (I.E., advances) in accordance with
policies and procedures established by the Board of Directors of the FHLB. At
June 30, 1998, the Association had $75.6 million of FHLB advances. See Note 11
to Notes to Consolidated Financial Statements.

        As a member, the Association is required to purchase and maintain stock
in the FHLB of Atlanta in an amount equal to at least 1% of its aggregate unpaid
residential mortgage loans, home purchase contracts or similar obligations at
the beginning of each year. At June 30, 1998, the Association had $3.9 million
in FHLB stock, which was in compliance with this requirement.

        The FHLBs are required to provide funds for the resolution of troubled
savings institutions and to contribute to affordable housing programs through
direct loans or interest subsidies on advances targeted for community investment
and low- and moderate-income housing projects. These contributions have
adversely affected the level of FHLB dividends paid and could continue to do so
in the future. These contributions also could have an adverse effect on the
value of FHLB stock in the future. The dividend yield on the Association's FHLB
stock was 7.25% for the fiscal years ended December 31, 1997 and 1996 and for
the six months ended June 30, 1998.

        FEDERAL RESERVE SYSTEM. Federal Reserve Board regulations require all
depository institutions to maintain non-interest earning reserves against their
transaction accounts (primarily NOW and Super NOW checking accounts) and
non-personal time deposits. At June 30, 1998, the Association was in compliance
with these reserve requirements. The balances maintained to meet the reserve
requirements imposed by the Federal Reserve Board may be used to satisfy
liquidity requirements that may be imposed by the OTS.

        Savings associations are authorized to borrow from a Federal Reserve
Bank "discount window," but Federal Reserve Board regulations require savings
associations to exhaust other reasonable alternative sources of funds, including
FHLB advances, before borrowing from a Federal Reserve Bank.

                                       100
   102

   
        THRIFT CHARTER. Congress has been considering legislation in various
forms that would require federal thrifts, such as the Association, to convert
their charters to national or state bank charters. Recent legislation required
the Treasury Department to prepare for Congress a comprehensive study on the
development of a common charter for federal savings institutions and commercial
banks; and, in the event that the thrift charter was eliminated by January 1,
1999, would require the merger of the BIF and the SAIF into a single Deposit
Insurance Fund on that date. The current form of legislation adopted by the U.S.
House of Representatives does not provide for the elimination of the federal
thrift charter or OTS, but does provide that unitary savings and loan holding
companies which were established or applied for after March 31, 1998 would not
have the ability to engage in unlimited activities but would be subject to the
activities restrictions applicable to multiple savings and loan holding
companies.  Unitary holding companies which were established or applied for
before such date would be grandfathered and could continue to engage in
unlimited activities and could transfer the grandfather rights to acquirors of
the holding company.  The Senate version of this legislation is substantially
similar but would provide a grandfathering date of September 3, 1998. The
Association cannot determine whether, such legislation may eventually be
enacted, and if enacted, the final form thereof.  As a consequence, there can be
no assurance that any legislation that is enacted would not adversely affect the
Association and its parent holding company.
    

                                    TAXATION

FEDERAL TAXATION

        For federal income tax purposes, the Mid-Tier Holding Company files a
consolidated federal income tax return with the Association on a fiscal year
basis. Since the MHC owns less than 80% of the outstanding Common Stock of the
Mid-Tier Holding Company, the MHC is not permitted to file a consolidated
federal income tax return with the Mid-Tier Holding Company. Because the MHC has
nominal assets other than the stock of the Mid-Tier Holding Company, it has no
material federal income tax liability.

        On May 13, 1997, permission was received from the IRS to change the
accounting period, for federal income tax purposes, from September 30 to
December 31, effective December 31, 1996.

        The Mid-Tier Holding Company, the MHC and the Association are subject to
the rules of federal income taxation generally applicable to corporations under
the Code. Most corporations are not permitted to make deductible additions to
bad debt reserves under the Code. However, prior to the effective date of
legislation passed in 1996, savings and loan associations and savings
associations such as the Association, which met certain tests prescribed by the
Internal Revenue Service may have benefitted from favorable provisions provided
for in Section 593 of the Code regarding deductions for taxable income for
annual additions to the bad debt reserve.

        During 1996, effective for years beginning after December 31, 1995,
legislation was passed that repealed Section 593 of the Code. Section 593
allowed thrift institutions, including the Association, to use the
percentage-of-taxable income bad debt accounting method, if more favorable than
the specific charge-off method, for federal income tax purposes. The excess
reserves (deduction based on the percentage-of-taxable income less the deduction
based on the specific charge-off method) accumulated post-1987 are required to
be recaptured ratably over a six year period beginning in 1996. The excess
reserve as of December 31, 1996 was approximately $685,000. The same legislation
forgave the tax liability on pre-1987 accumulated bad debt reserves which would
have penalized any thrift choosing to adopt a bank charter because the tax would
have become due and payable. The unrecorded potential liability that was
forgiven approximated $4.4 million. See Note 12 to the Notes to Consolidated
Financial Statements set forth elsewhere herein.

        Deferred income taxes arise from the recognition of certain items of
income and expense for tax purposes in years different from those in which they
are recognized in the financial statements. In February 1992, the FASB issued
SFAS 109, "Accounting for Income Taxes " ("SFAS 109"). SFAS 109 was implemented
by the Company retroactively, effective October 1, 1993. The liability method
accounts for deferred income taxes by applying the 


                                       101
   103
enacted statutory rates in effect at the balance sheet date to differences
between the book cost and the tax cost of assets and liabilities. The resulting
deferred tax liabilities and assets are adjusted to reflect changes in tax laws.

        The Mid-Tier Holding Company is subject to the corporate alternative
minimum tax which is imposed to the extent it exceeds the Mid-Tier Holding
Company's regular income tax for the year. The alternative minimum tax will be
imposed at the rate of 20% of a specially computed tax base. Included in this
base will be a number of preference items, including the interest on certain
tax-exempt bonds issued after August 7, 1986. In addition. for purposes of the
alternative minimum tax, the amount of alternative minimum taxable income that
may be offset by net operating losses is limited to 90% of alternative minimum
taxable income.

   
        The Association was audited by IRS for the tax year 1990 during fiscal
year 1994.  Based upon the audit, the Association received a "no-change" letter
from the IRS.  The Mid-Tier Holding Company has not been audited by the IRS. See
Notes 1 and 12 to the Notes to Consolidated Financial Statements set forth
elsewhere herein.
    

   
    

STATE TAXATION

        Under the laws of the State of Florida, the Mid-Tier Holding Company and
its subsidiary are generally subject to 5.5% tax on net income. The tax may be
reduced by a credit of up to 65% of the tax due as a result of certain
intangible taxes. The tax is deductible by the Mid-Tier Holding Company in
determining its federal income tax liability. The Mid-Tier Holding Company has
not been audited by the State of Florida.



                                       102
   104

                                   MANAGEMENT

MANAGEMENT OF THE COMPANY

        The Board of Directors of the Company is divided into three classes,
each of which contains approximately one-third of the Board. The directors shall
be elected by the shareholders of the Company for staggered three year terms, or
until their successors are elected and qualified. The following table sets forth
certain information regarding the directors of the Company, all of whom are also
directors of the Association.





                                             Position with the Association and Principal                            Year
                                                       Occupation During the                      Director          Term
Name                             Age (1)                  Past Five Years                         Since (2)        Expires
- ----                             -------             -------------------------                    --------         -------
                                                                                                        
Forest C. Beaty, Jr.              69        Director; Retired; Consultant; majority                 1977            2001
                                            shareholder of FMS, Inc., a holding company
                                            (based in Lake Park, Florida) which owns retail
                                            clothing stores.

Frederick A. Teed                 70        Chairman; Retired; previously President and             1964            2001
                                            Chief Executive Officer of the
                                            Association from 1983 to 1993.


James B. Pittard, Jr.             52        Director, President and Chief Executive Officer;        1993            1999
                                            President and Chief Executive Officer of the
                                            Association since 1993; from 1982 to 1993
                                            served as Senior Vice President and Treasurer of
                                            the Association.

Robert F. Cromwell                79        Director; Chairman Emeritus of the Association;         1955            1999
                                            Retired; served as Chairman of the Board of the
                                            Association from 1983 to 1993.

Karl D. Griffin                   69        Director; Secretary Emeritus of the Association;        1955            2000
                                            President of Kirklington Park, Inc.,
                                            a commercial real estate leasing
                                            company located in Riviera Beach,
                                            Florida; President of Smith &
                                            Yetter, Inc. from 1961 until 1994.

Harold I. Stevenson, CPA          62        Director; from 1987 through 1993, served as             1987            2000
                                            President of Harold I. Stevenson,
                                            CPA, PA; since 1994, self-employed,
                                            Palm Beach Gardens, Florida and
                                            Rising Fawn, Georgia.

- ---------------------------
(1) Age as of June 30, 1998
(2) Includes period served as director of the Association.

        Directors of the Company initially will not be compensated by the
Company but will continue to serve as directors of and be compensated by the
Association. It is not anticipated that separate compensation will be paid to
directors of the Company until such time as such persons devote significant time
to the separate management of the Company's affairs, which is not expected to
occur until the Company becomes actively engaged in additional businesses other
than holding the stock of the Association. The Company may determine that such
compensation is appropriate in the future.


                                      103
   105

        The executive officers of the Company are elected annually and hold
office until their respective successors have been elected and qualified or
until death, resignation or removal by the Board of Directors.

MANAGEMENT OF THE MID-TIER HOLDING COMPANY AND THE ASSOCIATION

        The directors and executive officers of the Mid-Tier Holding Company and
the Association are the same as the directors and executive officers of the
Company. Information concerning the names, ages, principal occupations during
the past five years and term of office of the directors and executive officers
of the Mid-Tier Holding Company and the Association is set forth under
"Management of the Company " and "Executive Officers who are not Directors."

BENEFICIAL OWNERSHIP OF THE MID-TIER HOLDING COMPANY COMMON STOCK

   
        The following tables sets forth information as to the Mid-Tier Holding
Company Common Stock beneficially owned as of September 30, 1998 by (i) the only
persons or entities known to the Association to be the beneficial owners of more
than 5% of the Mid-Tier Holding Company's Common Stock, (ii) each director of
the Mid-Tier Holding Company and the Association, and (iii) all directors and
executive officers of the Mid-Tier Holding Company and the Association as a
group.
    

   


                                                 Amount and Nature of Beneficial
           Name of Beneficial Owner or                  Ownership as of                    Percent of
           Number of Persons in Group            September 30, 1998 (1)(2)(3)(4)          Common Stock
           --------------------------            -------------------------------          ------------
                                                                                    
ComFed, M. H. C.
660 U.S. Highway One
North Palm Beach, Florida 33408                          2,620,144                           51.34%
Community Savings, F. A.
Employee Stock Ownership Plan
660 U.S. Highway One
North Palm Beach, Florida 33408                            179,569(5)                         3.52

Directors:
Frederick A. Teed                                           18,860                               *
James B. Pittard, Jr.                                       17,335(6)                            *
Forest C. Beaty, Jr.                                        19,085(7)                            *
Robert F. Cromwell                                          20,860                               *
Karl D. Griffin                                             18,760(8)                            *
Harold I. Stevenson, CPA                                    18,060(9)                            *
Executive officers:
Larry J. Baker, CPA                                         14,191(10)                           *
Cecil F. Howard, Jr.                                         5,996(11)                           *
Feriel G. Hughes                                                --                               *
Mary L. Kaminske                                            12,218(12)                           *
Michael E. Reinhardt                                        12,615(13)                           *
All directors and
 executive officers as a
 group (11 persons)                                        157,980(14)                           *

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

*    Represents less than 1% of the outstanding Common Stock.

- ------------------
(1)  Based upon filings made pursuant to the Exchange Act and information
     furnished by the respective individuals and entities. Under regulations
     promulgated pursuant to the Exchange Act, shares of Common Stock are deemed
     to be beneficially owned by a person if he or she directly or indirectly
     has or shares (i) voting power, which includes the power to vote or to
     direct the voting of the shares, or (ii) investment power, which includes
     the power to dispose or to direct the disposition of the shares. Unless
     otherwise indicated, the named beneficial owner has sole voting and
     dispositive power with respect to the shares.


                                      104
   106

- --------------------
(2)  Under applicable regulations, a person is deemed to have beneficial
     ownership of any shares of Common Stock which may be acquired within 60
     days of July 31, 1998 pursuant to the exercise of outstanding stock
     options. Shares of Common Stock which are subject to stock options are
     deemed to be outstanding for the purpose of computing the percentage of
     outstanding Common Stock owned by such person or group but not deemed
     outstanding for the purpose of computing the percentage of Common Stock
     owned by any other person or group.

(3)  Includes amounts totaling 4,750, 4,440, 4,750, 4,750, 4,750, 4,750, 4,100,
     1,000, 5,750 and 5,700 shares awarded pursuant to the 1995 Recognition Plan
     granted to Messrs. Teed, Pittard, Beaty, Cromwell, Griffin, Stevenson,
     Baker, Howard and Reinhardt and Ms. Kaminske, respectively. Such shares may
     be voted by such persons although not all of such shares have vested and
     been distributed. The awards vest at the rate of 20% per year from the date
     of grant (January 1995 except with respect to Mr. Howard whose grant was
     made in January 1997).

(4)  Includes shares totaling 7,110, 11,360, 7,110, 7,110, 7,110, 7,110, 6,000,
     1,500, 4,620 and 4,560 which may be acquired upon the exercise of options
     exercisable within 60 days of July 31, 1998 granted to Messrs. Teed,
     Pittard, Beaty, Cromwell, Griffin, Stevenson, Baker, Howard, Reinhardt and
     Ms. Kaminske, respectively, pursuant to the 1995 Stock Option Plan.

(5)  Does not include 8,259 shares allocated to or deemed beneficially owned by
     the executive officers listed below, which shares are reflected in such
     individuals' beneficial ownership.

(6)  Includes 668 shares allocated to Mr. Pittard's wife, a former employee of
     the Association, pursuant to the Association's ESOP, 56 shares owned by
     Mr. Pittard's children and 792 shares allocated to Mr. Pittard pursuant to
     the ESOP.

(7)  Includes 4,560 shares owned jointly with Mr. Beaty's wife.

(8)  Includes 3,500 shares owned jointly with Mr. Griffin's wife and 1,700
     shares owned by Mr. Griffin's wife.

(9)  Includes 2,500 shares owned by Mr. Stevenson's wife.

(10) Includes 1,678 shares allocated to Mr. Baker pursuant to the ESOP.

(11) Includes 2,354 shares allocated to Mr. Howard pursuant to the ESOP and 96
     shares owned by Mr. Howard's wife through her IRA.

(12) Includes 3,810 shares owned jointly with Ms. Kaminske's husband (of which
     3,140 of such shares are included in the shares granted to Ms. Kaminske
     pursuant to the RRP as noted above) and 1,288 shares allocated to her
     pursuant to the ESOP.

   
(13) Includes 4,216 shares owned jointly with Mr. Reinhardt's wife (of which
     3,450 of such shares are included in the shares granted to Mr. Reinhardt
     pursuant to the RRP as noted above) and 1,479 shares allocated to Mr.
     Reinhardt pursuant to the ESOP.
    

(14) Includes 19,760 shares held by the 1995 Recognition Plan, which may be
     voted by directors and executive officers pending vesting and
     distribution, 8,259 shares allocated to executive officers pursuant to the
     ESOP and 63,590 shares which may be acquired by directors and executive
     officers upon the exercise of stock options exercisable within 60 days of
     the Voting Record Date.

                                      105
   107

THE BOARD OF DIRECTORS AND COMMITTEES OF THE BOARDS OF THE MID-TIER HOLDING
COMPANY AND ASSOCIATION

        The business of the Mid-Tier Holding Company's Board of Directors is
conducted through meetings and activities of the Board and its committees.
Regular meetings of the Board of Directors of the Mid-Tier Holding Company are
held on a monthly basis and special meetings of the Board of Directors of the
Mid-Tier Holding Company are held from time-to-time as needed. There were only
six meetings of the Board of Directors of the Mid-Tier Holding Company held
during fiscal 1997 since the Mid-Tier Holding Company was not organized until
August 1997. No director attended fewer than 75% of the total number of meetings
of the Board of Directors of the Mid-Tier Holding Company held during fiscal
1997 and the total number of meetings held by all committees of the Board on
which the director served during such year.

        The Board of Directors of the Mid-Tier Holding Company has established
various committees, including Nominating, Stock Benefits and Audit Committees.

        The Audit Committee reviews the records and affairs of the Mid-Tier
Holding Company to determine its financial condition, reviews with management
and the independent auditors the systems of internal control, and monitors the
Mid-Tier Holding Company's adherence in accounting and financial reporting to
generally accepted accounting principles. Currently, all directors except
President Pittard serve as members of this Committee. The Audit Committee met
one time during fiscal 1997.

        The Stock Benefits Committee consists of the non-employee directors of
the Mid-Tier Holding Company and is chaired by Mr. Stevenson. The Stock Benefits
Committee has exclusive responsibility and authority to control and manage the
operation and administration of the Association's Employee Stock Ownership Plan
("ESOP"), including the interpretation and application of its provisions, except
to the extent such responsibility and authority are otherwise specifically
allocated. In addition, the Committee has exclusive responsibility regarding
decisions concerning the payment of benefits under the ESOP. The Stock Benefits
Committee also has exclusive responsibility for determining the award of options
to employees under the 1995 Option Plan and restricted stock awards to employees
under the 1995 Recognition Plan, and are responsible for administration of such
plans. The Stock Benefits Committee met 15 times during fiscal 1997.

        In accordance with the Mid-Tier Holding Company's Bylaws, the Board of
Directors acts as the Nominating Committee. The Board did not meet in such
capacity in fiscal 1997 but met subsequent to December 31, 1997 to nominate the
persons elected as directors at the annual meeting of shareholders held in April
1998.

        The Board of Directors of the Association met 15 times during fiscal
1997. In addition, the Board of Directors of the Association has established
various committees including a Compensation Committee. The Compensation
Committee of the Association meets monthly to review the performance of
employees (other than officers) and determines compensation programs and
adjustments. The entire Board of Directors ratifies the recommendations of the
Compensation Committee with respect to officers other than Mr. Pittard (who is a
member of the Committee) and whose compensation is established by the Board. The
Compensation Committee during fiscal 1997 was comprised of Larry J. Baker,
Elizabeth A. DeLosh, Cecil F. Howard, Jr., Feriel G. Hughes, Mary L. Kaminske,
James B. Pittard, Jr., Michael E. Reinhardt and Jane H. Ryder. The Compensation
Committee met 15 times during fiscal 1997.


                                      106
   108

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

        The following table sets forth certain information with respect to the
executive officers of the Mid-Tier Holding Company and the Association who are
not directors.




        Name                       Age (1)                                         Positions(s)
                                            
Larry J. Baker, CPA                  58           Senior Vice President, Chief Financial Officer, Treasurer and Director of the
                                                  Association's Finance Division
Cecil F. Howard, Jr.                 60           Senior Vice President and Director of the Association's Lending Division
Feriel G. Hughes                     49           Senior Vice President and Director of the Association's Human Resources,
                                                  Marketing and Training Division
Mary L. Kaminske                     60           Senior Vice President and Director of the Association's Operations Division
Michael E. Reinhardt                 52           Senior Vice President and Director of the Association's Properties and Insurance
                                                  Division


- --------------
(1) As of June 30, 1998.

        Set forth below is a brief description of the background for at least
the last five years of each executive officer of the Mid-Tier Holding Company
and the Association who is not a director of the Mid-Tier Holding Company.

        LARRY J. BAKER, CPA is Senior Vice President, Chief Financial Officer
and Treasurer of the Mid-Tier Holding Company and the Association and Director
of the Finance Division of the Association. Mr. Baker has been employed by the
Association since 1982 and has served as Senior Vice President since 1995, and
Treasurer of the Association since 1993. Mr. Baker has served in various other
positions with the Association including Controller from 1982 until 1996 and
Vice President from 1987 to 1994.

        CECIL F. HOWARD, JR. is Senior Vice President of the Mid-Tier Holding
Company and the Association and has been Director of the Lending Division and
Chief Lending Officer of the Association since 1987 (except for the period from
October 1994 until January 1995 during which time he served as President of
First Federal Savings and Loan Association of Florida, Lakeland, Florida).

        FERIEL G. HUGHES is Senior Vice President of the Mid-Tier Holding
Company and the Association and Director of the Human Resources, Marketing and
Training Division of the Association. Ms. Hughes joined the Association in March
1997. She previously served as a sales consultant with the national firm of
Schneider Sales Management, from February 1995 to March 1997, Human Resources
Director of Brooklyn Bow International, Riviera Beach, Florida, from October
1994 to September 1996 and as Director of Sales and Marketing of Flagler
National Bank, West Palm Beach, Florida from August 1986 until March 1994.

        MARY L. KAMINSKE is Senior Vice President of the Mid-Tier Holding
Company and the Association and Director of the Operations Division of the
Association which includes oversight of the Association's branch office network.
Ms. Kaminske has been employed by the Association since 1969 in various
positions including serving as Vice President from 1987 until 1996.

        MICHAEL E. REINHARDT is Senior Vice President of the Mid-Tier Holding
Company and the Association and Director of the Properties and Insurance
Division of the Association. Mr. Reinhardt was first employed by the Association
in 1973 serving in various positions, including as Vice President from 1987 to
1996 and as Senior Vice President since January 1997.


                                      107
   109

SUMMARY COMPENSATION TABLE

        The following table sets forth a summary of certain information
concerning the compensation awarded to or paid by the Association for services
rendered in all capacities during the past three years to the Chief Executive
Officer and the two other officers of the Association and its subsidiaries whose
compensation (salary and bonus) during the fiscal year ended December 31, 1997
exceeded $100,000. The Association changed its fiscal year from September 30 to
December 31 subsequent to September 30, 1996. Accordingly, amounts for fiscal
1996 and 1995 have been restated to be consistent with fiscal 1997. Said
officers, who also serve as executive officers of the Mid-Tier Holding Company,
do not receive separate compensation from the Company.




                                                      Annual Compensation                          Long Term Compensation
                                          -------------------------------------------   --------------------------------------------
                                                                           Other                    Awards
              Name and                    Fiscal                           Annual       -------------------------       All Other
         Principal Position                Year     Salary    Bonus   Compensation(1)   Stock Grants(2)   Options    Compensation(3)
         ------------------               ------    ------    -----   ---------------   ---------------   -------    ---------------
                                                                                                
James B. Pittard, Jr.                      1997    $205,754   $ --         $10,500          $    --           --         $28,020
 President and Chief                       1996     194,334     --          10,500               --           --          21,360
 Executive Officer                         1995     150,520     --           9,450           82,325       35,600          15,793

Larry J. Baker                             1997    $100,596   $ --         $    --          $    --           --         $17,149
 Senior Vice President,                    1996      94,860     --              --               --           --          12,988
 Chief Financial Officer and Treasurer     1995      87,731     --              --           45,613       10,000           9,515
 and Director of the Finance Division

Cecil F. Howard, Jr.                       1997    $144,131   $ --         $    --          $19,016        7,500         $24,752
 Senior Vice President and Chief           1996     133,579     --              --               --           --          18,748
 Lending Officer and                       1995     125,291     --              --               --                       12,572
 Director of the Lending
 Division

- ---------------- 
(1)  Includes director fees paid for attendance at Board meetings of the
     Mid-Tier Holding Company and its subsidiaries. Does not include amounts
     attributable to miscellaneous benefits received by executive officers. In
     the opinion of management of the Association, the costs to the Association
     of providing such benefits to any individual executive officer during the
     year ended December 31, 1997 did not exceed the lesser of $50,000 or 10% of
     the total of annual salary and bonus reported for the individual.

(2)  Represents the grant of 7,400, 4,100, and 1,000 shares of restricted Common
     Stock to Messrs. Pittard, Baker and Howard, respectively, pursuant to the
     RRP. The awards vest 20% a year from the date of grant.

(3)  Includes amounts allocated during the years ended December 31, 1997, 1996
     and 1995 on behalf of Messrs. Pittard, Baker and Howard pursuant to the
     ESOP.


                                      108
   110

DIRECTOR COMPENSATION

        BOARD FEES. During the year ended December 31, 1997, each member of the
Board of Directors of the Company and its subsidiaries received a monthly
meeting fee of $1,750, except Mr. Pittard who received $875 per monthly meeting.

        STOCK OPTIONS. Pursuant to the Option Plan each non-employee director of
the Association was granted in January 1995 compensatory stock options to
purchase 11,850 shares of Common Stock. Each new non-employee director will
receive an option to purchase 200 shares of Common Stock upon election to the
Board, to the extent shares are available in the Option Plan. Options granted to
non-employee directors vest at the rate of 20% per year from the date of grant.

        RESTRICTED STOCK AWARDS. Pursuant to the RRP, each non-employee director
of the Association was granted 4,750 shares of restricted stock. Each new
non-employee director will receive an award of 100 shares of Common Stock upon
election to the Board, to the extent shares are available in the RRP. The
restricted stock granted pursuant to the RRP vests at the rate of 20% per year
from the date of grant.

EXISTING STOCK OPTIONS

        In addition to options covering 59,250 shares granted to non-employee
directors as described above, stock options covering 178,200 shares of
Association Common Stock have been granted to officers and employees of the
Association at exercise prices ranging from $11.125 per share to $19.016 per
share pursuant to the 1995 Stock Option Plan. A total of 237,986 shares were
originally reserved for issuance pursuant to the 1995 Stock Option Plan.

        The following table sets forth certain information concerning exercises
of stock options granted pursuant to the 1995 Stock Option Plan by the named
executive officers during the fiscal year ended December 31, 1997 and options
held at December 31, 1997.



                                                         Number of Unexercised Options at    Value of Unexercised In the Money
                                                                     Year End                  Options at Fiscal Year End(1)
                                                        ----------------------------------   ---------------------------------
                              Shares
                           Acquired on       Value
Name                         Exercise      Realized      Exercisable       Unexercisable      Exercisable      Unexercisable
- ----------------------     -----------    ----------    -------------     ----------------   -------------    ----------------
                                                                                             
James B. Pittard, Jr.         4,800        $96,000          9,440              21,360           $228,920         $517,980
Cecil F. Howard, Jr.             --        $    --             --               7,500           $     --         $122,693
Larry J. Baker                   --        $    --          4,000               6,000           $ 97,000         $145,500


(1)  Based on a per share market price of $35.375 at December 31, 1997.

        The following table discloses the total options granted to the one
executive officer receiving options during the year ended December 31, 1997.



                               Number of            % of Total
                                Options         Options Granted to       Exercise         Expiration        Fair Value of
           Name                 Granted            Employees (1)         Price (2)           Date             Option (s)
- -----------------------    --------------     --------------------   -------------     --------------    ------------------
                                                                                             
     Cecil F. Howard             7,500                 100%              $19.016          1/18/2007            $39,375

- ---------------
(1)  Percentage of options granted to all employees and directors during fiscal
     1997.
(2)  The exercise price was based on the closing market price of a share of the
     Association's common stock on the date of grant, which grant occurred prior
     to consummation of the Reorganization.


                                      109
   111

- -----------------
(3)  The fair value of the options granted was estimated using the Binary Option
     Pricing Model. Under such analysis, the interest rate was assumed to be
     6.37%, the expected life of the options to be five years, the expected
     volatility to be 15.36% and the dividend yield to be $2.67 per share.

DEFINED BENEFIT PLAN

        The Association maintains a noncontributory defined benefit plan
("Retirement Plan"). All employees age 21 or older who have worked at the
Association for a period of one year and been credited with 1,000 or more hours
of employment with the Association during the year are eligible to accrue
benefits under the Retirement Plan. The Association annually contributes an
amount to the Retirement Plan necessary to satisfy the actuarially determined
minimum funding requirements in accordance with the Employee Retirement Income
Security Act of 1974, as amended ("ERISA").

        At the normal retirement age of 65 (or completion of 30 years of service
with the Association, if earlier), the plan is designed to provide a life
annuity. The retirement benefit provided is an amount equal to 1.75% of a
participant's average monthly compensation based on the average of the three
consecutive years during the last 10 calendar years of employment which provides
the highest monthly average compensation multiplied by the participant's years
of credited service (not to exceed 35 years) to the normal retirement date.
Retirement benefits are also payable upon retirement due to early and late
retirement. A reduced benefit is payable upon early retirement at or after age
55 and the completion of fifteen years of service with the Association. Benefits
are also paid from the Retirement Plan upon a Participant's disability or death.
Upon termination of employment other than as specified above, a participant who
was employed by the Association for a minimum of two years is eligible to
receive his or her accrued benefit reduced for early retirement or a deferred
retirement benefit commencing on such participant's normal retirement date.
Benefits are payable in various annuity forms as well as in the form of a single
lump sum payment.

        The following table sets forth estimated annual benefits payable upon
retirement at age 65 to the named executive officers under the Association's
Retirement Plan based upon various levels of compensation and years of service.




      Final Average
      Compensation                                    Years of Benefit Service at Retirement
- -------------------------     ----------------------------------------------------------------------------------
                                 15                20                 25                  30                35
                              -------           -------            -------             -------           -------
                                                                                          
     $    25,000              $ 6,563           $ 8,750            $10,938             $13,125           $15,313
          50,000               13,125            17,500             21,875              26,250            30,625
          75,000               19,688            26,250             32,813              39,375            45,938
         100,000               26,250            35,000             43,750              52,500            61,250
         125,000               32,813            43,750             54,688              65,625            76,563
         150,000               39,375            52,500             65,625              78,750            91,875
         and above


        The maximum annual compensation which may be taken into account under
the Internal Revenue Code (as adjusted from time to time by the IRS for
calculating contributions under qualified defined benefit plans after December
31, 1997 is $160,000 and the maximum annual benefit permitted under such plans
is $130,000.

        At December 31, 1997, Messrs. Pittard, Howard and Baker had 16, 10 and
15 years of credited service, respectively, under the Retirement Plan.


                                      110
   112

EMPLOYEE STOCK OWNERSHIP PLAN

        The Association has established an ESOP for employees age 21 or older
who have at least one year of credited service with the Association. The ESOP is
funded by the Association's contributions made in cash. Benefits may be paid
either in shares of Common Stock or, to the extent permitted, in cash.

        In October 1994, the ESOP borrowed $2.8 million from an unaffiliated
lender to purchase 190,388 shares of Association Common Stock in the open market
(which was deemed exchanged for Mid-Tier Holding Company Common Stock as a
result of the Mid-Tier Reorganization). The Association makes scheduled
discretionary cash contributions to the ESOP sufficient to amortize the
principal and interest on the loan, which has a maturity of seven years.
Subsequent to December 31, 1997, the Mid-Tier Holding Company loaned sufficient
funds to the ESOP to permit the ESOP to repay the loan to the unaffiliated
lender. The terms of the loan to ESOP from the Mid-Tier Holding Company are
substantially identical to those of the loan from the unaffiliated lender. The
Association may, in any plan year, make additional discretionary contributions
for the benefit of plan participants in either cash or shares of Mid-Tier
Holding Company Common Stock, which may be acquired through the purchase of
outstanding shares in the market or from individual shareholders, upon the
original issuance of additional shares by the Mid-Tier Holding Company or upon
the sale of treasury shares by the Mid-Tier Holding Company. Such purchases, if
made, would be funded through additional borrowings by the ESOP or additional
contributions from the Association. The timing, amount and manner of future
contributions to the ESOP will be affected by various factors, including
prevailing regulatory policies, the requirements of applicable laws and
regulations and market conditions.

        Shares purchased by the ESOP with the proceeds of the loan are held in a
loan suspense account and released on a pro rata basis as debt service payments
are made. Discretionary contributions to the ESOP and shares released from the
suspense account will be allocated among participants on the basis of
compensation. Forfeitures will be reallocated among remaining participating
employees and may reduce any amount the Association might otherwise have
contributed to the ESOP. Benefits generally vest at the rate of 20% per year
beginning in the second year of participation until the participant becomes 100%
vested after six years of credited service. Benefits may be payable upon
retirement, early retirement, disability or separation from service. The
Association's contributions to the ESOP are not fixed, so benefits payable under
the ESOP cannot be estimated.

        The Stock Benefits Committee of the Board administers the ESOP and an
unaffiliated financial institution has been appointed to act as trustee of the
related trust. The Stock Benefits Committee may instruct the trustee regarding
investment of funds contributed to the ESOP. Under the ESOP, the trustee must
vote all allocated shares held in the ESOP in accordance with the instructions
of the participating employees, and allocated shares for which employees do not
give instructions will be voted in the same ratio on any matter as to those
shares for which instructions are given. Unallocated shares held in the ESOP
will be voted by the ESOP trustee after considering the recommendation of the
Stock Benefits Committee.

        The ESOP is subject to the requirements of ERISA and the regulations of
the IRS and the Department of Labor thereunder.

        As part of the Conversion, the ESOP plans to borrow funds from the
Company and use the funds to purchase up to 8% of the Conversion Stock sold in
the Offerings. Collateral from the loan will be the Common Stock purchased by
the ESOP with the loan proceeds. The loan will be repaid principally from the
Association's contributions to the ESOP over a period of at least 15 years. The
interest rate will be at the prime rate. Shares purchased by the ESOP will be
held in a loan expense account and released on a pro rata basis as debt service
payments are made.

SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

        The Association maintains a non-qualified supplemental executive
retirement plan ("SERP") for certain executives of the Association (including
Messrs. Pittard, Baker and Howard) to compensate those executives participating
in the Association's Retirement Plan whose benefits are limited by Section 415
or Section 401(a)(17) of the Internal Revenue Code. As of December 31, 1997,
there were four executive officers participating in the SERP.

                                      111
   113

The SERP provides the designated executives with retirement benefits generally
equal to the difference between (i) seventy-five percent (75%) of the
executive's compensation and (ii) the sum of the executive's retirement benefit
under the Association's Retirement Plan and the executive's social security
benefits. Benefits under the SERP vest on normal retirement age (age 65). If an
executive remains employed with the Association after normal retirement age, the
executive will receive retirement benefits, actuarially adjusted to reflect the
executive's later retirement. Retirement benefits will be payable to the
executive in the form of a quarterly benefit for fifteen consecutive years.
Death benefits are payable to an executive's beneficiary only if the executive
survives to retirement from the Association. Benefits will be paid to the
beneficiary until the executive and the beneficiary have received a total of
sixty quarterly payments.

        The SERP is considered an unfunded plan for tax and ERISA purposes. All
obligations arising under the SERP are payable from the general assets of the
Association. However, the Association has chosen to purchase life insurance
contracts to ensure that sufficient assets will be available to pay the benefits
under the SERP.

        The benefits paid under the SERP supplement the benefits paid by the
Retirement Plan. The following table indicates the expected aggregate annual
retirement benefit payable from the SERP to SERP participants, expressed in the
form of a single-life annuity for the final average salary and years of service
specified below.



   Final Average
    Compensation                      Years of Service and Benefit Payable at Retirement
- ----------------------     --------------------------------------------------------------------------
                               15                20               25               30           35
                               ---               ---              ---              ---          ---
                                                                              
       $100,000            $  32,838         $  24,088        $  15,338        $   6,588     $     --
        125,000               45,026            34,088           23,151           12,213        1,276
        150,000               57,213            44,088           30,963           17,838        4,713
        175,000               75,963            62,838           49,713           36,588       23,463
        200,000               94,713            81,588           68,463           55,338       42,213
        225,000              113,463           100,338           87,213           74,088       60,963
        250,000              132,213           119,088          105,963           92,838       79,713
        275,000              150,963           137,838          124,713          111,588       98,463
        300,000              169,713           156,588          143,463          130,338      117,213


        Messrs. Pittard, Howard and Baker have 16, 10 and 15 years,
respectively, of credited service under the SERP. The Association's pension cost
attributable to the SERP was $54,000 for the year ended December 31, 1997.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

        Executive compensation philosophy, policies, levels and programs are the
responsibility of the full Board of Directors. Mr. Pittard, who serves as
President and Chief Executive Officer as well as a director of the Mid-Tier
Holding Company and the Association, does not participate in the Board's
determination of his compensation.

EMPLOYMENT AGREEMENTS AND CHANGE IN CONTROL AGREEMENTS

   
         In connection with the Conversion, the Company and the Association
(the "Employers") intend to enter into a one-year employment agreement with
James B. Pittard, Jr., President and Chief Executive Officer of the Company and 
the Association pursuant to which the Employers will agree to employ Mr. Pittard
for a term of one year in his current positions. The agreement with Mr. Pittard
initially will be at his current salary level. Mr. Pittard's compensation and
expenses shall be paid by the Company and the Association in the same proportion
as the time and services actually expended by him on behalf of each respective
Employer. The employment agreement will be reviewed annually by the Boards of
Directors of the Employers. The term of the employment agreement shall be
extended daily for a successive additional one- day period unless the Company
and the Association provide notice not less than 60 days prior to such date, not
to extend the employment term.

The employment agreement shall be terminable with or without cause by the
Employers. Mr. Pittard shall have no right to compensation or other benefits
pursuant to the employment agreement for any period after voluntary termination
or termination by the Employers for cause, disability, retirement or death.
In the event that (i) Mr. Pittard terminates his employment because of the 
Employers' failure to comply with any material provision of the employment
agreement or the Employers change Mr. Pittard's title or duties or (ii) the
employment
    



                                      112
   114

   
agreement is terminated by the employers other than for cause, disability,
retirement or death, Mr. Pittard will be entitled to a cash severance amount
equal to one time his annual compensation, as defined in the agreement.

          In addition to the employment agreement, the Employer will, upon
consummation of the Conversion, enter into Change in Control Agreements with
seven officers including five executive officers: Messrs. Pittard, Baker, Howard
and Reinhardt and Ms. Kaminske (the "Executives"). The Company and the
Association are considering entering into additional Change in Control
Agreements with a small number of officers. The Changes in Control Agreements
will have terms of three years, which term shall be extended each year for a
successive additional one-year period upon approval of the Boards of Directors
unless the Executive elects, not less than 60 days prior to the annual
anniversary date, not to extend the term.
    

   
          The Change in Control Agreements provide that if certain adverse
actions are taken with respect to the Executive's employment following a change
in control, as defined, of the Company or the Association, the Executive will be
entitled to a cash severance amount equal to one time the Executive's annual
compensation (except Mr. Pittard's agreement which will provide for payment
equal to three times his annual compensation). In addition, the Executive will
be entitled to a continuation of benefits similar to those he is receiving at
the time of such termination for the remaining term of the agreement or until he
obtains full-time employment with another employer. The amount of severance
benefits payable under both the Change in Control Agreements and the employment
agreement will be limited to that amount which will not result in any portion of
such payment being deemed an excess parachute payment under Section 280G of the
Code.
    

   
          A change in control is generally defined in the Change in Control
Agreements to include any change in control of the Company required to be
reported under the federal securities laws, as well as (i) the acquisition by
any person of 25% or more of the Company's outstanding voting securities and
(ii) a change in two-thirds of the directors of the Company during any two-year
period without the approval of at least MAJORITY of the persons who were
directors of the Company at the beginning of such period. If a change in control
in the Company had occurred as of June 30, 1998, Messrs. Pittard, Baker, Howard
and Reinhardt and Ms. Kaminske would be entitled to receive $575,000, $115,000,
$190,000, $98,000, and $104,000, respectively.
    

INDEBTEDNESS OF MANAGEMENT

        In accordance and in compliance with applicable federal laws and
regulations, the Association offers mortgage loans to its directors, officers
and full-time employees for the financing of their primary residences and
certain other loans. Currently, all existing loans made by the Association to
its executive officers and directors and their associates were made on
substantially the same terms, including interest rate and collateral, as those
prevailing at the time for comparable transactions with non-affiliated persons.
It is the belief of management that these loans neither involve more than the
normal risk of collectibility nor present other unfavorable features.

        All transactions between the Company and/or the Association and their
respective executive officers, directors, holders of 10% or more of the shares
of its Common Stock and affiliates thereof, are on terms no less favorable to
the Company or the Association, as the case may be, than could have been
obtained by it in arm's-length negotiations with unaffiliated persons. Such
transactions must be approved by a majority of independent outside directors of
the Company, or the Association, as the case may be, not having any interest in
the transaction.

NEW STOCK BENEFIT PLANS

        STOCK OPTION PLAN. Following consummation of the Conversion, the Board
of Directors of the Company intends to adopt a 1999 Stock Option Plan, which
will be designed to attract and retain qualified personnel in key positions,
provide directors, officers and key employees with a proprietary interest in the
Company as an incentive to contribute to the success of the Company and reward
key employees for outstanding performance. The 1999 Option Plan will provide for
the grant of incentive stock options intended to comply with the requirements of
Section 422 of the Code ("incentive stock options"), non-incentive or
compensatory stock options, stock appreciation rights and limited rights which
will be exercisable only upon a change in control of the Company (collectively
"Awards"). Awards may be granted to directors and key employees of the Company
and any subsidiaries. The 1999 Stock Option Plan will be

                                      113
   115

administered and interpreted by a Stock Benefits Committee of the Board of
Directors. Unless sooner terminated, the Stock Option Plan shall continue in
effect for a period of 10 years from the date the Stock Option Plan is adopted
by the Board of Directors.

        Under the 1999 Stock Option Plan, the Stock Benefits Committee will
determine which directors, officers and key employees will be granted Awards,
whether options will be incentive or compensatory options, the number of shares
subject to each Award, the exercise price of each option, whether options may be
exercised by delivering other shares of Common Stock and when such options
become exercisable. The per share exercise price of an incentive stock option
must at least equal the fair market value of a share of Common Stock on the date
the option is granted (110% of fair market value in the case of incentive stock
options granted to employees who are 5% shareholders).

   
        At a meeting of shareholders of the Company following the Conversion,
which under applicable OTS regulations may be held no earlier than six months
after the completion of the Conversion, the Board of Directors intends to
present the 1999 Stock Option Plan to shareholders for approval and to reserve
an amount equal to 10% of the shares of Conversion Stock sold in the Offerings
(or 659,036 shares based upon the issuance of 6,590,357 shares of Conversion
Stock at the maximum of the Estimated Valuation Range), for issuance under the
1999 Stock Option Plan. OTS regulations provide that, in the event such plan is
implemented within one year following the Conversion, no individual officer or
employee of the Association may receive more than 25% of the options granted
under the 1999 Stock Option Plan and non-employee directors may not receive more
than 5% individually, or 30% in the aggregate of the options granted under the
1999 Stock Option Plan. OTS regulations also provide that the exercise price of
any options granted under any such plan must be at least equal to the fair
market value of the Common Stock as of the date of grant. Each stock option or
portion thereof will be exercisable at any time on or after it vests and will be
exercisable until 10 years after its date of grant or for periods of up to one
year, subject to extension by the Committee, following the death, disability or
other termination of the optionee's employment or service as a director.
However, failure to exercise incentive stock options within three months after
the date on which the optionee's employment terminates may result in the loss of
incentive stock option treatment.
    

        At the time an Award is granted pursuant to the 1999 Stock Option Plan,
the recipient will not be required to make any payment in consideration for such
grant. With respect to incentive or compensatory stock options, the optionee
will be required to pay the applicable exercise price at the time of exercise in
order to receive the underlying shares of Common Stock. The shares reserved for
issuance under the 1999 Stock Option Plan may be authorized but previously
unissued shares, treasury shares, or shares purchased by the Company on the open
market or from private sources. In the event of a stock split, reverse stock
split or stock dividend, the number of shares of Common Stock under the 1999
Stock Option Plan, the number of shares to which any Award relates and the
exercise price per share under any option or stock appreciation right shall be
adjusted to reflect such increase or decrease in the total number of shares of
Common Stock outstanding. In the event the Company declares a special cash
dividend or return of capital following the implementation of the 1999 Stock
Option Plan in an amount per share which exceeds 10% of the fair market value of
a share of Common Stock as of the date of declaration, the per share exercise
price of all previously granted options which remain unexercised as of the date
of such declaration shall, subject to certain limitations, be proportionately
adjusted to give effect to such special cash dividend or return of capital as of
the date of payment of such special cash dividend or return of capital.

        Under current provisions of the Code, the federal income tax treatment
of incentive stock options and compensatory stock options is different. As
regards incentive stock options, an optionee who meets certain holding period
requirements will not recognize income at the time the option is granted or at
the time the option is exercised, and a federal income tax deduction generally
will not be available to the Company at any time as a result of such grant or
exercise. With respect to compensatory stock options, the difference between the
fair market value on the date of exercise and the option exercise price
generally will be treated as compensation income upon exercise, and the Company
will be entitled to a deduction in the amount of income so recognized by the
optionee. Upon the exercise of a stock appreciation right, the holder will
realize income for federal income tax purposes equal to the amount received by
him, whether in cash, shares of stock or both, and the Company will be entitled
to a deduction for federal income tax purposes in the same amount.

                                      114
   116

   
        It is currently expected that the 1999 Stock Option Plan will provide
that no individual officer will be able to receive stock options for more than
25% of the shares available under the 1999 Stock Option Plan, or 164,759 shares
if the amount of Conversion Stock sold in the Offerings is equal to the maximum
of the Estimated Valuation Range, vesting over a five-year period (or 32,952
shares per year based upon the maximum of the Estimated Valuation Range).
    

        RECOGNITION PLAN. Following consummation of the Conversion, the Board of
Directors of the Company also intends to adopt a 1999 Recognition Plan for
directors, officers and employees. The objective of the 1999 Recognition Plan
will be to enable the Company to provide directors, officers and employees with
a proprietary interest in the Company as an incentive to contribute to its
success. The Company intends to present the 1999 Recognition Plan to
shareholders for their approval at a meeting of shareholders which, pursuant to
applicable OTS regulations, may be held no earlier than six months subsequent to
completion of the Conversion.

   
        The 1999 Recognition Plan will be administered by the Stock Benefit
Committee of the Board of Directors, which will have the responsibility to
invest all funds contributed to the trust created for the 1999 Recognition Plan
(the "Trust"). The Company will contribute sufficient funds to the Trust so that
the Trust can purchase, following the receipt of shareholder approval, a number
of shares equal to an aggregate of 4% of the Conversion Stock sold in the
Offerings (263,614 shares, based on the sale of 6,590,357 shares at the maximum
of the Estimated Valuation Range). Shares of Common Stock granted pursuant to
the 1999 Recognition Plan generally will be in the form of restricted stock
vesting at the rate of 20% per year over the five years following the date of
grant. Certain of such awards may include performance criteria, the satisfaction
of which may be required in order for the awards to vest. For accounting
purposes, compensation expense in the amount of the fair market value of the
Common Stock at the date of the grant to the recipient will be recognized pro
rata over the period during which the shares are payable. A recipient will be
entitled to all voting and other shareholder rights, except that the shares,
while restricted, may not be sold, pledged or otherwise disposed of and are
required to be held in the Trust. Under the terms of the 1999 Recognition Plan,
recipients of awards will be entitled to instruct the trustees of the 1999
Recognition Plan as to how the underlying shares should be voted, and the
trustees will be entitled to vote all unallocated shares in their discretion. If
a recipient's employment is terminated as a result of death or disability, all
restrictions will expire and all allocated shares will become unrestricted. The
Board of Directors of the Company can terminate the 1999 Recognition Plan at any
time, and if it does so, any shares not allocated will revert to the Company.
Recipients of grants under the 1999 Recognition Plan will not be required to
make any payment at the time of grant or when the underlying shares of Common
Stock become vested, other than payment of withholding taxes.
    

   
        It is currently expected that the 1999 Recognition Plan will provide
that no individual officer will be able to receive an award for more than 25% of
the shares available under the 1999 Recognition Plan, or 65,904 shares if the
amount of Conversion Stock sold in the Offerings is equal to the maximum of the
Estimated Valuation Range, vesting over a five-year period (or 13,181 shares per
year based upon the maximum of the Estimated Valuation Range).
    

                                      115
   117

                          PROPOSED MANAGEMENT PURCHASES

   
        The following table sets forth, for each of the Company's directors and
for all of the directors and executive officers as a group, (1) the number of
Exchange Shares to be held upon consummation of the Conversion, based upon their
beneficial ownership of Mid-Tier Holding Company Common Stock as of the date of
this Prospectus, (2) the proposed purchases of Conversion Stock, assuming
sufficient shares are available to satisfy their subscriptions, and (3) the
total amount of Common Stock to be held upon consummation of the Conversion, in
each case assuming that 5,730,659 shares of Conversion Stock are sold, which is
the midpoint of the Estimated Valuation Range.
    


   


                                                               Proposed Purchase of             Total Common Stock
                                                                 Conversion Stock                   to be Held
                                                        ---------------------------------  ----------------------------
                                     Number of
                                 Exchange Shares to                            Number          Number        Percentage
             Name                 be Held(1)(2)(3)         Amount            of Shares       of Shares        of Total
- ----------------------------   ---------------------    -----------        --------------  ------------     -----------
                                                                                              
Frederick A. Teed                      25,163            $ 10,000              1,000           26,163             .24%
James B. Pittard, Jr                   12,796              50,000              5,000           17,796             .16
Forest C. Beaty, Jr                    25,645              15,000              1,500           27,145             .25
Robert F. Cromwell                     29,447              20,000              2,000           31,447             .28
Karl D. Griffin                        24,949              20,000              2,000           26,949             .24
Harold I. Stevenson                    23,450                  --                 --           23,450             .21
Larry J. Baker                         17,541              50,000              5,000           22,541             .20
Cecil F. Howard, Jr                     9,628              30,000              3,000           12,628             .11
Feriel G. Hughes                           --               1,000                100              100              --
Mary L. Kaminske                       16,400              10,000              1,000           17,400             .16
Michael E. Reinhart                    17,122              10,000              1,000           18,122             .16
All directors and                     202,141            $216,000             21,600          223,741            2.02
   executive officers
   as a group (11 persons)

    


   
- ----------------
(1)  Excludes shares which may be received upon the exercise of outstanding and 
     exercisable stock options. Based upon the Exchange Ratio of 2.1416 Exchange
     Shares for each Public Mid-Tier Holding Company Share at the midpoint of
     the Estimated Valuation Range, the persons named in the table would have
     options to purchase Common Stock as follows: 10,151 shares for each of
     Messrs. Teed, Beaty, Cromwell, Griffin and Stevenson, 30,496, 8,566, 12,849
     and 6,596 shares for Messrs. Pittard, Baker, Howard and Reinhardt,
     respectively, 6,510 shares for Ms. Kaminske, and for all directors and
     executive officers as a group, 115,769 shares.
(2)  Includes unvested shares awarded under the 1995 Recognition Plan, based
     upon the above Exchange Ratio, in the following amounts: 4,069 shares for
     each of Messrs. Teed, Beaty, Crowell, Griffin, Stevenson; 6,339, 3,512,
     1,711 and 4,925 shares for Messrs. Pittard, Baker, Howard and Reinhardt,
     respectively, 5,482 shares for Ms. Kaminske, and for all directors and
     executive officers as a group, 42,316 shares.
(3)  Excludes stock options and awards to be granted under the Company's 1999
     Stock Option Plan and 1999 Recognition Plan if such plans are approved by
     shareholders at an annual or special meeting of shareholders at least six
     months following the Conversion and Reorganization. See "Management - New
     Stock Benefit Plans."
    

                                 THE CONVERSION

        THE BOARDS OF DIRECTORS OF THE MHC, THE MID-TIER HOLDING COMPANY, THE
ASSOCIATION AND THE COMPANY HAVE APPROVED THE PLAN OF CONVERSION, AS HAS THE
OTS, SUBJECT TO APPROVAL BY THE MEMBERS OF THE MHC AND THE SHAREHOLDERS OF THE
MID-TIER HOLDING COMPANY ENTITLED TO VOTE ON THE MATTER AND THE SATISFACTION OF
CERTAIN OTHER CONDITIONS. SUCH OTS APPROVAL, HOWEVER, DOES NOT CONSTITUTE A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN BY SUCH AGENCY.

GENERAL

        The Boards of Directors of the MHC, the Mid-Tier Holding Company and the
Association unanimously adopted the Plan on July 29, 1998. The Plan was
subsequently amended on August 13, 1998. Following the incorporation of the
Company, the Board of Directors of the Company unanimously adopted the amended
Plan on August 13, 1998. The Plan has been approved by the OTS, subject to,
among other things, approval of the Plan by the Members of the MHC and the
Shareholders of the Mid-Tier Holding Company. The Members' Meeting and the
Shareholders' Meeting have been called for this purpose on ____ __, 1998.

                                      116
   118

        The following is a summary of the material aspects of the Plan and the
Conversion. The summary is qualified in its entirety by reference to the
provisions of the Plan, which is available for inspection at each branch office
of the Association and at the offices of the OTS. The Plan also is filed as an
exhibit to the Registration Statement of which this Prospectus is a part, copies
of which may be obtained from the SEC. See "Additional Information."

PURPOSES OF THE CONVERSION

        The MHC, as a federally chartered mutual holding company, does not have
shareholders and has no authority to issue capital stock. As a result of the
Conversion, the Company will be structured in the form used by holding companies
of commercial banks, most business entities and a growing number of savings
institutions. The Conversion will be important to the future growth and
performance of the holding company organization by providing a larger capital
base to support the operations of the Association and Company and by enhancing
their future access to capital markets, ability to diversify into other
financial services related activities, and ability to provide services to the
public. Although the Mid-Tier Holding Company currently has the ability to raise
additional capital through the sale of additional shares of Mid-Tier Holding
Company Common Stock, that ability is limited by the mutual holding company
structure which, among other things, requires that the Mutual Holding Company
hold a majority of the outstanding shares of Mid-Tier Holding Company Common
Stock.

        The Conversion also will result in an increase in the number of
outstanding shares of Common Stock following the Conversion, as compared to the
number of outstanding shares of Public Mid-Tier Holding Company Shares prior to
the Conversion, which will increase the likelihood of the development of an
active and liquid trading market for the Common Stock. See "Market for Common
Stock."

   
        If the Association had undertaken a standard conversion involving the
formation of a stock holding company in 1994, applicable OTS regulations would
have required a greater amount of common stock to be sold than the $34.0 million
of net proceeds raised in the MHC Reorganization. Management of the Association
believed that its ability to generate sufficient loan volume, particularly
within its market area, would have made it difficult to prudently invest in a
timely manner the significantly larger amount of capital that would have been
raised in a standard conversion when compared to the net proceeds raised in the
MHC Reorganization. A standard conversion in 1994 also would have immediately
eliminated all aspects of the mutual form of organization. The Association 
conducted the Mid-Tier Reorganization primarily in order to be able to conduct 
stock repurchases without incurring adverse tax effects. At all times 
subsequent to the completion of the Mid-Tier Reorganization and the Board's 
determination to proceed with the Conversion, the level of the market price of 
the Mid-Tier Holding Company Common Stock was in excess of the level at which 
the Board believed stock repurchases would be deemed a prudent and appropriate 
use of the Mid-Tier Holding Company's resources.
    

        The Offerings will further increase the capital of the Company and the
Association and provide them with additional flexibility to grow and increase
net income.

   
        The MHC recently received an unsolicited proposal to merge from another
mutual holding company. The proposal contemplated a merger of the MHC with and
into the other mutual holding company as well as a merger of the Mid-Tier
Holding Company and the Association with and into the comparable subsidiaries of
the other mutual holding company. As a step incident to the merger of the
Mid-Tier Holding Company, each share of Mid-Tier Holding Company Common Stock
would be exchanged for shares of the acquiring mid-tier holding company based on
their respective market capitalization. The offeror requested that the
Conversion be terminated in order to permit consummation of the proposed
transaction which it characterized as a "merger of equals." After careful
consideration of the proposed transaction with the assistance of financial and
legal advisers, the Boards of Directors of the MHC, the Mid-Tier Holding Company
and the Association unanimously decided that the proposed transaction was not in
the best interest of the MHC, the Mid-Tier Holding Comnpany or Community Savings
or the best interests of the members of the MHC, the shareholders of the
Mid-Tier Holding Company or the depositors of the Association. 

       In light of the foregoing, the Boards of Directors of the Association,
the Mid-Tier Holding Company and the MHC believe that the Conversion is in the
best interests of such companies and their respective Shareholders and Members.
    

DESCRIPTION OF THE CONVERSION

         On July 29, 1998, the Boards of Directors of the Association, the
Mid-Tier Holding Company and the MHC adopted the Plan. The Boards subsequently
amended the Plan on August 13, 1998 and October 14, 1998 . The Association
incorporated the Company under Delaware law as a first-tier wholly owned
subsidiary of the Association. Pursuant to the Plan, (i) the Mid-Tier Holding
Company will convert to a federal interim stock savings institution and
simultaneously merge with and into the Association with the Association being
the survivor thereof, (ii) the MHC will convert from mutual form to a federal
interim stock savings institution and simultaneously merge with and into the
Association, pursuant to which the MHC will cease to exist and the shares of
Mid-Tier Holding Company Common Stock held by the MHC will be 

                                      117
   119

   
cancelled, and (iii) an interim savings institution ("Interim") to be formed as
a wholly owned subsidiary of the Company will then merge with and into the
Association. As a result of the merger of Interim with and into the Association,
the Association will become a wholly-owned subsidiary of the Company and the
Public Mid-Tier Holding Company Shares will be converted into the Exchange
Shares pursuant to the Exchange Ratio, which will result in the holders of such
shares owning in the aggregate approximately the same percentage of the Common
Stock to be outstanding upon the completion of the Conversion (I.E., the
Conversion Stock and the Exchange Shares) as the percentage of Mid-Tier Holding
Company Common Stock owned by them in the aggregate immediately prior to
consummation of the Conversion (as adjusted from 48.66% to 48.14% to reflect the
amount of excess dividends previously waived by the MHC), before giving effect
to (a) the payment of cash in lieu of issuing fractional Exchange Shares, and
(b) any shares of Conversion Stock purchased by Public Shareholders in the
Offerings.
    

        Pursuant to OTS regulations, consummation of the Conversion (including
the offering of Conversion Stock in the Offerings, as described below) is
conditioned upon the approval of the Plan by (1) the OTS, (2) at least a
majority of the total number of votes eligible to be cast by Members of the MHC
at the Members' Meeting, and (3) holders of at least two-thirds of the shares of
the outstanding Mid-Tier Holding Company Common Stock at the Shareholders'
Meeting. In addition, the Primary Parties have conditioned the consummation of
the Conversion on the approval of the Plan by at least a majority of the votes
cast, in person or by proxy, by the Public Shareholders at the Shareholders'
Meeting.

EFFECTS OF THE CONVERSION

        GENERAL. Prior to the Conversion, each depositor in the Association has
both a deposit account in the institution and a pro rata ownership interest in
the net worth of the MHC based upon the balance in his account, which interest
may only be realized in the event of a liquidation of the MHC. However, this
ownership interest is tied to the depositor's account and has no tangible market
value separate from such deposit account. A depositor who reduces or closes his
account receives a portion or all of the balance in the account but nothing for
his ownership interest in the net worth of the MHC, which is lost to the extent
that the balance in the account is reduced.

        Consequently, the depositors of the Association normally have no way to
realize the value of their ownership interest in the MHC, which has realizable
value only in the unlikely event that the MHC is liquidated. In such event, the
depositors of record at that time, as owners, would share pro rata in any
residual surplus and reserves of the MHC after other claims are paid.

        Upon consummation of the Conversion, permanent nonwithdrawable capital
stock will be created to represent the ownership of the net worth of the
Company. The Common Stock of the Company is separate and apart from deposit
accounts and cannot be and is not insured by the FDIC or any other governmental
agency. Certificates are issued to evidence ownership of the permanent stock.
The stock certificates are transferable, and therefore the stock may be sold or
traded if a purchaser is available with no effect on any account the seller may
hold in the Association.

        CONTINUITY. While the Conversion is being accomplished, the normal
business of the Association of accepting deposits and making loans will continue
without interruption. The Association will continue to be subject to regulation
by the OTS and the FDIC. After the Conversion, the Association will continue to
provide services for depositors and borrowers under current policies by its
present management and staff.

        The directors and officers of the Association at the time of the
Conversion will continue to serve as directors and officers of the Association
after the Conversion. The directors and officers of the Company consist of
individuals currently serving as directors and officers of the MHC, the Mid-Tier
Holding Company and the Association, and they generally will retain their
positions in the Company after the Conversion.

        EFFECT ON PUBLIC MID-TIER HOLDING COMPANY SHARES. Under the Plan, upon
consummation of the Conversion, the Public Mid-Tier Holding Company Shares shall
be converted into Common Stock based upon the Exchange Ratio without any further
action on the part of the holder thereof. Upon surrender of the Public Mid-Tier

                                      118
   120

Holding Company Shares, Common Stock will be issued in exchange for such shares.
See "-Delivery and Exchange of Certificates."

        Upon consummation of the Conversion, the Public Shareholders of Mid-Tier
Holding Company, a federally chartered stock corporation, will become
shareholders of the Company, a Delaware corporation. For a description of
certain changes in the rights of shareholders as a result of the Conversion, see
"The Conversion - Comparison of Shareholders' Rights" in the Mid-Tier Holding
Company's Proxy Statement for the Shareholders' Meeting.

        EFFECT ON DEPOSIT ACCOUNTS. Under the Plan, each depositor in the
Association at the time of the Conversion will automatically continue as a
depositor after the Conversion, and each such deposit account will remain the
same with respect to deposit balance, interest rate and other terms, except to
the extent that funds in the account are withdrawn to purchase Conversion Stock
to be issued in the Offerings. Each such account will be insured by the FDIC to
the same extent as before the Conversion. Depositors will continue to hold their
existing certificates, passbooks and other evidences of their accounts.

        EFFECT ON LOANS. No loan outstanding from the Association will be
affected by the Conversion, and the amount, interest rate, maturity and security
for each loan will remain as they were contractually fixed prior to the
Conversion.

        EFFECT ON VOTING RIGHTS OF MEMBERS. At present, all depositors and
certain borrowers of the Association are members of, and have voting rights in,
the MHC as to all matters requiring membership action. Upon completion of the
Conversion, depositors and borrowers will cease to be members and will no longer
be entitled to vote at meetings of the MHC (which will cease to exist). Upon
completion of the Conversion, all voting rights in the Association will be
vested in the Company as the sole shareholder of the Association. Exclusive
voting rights with respect to the Company will be vested in the holders of
Common Stock. Depositors and borrowers of the Association will not have voting
rights in the Company after the Conversion, except to the extent that they
become shareholders of the Company.

        TAX EFFECTS. Consummation of the Conversion is conditioned on prior
receipt by the Primary Parties of rulings or opinions with regard to federal and
Florida income taxation which indicate that the adoption and implementation of
the Plan of Conversion set forth herein will not be taxable for federal or
Florida income tax purposes to the Primary Parties or the Association's Eligible
Account Holders, Supplemental Eligible Account Holders or Other Members, except
as discussed below. See "-Tax Aspects" below and "Risk Factors.".

        EFFECT ON LIQUIDATION RIGHTS. Were the MHC to liquidate, all claims of
the MHC's creditors would be paid first. Thereafter, if there were any assets
remaining, Members of the MHC would receive such remaining assets, pro rata,
based upon the deposit balances in their deposit accounts at the Association
immediately prior to liquidation. In the unlikely event that the Association
were to liquidate after the Conversion, all claims of creditors (including those
of depositors, to the extent of their deposit balances) also would be paid
first, followed by distribution of the "liquidation account" to certain
depositors (see "-Liquidation Rights" below), with any assets remaining
thereafter distributed to the Company as the holder of the Association's capital
stock. Pursuant to the rules and regulations of the OTS, a merger,
consolidation, sale of bulk assets or similar combination or transaction with
another insured institution would not be considered a liquidation for this
purpose and, in such a transaction, the liquidation account would be required to
be assumed by the surviving institution.

        EFFECT ON EXISTING COMPENSATION PLANS. Under the Plan, the 1995 Stock
Option Plan and the 1995 Recognition Plan will become stock benefit plans of the
Company and shares of Common Stock will be issued (or reserved for issuance)
pursuant to such benefit plans and not shares of Mid-Tier Holding Company Common
Stock. Upon consummation of the Conversion, the Public Mid-Tier Holding Company
Shares held by such benefit plans shall be converted into Common Stock based
upon the Exchange Ratio. Also upon consummation of the Conversion, (i) all
rights to purchase, sell or receive Public Mid-Tier Holding Company Shares under
any agreement between the Association and any director, officer or employee of
the Association or under any plan or program of the Association or the Mid-Tier
Holding Company (including, without limitation, the 1995 Recognition Plan),
shall automatically, by operation of law, be converted into and shall become an
identical right to purchase, sell or receive Common Stock and 

                                      119
   121

an identical right to make payment in Common Stock under any such agreement
between the Association and any director, officer or employee of the Association
or under such plan or program of the Association, and (ii) rights outstanding
under the 1995 Stock Option Plan shall be assumed by the Company and thereafter
shall be rights only for shares of Common Stock, with each such right being for
a number of shares of Common Stock based upon the Exchange Ratio and the number
of shares of Public Mid-Tier Holding Company Shares that were available
thereunder immediately prior to consummation of the Conversion, with the price
adjusted to reflect the Exchange Ratio but with no change in any other term or
condition of such right. See "Management - Existing Stock Options."

THE OFFERINGS

        SUBSCRIPTION OFFERING. In accordance with the Plan of Conversion, rights
to subscribe for the purchase of Conversion Stock have been granted under the
Plan of Conversion to the following persons in the following order of descending
priority: (1) Eligible Account Holders, (2) the ESOP, (3) Supplemental Eligible
Account Holders, (4) Other Members and (5) directors, officers and employees of
the Association. All subscriptions received will be subject to the availability
of Conversion Stock after satisfaction of all subscriptions of all persons
having prior rights in the Subscription Offering and to the maximum and minimum
purchase limitations set forth in the Plan of Conversion and as described below
under "-Limitations on Conversion Stock Purchases."

        PRIORITY 1: ELIGIBLE ACCOUNT HOLDERS. Each Eligible Account Holder will
receive, without payment therefor, first priority, nontransferable subscription
rights to subscribe for in the Subscription Offering up to the greater of (i)
$1,000,000 of Conversion Stock, (ii) one-tenth of one percent (.1%) of the total
offering of shares of Conversion Stock in the Subscription Offering and (iii) 15
times the product (rounded down to the next whole number) obtained by
multiplying the total number of shares of Conversion Stock offered in the
Subscription Offering by a fraction, of which the numerator is the amount of the
Eligible Account Holder's qualifying deposit and the denominator of which is the
total amount of qualifying deposits of all Eligible Account Holders, in each
case as of the close of business on June 30, 1997 (the "Eligibility Record
Date"), subject to the overall purchase limitations and excluding the issuance
of any Contingent Shares. See "-Limitations on Conversion Stock Purchases."

        If there are not sufficient shares available to satisfy all
subscriptions, shares first will be allocated so as to permit each subscribing
Eligible Account Holder to purchase a number of shares sufficient to make his
total allocation equal to the lesser of the number of shares subscribed for or
100 shares. Thereafter, unallocated shares will be allocated to subscribing
Eligible Account Holders whose subscriptions remain unfilled in the proportion
that the amounts of their respective eligible deposits bear to the total amount
of eligible deposits of all subscribing Eligible Account Holders whose
subscriptions remain unfilled, provided that no fractional shares shall be
issued. The subscription rights of Eligible Account Holders who are also
directors or officers of the MHC, the Mid-Tier Holding Company or the
Association and their associates will be subordinated to the subscription rights
of other Eligible Account Holders to the extent attributable to increased
deposits in the year preceding June 30, 1997.

   
        PRIORITY 2: ESOP. The ESOP will receive, without payment therefor,
second priority, nontransferable subscription rights to purchase, in the
aggregate, up to 8% of the Conversion Stock, including any increase in the
number of shares of Conversion Stock after the date hereof as a result of an
increase of up to 15% in the maximum of the Estimated Valuation. The ESOP
intends to purchase 8% of the shares of Conversion Stock, or 527,228 shares
based on the maximum of the Estimated Valuation Range. Subscriptions by the ESOP
will not be aggregated with shares of Conversion Stock purchased directly by or
which are otherwise attributable to any other participants in the Subscription
and Community Offerings, including subscriptions of any of the Association's
directors, officers, employees or associates thereof. See "Management - Employee
Stock Ownership Plan." In the event that the total number of shares of
Conversion Stock sold in the Offerings is increased to an amount greater than
the number of shares representing the maximum of the Estimated Valuation Range
("Maximum Shares"), the ESOP will have a priority right to purchase any such
shares exceeding the Maximum Shares up to an aggregate of 8% of the Conversion
Stock. See "-Limitations on Conversion Stock Purchases" and "Risk Factors
Possible Dilutive Effect of Issuance of Additional Shares."
    

                                      120
   122
   
        PRIORITY 3: SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS. Each Supplemental
Eligible Account Holder will receive, without payment therefor, third priority,
nontransferable subscription rights to subscribe for in the Subscription
Offering up to the greater of (i) $1,000,000 of Conversion Stock, (ii) one-tenth
of one percent (.1%) of the total offering of shares of Conversion Stock in the
Subscription Offering and (iii) 15 times the product (rounded down to the next
whole number) obtained by multiplying the total number of shares of Conversion
Stock offered in the Subscription Offering by a fraction, of which the numerator
is the amount of the Supplemental Eligible Account Holder's qualifying deposit
and the denominator of which is the total amount of qualifying deposits of all
Supplemental Eligible Account Holders, in each case as of the close of business
on September 30, 1998 (the "Supplemental Eligibility Record Date"), subject to
the overall purchase limitations and excluding the issuance of any Contingent
Shares. See "-Limitations on Conversion Stock Purchases."
    

        If there are not sufficient shares available to satisfy all
subscriptions, shares first will be allocated so as to permit each subscribing
Supplemental Eligible Account Holder to purchase a number of shares sufficient
to make his total allocation equal to the lesser of the number of shares
subscribed for or 100 shares. Thereafter, unallocated shares will be allocated
to subscribing Supplemental Eligible Account Holders whose subscriptions remain
unfilled in the proportion that the amounts of their respective eligible
deposits bear to the total amount of eligible deposits of all such subscribing
Supplemental Eligible Account Holders whose subscriptions remain unfilled,
provided that no fractional shares shall be issued.

        PRIORITY 4: OTHER MEMBERS. To the extent that there are shares remaining
after satisfaction of subscriptions by Eligible Account Holders, the ESOP and
Supplemental Eligible Account Holders, each Other Member will receive, without
payment therefor, fourth priority, nontransferable subscription rights to
subscribe for Conversion Stock in the Subscription Offering up to the greater of
(i) $1,000,000 of Conversion Stock and (ii) one-tenth of one percent (.1%) of 
the total offering of shares of Conversion Stock in the Subscription Offering,
subject to the overall purchase limitations. See "-Limitations on Conversion
Stock Purchases."

        In the event the Other Members subscribe for a number of shares which,
when added to the shares subscribed for by Eligible Account Holders, the ESOP
and Supplemental Eligible Account Holders, is in excess of the total number of
shares of Conversion Stock offered in the Subscription Offering, shares first
will be allocated so as to permit each subscribing Other Member to purchase a
number of shares sufficient to make his total allocation equal to the lesser of
the number of shares subscribed for or 100 shares. Thereafter, any remaining
shares will be allocated among subscribing Other Members on a pro rata basis in
the same proportion as each Other Member's subscription bears to the total
subscriptions of all subscribing Other Members, provided that no fractional
shares shall be issued.

        PRIORITY 5: DIRECTORS, OFFICERS AND EMPLOYEES. To the extent that there
are shares remaining after satisfaction of all subscriptions by Eligible Account
Holders, the ESOP, Supplemental Eligible Account Holders and Other Members, then
directors, officers and employees of the Association will receive, without
payment therefor, fifth priority, nontransferable subscription rights to
subscribe for, in this category, up to an aggregate of 15.0% of the shares of
the shares of Conversion Stock offered in the Subscription Offering. The ability
of directors, officers and employees to purchase Conversion Stock under this
category is in addition to rights which are otherwise available to them under
the Plan, which generally allows such persons to purchase in the aggregate up to
25.0% of the total number of shares of Conversion Stock sold in the Offerings.
See "-Limitations on Conversion Stock Purchases."

        In the event of an oversubscription in this category, subscription
rights will be allocated among the individual directors, officers and employees
on a point system basis, whereby such individuals will receive subscription
rights in the proportion that the number of points assigned to each of them
bears to the total points assigned to all directors, officers and employees,
provided that no fractional shares shall be issued. One point will be assigned
for each year of service with the Association, one point for each salary
increment of $5,000 per annum and five points for each office presently held in
the Mutual Holding Company and the Association, including directorships. For
information as to the number of shares proposed to be purchased by certain of
the directors and officers, see "Proposed Management Purchases."

                                      121
   123

        EXPIRATION DATE FOR THE SUBSCRIPTION OFFERING. The Subscription Offering
will expire at noon, Eastern Time, on _______, ____, unless extended for up to
45 days or such additional periods by the Primary Parties with the approval of
the OTS. Such extensions may not be extended beyond ____ __, 2000. Subscription
rights which have not been exercised prior to the Expiration Date will become
void.

        The Primary Parties will not execute orders until at least the minimum
number of shares of Conversion Stock (5,730,659 shares) have been subscribed for
or otherwise sold. If all shares have not been subscribed for or sold within 45
days after the Expiration Date, unless such period is extended with the consent
of the OTS, all funds delivered to the Association pursuant to the Subscription
Offering will be returned promptly to the subscribers with interest and all
withdrawal authorizations will be cancelled. If an extension beyond the 45-day
period following the Expiration Date is granted, the Primary Parties will notify
subscribers of the extension of time and of any rights of subscribers to modify
or rescind their subscriptions.

        ELIGIBLE PUBLIC SHAREHOLDERS OFFERING. To the extent that there are
shares remaining after satisfaction of subscriptions by Eligible Account
Holders, the ESOP, Supplemental Eligible Account Holders, Other Members and
directors, officers and employees, each Public Shareholder as of the Voting
Record Date (______ __, 1998) may purchase up to the greater of (i) $1,000,000 
of Conversion Stock and (ii) one-tenth of one-percent (.1%) of the total 
offering of shares of Conversion Stock in the Subscription Offering, subject to
the overall purchase limitations.

        In the event the Eligible Public Shareholders as of the Voting Record
Date submit orders for a number of shares which, when added to the shares
subscribed for by Eligible Account Holders, the ESOP, Supplemental Eligible
Account Holders, Other Members and directors, officers and employees, is in
excess of the total number of shares of Conversion Stock offered in the
Offerings, available shares will be allocated among Eligible Public Shareholders
as of the Voting Record Date on a pro rata basis in the same proportion as each
Eligible Public Shareholder's order bears to the total orders of all Eligible
Public Shareholders, provided that no fractional shares shall be issued.

        THE OPPORTUNITY TO SUBMIT ORDERS FOR SHARES OF CONVERSION STOCK IN THE
ELIGIBLE PUBLIC SHAREHOLDERS OFFERING CATEGORY IS SUBJECT TO THE RIGHT OF THE
PRIMARY PARTIES, IN THEIR SOLE DISCRETION, TO ACCEPT OR REJECT ANY SUCH ORDERS
IN WHOLE OR IN PART FOR ANY REASON EITHER AT THE TIME OF RECEIPT OF AN ORDER OR
AS SOON AS PRACTICABLE FOLLOWING THE EXPIRATION DATE. ELIGIBLE PUBLIC
SHAREHOLDERS DO NOT HAVE SUBSCRIPTION RIGHTS WITH RESPECT TO THE CONVERSION.

        COMMUNITY OFFERING. To the extent that shares remain available for
purchase after satisfaction of all subscriptions of Eligible Account Holders,
the ESOP, Supplemental Eligible Account Holders, Other Members, directors,
officers and employees of the Association and orders of Eligible Public
Shareholders, the Primary Parties have determined to offer shares pursuant to
the Plan to certain members of the general public, with preference given to
natural persons residing in the Palm Beach, Martin, St. Lucie and Indian River
Counties (such natural persons referred to as "Preferred Subscribers"). Such
persons may purchase up to the greater of (i) $1,000,000 of Conversion Stock and
(ii) one-tenth of one percent (.1%) of the total offering of shares of
Conversion Stock in the Subscription Offering, subject to the maximum purchase
limitations. See "-Limitations on Conversion Stock Purchases." THIS AMOUNT MAY
BE INCREASED AT THE SOLE DISCRETION OF THE PRIMARY PARTIES. THE OPPORTUNITY TO
SUBSCRIBE FOR SHARES OF CONVERSION STOCK IN THE COMMUNITY OFFERING CATEGORY IS
SUBJECT TO THE RIGHT OF THE PRIMARY PARTIES, IN THEIR SOLE DISCRETION, TO ACCEPT
OR REJECT ANY SUCH ORDERS IN WHOLE OR IN PART EITHER AT THE TIME OF RECEIPT OF
AN ORDER OR AS SOON AS PRACTICABLE FOLLOWING THE EXPIRATION DATE.

        If there are not sufficient shares available to fill the orders of
Preferred Subscribers after completion of the Subscription, Community and
Eligible Public Shareholder Offerings, such stock will be allocated first to
each Preferred Subscriber whose order is accepted by the Primary Parties, in an
amount equal to the lesser of 100 shares or the number of shares subscribed for
by each such Preferred Subscriber, if possible. Thereafter, unallocated shares
will be allocated among the Preferred Subscribers whose orders remain
unsatisfied in the same proportion that the unfilled subscription of each bears
to the total unfilled subscriptions of all Preferred Subscribers whose
subscription remains unsatisfied. 

                                      122
   124

If there are any shares remaining, shares will be allocated to other members of
the general public who subscribe in the Community Offering applying the same
allocation described above for Preferred Subscribers.

        The Plan provides that, if feasible, all shares of Conversion Stock not
purchased in the Subscription, Community and Eligible Public Shareholder
Offerings may be offered for sale to the general public in a Syndicated
Community Offering through a syndicate of registered broker-dealers to be
formed. No person will be permitted to subscribe in the Syndicated Community
Offering for more than $1,000,000 of Conversion Stock subject to the maximum
purchase limitations. The Primary Parties have the right to reject orders in
whole or part in their sole discretion in the Syndicated Community Offering.
Neither FBR nor any registered broker-dealer shall have any obligation to take
or purchase any shares of Conversion Stock in the Syndicated Community Offering;
however, FBR has agreed to use its best efforts in the sale of shares in the
Syndicated Community Offering.

        In addition to the foregoing, if a syndicate of broker-dealers
("selected dealers") is formed to assist in the Syndicated Community Offering, a
purchaser may pay for his shares with funds held by or deposited with a selected
dealer. If an order form is executed and forwarded to the selected dealer or if
the selected dealer is authorized to execute the order form on behalf of a
purchaser, the selected dealer is required to forward the order form and funds
to the Association for deposit in a segregated account on or before noon of the
business day following receipt of the order form or execution of the order form
by the selected dealer. Alternatively, selected dealers may solicit indications
of interest from their customers to place orders for shares. Such selected
dealers shall subsequently contact their customers who indicated an interest and
seek their confirmation as to their intent to purchase. The selected dealer will
acknowledge receipt of the order to its customer in writing on the following
business day and will debit such customer's account on the third business day
after the customer has confirmed his intent to purchase (the "debit date") and
on or before noon of the next business day following the debit date will send
funds to the Association for deposit in a segregated account. If such
alternative procedure is employed, purchasers' funds are not required to be in
their accounts with selected dealers until the debit date.

        The Syndicated Community Offering will terminate no more than 45 days
following the Expiration Date, unless extended by the Primary Parties with the
approval of the OTS. See "-Stock Pricing, Exchange Ratio and Number of Shares
to be Issued" below for a discussion of rights of subscribers, if any, in the
event an extension is granted.

STOCK PRICING, EXCHANGE RATIO AND NUMBER OF SHARES TO BE ISSUED

        The Plan of Conversion requires that the purchase price of the
Conversion Stock must be based on the appraised pro forma market value of the
Conversion Stock, as determined on the basis of an independent valuation. The
Primary Parties have retained FinPro to make such valuation. For its services in
making such appraisal and any expenses incurred in connection therewith, FinPro
will receive a fee of $28,500 (which fee includes the preparation of a business
plan), plus out-of-pocket expenses which are not expected to exceed $5,000. The
Primary Parties have agreed to indemnify FinPro and its employees and affiliates
against certain losses (including any losses in connection with claims under the
federal securities laws) arising out of its services as appraiser, except where
FinPro's liability results from its negligence or bad faith.

        The Appraisal has been prepared by FinPro in reliance upon the
information contained in this Prospectus, including the Financial Statements.
FinPro also considered the following factors, among others: the present and
projected operating results and financial condition of the Primary Parties and
the economic and demographic conditions in the Association's existing market
area; certain historical, financial and other information relating to the
Association; a comparative evaluation of the operating and financial statistics
of Mid-Tier Holding Company with those of other similarly situated
publicly-traded companies located in Florida and other regions of the United
States; the aggregate size of the offering of the Conversion Stock; the impact
of the Conversion on the Association's net worth and earnings potential; the
proposed dividend policy of the Company and the Association; and the trading
market for Mid-Tier Holding Company Common Stock and securities of comparable
companies and general conditions in the market for such securities. The
projected operating results reviewed by FinPro covered periods through June 30,
1998. The financial projections assume (i) a flat interest rate environment
based on interest rates as of June 30, 1998 (ii) the Association's 

                                      123
   125

lending and investment activities continue to emphasize loan originations and
purchases of mortgage-related securities, (iii) gradual asset growth funded
primarily by interest-bearing deposits and borrowings, and (iv) the net
Conversion proceeds retained by the Company are initially primarily invested in
short-term investment securities.

   
        On the basis of the foregoing, FinPro has advised the Primary Parties
that in its opinion the estimated pro forma market value of the Common Stock was
$110.5 million as of October 5, 1998. The holders of the Public Mid-Tier Holding
Company Shares will continue to hold the same aggregate percentage ownership
interest in the Company as they currently hold in the Association, as adjusted
from 48.66% to 48.14% to reflect the amount of excess dividends previously
waived by the MHC and before giving effect to the payment of cash in lieu of
issuing fractional Exchange Shares and any shares of Conversion Stock purchased
by the Mid-Tier Holding Company's shareholders in the Offerings. As a result,
the Appraisal was multiplied by the MHC's adjusted percentage interest in the
Mid-Tier Holding Company (I.E., 51.86%), to determine the midpoint of the
valuation ($57,306,590), and the minimum and maximum of the valuation were set
at 15% below and above the midpoint, respectively, resulting in a range of
$4,871,209 to $6,590,357. The Boards of Directors of the Primary Parties
determined that the Conversion Stock would be sold at $10.00 per share,
resulting in a range of 5,730,659 to 7,753,143 shares of Conversion Stock being
offered. Upon consummation of the Conversion, the Conversion Stock and the
Exchange Shares will represent approximately 51.86% and 48.14%, respectively, of
the Company's total outstanding shares, before giving effect to the items set
forth above.
    

   
        The Boards of Directors of the Primary Parties reviewed FinPro's
appraisal report, including the methodology and the assumptions used by FinPro,
and determined that the Estimated Valuation Range was reasonable and adequate.
The Boards of Directors of the Primary Parties also established the formula for
determining the Exchange Ratio. Based upon such formula and the Estimated
Valuation Range, the Exchange Ratio ranged from a minimum of 1.8203 to a maximum
of 2.4628 Exchange Shares for each Public Mid-Tier Holding Company Share, with a
midpoint of 2.1416. Based upon these Exchange Ratios, the Company expects to
issue between 4,521,291 and 6,117,143 shares of Exchange Shares to the holders
of Public Mid-Tier Holding Company Shares outstanding immediately prior to the
consummation of the Conversion. The Estimated Valuation Range and the Exchange
Ratio may be amended with the approval of the OTS, if required, or if
necessitated by subsequent developments in the financial condition of any of the
Primary Parties or market conditions generally. In the event the Appraisal is
updated so that the Conversion Stock is below $48,712,090 or above $75,789,610
(the maximum of the Estimated Valuation Range, as adjusted by 15%), such
Appraisal will be filed with the SEC by post-effective amendment.
    

   
        Based upon current market and financial conditions and recent practices
and policies of the OTS, in the event the Company receives orders for Conversion
Stock in excess of $65,903,570 (the maximum of the Estimated Valuation) and up
to $75,789,610 (the maximum of the Estimated Valuation, as adjusted by 15%), the
Company may be required by the OTS to accept all such orders. No assurances,
however, can be made that the Company will receive orders for Conversion Stock
in excess of the maximum of the Estimated Valuation Range or that, if such
orders are received, that all such orders will be accepted because the Company's
final valuation and number of shares to be issued are subject to the receipt of
an updated appraisal from FinPro which reflects such an increase in the
valuation and the approval of such increase by the OTS. There is no obligation
or understanding on the part of management to take and/or pay for any shares of
Conversion Stock in order to complete the Offerings.
    

        Based on the Estimated Valuation, the 51.34% of the outstanding shares
of the Mid-Tier Holding Company Common Stock held by the MHC as of the date of
the Estimated Valuation, and the MHC's waiver of certain dividends as described
above which resulted in an adjustment of approximately .52%, the following table
sets forth, based upon the minimum, midpoint, maximum and 15% above the maximum
of the Estimated Valuation Range, the following: (i) the total number of shares
of Conversion Stock and Exchange Shares to be issued in the Conversion, (ii) the
percentage of the total Common Stock represented by the Conversion Stock and the
Exchange Shares, and (iii) the Exchange Ratio. The table assumes that there are
no fractional Exchange Shares.

                                      124
   126
   


                           Conversion Stock to be
                                   Issued               Exchange Shares to be Issued       Total Shares of
                        ---------------------------    -------------------------------     Common Stock to     Exchange
                           Amount        Percent           Amount           Percent         be Outstanding        Ratio
                        ------------   ------------    --------------    -------------    ------------------   ----------
                                                                                             
Minimum                   4,871,209       51.86%         4,521,271           48.14%             9,392,500        1.8203
Midpoint                  5,730,659       51.86%         5,319,341           48.14%            11,050,000        2.1416
Maximum                   6,590,357       51.86%         6,117,143           48.14%            12,707,500        2.4628
15% above maximum         7,578,961       51.86%         7,034,664           48.14%            14,613,625        2.8322

    

        Options to purchase Public Mid-Tier Holding Company Shares will also be
converted into and become options to purchase Common Stock. As of the date of
this Prospectus there were outstanding options to purchase 214,350 shares of
Mid-Tier Holding Company Common Stock with exercise prices ranging from $11.125
to $19.016 per share. The number of shares of Common Stock to be received upon
exercise of such options will be determined pursuant to the Exchange Ratio. The
aggregate exercise price, duration, and vesting schedule of such options will
not be affected. If such options are exercised prior to the consummation of the
Conversion there will be an increase in the number of Exchange Shares issued to
Public Shareholders and a decrease in the Exchange Ratio. The Mid-Tier Holding
Company has no plans to grant additional stock options prior to the completion
of the Conversion.

        FINPRO'S VALUATION IS NOT INTENDED, AND MUST NOT BE CONSTRUED, AS A
RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING SUCH SHARES.
FINPRO DID NOT INDEPENDENTLY VERIFY THE FINANCIAL STATEMENTS AND OTHER
INFORMATION PROVIDED BY THE ASSOCIATION, THE MID-TIER HOLDING COMPANY AND THE
MHC, NOR DID FINPRO VALUE INDEPENDENTLY THE ASSETS OR LIABILITIES OF THE
ASSOCIATION OR THE MID-TIER HOLDING COMPANY. THE VALUATION CONSIDERS THE
ASSOCIATION, THE MID-TIER HOLDING COMPANY AND THE MHC AS GOING CONCERNS AND
SHOULD NOT BE CONSIDERED AS AN INDICATION OF THE LIQUIDATION VALUE OF THE
ASSOCIATION, THE MID-TIER HOLDING COMPANY AND THE MHC. MOREOVER, BECAUSE SUCH
VALUATION IS NECESSARILY BASED UPON ESTIMATES AND PROJECTIONS OF A NUMBER OF
MATTERS, ALL OF WHICH ARE SUBJECT TO CHANGE FROM TIME TO TIME, NO ASSURANCE CAN
BE GIVEN THAT PERSONS PURCHASING CONVERSION STOCK OR RECEIVING EXCHANGE SHARES
IN THE CONVERSION WILL THEREAFTER BE ABLE TO SELL SUCH SHARES AT PRICES AT OR
ABOVE THE PURCHASE PRICE OR IN THE RANGE OF THE FOREGOING VALUATION OF THE PRO
FORMA MARKET VALUE THEREOF.

        No sale of shares of Conversion Stock or issuance of Exchange Shares may
be consummated unless prior to such consummation FinPro confirms that nothing of
a material nature has occurred which, taking into account all relevant factors,
would cause it to conclude that the Purchase Price is materially incompatible
with the estimate of the pro forma market value of a share of Common Stock upon
consummation of the Conversion. If such is not the case, a new Estimated
Valuation Range may be set, a new Exchange Ratio may be determined based upon
the new Estimated Valuation Range, a new Subscription and Community Offering
and/or Syndicated Community Offering may be held or such other action may be
taken as the Primary Parties shall determine and the OTS may permit or require.

        Depending upon market or financial conditions following the commencement
of the Subscription Offering, the total number of shares of Conversion Stock to
be issued in the Offerings may be increased or decreased without a
resolicitation of subscribers, provided that the product of the total number of
shares times the Purchase Price is not below the minimum or more than 15% above
the maximum of the Estimated Valuation Range. In the event market or financial
conditions change so as to cause the aggregate Purchase Price of the shares to
be below the minimum of the Estimated Valuation Range or more than 15% above the
maximum of such range, purchasers will be resolicited (I.E., permitted to
continue their orders, in which case they will need to affirmatively reconfirm
their subscriptions prior to the expiration of the resolicitation offering or
their subscription funds will be promptly refunded with interest at The
Association's passbook rate of interest, or be permitted to modify or rescind
their subscriptions). Any increase or decrease in the number of shares of
Conversion Stock will result in a corresponding change in the number of Exchange
Shares, so that upon consummation of the Conversion the Conversion Stock and the
Exchange Shares will represent approximately 51.86% and 48.14%, respectively, of
the Company's total outstanding shares of Common Stock (exclusive of the effects
of the exercise of outstanding stock options).

                                      125
   127

        An increase in the number of shares of Conversion Stock as a result of
an increase in the Estimated Valuation Range would decrease both a subscriber's
ownership interest and the Company's pro forma net earnings and shareholders'
equity on a per share basis while increasing pro forma net earnings and
shareholders' equity on an aggregate basis. A decrease in the number of shares
of Conversion Stock would increase both a subscriber's ownership interest and
the Company's pro forma net earnings and shareholders' equity on a per share
basis while decreasing pro forma net earnings and shareholders' equity on an
aggregate basis. See "Risk Factors - Possible Dilutive Effect of Issuance of
Additional Shares" and "Pro Forma Data."

        The appraisal report of FinPro has been filed as an exhibit to the
Company's Registration Statement and the MHC's Application for Conversion, of
which this Prospectus is a part, and is available for inspection in the manner
set forth under "Additional Information."

PERSONS IN NON-QUALIFIED STATES OR FOREIGN COUNTRIES

        The Primary Parties will make reasonable efforts to comply with the
securities laws of all states in the United States in which persons entitled to
subscribe for stock pursuant to the Plan reside. However, the Primary Parties
are not required to offer stock in the Subscription Offering to any person who
resides in a foreign country or resides in a state of the United States with
respect to which all of the following apply: (a) the number of persons otherwise
eligible to subscribe for shares under the Plan who reside in such jurisdiction
is small; (b) the granting of subscription rights or the offer or sale of shares
of Conversion Stock to such persons would require any of the Primary Parties or
their officers, directors or employees, under the laws of such jurisdiction, to
register as a broker, dealer, salesman or selling agent or to register or
otherwise qualify its securities for sale in such jurisdiction or to qualify as
a foreign corporation or file a consent to service of process in such
jurisdiction; and (c) such registration, qualification or filing in the judgment
of the Primary Parties would be impracticable or unduly burdensome for reasons
of costs or otherwise. Where the number of persons eligible to subscribe for
shares in one state is small, the Primary Parties will base their decision as to
whether or not to offer the Conversion Stock in such state on a number of
factors, including but not limited to the size of accounts held by account
holders in the state, the cost of registering or qualifying the shares or the
need to register the Company, its officers, directors or employees as brokers,
dealers or salesmen. No payments in lieu of subscription rights will be granted
to any such persons.

LIMITATIONS ON CONVERSION STOCK PURCHASES

        The Plan includes the following limitations on the number of shares of
Conversion Stock which may be purchased:

                (1) No less than 25 shares of Conversion Stock may be purchased,
        to the extent such shares are available;

                (2) Each Eligible Account Holder may subscribe for and purchase
        in the Subscription Offering up to the greater of (i) $1,000,000 of
        Conversion Stock, (ii) one-tenth of one percent (.1%) of the total
        offering of shares of Conversion Stock in the Subscription Offering and
        (iii) 15 times the product (rounded down to the next whole number)
        obtained by multiplying the total number of shares of Conversion Stock
        to be issued by a fraction, of which the numerator is the amount of the
        qualifying deposit of the Eligible Account Holder and the denominator is
        the total amount of qualifying deposits of all Eligible Account Holders,
        in each case as of the close of business on the Eligibility Record Date,
        subject to the overall limitation in clause (6) below;

                (3) The ESOP may purchase in the aggregate up to 8% of the
        shares of Conversion Stock to be issued in the Offerings, including any
        additional shares issued in the event of an increase in the Estimated
        Valuation Range;

                (4) Each Supplemental Eligible Account Holder may subscribe for
        and purchase in the Subscription Offering up to the greater of (i)
        $1,000,000 of Conversion Stock, (ii) one-tenth of one percent (.1%) 

                                      126
   128

        of the total offering of shares of Conversion Stock in the Subscription
        Offering and (iii) 15 times the product (rounded down to the next whole
        number) obtained by multiplying the total number of shares of
        Conversion Stock to be issued by a fraction, of which the numerator is
        the amount of the qualifying deposit of the Supplemental Eligible
        Account Holder and the denominator is the total amount of qualifying
        deposits of all Supplemental Eligible Account Holders, in each case as
        of the close of business on the Supplemental Eligibility Record Date,
        subject to the overall limitation in clause (6) below;

                (5) Each Other Member, Eligible Public Shareholder or any other
        person purchasing shares of Conversion Stock in the Subscription
        Offering, the Community Offering, the Eligible Public Shareholder
        Offering or in the Syndicated Community Offering, as applicable, may
        subscribe for and purchase in the respective Offering up to the greater
        of $1,000,000 of Conversion Stock and (ii) one-tenth of one percent 
        (.1%) of the total offering of shares of Conversion Stock in the 
        Subscription Offering, subject to the overall limitation in clause (6) 
        below;

                (6) Except for the ESOP and certain Eligible Account Holders and
        Supplemental Eligible Account Holders whose subscription rights are
        based upon the amount of their deposits, the maximum number of shares of
        Conversion Stock subscribed for or purchased in all categories by any
        person, together with associates of and groups of persons acting in
        concert with such persons, shall not exceed the number of shares of
        Conversion Stock that, when combined with Exchange Shares received,
        aggregate 3% of the number of shares of Common Stock issued in the
        Conversion (281,775 shares and 381,225 shares at the minimum and maximum
        of the Estimated Valuation Range, respectively); and

                (7) No more than 15% of the total number of shares sold in the
        Subscription Offering may be purchased by directors and officers of the
        MHC and the Association in the fifth priority category in the
        Subscription Offering. No more than 25% of the total number of shares
        sold in the Offerings may be purchased by directors and officers of the
        Association and their associates in the aggregate, excluding purchases
        by the ESOP.

        For purposes of the purchase limitations set forth in the Plan of
Conversion, Exchange Shares will be valued at the same price that shares of
Conversion Stock are issued in the Offerings.

        Subject to any required regulatory approval and the requirements of
applicable laws and regulations, but without further approval of the Members of
the MHC or the Shareholders of Mid-Tier Holding Company, both the individual
amount permitted to be subscribed for and the overall purchase limitation may be
decreased or increased up to a maximum of 5% of the total shares of Common Stock
to be issued in the Conversion at the sole discretion of the Primary Parties. If
such amount is increased, subscribers for the maximum amount will be, and
certain other large subscribers in the sole discretion of the Primary Parties
may be, given the opportunity to increase their subscriptions up to the then
applicable limit.

        An individual Eligible Account Holder, Supplemental Eligible Account
Holder, Other Member or Public Shareholder may not purchase individually in the
Subscription Offering the overall maximum purchase limit of 1% of the number of
shares of Common Stock issued in the Conversion but may make such purchase,
together with associates of and persons acting in concert with such person, by
also purchasing in other available categories, subject to availability of shares
and the maximum overall purchase limit for purchases in the Offerings, including
Exchange Shares received by Public Shareholders for Public Mid-Tier Holding
Company Shares. However, except as may otherwise be required by the OTS, Public
Shareholders will not have to sell any Public Mid-Tier Holding Company Shares or
be limited in receiving Exchange Shares even if their current ownership of
Public Mid-Tier Holding Company Shares when converted into Exchange Shares
exceeds an applicable purchase limitation, including the maximum purchase
limitation of 3% of the number of shares of Common Stock issued in the
Conversion; provided, however, that a Public Shareholder who would exceed an
applicable purchase limitation may be precluded from purchasing Conversion Stock
in the Offerings.

                                      127
   129

        In the event of an increase in the total number of shares of Conversion
Stock offered in the Conversion due to an increase in the Estimated Valuation
Range of up to 15% (the "Adjusted Maximum"), the additional shares will be
allocated in the following order of priority in accordance with the Plan: (i) to
fill the ESOP's subscription of 8% of the Adjusted Maximum number of shares;
(ii) in the event that there is an oversubscription by Eligible Account Holders,
to fill unfulfilled subscriptions of Eligible Account Holders, inclusive of the
Adjusted Maximum; (iii) in the event that there is an oversubscription by
Supplemental Eligible Account Holders, to fill unfulfilled subscriptions of
Supplemental Eligible Account Holders, inclusive of the Adjusted Maximum; (iv)
in the event that there is an oversubscription by Other Members, to fill
unfulfilled subscriptions of Other Members, inclusive of the Adjusted Maximum;
(v) in the event there is an oversubscription by directors, officers and
employees of the Association, to fill unfulfilled subscriptions of directors,
officers and employees, inclusive of the Adjusted Maximum; (vi) in the event
that there is an oversubscription by Public Shareholders, to fill unfulfilled
subscriptions of Public Shareholders, inclusive of the Adjusted Maximum; and
(vii) to fill unfulfilled subscriptions in the Community Offering to the extent
possible, inclusive of the Adjusted Maximum.

        The term "associate" of a person is defined to mean (i) any corporation
or other organization (other than the Primary Parties or a majority-owned
subsidiary of the Association or the Company) of which such person is a
director, officer or partner or is directly or indirectly the beneficial owner
of 10% or more of any class of equity securities; (ii) any trust or other estate
in which such person has a substantial beneficial interest or as to which such
person serves as trustee or in a similar fiduciary capacity, provided, however,
that such term shall not include any tax-qualified employee stock benefit plan
of the Primary Parties in which such person has a substantial beneficial
interest or serves as a trustee or in a similar fiduciary capacity; and (iii)
any relative or spouse of such person, or any relative of such spouse, who
either has the same home as such person or who is a director or officer of the
Primary Parties or any of their subsidiaries. In addition, joint account
relationships and common addresses will be taken into account in applying the
maximum purchase limitations.

MARKETING ARRANGEMENTS

        The Company and the Association have engaged FBR as a financial advisor
and marketing agent in connection with the offering of the Common Stock, and FBR
has agreed to use its best efforts to solicit subscriptions and purchase orders
for shares of Conversion Stock in the Offerings. FBR is a member of the National
Association of Securities Dealers, Inc. ("NASD") and an SEC-registered
broker-dealer. FBR will provide various services including, but not limited to,
(1) training and educating the Association's directors, officers and employees
regarding the mechanics and regulatory requirements of the stock sales process;
(2) providing its employees to assist in staffing the Stock Center to assist the
Association's customers and internal stock purchasers and to assist in records
management for orders of shares of Common Stock; (3) targeting the Company's
sales efforts, including assisting in the preparation of marketing materials;
(4) soliciting orders for Conversion Stock; and (5) assisting in soliciting of
proxies of Members and Public Shareholders. Based upon negotiations between the
Company and the Association concerning fee structure, FBR will receive (i) a
management fee of $50,000 which will be subtracted from the total commission due
under (ii) and (ii) a total commission equal to 0.75% of the aggregate dollar
amount of Conversion Stock sold in the Offerings, excluding any shares of
Conversion Stock purchased in the Offerings by directors, officers, employees
(or members of their immediate families) and employee benefit plans of the
Company and the Association. The commission will be payable upon consummation of
the Conversion. In the event that a selected dealers agreement is entered into
in connection with a Syndicated Community Offering, the Association will pay to
such selected dealers a fee at the commission rate to be agreed upon by the
Company, the Association and FBR not to exceed .75% of the aggregate dollar
amount of the Conversion Stock for shares sold by an NASD member firm pursuant
to a selected dealers agreement. Fees to FBR and to any other broker-dealer may
be deemed to be underwriting fees, and FBR and including such broker-dealers may
be deemed to be underwriters. FBR will also be reimbursed for its out-of-pocket
expenses (including legal fees) in an amount not to exceed $70,000 of which
$_______ has been paid to date. The Company and the Association have agreed to
indemnify FBR and each person, if any, who controls FBR against all losses,
claims, damages or liabilities, joint or several, and all legal and other
expenses reasonably incurred by them in connection with certain claims that may
arise as a result of the Conversion, including liabilities under the Securities
Act, except those that are due to FBR's willful misconduct or gross negligence.

                                      128
   130


        Directors and executive officers of the Primary Parties may participate
in the solicitation of offers to purchase Conversion Stock. Other employees of
the Association may participate in the Offerings in ministerial capacities or
providing clerical work in effecting a sales transaction. Such other employees
have been instructed not to solicit offers to purchase Conversion Stock or
provide advice regarding the purchase of Conversion Stock. Questions of
prospective purchasers will be directed to executive officers or registered
representatives. The Company will rely on Rule 3a4-1 under the Exchange Act, and
sales of Conversion Stock will be conducted within the requirements of Rule
3a4-1, so as to permit officers, directors and employees to participate in the
sale of Conversion Stock. No officer, director or employee of the Primary
Parties will be compensated in connection with his solicitations or other
participation in the Offerings or the Exchange by the payment of commissions or
other remuneration based either directly or indirectly on transactions in the
Conversion Stock and Exchange Shares, respectively.

PROCEDURE FOR PURCHASING SHARES IN THE OFFERINGS

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

        To purchase shares in the Offerings, an executed original Order Form and
the required payment for each share subscribed for, or with appropriate
authorization for withdrawal from a deposit account at the Association (which
may be given by completing the appropriate blanks on the Order Form), must be
received by the Association at any of its offices by 12 noon, Eastern Time, on
____ __, 1998. Order Forms which are not received by such time or are executed
defectively or are received without full payment (or appropriate withdrawal
instructions) are not required to be accepted. The Association is not required
to accept orders submitted on facsimilied Order Forms. The Primary Parties have
the right to waive or permit the correction of incomplete or improperly executed
forms, but do not represent that they will do so. The waiver of an irregularity
on an Order Form, the allowance by the Primary Parties of a correction of an
incomplete or improperly executed Order Form, or the acceptance of an order
after 12 noon on the Expiration Date in no way obligates the Primary Parties to
waive an irregularity, allow a correction, or accept an order with respect to
any other Order Form. The interpretation by the Primary Parties of the
acceptability of an Order Form will be final. Once received, an executed Order
Form may not be modified, amended or rescinded without the consent of the
Primary Parties, unless the Offerings have not been completed within 45 days
after the end of the Subscription, Eligible Public Shareholders, and Community
Offerings, unless such period has been extended.

   
        In order to ensure that Eligible Account Holders, Supplemental Eligible
Account Holders and Other Members are properly identified as to their stock
purchase priority, depositors as of the close of business on the Eligibility
Record Date (June 30, 1997), the Supplemental Eligibility Record Date (September
30, 1998) and the Voting Record Date (____ __, 1998) must list on the Order Form
all accounts in which they have an ownership interest at the applicable
eligibility date, giving all names in each account and the account numbers.
Members qualifying for a stock purchase priority who add individuals with a
lower, or no, stock purchase priority as subscribers on an Order Form will have
their stock purchase priority reduced or eliminated based on the lower priority.
    

   
        Payment for subscriptions and orders may be made (i) in cash if
delivered in person at any office of the Association, (ii) by check or money
order, or (iii) by authorization of withdrawal from deposit accounts maintained
with the Association. The Primary Parties may in their sole discretion elect not
to accept payment for shares of Conversion Stock by wired funds and there shall
be no liability for failure to accept such payment. Funds will be deposited in a
segregated account at the Association and interest will be paid on funds made by
cash, check or money order at the Association's passbook rate of interest from
the date payment is received until completion or termination of the Conversion.
If payment is made by authorization of withdrawal from deposit accounts at the 
Association, the funds authorized to be withdrawn from a Association deposit
account may continue to accrue interest at the contractual rates until
completion or termination of the Conversion, but a hold will be placed on such
funds, thereby making them unavailable to the depositor until completion or
termination of the Conversion.
    

                                      129
   131

        If a subscriber authorizes the Association to withdraw the aggregate
amount of the purchase price from a deposit account, the Association will do so
as of the effective date of the Conversion. The Association may waive any
applicable penalties for early withdrawal from certificate accounts. If the
remaining balance in a certificate account is reduced below the applicable
minimum balance requirement at the time that the funds actually are transferred
under the authorization, the certificate will be canceled at the time of the
withdrawal, without penalty, and the remaining balance will earn interest at the
passbook rate.

        The ESOP will not be required to pay for the shares subscribed for at
the time it subscribes, but rather may pay for such shares of Conversion Stock
subscribed for upon consummation of the Offerings, provided that there is in
force from the time of its subscription until such time, a loan commitment from
an unrelated financial institution or the Company to lend to the ESOP, at such
time, the aggregate purchase price of the shares for which it subscribed.

        A depositor interested in using his or her IRA funds to purchase
Conversion Stock must do so through a self-directed IRA. Depositors interested
in using funds in a Association IRA to purchase Conversion Stock should contact
the Stock Center as soon as possible so that the necessary forms may be
forwarded for execution prior to the Expiration Date.

        The Primary Parties have retained FBR as consultant and advisor in
connection with the Offerings and to assist in soliciting subscriptions in the
Offerings on a best efforts basis. See "The Conversion - The Offerings" and
"-Marketing Arrangements."

RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS AND SHARES

        Pursuant to the rules and regulations of the OTS, no person with
subscription rights may transfer or enter into any agreement or understanding to
transfer the legal or beneficial ownership of the subscription rights issued
under the Plan or the shares of Conversion Stock to be issued upon their
exercise. Such rights may be exercised only by the person to whom they are
granted and only for such person's account. Each person exercising such
subscription rights will be required to certify that such person is purchasing
shares solely for such person's own account and that such person has no
agreement or understanding regarding the sale or transfer of such shares.
Federal regulations also prohibit any person from offering or making an
announcement of an offer or intent to make an offer to purchase such
subscription rights or shares of Conversion Stock prior to the completion of the
Conversion.

        THE PRIMARY PARTIES WILL PURSUE ANY AND ALL LEGAL AND EQUITABLE REMEDIES
IN THE EVENT THEY BECOME AWARE OF THE TRANSFER OF SUBSCRIPTION RIGHTS AND WILL
NOT HONOR ORDERS KNOWN BY THEM TO INVOLVE THE TRANSFER OF SUCH RIGHTS.

LIQUIDATION RIGHTS

        In the unlikely event of a complete liquidation of the MHC in its
present mutual form, each depositor of The Association would receive his pro
rata share of any assets of the MHC remaining after payment of claims of all
creditors. Each depositor's pro rata share of such remaining assets would be in
the same proportion as the value of his deposit account was to the total value
of all deposit accounts in the Association at the time of liquidation. After the
Conversion, each depositor, in the event of a complete liquidation of the
Association, would have a claim as a creditor of the same general priority as
the claims of all other general creditors of the Association. However, except as
described below, his claim would be solely in the amount of the balance in his
deposit account plus accrued interest. He would not have an interest in the
value or assets of the Association or the Company above that amount.

        The Plan provides for the establishment, upon the completion of the
Conversion, of a special "liquidation account" for the benefit of Eligible
Account Holders and Supplemental Eligible Account Holders in an amount equal to
the amount of any dividends waived by the MHC ($8.2 million at June 30, 1998)
plus the greater of (1) the Association's retained earnings of $34.1 million at
March 31, 1994, the date of the latest statement of financial condition
contained in the final offering circular utilized in the MHC Reorganization, or
(2) 51.34% of the Mid-Tier Holding 

                                      130
   132

   
Company's total shareholders' equity as reflected in its latest statement of
financial condition contained in the final Prospectus utilized in the Offerings.
As of the date of this Prospectus, the initial balance of the liquidation
account would be approximately $50.8 million. Each Eligible Account Holder and
Supplemental Eligible Account Holder, if he were to continue to maintain his
deposit account at the Association, would be entitled, upon a complete
liquidation of the Association after the Conversion, to an interest in the
liquidation account prior to any payment to the Company as the sole shareholder
of the Association. Each Eligible Account Holder and Supplemental Eligible
Account Holder would have an initial interest in such liquidation account for
each deposit account, including passbook accounts, transaction accounts such as
checking accounts, money market deposit accounts and certificates of deposit,
held in the Association at the close of business on June 30, 1997 or September
30, 1998, as the case may be. Each Eligible Account Holder and Supplemental
Eligible Account Holder will have a pro rata interest in the total liquidation
account for each of his deposit accounts based on the proportion that the
balance of each such deposit account on the June 30, 1997 Eligibility Record
Date (or the September 30, 1998 Supplemental Eligibility Record Date, as the
case may be) bore to the balance of all deposit accounts in the Association on
such date.

         If, however, on any December 31 annual closing date of the Association,
commencing December 31, 1998, the amount in any deposit account is less than the
amount in such deposit account on June 30, 1997 or September 30, 1998, as the
case may be, or any other annual closing date, then the interest in the
liquidation account relating to such deposit account would be reduced by the
proportion of any such reduction, and such interest will cease to exist if such
deposit account is closed. In addition, no interest in the liquidation account
would ever be increased despite any subsequent increase in the related deposit
account. Any assets remaining after the above liquidation rights of Eligible
Account Holders and Supplemental Eligible Account Holders are satisfied would be
distributed to the Company as the sole shareholder of the Association.
    

TAX ASPECTS

        Consummation of the Conversion is expressly conditioned upon prior
receipt of either a ruling or an opinion of counsel with respect to federal tax
laws, and either a ruling or an opinion with respect to Florida tax laws, to the
effect that consummation of the transactions contemplated hereby will not result
in a taxable reorganization under the provisions of the applicable codes or
otherwise result in any adverse tax consequences to the MHC, the Mid-Tier
Holding Company, the Association, the Company or to account holders receiving
subscription rights, except to the extent, if any, that subscription rights are
deemed to have fair market value on the date such rights are issued. This
condition may not be waived by the Primary Parties. The Company believes that
the tax opinions summarized below address all material federal income tax
consequences that are generally applicable to the Primary Parties and the
persons receiving subscription rights.

        Elias, Matz, Tiernan & Herrick L.L.P., Washington, D.C., has issued an
opinion to the Company and the Association to the effect that, for federal
income tax purposes: (1) the conversion of the MHC from mutual form to a federal
interim stock savings institution and its simultaneous merger with and into the
Association, with the Association being the surviving institution, will qualify
as a reorganization within the meaning of Section 368(a)(1)(A) of the Code, (2)
the conversion of the Mid-Tier Holding Company to a federal interim stock
savings association and its simultaneous merger with and into the Association
with the Association being the surviving institution, will qualify as a
reorganization within the meaning of Section 368(a)(1)(A) of the Code, (3) no
gain or loss will be recognized by the Association upon the receipt of the
assets of the MHC and the Mid-Tier Holding Company in such mergers, (4) the
merger of Interim with and into the Association, with the Association being the
surviving institution, will qualify as a reorganization within the meaning of
Section 368(a)(1)(A) of the Code, (5) no gain or loss will be recognized by
Interim upon the transfer of its assets to the Association, (6) no gain or loss
will be recognized by the Association upon the receipt of the assets of Interim,
(7) no gain or loss will be recognized by the Company upon the receipt of the
Association Common Stock solely in exchange for Common Stock, (8) no gain or
loss will be recognized by the Public Shareholders upon the receipt of Common
Stock solely in exchange for their Public Mid-Tier Holding Company Shares, (9)
the basis of the Common Stock to be received by the Public Shareholders will be
the same as the basis of the Public Mid-Tier Holding Company Shares surrendered
in exchange therefor, before giving effect to any payment of cash in lieu of
fractional shares, (10) the holding period of the Common Stock to be received by
the Public Shareholders will include the holding period of 

                                      131
   133

the Public Mid-Tier Holding Company Shares, provided that the Public Mid-Tier
Holding Company Shares were held as a capital asset on the date of the exchange,
(11) no gain or loss will be recognized by the Company upon the sale of shares
of Conversion Stock in the Offerings, (12) the Eligible Account Holders,
Supplemental Eligible Account Holders and Other Members will recognize gain, if
any, upon the issuance to them of withdrawable savings accounts in the
Association following the Conversion, interests in the liquidation account and
nontransferable subscription rights to purchase Conversion Stock, but only to
the extent of the value, if any, of the subscription rights, and (13) the tax
basis to the holders of Conversion Stock purchased in the Offerings will be the
amount paid therefor, and the holding period for the shares of Conversion Stock
will begin on the date of consummation of the Offerings if purchased through the
exercise of subscription rights and on the day after the date of purchase if
purchased in the Community Offering or Syndicated Community Offering.

        Crowe, Chizek & Company LLP has issued an opinion to the Company and the
Association to the effect that the income tax consequences under Florida law of
the Conversion are not materially different than for federal tax purposes.

        The opinion states that although case law and IRS pronouncements
indicate otherwise, it is possible that the IRS could assert that the overall
plan of the transactions contemplated by the Plan is the maintenance of the
Association's holding company structure and the merger of MHC into the
Association. If so, the IRS could argue that the "step transaction" doctrine
should be applied and the transitory elimination of the holding company
structure in the merger of the Mid-Tier Holding Company (after conversion to an
interim savings association) with and into the Association the survivor thereof
and the re-creation of the holding company structure in connection with the
merger of Interim into and with the Association with the Association the
survivor thereof should be ignored for tax purposes. If the IRS were successful
with such an assertion, the transaction would be treated as a direct merger of
MHC into the Association which may not qualify as a tax free reorganization,
resulting in taxable gain to the parties to the transaction.

        However, the case law and the IRS' pronouncements indicate that if two
or more transactions carried out pursuant to an overall plan have economic
significance independent of each other, the transactions generally will not be
stepped together. The IRS's most significant pronouncement regarding independent
economic significance is Rev. Rul. 79-250. In that ruling, the IRS will respect
the transaction if each step demonstrates independent economic significance, is
not subject to attack as a sham, and was undertaken for valid business purposes
and not mere avoidance of taxes. The opinion of Elias, Matz, Tiernan & Herrick 
L.L.P. indicates that the parties to the merger of the MHC (as converted to a 
federal interim stock savings association) with and into the Association with 
the Association the survivor thereof maintain a separate and distinct business
purpose for consummating such merger (e.g., allowing for the conversion of the
MHC from mutual to stock form). Immediately after the consummation of such
Merger, the Association will no longer be controlled by the MHC but will instead
be controlled by its Public Shareholders and that the Association's capital will
be substantially increased. The facts indicate that the merger of MHC with and
into the Association will result in a real and substantial change in the form of
ownership of the Association that is sufficient to conclude that such merger
comports with the underlying purposes and assumptions of a reorganization under
Section 368(a)(1)(A) of the Code.

        In addition, Elias, Matz, Tiernan & Herrick L.L.P. believes that,
because the various steps contemplated by the Plan were necessitated by the
requirements of the OTS, each of the three mergers contemplated by the Plan has
a business purpose and independent significance and, as a result, the step
transaction should not be applied to this transaction.

        The IRS is currently also reviewing the question of whether certain
downstream mergers of a parent corporation into its subsidiary, known as
inversion transactions, where a parent and its subsidiary reverse positions,
which otherwise qualify for tax-free treatment nevertheless should be treated as
taxable transactions. Elias, Matz, Tiernan & Herrick L.L.P. does not believe
that the transactions undertaken pursuant to the Plan should be so treated.
However, Elias, Matz, 

                                      132
   134

Tiernan & Herrick L.L.P.'s opinion is not binding on the IRS and there can be no
assurance that the IRS will not assert a contradictory position.

        Based on a letter from FinPro, which letter is not binding on the IRS,
the Company believes that the subscription rights do not have any value, based
on the fact that such rights are acquired by the recipients without cost, are
nontransferable and of short duration, and afford the recipients the right only
to purchase the Conversion Stock at a price equal to its estimated fair market
value, which will be the same price as the Purchase Price for the unsubscribed
shares of Conversion Stock. If the subscription rights granted to eligible
subscribers are deemed to have an ascertainable value, receipt of such rights
likely would be taxable only to those eligible subscribers who exercise the
subscription rights (either as a capital gain or ordinary income) in an amount
equal to such value, and the Primary Parties could recognize gain on such
distribution. Eligible subscribers are encouraged to consult with their own tax
advisor as to the tax consequences in the event that such subscription rights
are deemed to have an ascertainable value.

        Unlike private rulings, an opinion is not binding on the IRS and the IRS
could disagree with the conclusions reached therein. In the event of such
disagreement, there can be no assurance that the IRS would not prevail in a
judicial or administrative proceeding. If the IRS determines that the tax
effects of the transactions contemplated by the Plan are to be treated
differently from those presented in the opinion, the Primary Parties may be
subject to adverse tax consequences as a result of the Conversion.

DELIVERY AND EXCHANGE OF CERTIFICATES

        CONVERSION STOCK. Certificates representing Conversion Stock issued in
connection with the Offerings will be mailed by the Company's transfer agent for
the Common Stock to the persons entitled thereto at the addresses of such
persons appearing on the stock order form for Conversion Stock as soon as
practicable following consummation of the Conversion. Any certificates returned
as undeliverable will be held by the Company until claimed by persons legally
entitled thereto or otherwise disposed of in accordance with applicable law.
Until certificates for Conversion Stock are available and delivered to
subscribers, subscribers may not be able to sell such shares, even though
trading of the Common Stock may have commenced.

        EXCHANGE SHARES. After consummation of the Conversion, each holder of a
certificate or certificates theretofore evidencing issued and outstanding shares
of Mid-Tier Holding Company Common Stock (other than the MHC), upon surrender of
the same to an agent, duly appointed by the Company, which is anticipated to be
the transfer agent for the Common Stock (the "Exchange Agent"), shall be
entitled to receive in exchange therefor a certificate or certificates
representing the number of full shares of Common Stock for which the shares of
the Mid-Tier Holdings Company Common Stock theretofore represented by the
certificate or certificates so surrendered shall have been converted based on
the Exchange Ratio, including shares held in the Dividend Reinvestment Plan
(which the Company intends to maintain). The Exchange Agent shall promptly mail
to each such holder of record of an outstanding certificate which immediately
prior to the consummation of the Conversion evidenced shares of the Mid-Tier
Holding Company Common Stock, and which is to be exchanged for Common Stock
based on the Exchange Ratio as provided in the Plan, a form of letter of
transmittal (which shall specify that delivery shall be effected, and risk of
loss and title to such certificate shall pass, only upon delivery of such
certificate to the Exchange Agent) advising such holder of the terms of the
exchange effected by the Conversion and of the procedure for surrendering to the
Exchange Agent such certificate in exchange for a certificate or certificates
evidencing Common Stock. THE MID-TIER HOLDING COMPANY'S SHAREHOLDERS SHOULD NOT
FORWARD MID-TIER HOLDING COMPANY COMMON STOCK CERTIFICATES TO THE ASSOCIATION OR
THE EXCHANGE AGENT UNTIL THEY HAVE RECEIVED THE TRANSMITTAL LETTER.

        No holder of a certificate theretofore representing shares of Mid-Tier
Holding Company Common Stock shall be entitled to receive any dividends in
respect of the Common Stock into which such shares shall have been converted by
virtue of the Conversion until the certificate representing such shares of
Mid-Tier Holding Company Common Stock is surrendered in exchange for
certificates representing shares of Common Stock. In the event that dividends
are declared and paid by the Company in respect of Common Stock after the
consummation of the Conversion but prior 

                                      133
   135

to surrender of certificates representing shares of Mid-Tier Holding Company
Common Stock, dividends payable in respect of shares of Common Stock not then
issued shall accrue (without interest). Any such dividends shall be paid
(without interest) upon surrender of the certificates representing such shares
of Mid-Tier Holding Company Common Stock. The Company shall be entitled, after
the consummation of the Conversion, to treat certificates representing shares of
Mid-Tier Holding Company Common Stock as evidencing ownership of the number of
full shares of Common Stock into which the shares of Mid-Tier Holding Company
Common Stock represented by such certificates shall have been converted,
notwithstanding the failure on the part of the holder thereof to surrender such
certificates.

        The Company shall not be obligated to deliver a certificate or
certificates representing shares of Common Stock to which a holder of Mid-Tier
Holding Company Common Stock would otherwise be entitled as a result of the
Conversion until such holder surrenders the certificate or certificates
representing the shares of Mid-Tier Holding Company Common Stock for exchange as
provided above, or, in default thereof, an appropriate affidavit of loss and
indemnity agreement and/or a bond as may be required in each case by the
Company. If any certificate evidencing shares of Common Stock is to be issued in
a name other than that in which the certificate evidencing Mid-Tier Holding
Company Common Stock surrendered in exchange therefor is registered, it shall be
a condition of the issuance thereof that the certificate so surrendered shall be
properly endorsed and otherwise in proper form for transfer and that the person
requesting such exchange pay to the Exchange Agent any transfer or other tax
required by reason of the issuance of a certificate for shares of Common Stock
in any name other than that of the registered holder of the certificate
surrendered or otherwise establish to the satisfaction of the Exchange Agent
that such tax has been paid or is not payable.

REQUIRED APPROVALS

        Various approvals of the OTS are required in order to consummate the
Conversion. The OTS has approved the Plan of Conversion, subject to approval by
the MHC's Members and the Mid-Tier Holding Company Shareholders. In addition,
consummation of the Conversion is subject to OTS approval of the Company's
application to acquire all of the to-be-outstanding Association Common Stock and
the applications with respect to the merger of the MHC (following its conversion
to a federal interim stock savings institution) and the Mid-Tier Holding Company
(following its conversion to a federal interim stock savings association) into
the Association and the merger of Interim into the Association, with the
Association being the surviving entity in all of the mergers. Applications for
these approvals have been filed and are currently pending. There can be no
assurances that the requisite OTS approvals will be received in a timely manner,
in which event the consummation of the Conversion may be delayed beyond the
expiration of the Offerings.

        The Company is required to make certain filings with state securities
regulatory authorities in connection with the issuance of Conversion Stock and
Exchange Shares in the Conversion.

        Pursuant to OTS regulations, the Plan of Conversion also must be
approved by (1) at least a majority of the total number of votes eligible to be
cast by Members of the MHC at the Members' Meeting, and (2) holders of at least
two-thirds of the outstanding Mid-Tier Holding Company Common Stock at the
Shareholders' Meeting. In addition, the Primary Parties have conditioned the
consummation of the Conversion on the approval of the Plan by at least a
majority of the votes cast, in person or by proxy, by the Public Shareholders at
the Shareholders' Meeting.

CERTAIN RESTRICTIONS ON PURCHASE OR TRANSFER OF SHARES AFTER THE CONVERSION

        All shares of Conversion Stock purchased in connection with the
Conversion by a director or an executive officer of the Primary Parties will be
subject to a restriction that the shares not be sold for a period of one year
following the Conversion, except in the event of the death of such director or
executive officer or pursuant to a merger or similar transaction approved by the
OTS. Each certificate for restricted shares will bear a legend giving notice of
this restriction on transfer, and appropriate stop-transfer instructions will be
issued to the Company's transfer agent. Any shares of Common Stock issued within
this one-year period as a stock dividend, stock split or otherwise with respect
to such 

                                       134
   136

restricted stock will be subject to the same restrictions. The directors and
executive officers of the Company will also be subject to the insider trading
rules promulgated pursuant to the Exchange Act.

        Purchases of Common Stock of the Company by directors, executive
officers and their associates during the three-year period following completion
of the Conversion may be made only through a broker or dealer registered with
the SEC, except with the prior written approval of the OTS. This restriction
does not apply, however, to negotiated transactions involving more than 1% of
the Company's outstanding Common Stock or to the purchase of stock pursuant to
any tax-qualified employee stock benefit plan, such as the ESOP, or by any
non-tax-qualified employee stock benefit plan, such as the 1999 Recognition
Plan.

        Pursuant to OTS regulations, the Company will generally be prohibited
from repurchasing any shares of Common Stock within one year following
consummation of the Conversion. During the second and third years following
consummation of the Conversion, the Company may not repurchase any shares of its
Common Stock other than pursuant to (i) an offer to all shareholders on a pro
rata basis which is approved by the OTS; (ii) the repurchase of qualifying
shares of a director, if any; (iii) purchases in the open market by a
tax-qualified or non-tax-qualified employee stock benefit plan in an amount
reasonable and appropriate to fund the plan; or (iv) purchases that are part of
an open-market program not involving more than 5% of its outstanding capital
stock during a 12-month period, if the repurchases do not cause the Association
to become undercapitalized and the Association provides to the Regional Director
of the OTS no later than 10 days prior to the commencement of a repurchase
program written notice containing a full description of the program to be
undertaken and such program is not disapproved by the Regional Director.
However, the Regional Director has authority to permit repurchases during the
first year following consummation of the Conversion and to permit repurchases in
excess of 5% during the second and third years upon the establishment of
exceptional circumstances (I.E., where such repurchases would be in the best
interests of the institution and its shareholders).

                   RESTRICTIONS ON ACQUISITION OF THE COMPANY
                               AND THE ASSOCIATION

GENERAL

  As described below, certain provisions in the Company's Certificate of
Incorporation and Bylaws and in the Company's and the Association's proposed
benefit plans, together with provisions of Delaware corporate law and OTS
regulations, may have anti-takeover effects. In addition, regulatory
restrictions may make it difficult for persons or companies to acquire control
of either the Company or the Association.

RESTRICTIONS IN THE COMPANY'S CERTIFICATE OF INCORPORATION AND BYLAWS

        GENERAL. A number of provisions of the Company's Certificate of
Incorporation and Bylaws deal with matters of corporate governance and certain
rights of shareholders. The following discussion is a general summary of certain
provisions of the Company's Certificate of Incorporation and Bylaws which might
be deemed to have a potential "anti-takeover" effect. These provisions may have
the effect of discouraging a future takeover attempt which is not approved by
the Board of Directors but which individual Company shareholders may deem to be
in their best interests or in which shareholders may receive a substantial
premium for their shares over then current market prices. As a result,
shareholders who might desire to participate in such a transaction may not have
an opportunity to do so. Such provisions will also render the removal of the
current Board of Directors or management of the Company more difficult. The
following description of certain of the provisions of the Certificate of
Incorporation and Bylaws of the Company is necessarily general and reference
should be made in each case to such Certificate of Incorporation and Bylaws,
which are incorporated herein by reference. See "Additional Information" as to
how to obtain a copy of these documents.

        LIMITATION ON VOTING RIGHTS. Article 12.B of the Company's Certificate
of Incorporation provides that following the date of the Conversion, no person
shall directly or indirectly offer to acquire or acquire the beneficial

                                      135
   137

ownership of (i) more than 10% of the issued and outstanding shares of any class
of an equity security of the Company, or (ii) any securities convertible into,
or exercisable for, any equity securities of the Company if, assuming conversion
or exercise by such person of all securities of which such person is the
beneficial owner which are convertible into, or exercisable for, such equity
securities (but of no securities convertible into, or exercisable for, such
equity securities of which such person is not the beneficial owner), such person
would be the beneficial owner of more than 10% of any class of an equity
security of the Company. The term "person" is broadly defined to prevent
circumvention of this restriction.

        The foregoing restrictions do not apply to (i) any offer with a view
toward public resale made exclusively to the Company by underwriters or a
selling group acting on its behalf, (ii) any tax-qualified employee benefit plan
or arrangement established by the Company or the Association and any trustee of
such a plan or arrangement, and (iii) any other offer or acquisition approved in
advance by the affirmative vote of two-thirds of the Company's entire Board of
Directors. In the event that shares are acquired in violation of Article 12.B,
all shares beneficially owned by any person in excess of 10% shall be considered
"Excess Shares" and shall not be counted as shares entitled to vote and shall
not be voted by any person or counted as voting shares in connection with any
matters submitted to shareholders for a vote, and the Board of Directors may
cause such Excess Shares to be transferred to an independent trustee for sale on
the open market or otherwise, with the expenses of such trustee to be paid out
of the proceeds of sale.

        BOARD OF DIRECTORS. Article 7 of the Certificate of Incorporation of the
Company contains provisions relating to the Board of Directors and provides,
among other things, that the Board of Directors shall be divided into three
classes as nearly equal in number as possible, with the term of office of one
class expiring each year. See "Management Management of the Company." The
classified Board is intended to provide for continuity of the Board of Directors
and to make it more difficult and time consuming for a shareholder group to
fully use its voting power to gain control of the Board of Directors without the
consent of the incumbent Board of Directors of the Company. Cumulative voting in
the election of directors is not permitted.

        Directors may be removed without cause at a duly constituted meeting of
shareholders called expressly for that purpose upon the vote of the holders of
at least 80% of the total votes eligible to be cast by shareholders, and with
cause by the affirmative vote of a majority of the total votes eligible to be
cast by shareholders. Cause for removal shall exist only if the director whose
removal is proposed has been either declared of unsound mind by an order of a
court of competent jurisdiction, convicted of a felony or of an offense
punishable by imprisonment for a term of more than one year by a court of
competent jurisdiction, or deemed liable by a court of competent jurisdiction
for gross negligence or misconduct in the performance of such director's duties
to the Company. Any vacancy occurring in the Board of Directors for any reason
(including an increase in the number of authorized directors) may be filled by
the affirmative vote of a majority of the remaining directors, whether or not a
quorum of the Board of Directors is present, and a director appointed to fill a
vacancy shall serve until the expiration of the term to which he was appointed.

        Article 4.15 of the Bylaws governs nominations for election to the
Board, and requires all nominations for election to the Board of Directors other
than those made by the Board to be made by a shareholder eligible to vote at an
annual meeting of shareholders who has complied with the notice provisions in
that section. Written notice of a shareholder nomination must be delivered to,
or mailed to and received at, the principal executive offices of the Company not
later than 120 days prior to the anniversary date of the initial mailing of
proxy materials by the Company in connection with the immediately preceding
annual meeting of shareholders of the Company, provided that, with respect to
the first scheduled annual meeting following completion of the Conversion,
notice must be received December 15, 1998. Each such notice shall set forth (a)
the name, age, business address and residence address of the shareholder who
intends to make the nomination and of the person or persons to be nominated; (b)
the principal occupation or employment of the shareholder submitting the notice
and of each person being nominated; (c) the class and number of shares of the
Company's stock beneficially owned by the shareholder submitting the notice, by
any person who is acting in concert with or who is an affiliate or associate of
such shareholder (as such terms are defined in the Certificate of
Incorporation), by any person who is a member of any group with such shareholder
with respect to the Company's stock or who is known by such shareholder to be
supporting such nominee(s) on the date the notice is given to the Company, by
each person being nominated, and by each person who is in control of, is
controlled by or is under common control 

                                      136
   138

with any of the foregoing persons (if any of the foregoing persons is a
partnership, corporation, limited liability company, association or trust,
information must be provided regarding the name and address of, and the class of
number of shares of Company stock which are beneficially owned by, each partner
in such partnership, each director, executive officer and shareholder in such
corporation, each member in such limited liability company or association, and
each trustee and beneficiary of such trust, and in each case each person
controlling such entity and each partner, director, executive officer,
shareholder, member or trustee of any entity which is ultimately in control of
such partnership, corporation, limited liability company, association or trust);
(d) a representation that the shareholder is a holder of record of stock of the
Company entitled to vote at such meeting and intends to appear in person or by
proxy at the meeting to nominate the person or persons specified in the notice;
(e) a description of all arrangements or understandings between the shareholder
and each nominee and any other person or persons (naming such person or persons)
pursuant to which the nomination or nominations are to be made by the
shareholder; (f) such other information regarding the shareholder submitting the
notice, each nominee proposed by such shareholder and any other person covered
by clause (c) of this paragraph as would be required to be included in a proxy
statement filed pursuant to the proxy rules of the SEC; and (g) the consent of
each nominee to serve as a director of the Company if so elected.

        The Company's Certificate of Incorporation provides that the personal
liability of the directors and officers of the Company for monetary damages
shall be eliminated to the fullest extent permitted by the DGCL as it exists on
the effective date of the Certificate of Incorporation or as such law may be
thereafter in effect. Section 102(b)(7) of the DGCL currently provides that
directors (but not officers) of corporations that have adopted such a provision
will not be so liable, except for (i) any breach of the director's duty of
loyalty to the corporation or its shareholders, (ii) acts or omissions not in
good faith or that involve intentional misconduct or a knowing violation of law,
(iii) the payment of certain unlawful dividends and the making of certain stock
purchases or redemptions, or (iv) any transaction from which the director
derived an improper personal benefit. This provision would absolve directors of
personal liability for negligence in the performance of their duties, including
gross negligence. It would not permit a director to be exculpated, however, for
liability for actions involving conflicts of interest or breaches of the
traditional "duty of loyalty" to the Company and its shareholders, and it would
not affect the availability of injunctive or other equitable relief as a remedy.

        Article 10 of the Certificate of Incorporation provides that the Company
shall indemnify any person who was or is a party or is threatened to be made a
party to any threatened, pending or completed action, suit or proceeding,
including actions by or in the right of the Company, whether civil, criminal,
administrative or investigative, by reason of the fact that such person is or
was a director, officer, employee or agent of the Company, or is or was serving
at the request of the Company as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust or other enterprise. Such
indemnification is furnished to the full extent provided by law against expenses
(including attorneys' fees), judgments, fines, and amounts paid in settlement
actually and reasonably incurred in connection with such action, suit or
proceeding. The indemnification provisions also permit the Company to pay
reasonable expenses in advance of the final disposition of any action, suit or
proceeding as authorized by the Company's Board of Directors, provided that the
indemnified person undertakes to repay the Company if it is ultimately
determined that such person was not entitled to indemnification.

        The rights of indemnification provided in the Company's Certificate of
Incorporation are not exclusive of any other rights which may be available under
the Company's Bylaws, any insurance or other agreement, by vote of shareholders
or directors (regardless of whether directors authorizing such indemnification
are beneficiaries thereof) or otherwise. In addition, Section 6.4 of the Bylaws
authorizes the Company to maintain insurance on behalf of any person who is or
was a director, officer, employee or agent of the Company, whether or not the
Company would have the power to provide indemnification to such person. By
action of the Board of Directors, the Company may create and fund a trust fund
or other fund or form of self-insurance arrangement of any nature, and may enter
into agreements with its officers, directors, employees and agents for the
purpose of securing or insuring in any manner its obligation to indemnify or
advance expenses provided for in the provisions in the Certificate of
Incorporation and Bylaws regarding indemnification. These provisions are
designed to reduce, in appropriate cases, the risks incident to serving as a
director, officer, employee or agent and to enable the Company to attract and
retain the best personnel available.

                                      137
   139

        The provisions regarding director elections and other provisions in the
Certificate of Incorporation and Bylaws are generally designed to protect the
ability of the Board of Directors to negotiate with the proponent of an
unfriendly or unsolicited proposal to take over or restructure the Company by
making it more difficult and time-consuming to change majority control of the
Board, whether by proxy contest or otherwise. The effect of these provisions
will be to generally require at least two (and possibly three) annual
shareholders' meetings, instead of one, to effect a change in control of the
Board of Directors of the Company even if holders of a majority of the Company's
capital stock believed that a change in the composition of the Board of
Directors was desirable. Because a majority of the directors at any given time
will have prior experience as directors, these requirements will help to ensure
continuity and stability of the Company's management and policies and facilitate
long-range planning for the Company's business. The provisions relating to
removal of directors and filling of vacancies are consistent with and supportive
of a classified board of directors.

        The procedures regarding shareholder nominations will provide the Board
of Directors with sufficient time and information to evaluate a shareholder
nominee to the Board and other relevant information, such as existing
shareholder support for the nominee. The proposed procedures, however, will
provide incumbent directors advance notice of a dissident slate of nominees for
directors, and will make it easier for the Board to solicit proxies resisting
such nominees. This may make it easier for the incumbent directors to retain
their status as directors, even when certain shareholders view the shareholder
nominations as in the best interests of the Company or its shareholders.

        AUTHORIZED SHARES. Article 4 of the Certificate of Incorporation
authorizes the issuance of 70,000,000 shares of which 10,000,000 shares shall be
shares of Preferred Stock, and 60,000,000 shares shall be Common Stock. The
shares of Common Stock and Preferred Stock were authorized in an amount greater
than that to be issued in the Conversion to provide the Company's Board of
Directors with as much flexibility as possible to effect, among other
transactions, financings, acquisitions, stock dividends, stock splits and
employee stock options. However, these additional authorized shares may also be
used by the Board of Directors consistent with its fiduciary duty to deter
future attempts to gain control of the Company. The Board of Directors also has
sole authority to determine the terms of any one or more series of Preferred
Stock, including voting rights, conversion rates, and liquidation preferences.
As a result of the ability to fix voting rights for a series of Preferred Stock,
the Board has the power, to the extent consistent with its fiduciary duty, to
issue a series of Preferred Stock to persons friendly to management in order to
attempt to block a post-tender offer merger or other transaction by which a
third party seeks control, and thereby assist management to retain its position.
The Company's Board currently has no plans for the issuance of additional
shares, other than the issuance of additional shares pursuant to stock benefit
plans.

        SPECIAL MEETINGS OF SHAREHOLDERS AND SHAREHOLDER PROPOSALS. Article 8 of
the Certificate of Incorporation provides that, with limited exceptions, special
meetings of the Company's shareholders may only be called by not the Board of
Directors pursuant to a resolution approved by the affirmative vote of at least
three-fourths of the directors than in office. The Certificate of Incorporation
also provides that any action required or permitted to be approved or consented
to by the shareholders must be effected at a duly called meeting of the
shareholders and may not be effected by written consent in lieu of a meeting.

        Article 2.14 of the Company's Bylaws provides that only such business as
shall have been properly brought before an annual meeting of shareholders shall
be conducted at the annual meeting. In order to be properly brought before an
annual meeting following completion of the Conversion, business must be (a)
brought before the meeting by or at the direction of the Board of Directors or
(b) otherwise properly brought before the meeting by a shareholder who has given
timely and complete notice thereof in writing to the Company. With respect to
shareholder proposals to be considered at the annual meeting of shareholders but
not included in the Company's proxy materials, the shareholder's notice must be
delivered to or mailed and received at the principal executive offices of the
Company not later than 120 days prior to the anniversary date of the initial
mailing of proxy materials by the Company in connection with the immediately
preceding annual meeting; provided, however, that with respect to the first
scheduled annual meeting following completion of the Conversion, such written
notice must be received by the Company not later than the close of business on
December 15, 1998. A shareholder's notice shall set forth as to each matter the
shareholder proposes to bring before the annual meeting (a) a description of the
proposal desired to be brought before the annual meeting, 

                                      138
   140

(b) the name and address, as they appear on the Company's books, of the
shareholder proposing such business, and, to the extent known, any other
shareholders known by such shareholder to be supporting such proposal, (c) the
class and number of shares of the Company which are beneficially owned by the
shareholder submitting the notice, by any person who is acting in concert with
or who is an affiliate or associate of such shareholder (as such terms are
defined in the Certificate of Incorporation), by any person who is a member of
any group with such shareholder with respect to the Company's stock or who is
known by such shareholder to be supporting such proposal on the date the notice
is given to the Company, and by each person who is in control of, is controlled
by or is under common control with any of the foregoing persons (if any of the
foregoing persons is a partnership, corporation, limited liability company,
association or trust, information must be provided regarding the name and
address of, and the class and number of shares of Company stock which are
beneficially owned by, each partner in such partnership, each director,
executive officer and shareholder in such corporation, each member in such
limited liability company or association, and each trustee and beneficiary of
such trust, and in each case each person controlling such entity and each
partner, director, executive officer, shareholder, member or trustee of any
entity which is ultimately in control of such partnership, corporation, limited
liability company, association or trust), (d) the identification of any person
retained or to be compensated by the shareholder submitting the proposal, or any
person acting on his or her behalf, to make solicitations or recommendations to
shareholders for the purpose of assisting in the passage of such proposal and a
brief description of the terms of such employment, retainer or arrangement for
compensation, and (e) any material interest of the shareholder in such business.

        The procedures regarding shareholder proposals are designed to provide
the Board with sufficient time and information to evaluate a shareholder
proposal and other relevant information, such as existing shareholder support
for the proposal. The proposed procedures, however, will give incumbent
directors advance notice of a shareholder proposal. This may make it easier for
the incumbent directors to defeat a shareholder proposal, even when certain
shareholders view such proposal as in the best interests of the Company or its
shareholders.

        EVALUATION OF OFFERS. The Certificate of Incorporation of the Company
further provides that the Board of Directors of the Company, when evaluating any
offer to the Company from another party to (i) make a tender or exchange offer
for any equity security of the Company, (ii) merge or consolidate the Company
with another corporation or entity or (iii) purchase or otherwise acquire all or
substantially all of the properties and assets of the Company, may, consistent
with the exercise of its fiduciary duties and in connection with the exercise of
its judgment in determining what is in the best interest of the Company and the
shareholders of the Company, give due consideration to the extent permitted by
law not only to the price or other consideration being offered, but also to all
other relevant factors, including, without limitation, the financial and
managerial resources and future prospects of the other party, the possible
effects on the business of the Company and its subsidiaries and on the
employees, customers, suppliers and creditors of the Company and its
subsidiaries, and the effects on the communities in which the Company's and its
subsidiaries' facilities are located. By having these standards in the
Certificate of Incorporation of the Company, the Board of Directors may be in a
stronger position to oppose such a transaction if the Board concludes that the
transaction would not be in the best interest of the Company, even if the price
offered is significantly greater than the then market price of any equity
security of the Company.

        SHAREHOLDER APPROVAL OF MERGERS AND CERTAIN OTHER EXTRAORDINARY
TRANSACTIONS. Article 11 of the Company's Certificate of Incorporation provides
that any action taken by shareholders under Subchapter IX of the DGCL (which
relates to merger or consolidation transactions) and Subchapter X (which relates
to sale of assets, dissolution and winding up transactions) shall with certain
exceptions, generally require the affirmative vote of at least 80% of the votes
eligible to be cast by shareholders. The supermajority 80% vote requirement of
Article 11 of the Certificate of Incorporation shall not be applicable to any
transaction approved in advance by at least two-thirds of the entire Board of
Directors of the Company, in which case the transaction will require only such
shareholder approval as specified under Delaware law. The DGCL requires that
approval of the Board of Directors and the holders of a majority of the
outstanding stock of the company entitled to vote thereon for mergers or
consolidations, and for sales, leases or exchanges of all or substantially all
of the Company's assets. The DGCL permits the Company to merge with another
corporation without obtaining the approval of the Company's shareholders if (i)
the Company is the surviving corporation of the merger, (ii) the merger
agreement does not amend the Company's Certificate of Incorporation; (iii) each
share of the Company's stock outstanding immediately prior to the effective date
of the merger is to be an identical 

                                      139
   141

outstanding or treasury share of the Company after the merger; and (iv) any
authorized but unissued shares or treasury shares of Common Stock to be issued
or delivered under the plan of merger plus those initially issuable upon
conversion of any other securities or obligations to be issued or delivered
under such plan do not exceed 20% of the shares of Common Stock outstanding
immediately prior to the effective date of the merger.

        AMENDMENT OF CERTIFICATE OF INCORPORATION AND BYLAWS. Article 13 of the
Company's Certificate of Incorporation generally provides that any amendment of
the Certificate of Incorporation must be first approved by a majority of the
Board of Directors and then by the holders of at least 80%of the shares of the
Company entitled to vote in an election of directors ("Voting Shares"), except
that if the amendment is approved by at least two-thirds of the Board of
Directors, the amendment shall only need shareholder approval if required by the
DGCL and then only by the affirmative vote of the holders of a majority of the
Voting Shares.

        The Bylaws of the Company may be amended by a majority of the Board of
Directors or by the affirmative vote of a majority of the Voting Shares, except
that the affirmative vote of at least 80% of the Voting Shares shall be required
to amend, adopt, alter, change or repeal any provision inconsistent with certain
specified provisions of the Bylaws.

DELAWARE CORPORATE LAW

        In addition to the provisions contained in the Company's Certificate of
Incorporation, the DGCL includes certain provisions applicable to Delaware
corporations, such as the Company, which may be deemed to have an anti-takeover
effect. Such provisions include requirements relating to certain business
combinations.

        Section 203 of the DGCL ("Section 203") imposes certain restrictions on
business combinations between the Company and large shareholders. Specifically,
Section 203 prohibits a "business combination" (as defined in Section 203,
generally including mergers, sales and leases of assets, issuances of securities
and similar transactions) between the Company or a subsidiary and an "interested
shareholder" (as defined in Section 203, generally the beneficial owner of 15%
or more of the Company Common Stock) within three years after the person or
entity becomes an interested shareholder, unless (i) prior to the person or
entity becoming an interested shareholder, the business combination or the
transaction pursuant to which such person or entity became an interested
shareholder shall have been approved by the Company's Board of Directors, (ii)
upon consummation of the transaction in which the interested shareholder became
such, the interested shareholder holds at least 85% of the Company Common Stock
(excluding shares held by persons who are both officers and directors and shares
held by certain employee benefit plans), or (iii) the business combination is
approved by the Company's Board of Directors and by the holders of at least
two-thirds of the outstanding Company Common Stock, excluding shares owned by
the interested shareholders.

        One of the effects of Section 203 may be to prevent highly leveraged
takeovers, which depend upon getting access to the acquired corporation's assets
to support or repay acquisition indebtedness and certain coercive acquisition
tactics. By requiring approval of the holders of two-thirds of the shares held
by disinterested shareholders for business combinations involving an interested
shareholder, Section 203 may prevent any interested shareholder from taking
advantage of its position as a substantial, if not controlling, shareholder and
engaging in transactions with the Company that may not be fair to the Company's
other shareholders or that may otherwise not be in the best interests of the
Company, its shareholders and other constituencies.

        For similar reasons, however, these provisions may make more difficult
or discourage an acquisition of the Company, or the acquisition of control of
the Company by a principal shareholder, and thus the removal of incumbent
management. In addition, to the extent that Section 203 discourages takeovers
that would result in the change of the Company's management, such a change may
be less likely to occur.

ANTI-TAKEOVER EFFECTS OF THE CERTIFICATE OF INCORPORATION AND BYLAWS

        The foregoing provisions of the Certificate of Incorporation and Bylaws
of the Company and Delaware law could have the effect of discouraging an
acquisition of the Company or stock purchases in furtherance of an acquisition,

                                      140
   142

and could accordingly, under certain circumstances, discourage transactions
which might otherwise have a favorable effect on the price of the Company's
Common Stock. In addition, such provisions may result in the Company being
deemed to be less attractive to a potential acquiror and/or might result in
shareholders receiving a lesser amount of consideration for their shares of
Common Stock than otherwise could have been available.

        The Board of Directors believes that the provisions described above are
prudent and will reduce vulnerability to takeover attempts and certain other
transactions that are not negotiated with and approved by the Board of Directors
of the Company. The Board of Directors believes that these provisions are in the
best interests of the Company and its future shareholders. In the Board of
Directors' judgment, the Board of Directors is in the best position to determine
the true value of the Company and to negotiate more effectively for what may be
in the best interests of its shareholders. Accordingly, the Board of Directors
believes that it is in the best interests of the Company and its future
shareholders to encourage potential acquirors to negotiate directly with the
Board of Directors and that these provisions will encourage such negotiations
and discourage hostile takeover attempts. It is also the Board of Directors'
view that these provisions should not discourage persons from proposing a merger
or other transaction at prices reflective of the true value of the Company and
where the transaction is in the best interests of all shareholders.

        Despite the Board of Directors' belief as to the benefits to the
Company's shareholders of the foregoing provisions, these provisions also may
have the effect of discouraging a future takeover attempt in which shareholders
might receive a substantial premium for their shares over then current market
prices and may tend to perpetuate existing management. As a result, shareholders
who might desire to participate in such a transaction may not have an
opportunity to do so. The Board of Directors, however, has concluded that the
potential benefits of these provisions outweigh their possible disadvantages.

        The Board of Directors of the Company and the Association are not aware
of any effort that might be made to acquire control of the Association or the
Company.

REGULATORY RESTRICTIONS

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

        For three years following the Conversion, OTS regulations prohibit any
person from acquiring, either directly or indirectly, or making an offer to
acquire more than 10% of the stock of any converted savings institution or its
holding company, without the prior written approval of the OTS, except for (i)
any offer with a view toward public resale made exclusively to the institution
or its holding company or to underwriters or a selling group acting on its
behalf, (ii) offers that if consummated would not result in the acquisition by
such person during the preceding 12-month period of more than 1% of such stock,
(iii) offers in the aggregate for up to 24.9% by the ESOP or other tax-qualified
plans of the Company or the Association, and (iv) an offer to acquire or
acquisition of beneficial ownership of more than 10% 

                                      141
   143

of the common stock of the savings institution or its holding company by a
corporation whose ownership is or will be substantially the same as the
ownership of the savings institution, provided that the offer or acquisition is
made more than one year following the date of completion of the Conversion. Such
prohibition also is applicable to the acquisition of the Common Stock. In the
event that any person, directly or indirectly, violates this regulation, the
securities beneficially owned by such person in excess of 10% shall not be
counted as shares entitled to vote and shall not be voted by any person or
counted as voting shares in connection with any matters submitted to a vote of
shareholders. The definition of beneficial ownership for this regulation extends
to persons holding revocable or irrevocable proxies for the stock of an
institution or its holding company under circumstances that give rise to a
conclusive or rebuttable determination of control under OTS regulations.

        In addition to the foregoing, the Plan prohibits any person, prior to
the completion of the Conversion, from offering, or making an announcement of an
intent to make an offer, to purchase subscription rights for Conversion Stock.
See "The Conversion - Restrictions on Transfer of Subscription Rights and
Shares."

                   DESCRIPTION OF CAPITAL STOCK OF THE COMPANY

GENERAL

   
        The Company is authorized to issue 60,000,000 shares of Common Stock and
10,000,000 shares of Preferred Stock. The Company currently expects to issue up
to a maximum of 12,707,500 Shares of Common Stock, including 6,590,357 shares of
Conversion Stock and 6,117,143 Exchange Shares, and no shares of Preferred Stock
in the Conversion. Each share of Common Stock will have the same relative rights
as, and will be identical in all respects with, each other share of Common
Stock. Upon payment of the Purchase Price for the Conversion Stock and the
issuance of the Exchange Shares in accordance with the Plan of Conversion, all
such stock will be duly authorized, fully paid and nonassessable.
    

        THE COMMON STOCK WILL REPRESENT NONWITHDRAWABLE CAPITAL, WILL NOT BE AN
ACCOUNT OF AN INSURABLE TYPE AND WILL NOT BE INSURED BY THE FDIC OR ANY OTHER
GOVERNMENTAL AUTHORITY.

COMMON STOCK

        DIVIDENDS. The Company can pay dividends if, as and when declared by its
Board of Directors, subject to compliance with limitations which are imposed by
law. See "Dividend Policy." The holders of Common Stock will be entitled to
receive and share equally in such dividends as may be declared by the Board of
Directors of the Company out of funds legally available therefor. If the Company
issues Preferred Stock, the holders thereof may have a priority over the holders
of the Common Stock with respect to dividends.

        VOTING RIGHTS. Upon completion of the Conversion, the holders of Common
Stock of the Company will possess exclusive voting rights in the Company. They
will elect the Company's Board of Directors and act on such other matters as are
required to be presented to them under Delaware law or the Company's Certificate
of Incorporation or as are otherwise presented to them by the Board of
Directors. Except as discussed in "Restrictions on Acquisition of the Company
and the Association - Restrictions in the Company's Certificate of Incorporation
and Bylaws - Limitation on Voting Rights," each holder of Common Stock will be
entitled to one vote per share and will not have any right to cumulate votes in
the election of directors. If the Company issues Preferred Stock, holders of the
Preferred Stock may also possess voting rights.

        LIQUIDATION. In the event of any liquidation, dissolution or winding up
of the Company, the holders of the then-outstanding Common Stock would be
entitled to receive, after payment or provision for payment of all its debts and
liabilities, all of the assets of the Company available for distribution. If
Preferred Stock is issued, the holders thereof may have a priority over the
holders of the Common Stock in the event of liquidation or dissolution.

                                      142
   144

        PREEMPTIVE RIGHTS. Holders of the Common Stock will not be entitled to
preemptive rights with respect to any shares which may be issued in the future.
The Common Stock is not subject to redemption.

PREFERRED STOCK

        None of the shares of the Company's authorized Preferred Stock will be
issued in the Conversion. Such stock may be issued with such preferences and
designations as the Board of Directors may from time to time determine. The
Board of Directors can, without shareholder approval, issue Preferred Stock with
voting, dividend, liquidation and conversion rights which could dilute the
voting strength of the holders of the Common Stock and may assist management in
impeding an unfriendly takeover or attempted change in control.

                               CHANGE IN AUDITORS

   
        On November 6, 1997, the Board of Directors of the Mid-Tier Holding
Company terminated the services of Deloitte & Touche LLP as the Mid-Tier Holding
Company's and the Association's independent auditors subject to the completion
of Deloitte & Touche LLP's audit of the Mid-Tier Holding Company's financial
statements for the year ended December 31, 1997. Deloitte & Touche LLP issued
reports for the fiscal year ended September 30, 1996, the three months ended
December 31, 1996 and the fiscal year ended and December 31, 1997. Such
termination was recommended to the Board of Directors by the Audit Committee. In
connection with the termination of Deloitte & Touche LLP's services as
independent auditors, the Board of Directors of Mid-Tier Holding Company
appointed Crowe, Chizek and Company LLP, independent certified public accounts,
to perform the audit of the Mid-Tier Holding Company's financial statements for
the year ending December 31, 1998.
    

        Deloitte & Touche LLP's report on the financial statements for the two
immediately preceding fiscal years did not contain an adverse opinion or
disclaimer of opinion and was not qualified or modified as to uncertainty, audit
scope or accounting principles. During the two most recent fiscal years and the
subsequent interim periods preceding Deloitte & Touche LLP's replacement, there
were no disagreements between the Mid-Tier Holding Company or the Association
and Deloitte & Touche LLP on any matter of accounting principles or practices,
financial statement disclosure or auditing scope or procedure.

   
        During the Mid-Tier Holding Company's two most recent fiscal years and
the subsequent interim periods preceding Deloitte & Touche LLP's replacement,
Deloitte & Touche LLP did not advise, and has not indicated to the Mid-Tier
Holding Company or the Association that it had any reason to advise, the
Mid-Tier Holding Company or the Association Registrant of any of the following:
    

        (a) that the internal controls necessary for the Association to develop
reliable financial statements did not exist;

        (b) that information had come to Deloitte & Touche LLP's attention that
had led it to no longer be able to rely on management's representations, or that
made it unwilling to be associated with the financial statements prepared by
management;

        (c) (1) the need to expand significantly the scope of the Mid-Tier
Holding Company's or the Association's audit, or that information had come to
Deloitte & Touche LLP's attention during such time period that if further
investigated might (i) materially impact the fairness or reliability of either:
a previously issued audit report or the underlying financial statements, or the
financial statements issued or to be issued covering the fiscal periods
subsequent to the date of the most recent financial statements covered by an
audit report (including information that may prevent it from rending an
unqualified audit report on those financial statements), or (ii) cause it to be
unwilling to rely on management's representation or to be associated with the
Mid-Tier Holding Company's or the Association's financial statements, and (2)
that due to Deloitte & Touche LLP's replacement or for another reason, the issue
has not been resolved to Deloitte & Touche LLP's satisfaction prior to its
replacement.

                                      143
   145

        (d) (1) that information had come to Deloitte & Touche LLP's attention
that it had concluded materially impacted the fairness or reliability of either
(i) a previously issued audit report or the underlying financial statements, or
(ii) the financial statements issued or to be issued covering the fiscal periods
subsequent to the date of the most recent financial statements covered by an
audit report (including information that, unless resolved to Deloitte & Touche
LLP's satisfaction, would prevent it from rendering an unqualified audit report
on those financial statements, and (2) due to Deloitte & Touche LLP's
replacement, or for any other reason, the issue was not resolved to Deloitte &
Touche LLP's satisfaction prior to its replacement.

        During the two most recent fiscal years and the subsequent interim
periods preceding the selection of Crowe, Chizek and Company, LLP, the Mid-Tier
Holding Company and the Association have not consulted Crowe, Chizek and Company
LLP regarding the application of accounting principles, either contemplated or
proposed, the type of audit opinion that might be rendered on the Association's
as the Mid-Tier Holding Company's financial statements or any other matters that
would be required to be reported therein.

                                     EXPERTS

         The consolidated financial statements of Community Savings Bankshares,
Inc. as of December 31, 1997 and 1996 and September 30, 1996 and for the year
ended December 31, 1997, the three months ended December 31, 1996, and each of
the two years in the period ended September 30, 1996 included in this Prospectus
have been audited by Deloitte & Touche, LLP, independent auditors, as stated in
their report appearing elsewhere herein in this registration statement, and have
been so included in reliance upon the report of such firm given upon their
authority as experts in accounting and auditing.

        FinPro, Inc. has consented to the publication herein of the summary of
its report to the Company, the Mid-Tier Holding Company and the Association
setting forth its opinion as to the estimated pro forma market value of the
Common Stock to be outstanding upon completion of the Conversion and its opinion
with respect to subscription rights.

                                  LEGAL MATTERS

        The legality of the Common Stock and the federal income tax consequences
of the Conversion will be passed upon for the Company and the Association by
Elias, Matz, Tiernan & Herrick L.L.P., Washington, D.C., special counsel to the
Company and the Association. The Florida income tax consequences of the
Conversion will be passed upon for the Company and the Association by Crowe,
Chizek and Company LLP. Certain legal matters will be passed upon for FBR by
Peabody & Brown, Washington, D.C.

   
                             ADDITIONAL INFORMATION

        The Company has filed with the SEC a Registration Statement under the
Securities Act with respect to the Conversion Stock and the Exchange Shares
offered hereby. As permitted by the rules and regulations of the SEC, this
Prospectus does not contain all the information set forth in the Registration
Statement. Such information can be examined without charge at the public
reference facilities of the SEC located at 450 Fifth Street, N.W., Washington,
D.C. 20549, and copies of such material can be obtained from the SEC at
prescribed rates. In addition, the SEC maintains a web site that contains
registration statements and other reports regarding registrants that file
electronically with the SEC (such as the Company). The address of the SEC's web
site is http://www.sec.gov. The statements contained in this Prospectus as to
the contents of any contract or other document filed as an exhibit to the
Registration Statement summarize the provisions of such contracts or other
documents which are deemed material. However, such summaries are, of necessity,
brief descriptions thereof and are not necessarily complete; each such statement
is qualified by reference to such contract or document.
    

                                      144
   146

        The MHC has filed an Application for Conversion with the OTS with
respect to the Conversion. This Prospectus omits certain information contained
in that application. The application may be examined at the principal office of
the OTS, 1700 G Street, N.W., Washington, D.C. 20552, and at the Southeast
Regional Office of the OTS located at 1475 Peachtree Street, N.E. Atlanta,
Georgia 30309.

        In connection with the Conversion, the Company will register its Common
Stock with the SEC under Section 12(g) of the Exchange Act, and, upon such
registration, the Company and the holders of its stock will become subject to
the proxy solicitation rules, reporting requirements and restrictions on stock
purchases and sales by directors, officers and greater than 10% shareholders,
the annual and periodic reporting requirements and certain other requirements of
the Exchange Act. Under the Plan, the Company has undertaken that it will not
terminate such registration for a period of at least three years following the
Conversion.

                                      145
   147
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                            Page
                                                                            ----

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

Consolidated Statements of Financial Condition as of June 30, 1998 
     (unaudited), December 31, 1997 and 1996 and September 30, 1996..........F-2

Consolidated Statements of Operations for the six months ended
     June 30, 1998 and 1997 (unaudited), for the year ended
     December 31, 1997, for the year ended December 31, 1996 and
     for the years ended September 30, 1996 and 1995.........................F-3

Consolidated Statements of Comprehensive Income for the
     six months ended June 30, 1998 and 1997 (unaudited), for the
     three months ended December 31, 1997, for the three months
     ended December 31, 1996 and for the years ended
     September 30 1996 and 1995..............................................F-4

Consolidated Statements of Changes in Shareholders' Equity for the six months
     ended June 30, 1998 (unaudited), for the year ended December 31, 1997, for
     the three months ended December 31, 1996 and for the years ended
     September 30, 1996 and 1995.............................................F-5

Consolidated Statements of Cash Flows for the six months ended June 30, 1998 and
     1997 (unaudited), for the year ended December 31, 1997, for the three
     months ended December 31, 1996 and for the years ended
     September 30, 1996 and 1995............................................ F-6

Notes to Consolidated Financial Statements...................................F-8


        All financial statement schedules are omitted because the required
information either is not applicable or is shown in the financial statements or
in the notes thereto.

        ComFed, M. H. C. has limited assets other than its shares of Mid-Tier
Holding Company Common Stock (which will be cancelled in connection with the
Conversion) and has engaged in only minimal activities to date; accordingly, the
financial statements of the MHC have been omitted because of their
immateriality.

        The Company was incorporated on August 6, 1998. Its current
capitalization is $1,000, and it has engaged in only minimal activities to date;
accordingly, the financial statements of the Company have been omitted because
of their immateriality.

   
                                       146
    
   148

                    [DELOITTE & TOUCHE LLP LETTERHEAD LOGO]


INDEPENDENT AUDITORS' REPORT

Community Savings Bankshares, Inc.:

We have audited the accompanying consolidated statements of financial condition
of Community Savings Bankshares, Inc. ("Bankshares") and its subsidiary as of
December 31, 1997 and 1996 and September 30, 1996, and the related consolidated
statements of operations, comprehensive income, shareholders' equity, and cash
flows for the year ended December 31, 1997, the three months ended December 31,
1996 and for each of the two years in the period ended September 30, 1996. These
consolidated financial statements are the responsibility of Bankshares'
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Bankshares and its subsidiary as of
December 31, 1997 and 1996 and September 30, 1996, and the results of its
operations and its cash flows for the year ended December 31, 1997, the three
months ended December 31, 1996, and for each of the two years in the period
ended September 30, 1996, in conformity with generally accepted accounting
principles.




/s/ Deloitte & Touche LLP



Certified Public Accountants
West Palm Beach, Florida

February 20, 1998

   149


COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                               June 30,           December 31,       September 30,
                                                                                 1998          1997         1996         1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                              (Unaudited)
                                                                                                (In Thousands)
                                                                                                         
ASSETS Cash and cash equivalents:
Cash and amounts due from depository institutions                              $  16,477    $  12,333    $  13,547    $  15,600

Interest-bearing deposits (Note 1)                                                30,948       13,621       28,895       29,180
                                                                               ---------    ---------    ---------    ---------

    Total cash and cash equivalents                                               47,425       25,954       42,442       44,780

Securities available for sale (Approximate cost -1998, $91,750; 1997,
  $142,357; 1996, $124,643;1996,$125,928)(Notes 1,2,6)                            91,316      142,269      123,152      124,287

Investments - held to maturity  (Approximate fair value - 1998, $25,539;
  1997, $25,585; 1996, $26,266; 1996, $26,093) (Notes 1,3,6,15)                   21,443       21,388       22,139       22,293

Mortgage-backed and related securities - held to maturity (Approximate fair
  value - 1998, $42,360; 1997, $46,938; 1996,
  $53,880; 1996, $54,988) (Notes 1,4,6)                                           41,884       46,413       53,405       54,945

Loans receivable, net of allowance for loan losses (1998, $2,767;
  1997, $2,662; 1996, $2,542;1996, $2,312)(Notes 1,5,6)                          527,375      451,709      389,040      376,219

Accrued interest receivable (Notes 1,7)                                            2,725        3,162        2,354        2,208

Office properties and equipment, net (Notes 1,8)                                  22,157       20,206       16,368       16,359

Real estate owned, net (Notes 1,9)                                                   711          592        1,455        1,384

Federal Home Loan Bank stock - at cost (Notes 3,6)                                 3,782        3,264        2,864        5,384

Other assets (Note 1)                                                              6,670        5,176        1,990        2,473
                                                                               ---------    ---------    ---------    ---------
Total assets                                                                   $ 765,488    $ 720,133    $ 655,209    $ 650,332
                                                                               =========    =========    =========    =========

LIABILITIES
Deposits (Notes 6,10)                                                          $ 574,383    $ 550,708    $ 513,709    $ 498,929

Mortgage-backed bond, net (Notes 6,15)                                            15,883       16,333       17,230       17,453

Advances from Federal Home Loan Bank (Notes 6, 11)                                75,630       57,341       34,763       36,350

Employee Stock Ownership Plan borrowings (Note 14)                                    --        1,424        1,915        2,064

Advances by borrowers for taxes and insurance                                      5,467          931        1,059        6,861

Other liabilities (Note 14 *                                                       8,221        9,101        7,753       11,599

Deferred income taxes, net (Notes 1,12)                                            2,826        3,036        2,661        2,020
                                                                               ---------    ---------    ---------    ---------
Total liabilities                                                                682,410      638,874      579,090      575,276
                                                                               =========    =========    =========    =========
Commitments and contingencies (Note 13)

SHAREHOLDERS' EQUITY
Preferred stock ($1 par value) 10,000,000 authorized shares,
  no shares issued                                                                    --           --           --           --

Common stock ($1 par value) 20,000,000 authorized shares, 1998, 5,100,120; 1997,
  5,094,920; 1996, 5,090,120; 1996, 5,090,120 shares
  issued and outstanding                                                           5,100        5,095        5,090        5,090

Additional paid-in capital                                                        30,621       30,278       29,920       29,881

Retained income - substantially restricted (Notes 13,16)                          49,347       47,887       44,603       43,902

Common stock purchased by Employee Stock Ownership Plan                           (1,227)      (1,424)      (1,818)      (1,965)

Common stock issued to Recognition and Retention Plan                               (330)        (423)        (608)        (654)

Unrealized decrease in market value of securities  available for sale,
  net of income taxes                                                               (433)        (154)      (1,068)      (1,198)
                                                                               ---------    ---------    ---------    ---------
Total shareholders' equity                                                        83,078       81,259       76,119       75,056
                                                                               ---------    ---------    ---------    ---------
Total liabilities and shareholders' equity                                     $ 765,488    $ 720,133    $ 655,209    $ 650,332
                                                                               =========    =========    =========    =========


See notes to consolidated financial statements.

                                      F-2
   150


COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  For the           For the   For the Three
                                                                Six Months            Year        Months         For the Years
                                                                   Ended             Ended        Ended              Ended
                                                                  June 30,        December 31, December 31,      September 30,
                                                             1998         1997        1997        1996         1996         1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)
                                                                                     (Dollars In Thousands)
                                                                                                      
Interest income:
  Real estate loans (Note 1)                             $   18,377   $   15,479  $   31,846  $    7,427   $   26,765   $   23,661
  Consumer and commercial business loans                        913          817       1,644         408        1,508        1,197
  Investment securities and securities available
  for sale (Notes 2,3)                                        4,754        5,280      10,422       2,566        8,720        5,945
  Mortgage-backed and related securities (Note 4)             1,637        2,010       4,448       1,004        4,403        4,198
  Interest-earning deposits                                   1,146          991       1,956         491        2,493        2,719
                                                         ----------   ----------  ----------  ----------   ----------   ----------
     Total interest income                                   26,827       24,577      50,316      11,896       43,889       37,720
                                                         ----------   ----------  ----------  ----------   ----------   ----------
Interest expense:
  Deposits (Note 10)                                         11,976       11,031      22,648       5,251       19,247       15,679
  Advances from Federal Home Loan Bank
     and other borrowings (Notes 11, 15)                      2,679        2,229       4,742       1,127        3,612        2,955
                                                         ----------   ----------  ----------  ----------   ----------   ----------
     Total interest expense                                  14,655       13,260      27,390       6,378       22,859       18,634
                                                         ----------   ----------  ----------  ----------   ----------   ----------
Net interest income                                          12,172       11,317      22,926       5,518       21,030       19,086
Provision for loan losses (Notes 1,5)                           213           83         264         243           98          240
                                                         ----------   ----------  ----------  ----------   ----------   ----------
Net interest income after provision for loan losses          11,959       11,234      22,662       5,275       20,932       18,846
                                                         ----------   ----------  ----------  ----------   ----------   ----------
Other income:

  Servicing income and other fees                               104          158         269          33          148          184
  NOW account and other customer fees                         1,677        1,608       3,339         820        3,150        2,767
  Net gain (loss) on sale and early maturities
     of securities available for sale                            --           --          (8)         51           --           --
  Gain on early maturity of investment                           --           --          --          --          254           --
  Gain on sale of other assets                                   --           --         617          --           --           --
  Net gain (loss) on sale of loans receivable                    --           --           3           3         (225)          --
  Miscellaneous                                                 (25)          96         (35)        318          217          443
                                                         ----------   ----------  ----------  ----------   ----------   ----------
     Total other income                                       1,756        1,862       4,185       1,225        3,544        3,394
                                                         ----------   ----------  ----------  ----------   ----------   ----------
Operating expense:
  Employee compensation and benefits (Note 14)                4,994        4,253       8,989       2,125        7,785        7,293
  Occupancy and equipment (Notes 8, 13)                       2,527        2,420       5,059       1,201        4,581        4,506
  Net (gain) loss on real estate owned                           20           (3)       (112)         37         (243)        (812)
  Advertising and promotion                                     467          432         734         240          616          545
  Federal deposit insurance premium                             171           99         270         288        3,883        1,029
  Miscellaneous                                               1,667        1,604       3,621         753        3,178        2,342
                                                         ----------   ----------  ----------  ----------   ----------   ----------
     Total operating expense                                  9,846        8,805      18,561       4,644       19,800       14,903
                                                         ----------   ----------  ----------  ----------   ----------   ----------

Income before provision for income taxes                      3,869        4,291       8,286       1,856        4,676        7,337
                                                         ----------   ----------  ----------  ----------   ----------   ----------
Provision (benefit) for income taxes: (Notes 1,12)
  Current                                                     1,502        1,612       3,042          65        1,817        3,126
  Deferred                                                     (144)         (56)       (112)        631       (1,056)        (363)
                                                         ----------   ----------  ----------  ----------   ----------   ----------
     Total provision for income taxes                         1,358        1,556       2,930         696          761        2,763
                                                         ----------   ----------  ----------  ----------   ----------   ----------

Net income                                               $    2,511   $    2,735  $    5,356  $    1,160   $    3,915   $    4,574
                                                         ==========   ==========  ==========  ==========   ==========   ==========
Earnings per share - basic                               $     0.51   $     0.55  $     1.09  $     0.24   $     0.80   $     0.94
                                                         ==========   ==========  ==========  ==========   ==========   ==========
Earnings per share - diluted                             $     0.49   $     0.54  $     1.06  $     0.23   $     0.79   $     0.94
                                                         ==========   ==========  ==========  ==========   ==========   ==========
Weighted average common shares outstanding - basic        4,970,782    4,919,960   4,929,989   4,902,479    4,869,238    4,845,384
                                                         ==========   ==========  ==========  ==========   ==========   ==========
Weighted average common shares outstanding - diluted      5,116,956    5,021,739   5,054,853   4,951,820    4,936,763    4,882,658
                                                         ==========   ==========  ==========  ==========   ==========   ==========



See notes to consolidated financial statements.

                                       F-3
   151


COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  For the         For the     For the Three
                                                                Six Months          Year          Months         For the Years
                                                                   Ended           Ended          Ended              Ended
                                                                  June 30,      December 31,   December 31,      September 30,
                                                             1998         1997      1997          1996         1996         1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)
                                                                                     (Dollars In Thousands)
                                                                                                         
  Net income                                                $2,511      $2,735     $5,356        $1,160        $3,915      $4,574
  Other comprehensive income, net of tax:
     Change in unrealized increase (decrease) in
        market value of securities available for sale         (279)        483        914           130          (974)          2
                                                            ------      ------     ------        ------        ------      ------
  Comprehensive income, net of income taxes                 $2,232      $3,218     $6,270        $1,290        $2,941      $4,576
                                                            ======      ======     ======        ======        ======      ======


See notes to consolidated financial statements.

                                       F-4
   152


COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 1998 (UNAUDITED), THE YEAR ENDED DECEMBER 31,
1997, THE THREE MONTHS ENDED DECEMBER 31, 1996 AND THE YEARS ENDED SEPTEMBER 30,
1996, AND 1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  Unrealized
                                                                                                                   Increase
                                                                                                                 (Decrease) in
                                                                             Retained     Employee  Recognition  Market Value
                                                                Additional    Income-       Stock       and      of Securities
                                                       Common    Paid-In   Substantially  Ownership  Retention   Available for
                                                        Stock    Capital    Restricted      Plan        Plan          Sale     Total
                                                      ------------------------------------------------------------------------------
                                                                                        (In Thousands)
                                                                                                       
Balance - September 30, 1994                          $   --    $    --      $38,583       $    --   $    --     $  (473)   $38,110
Issuance of Common Stock pursuant to
  Reorganization, net of costs of issuance of $1,712   5,000     28,984           --            --        --          --     33,984
Assets distributed to Mutual Holding Company
  pursuant to Reorganization                              --         --         (200)           --        --          --       (200)
Purchase of Common Stock by Employee Stock
  Ownership Plan                                          --         --           --        (2,753)       --          --     (2,753)
Distribution of Common Stock to Recognition
  and Retention Plan                                      89      1,278           --            --    (1,367)         --         --
Net income for the year ended September 30, 1995          --         --        4,574            --        --          --      4,574
Unrealized increase in market value of assets
  available for sale (net of income taxes)                --         --           --            --        --           2          2
Amortization of deferred compensation -Employee Stock
  Ownership Plan and Recognition and Retention Plan       --        (80)          --           297       205          --        422
Dividends declared                                        --         --       (1,291)           --        --          --     (1,291)
                                                      ------------------------------------------------------------------------------

Balance - September 30, 1995                           5,089     30,182       41,666        (2,456)   (1,162)       (471)    72,848
Net income for the year ended September 30, 1996          --         --        3,915            --        --          --      3,915
Stock options exercised                                    1         12           --            --        --          --         13
Transfer from securities held to maturity
  to securities available for sale (net of
  income taxes)                                           --         --           --            --        --         247        247
Unrealized decrease in market value of assets
  available for sale (net of income taxes)                                                                          (974)      (974)
Adjustment to deferred compensation-
  Recognition and Retention Plan                          --       (378)          --            --       378          --         --
Amortization of deferred compensation -Employee
  Stock Ownership Plan and Recognition and                --         65           --           491       130          --        686
Retention Plan
Dividends declared                                        --         --       (1,679)           --        --          --     (1,679)
                                                      ------------------------------------------------------------------------------
Balance - September 30, 1996                           5,090     29,881       43,902        (1,965)     (654)     (1,198)    75,056
Net income for three months ended December 31,
  1996                                                    --         --        1,160            --        --          --      1,160
Stock options exercised                                   --          4           --            --        --          --          4
Unrealized  increase  in market  value of assets
  available for sale (net of income taxes)                --         --           --            --        --         130        130
Amortization of deferred compensation -Employee
  Stock Ownership Plan and Recognition and
  Retention Plan                                          --         35           --           147        46          --        228
Dividends declared                                        --         --         (459)           --        --          --       (459)
                                                      ------------------------------------------------------------------------------
Balance - December 31, 1996                            5,090     29,920       44,603        (1,818)     (608)     (1,068)    76,119
Net income for the year ended December 31, 1997           --         --        5,356            --        --          --      5,356
Stock options exercised                                    5         45           --            --        --          --         50
Unrealized increase in market value of assets
  available for sale (net of income taxes)                --         --           --            --        --         914        914
Amortization of deferred compensation -Employee
  Stock Ownership Plan and Recognition and
  Retention Plan                                          --        313           --           394       185          --        892
Dividends declared                                        --         --       (2,072)           --        --          --     (2,072)
                                                      ------------------------------------------------------------------------------
Balance - December 31, 1997                            5,095     30,278       47,887        (1,424)     (423)       (154)    81,259
                                                      ------------------------------------------------------------------------------
Net income for the six months ended June 30,
  1998 (Unaudited)                                        --         --        2,511            --        --          --      2,511
Stock options exercised (Unaudited)                        5         45           --            --        --          --         50
Unrealized decrease in market  value of assets
  available for sale (net of income taxes)
  (Unaudited)                                             --         --           --            --        --        (279)      (279)
Amortization of deferred compensation -Employee
  Stock Ownership Plan and Recognition and
Retention Plan (Unaudited)                                --        298           --           197        93          --        588
Dividends declared (Unaudited)                            --         --       (1,051)           --        --          --     (1,051)
                                                      ------------------------------------------------------------------------------
Balance - June 30, 1998 (Unaudited)                   $5,100    $30,621      $49,347       $(1,227)  $  (330)    $  (433)   $83,078
                                                      ------------------------------------------------------------------------------


See notes to consolidated financial statements.

                                      F-5
   153


COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  For the         For the     For the Three         For the
                                                                Six Months          Year          Months             Years
                                                                   Ended           Ended          Ended              Ended
                                                                  June 30,      December 31,   December 31,      September 30,
                                                             1998         1997      1997          1996         1996         1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)
                                                                                     (Dollars In Thousands)
                                                                                                       
Cash flows from (for) operating activities:
 Net income                                                $  2,511    $  2,735   $  5,356      $  1,160    $  3,915     $  4,574
 Adjustments to reconcile net income to net cash
      provided by (used for) operating activities:
   Depreciation                                                 720         677      1,503           329       1,304        1,353
   Employee Stock Ownership Plan and Recognition
      and Retention Plan compensation expense                   588         371        892           228         686          422
   Deferred income tax provision                               (144)        (56)      (112)          631      (1,056)        (363)
   Accretion of discounts, amortization of premiums,
       and other deferred yield items                        (1,531)       (766)    (1,915)         (396)     (1,494)      (1,497)
   Provision for losses on other assets                          --          --         --            --         200           --
   Provision for loan losses                                    213          83        264           243          98          240
   Provision for losses and net (gains) losses
       on sales of real estate owned                            (15)         (2)      (173)           --         (67)        (102)
   Amortization of discount on mortgage-backed bond             243         246        490           123         496          498
   Net (gain) loss on sale and early maturities of:
          Securities available for sale                          --          --          8           (51)         --           --
          Loans and other assets                                  1         (14)       (16)          (10)        208            4
   Gain on early maturity of investment                          --          --         --            --        (254)          --
   Decrease (increase) in accrued interest receivable           437        (526)      (808)         (146)        (65)      (1,181)
   (Increase) decrease in other assets                       (1,494)     (1,967)    (3,186)          327        (609)         473
   Decrease (increase) in loans available for sale               --         (10)        70           137         109         (316)
   Increase (decrease) in other liabilities                  (1,024)        526      1,347        (3,851)      4,424           85
                                                            -------     -------    -------        ------     -------      -------
      Net cash provided by (used for) operating
        activities                                              505       1,297      3,720        (1,276)      7,895        4,190
                                                            -------     -------    -------        ------     -------      -------
Cash flows from (for) investing activities:
 Loan originations and principal payments on
   loans - net                                              (37,633)    (18,406)   (38,694)      (11,257)    (34,182)     (10,825)
 Principal payments received on mortgage-backed
      and related securities and securities
        available for sale                                   17,004       6,389     14,422         2,840      11,454        5,286
 Principal  payments received on investments - held
      to maturity                                               743         939      1,825           475       2,671        2,694
 Purchases of:
          Loans                                             (38,307)     (2,590)   (24,455)       (1,998)    (16,775)      (2,728)
          Mortgage-backed and related securities                 --          --         --            --      (6,103)     (41,549)
          Investments - held to maturity                         --          --         --            --          --      (30,085)
          Federal Home Loan Bank stock                         (518)       (399)      (400)           --          --           --

          Securities available for sale                          --     (41,309)   (46,311)           --     (67,641)          --
          Office property and equipment                      (2,674)     (2,756)    (5,300)         (344)     (1,481)      (1,805)
 Proceeds from sales of:
          Securities available for sale                          --          --      2,435           100         749           --
          Federal Home Loan Bank stock                           --          --         --         2,520       2,000           --
          Office property and equipment                           1          78        128           178         443           25
          Real estate acquired in settlement of loans           522         189      1,551            --         767        3,130
          Loans purchased                                                               --            --       3,452           --
 Proceeds from calls or maturities of investments-held
      to maturity and securities available for sale          38,381      12,300     19,300            --      22,012       21,000
 Investment in real estate venture                               --         (27)        --           156       1,305        1,588
 Other investing                                                 65        (103)      (351)         (184)       (455)         148
                                                            -------     -------    -------        ------     -------      -------
      Net cash used for investing activities                (22,416)    (45,695)   (75,850)       (7,514)    (81,694)     (53,121)
                                                            -------     -------    -------        ------     -------      -------


Continued on next page

                                      F-6
   154


COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  For the         For the     For the Three         For the
                                                                Six Months          Year          Months             Years
                                                                   Ended           Ended          Ended              Ended
                                                                  June 30,      December 31,   December 31,      September 30,
                                                             1998         1997      1997          1996         1996         1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)
                                                                                     (Dollars In Thousands)
                                                                                                      
  Cash flows from (for) financing activities:
   Net increase (decrease) in
     NOW accounts, demand deposits, and savings accounts     17,571       3,445     17,591        3,112       (1,200)    (34,139)
     Certificates of deposit                                  6,104      23,379     19,408       11,668       62,753      41,868
   Stock subscriptions applied or returned                       --          --         --           --           --     (55,716)
   Advances from Federal Home Loan Bank                      22,000      15,000     30,000           --       22,500      19,000
   Repayment of advances from Federal Home Loan Bank         (3,711)     (3,711)    (7,425)      (1,587)      (4,350)       (800)
   Advances by borrowers for taxes and insurance              4,536       3,776       (128)      (5,802)        (136)         99
   Employee Stock Ownership Plan loan                        (1,424)       (196)      (491)        (149)        (493)      2,557
   Purchases of Employee Stock Ownership Plan shares             --          --         --           --           --      (2,753)
   Sale of common stock-net of issuance costs                                           --           --           13      33,758
   Proceeds from exercise of stock options                       50          --         50            4           --          --
   Payments made on mortgage-backed bond                       (693)       (694)    (1,387)        (346)      (1,387)     (1,387)
   Dividends paid                                            (1,051)       (973)    (1,976)        (448)      (1,618)       (902)
                                                           --------    --------   --------     --------     --------    --------
        Net cash provided by financing activities            43,382      40,026     55,642        6,452       76,082       1,585
                                                           --------    --------   --------     --------     --------    --------
  Net increase (decrease) in cash and cash equivalents       21,471      (4,372)   (16,488)      (2,338)       2,283     (47,346)
  Cash and cash equivalents, beginning of period             25,954      42,442     42,442       44,780       42,497      89,843
                                                           --------    --------   --------     --------     --------    --------
  Cash and cash equivalents, end of period                 $ 47,425    $ 38,070   $ 25,954     $ 42,442     $ 44,780    $ 42,497
                                                           ========    ========   ========     ========     ========    ========


  See notes to consolidated financial statements.

                                      F-7
   155

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997, THE YEAR ENDED DECEMBER 31,
1997, THE THREE MONTHS ENDED DECEMBER 31, 1996, AND THE YEARS ENDED SEPTEMBER
30, 1996 AND 1995

(Information at June 30, 1998 and 1997 and for the six months then ended is
unaudited.)

1.    SIGNIFICANT ACCOUNTING POLICIES

      On September 30, 1997, Community Savings, F. A. (the "Association")
      completed its reorganization into the two-tier form of mutual holding
      company ownership. Pursuant to the reorganization, the Association is now
      the wholly owned subsidiary of the newly-formed, federally chartered
      mid-tier stock holding company, Community Savings Bankshares, Inc.
      ("Bankshares"). Bankshares is the majority owned subsidiary of ComFed, M.
      H. C. (the "MHC"). The MHC, Bankshares, and the Association are chartered
      and regulated by the Office of Thrift Supervision ("OTS").

      The reorganization was accounted for in a manner similar to a pooling of
      interests and did not result in any significant accounting adjustments.
      The Bankshares' only significant asset is the common stock of the
      Association. Consequently, the majority of its net income is derived from
      the Association.

      The accounting and reporting policies of Bankshares, the Association, and
      the Association's wholly-owned subsidiary conform to generally accepted
      accounting principles and to general practices within the savings and loan
      industry. The following summarizes the more significant of these policies
      and practices:

      PRINCIPLES OF CONSOLIDATION - The consolidated financial statements
      include the accounts of Bankshares, the Association and the Association's
      wholly-owned subsidiary, ComFed, Inc. ComFed, Inc. was formed for the
      purpose of owning and operating an insurance agency, Community Insurance
      Agency. Prior to December 31, 1996, the Association had three other
      wholly-owned subsidiaries, ComFed Development Co., which was engaged in
      real estate development activities under joint venture arrangements with
      local developers, Select Florida Properties, Inc. and Select Florida
      Properties II, Inc., which were formed to acquire and sell foreclosed
      assets as well as hold delinquent loans. These subsidiaries were dissolved
      into ComFed, Inc. All significant intercompany balances and transactions
      have been eliminated.

      CHANGE IN YEAR END - During January 1997, the Board of Directors voted to
      change the fiscal year end for all related entities from September 30th to
      December 31st, effective with the year and three months ending December
      31, 1996.

      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 that affect the reported amounts of revenues and
      expenses during the reporting periods. Actual results could differ from
      those estimates.

      CASH AND CASH EQUIVALENTS - For presentation purposes in the consolidated
      financial statements, The Association considers all highly liquid debt
      instruments purchased with an original maturity of three months or less to
      be cash equivalents.

      INVESTMENTS - HELD TO MATURITY - Investments - held to maturity are
      carried at cost, adjusted for amortization of premiums and accretion of
      discounts using the interest method. The Association has the intent and
      ability to hold these securities to maturity. 

      SECURITIES AVAILABLE FOR SALE - Securities available for sale are carried 
      at fair value. In accordance with Statement of Financial Accounting 
      Standards No. 115 "Accounting for Certain Investments in Debt and Equity 
      Securities", ("SFAS No.115") unrealized gains or losses related to 
      securities available for sale are excluded from earnings and reported as 
      a net amount as a separate component of shareholders' equity. Gains and 
      losses on sales of securities available for sale are computed using the 
      specific identification method.

      MORTGAGE-BACKED AND RELATED SECURITIES - HELD TO MATURITY -
      Mortgage-backed and related securities - held to maturity are carried at
      cost, adjusted for amortization of premiums and accretion of discounts
      using the interest method. The Association has the intent and ability to
      hold these securities to maturity.

                                      F-8
   156

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      INTEREST RATE RISK - The Association is engaged principally in providing
      first mortgage loans (adjustable-rate, fixed-rate and hybrid-rate) to
      individuals and commercial enterprises. At June 30, 1998, December 31,
      1997 and 1996 and September 30, 1996, the Association's assets consisted
      primarily of assets that earned interest at adjustable interest rates.
      Those assets were funded primarily with short-term liabilities that have
      interest rates that vary with market rates over time.

   
      PROVISIONS FOR LOSSES - Provisions for losses, which increase the
      allowances for loan losses and real estate losses, are established by
      charges to income. Such allowances represent the amounts which, in
      management's judgment, are adequate to absorb charge-offs of both existing
      loans which may become uncollectable and for declines in the fair value of
      real estate owned. The adequacy of the allowances are determined by
      management's monthly evaluation of the loan and real estate owned
      portfolios in light of past loss experience, present economic conditions
      and other factors considered relevant by management. Anticipated changes
      in economic factors which may influence the level of the allowances are
      considered in the evaluation by management when the likelihood of the
      changes can be reasonably determined.
    

      On October 1, 1995, Bankshares adopted SFAS No. 114 "Accounting by
      Creditors for Impairment of a Loan", ("SFAS No. 114") and SFAS No. 118
      "Accounting by Creditors for Impairment of a Loan - Recognition and
      Disclosures", ("SFAS No. 118") an amendment of SFAS No. 114. These
      standards address the accounting for impairment of certain loans when it
      is probable that all amounts due pursuant to the contractual terms of the
      loan will not be collected. Adoption of these standards included the
      identification of commercial business and commercial real estate loans
      which are considered impaired under the provisions of SFAS No. 114. Groups
      of smaller-balance homogeneous loans (generally residential mortgage and
      consumer installment and other loans) are collectively evaluated for
      impairment. Adoption of these statements did not have a material impact on
      Bankshares' financial position or results of operations.

      Under the provisions of these standards, a loan is impaired when, based on
      current information and events, it is probable that a creditor will be
      unable to collect all amounts due according to the contractual terms of
      the loan agreement. Individually identified impaired loans are measured
      based on the present value of payments expected to be received, using the
      historical effective loan rates as the discount rate. Alternatively,
      measurement may also be based on observable market prices, or for loans
      that are solely dependent on the collateral for repayment, measurement may
      be based on the fair value of the collateral. Loans that are to be
      foreclosed are measured based on the fair value of the collateral. If the
      recorded investment in the impaired loan exceeds the measure of fair
      value, a valuation allowance is required as a component of the allowance
      for loan losses. Changes to the valuation allowance are recorded as a
      component of the provision for loan losses.

      UNCOLLECTED INTEREST - The Association reverses accrued interest on
      mortgage loans which are more than ninety days past due or if management
      determines at an earlier date that the loan is not performing and ceases
      accruing interest on such loans thereafter. Any such interest ultimately
      collected is credited to income in the period of recovery.

      OFFICE PROPERTIES AND EQUIPMENT - Office properties and equipment are
      carried at cost less accumulated depreciation. Depreciation is computed on
      the straight-line method over the estimated useful lives of the assets
      which range from 13 to 50 years for buildings, executed lease terms for
      leasehold improvements, and from 3 to 10 years for furniture and
      equipment.

      LOANS HELD FOR SALE - Mortgage loans originated and intended for sale in
      the secondary market are carried at the lower of cost or estimated fair
      value determined on an aggregate loan basis. Net unrealized losses are
      recognized in a valuation allowance by charges to income.

      REAL ESTATE OWNED - Real estate owned is recorded at cost which is the
      estimated fair value of the property at the time the loan is foreclosed.
      Subsequent to foreclosure, these properties are carried at the lower of
      cost or fair value minus estimated costs to sell. Provisions for losses on
      real estate owned are summarized in Note 9.

      The amounts the Association could ultimately recover from real estate
      owned could differ materially from the amounts used in arriving at the net
      carrying value of the assets because of future market factors beyond its
      control or changes in its strategy for recovering its investment.

                                      F-9
   157
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      LIMITED PARTNERSHIP INVESTMENTS IN QUALIFIED AFFORDABLE HOUSING PROJECTS
      The Association has an approximate 4% limited partner interest in three
      separate real estate partnerships that operate qualified affordable
      housing projects. The Association receives tax benefits from the
      partnerships in the form of tax deductions from operating losses and tax
      credits. The Association accounts for its investments in the partnerships
      on the effective yield method and is amortizing the cost over the
      estimated life of the partnerships (15 years). The amortized cost of the
      investments at June 30, 1998 and December 31, 1997 is $4.5 million and
      $3.0 million, respectively, and is included in other assets. Amortization
      for the six months ended June 30, 1998 and the year ended December 31,
      1997 was $140,000 and $147,000, respectively and is included in
      miscellaneous income. In addition to the tax benefit related to the
      amortization, tax credits of $174,000 and $197,000, respectively were
      recognized during the six months ended June 30, 1998 and the year ended
      December 31, 1997 as a reduction of the provision for income taxes.

      LOAN FEES - Loan origination fees and certain direct incremental costs
      related to such loans are deferred. Net deferred loan fees are amortized
      to income using the interest method over the contractual life of the loan.
      Unamortized net loan fees on loans sold prior to maturity are credited to
      income as an adjustment to the gain or loss at the time of sale.

      PREMIUMS AND DISCOUNTS ON LOANS - Unearned discounts on home improvement
      loans and other installment loans are amortized to income over the terms
      of the related loans using the interest method. Premiums and discounts on
      loans purchased are amortized to income using the interest method.

      INCOME TAXES - Bankshares, the Association and ComFed, Inc. file
      consolidated federal and state income tax returns. Income taxes are
      allocated proportionately to each entity as though separate tax returns
      were being filed.

      Deferred income taxes are provided on items recognized for financial
      reporting purposes in periods different than such items are recognized for
      income tax purposes in accordance with the provisions of SFAS No. 109,
      "Accounting for Income Taxes" ("SFAS No.109").

      EARNINGS PER SHARE - Earnings per share are determined in accordance with
      the provisions of SFAS No. 128 "Earnings per Share" ("SFAS No. 128")
      issued in February 1997. The weighted average number of shares of common
      stock used in calculating basic earnings per share was determined by
      reducing outstanding shares by unallocated Employee Stock Ownership
      ("ESOP") shares and unvested Recognition and Retention Plan ("RRP")
      shares. Diluted earnings per share includes the maximum dilutive effect of
      stock issuable upon exercise of common stock options. The effect of stock
      options on weighted average shares outstanding are calculated using the
      treasury stock method. All prior period earnings per share data has been
      restated in accordance with SFAS No. 128.

      IMPACT OF NEW ACCOUNTING ISSUES - In June 1997, the FASB issued SFAS No.
      130 "Reporting Comprehensive Income" ("SFAS No. 130"), which requires that
      an enterprise report, by major components and as a single total, the
      change in its net assets during the period from non-owner sources; and
      SFAS No. 131 "Disclosures about Segments of an Enterprise and Related
      Information" ("SFAS No. 131"), which establishes annual and interim
      reporting standards for an enterprise's operating segments and related
      disclosures about its products, services, geographic areas, and major
      customers. Adoption of these statements will not impact Bankshares'
      consolidated financial position, results of operations, or cash flows, and
      any effect will be limited to the form and content of its disclosures.
      SFAS No. 130 is effective for fiscal years beginning after December 15,
      1997 and is applicable to interim periods. SFAS No. 130 has been adopted
      in the accompanying financial statements for all periods presented. SFAS
      No. 131 is also effective for fiscal years beginning after December 15,
      1997, but need not be applied to interim financial statements in the
      initial year of application.

      SFAS No. 133, "Accounting for Derivative Instruments and Hedging
      Activities" ("SFAS No. 133"), issued June 1998, must be adopted by the
      Bankshares as of January 1, 2000. This Statement establishes accounting
      and reporting standards for derivative financial instruments and for
      hedging activities. Upon adoption of the Statement, all derivatives must
      be recognized at fair value as either assets or liabilities in the
      statement of financial position. Changes in the fair value of derivatives
      not designated as hedging instruments are to be recognized currently in
      earnings. Gains or losses on derivatives designated as hedging instruments
      are either to be recognized currently in earnings or are to be recognized
      as a component of other comprehensive income, depending on the intended
      use of the derivatives and the resulting designations. Upon adoption,
      retroactive application of this Statement to financial statements of prior
      periods is not permitted. Bankshares is currently in the process of
      evaluating the impact of SFAS No. 133 on its consolidated financial
      position and results of operations.

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

                                      F-10
   158

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.    SECURITIES AVAILABLE FOR SALE

   
      During the quarter ended December 31, 1995, the Association adopted the
      provisions of SFAS No. 115 Questions and Answers Guide ("SFAS No. 115
      Q&A") which allowed a one time reclassification of securities from held to
      maturity to available for sale between November 15, 1995 and December 31,
      1995. Securities totaling $49.5 million were reclassified from held to
      maturity to available for sale on December 7, 1995. Such reclassification
      resulted in a credit of $247,000 to shareholders' equity. The Association
      subsequently sold $749,000 of such securities at no gain or loss.
      Securities available for sale at June 30, 1998, December 31, 1997 and 1996
      and September 30, 1996 are summarized as follows:
    



      -------------------------------------------------------------------------------------------------
                                                                        Gross        Gross
                                                          Amortized   Unrealized   Unrealized    Fair
                                                            Cost        Gains        Losses      Value
      -------------------------------------------------------------------------------------------------
                                                                      (Dollars In Thousands)
                                                                                   
      June 30, 1998:
        Equity securities                                 $      7      $ 18        $    --    $     25
        United States Government and agency obligations      9,080        47             --       9,127
        Mutual funds                                        41,000        35           (483)     40,552
        Collateralized mortgage obligations:
           Government backed                                 3,165         2             --       3,167
           Private issue                                    38,498       234           (287)     38,445
                                                          --------      ----        -------    --------
           Total collateralized mortgage obligations        41,663       236           (287)     41,612
                                                          --------      ----        -------    --------
           Total securities available for sale            $ 91,750      $336        $  (770)   $ 91,316
                                                          ========      ====        =======    ========
      Weighted average interest rate                          6.35%
                                                          ========

      December 31, 1997:
        Equity securities                                 $      7      $ 16        $    --    $     23
        United States Government and agency obligations     54,937       258            (20)     55,175
        Mutual funds                                        41,000        58           (337)     40,721
        Collateralized mortgage obligations:
           Government backed                                 3,300        30             --       3,330
           Private issue                                    43,113       245           (338)     43,020
                                                          --------      ----        -------    --------
           Total collateralized mortgage obligations        46,413       275           (338)     46,350
                                                          --------      ----        -------    --------
           Total securities available for sale            $142,357      $607        $  (695)   $142,269
                                                          ========      ====        =======    ========
      Weighted average interest rate                          6.52%
                                                          ========
      December 31, 1996:
        Equity securities                                 $      7      $  7        $    --    $     14
        United States Government and agency obligations     28,247        55           (205)     28,097
        Mutual funds                                        43,443        29           (405)     43,067
        Collateralized mortgage obligations:
           Government backed                                 3,601        --             (7)      3,594
           Private issue                                    49,345       147         (1,112)     48,380
                                                          --------      ----        -------    --------
           Total collateralized mortgage obligations        52,946       147         (1,119)     51,974
                                                          --------      ----        -------    --------
           Total securities available for sale            $124,643      $238        $(1,729)   $123,152
                                                          ========      ====        =======    ========
      Weighted average interest rate                          6.60%
                                                          ========
      September 30, 1996:
        Equity securities                                 $     57      $ 58        $    --    $    115
        United States Government and agency obligations     28,238        31           (327)     27,942
        Mutual funds                                        43,443         5           (536)     42,912
        Collateralized mortgage obligations:
           Government backed                                 3,677        --             (7)      3,670
           Private issue                                    50,513       239         (1,104)     49,648
                                                          --------      ----        -------    --------
           Total collateralized mortgage obligations        54,190       239         (1,111)     53,318
                                                          --------      ----        -------    --------
           Total securities available for sale            $125,928      $333        $(1,974)   $124,287
                                                          ========      ====        =======    ========
      Weighted average interest rate                          6.60%
                                                          ========


                                      F-11
   159
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Proceeds from the sale of securities available for sale were $0, $0,
      $2,435,000, $100,000, $749,000 and $0 during the six months ended June 30,
      1998 and 1997, the year ended December 31, 1997, the three months ended
      December 31, 1996, and the years ended September 30, 1996 and 1995,
      respectively. For the year ended December 31, 1997, sales resulted in
      gross losses of $ 8,000. For the three months ended December 31, 1996,
      sales resulted in gross gains of $51,000. There were no gross realized
      gains or losses during the six months ended June 30, 1998 and 1997, and
      the years ended September 30, 1996 and 1995.

      The fair value of securities available for sale is based on quoted market
      prices.

3.    INVESTMENTS - HELD TO MATURITY
      Investments - held to maturity at June 30, 1998, December 31, 1997 and
      1996 and September 30, 1996 are summarized as follows:



      -------------------------------------------------------------------------------------------------
                                                                        Gross        Gross
                                                          Amortized   Unrealized   Unrealized    Fair
                                                            Cost        Gains        Losses      Value
      -------------------------------------------------------------------------------------------------
                                                                      (Dollars In Thousands)
                                                                                  
      June 30, 1998:
       United States Government and agency obligations    $13,820     $ 3,897      $   (94)    $17,623
       Corporate debt issues:
          Chase Federal mortgage-backed bond                6,646         293           --       6,939
          Auto Bond Receivables Corp.                         977          --           --         977
                                                          -------     -------      -------     -------
           Total corporate debt issues                      7,623         293           --       7,916
                                                          -------     -------      -------     -------
           Total investment securities                    $21,443     $ 4,190      $   (94)    $25,539
                                                          =======     =======      =======     =======
      Weighted average interest rate                         8.94%
                                                          =======
      December 31, 1997:
       United States Government and agency obligations    $13,039     $ 3,891      $    --     $16,930
       Corporate debt issues:
          Chase Federal mortgage-backed bond                6,856         311           --       7,167
          Auto Bond Receivables Corp.                       1,493          --           (5)      1,488
                                                          -------     -------      -------     -------
           Total corporate debt issues                      8,349         311           (5)      8,655
                                                          -------     -------      -------     -------
           Total investment securities                    $21,388     $ 4,202      $    (5)    $25,585
                                                          =======     =======      =======     =======
      Weighted average interest rate                         9.29%
                                                          =======
       December 31, 1996:
       United States Government and agency obligations    $11,701     $ 3,807      $    --     $15,508
       Municipal obligations                                  300           1           --         301
       Corporate debt issues:
          Chase Federal mortgage-backed bond                7,236         347           --       7,583
          Auto Bond Receivables Corp.                       2,902           8          (36)      2,874
                                                          -------     -------      -------     -------
           Total corporate debt issues                     10,138         355          (36)     10,457
                                                          -------     -------      -------     -------
           Total investment securities                    $22,139     $ 4,163      $   (36)    $26,266
                                                          =======     =======      =======     =======
      Weighted average interest rate                         8.63%
                                                          =======
       September 30, 1996:
       United States Government and agency obligations    $11,391     $ 3,431      $    --     $14,822
       Municipal obligations                                  300           4           --         304
       Corporate debt issues:
          Chase Federal mortgage-backed bond                7,320         359           --       7,679
          Auto Bond Receivables Corp.                       3,282           8           (2)      3,288
                                                          -------     -------      -------     -------
           Total corporate debt issues                     10,602         367           (2)     10,967
                                                          -------     -------      -------     -------
           Total investment securities                    $22,293     $ 3,802      $    (2)    $26,093
                                                          =======     =======      =======     =======
      Weighted average interest rate                         8.72%
                                                          =======


                                      F-12
   160
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The table below sets forth the contractual maturity distribution of the
      investments - held to maturity at June 30, 1998, December 31, 1997 and
      1996 and September 30, 1996.



      -------------------------------------------------------------------------------------------------------------------
                                      June 30, 1998       December 31, 1997     December 31, 1996    September 30, 1996
                                    Carrying     Fair     Carrying     Fair     Carrying     Fair    Carrying     Fair
                                      Value     Value      Value      Value      Value      Value      Value     Value
      -------------------------------------------------------------------------------------------------------------------
                                                                    (In Thousands)
                                                                                       
      Due in one year or less        $ 1,324   $ 1,372    $ 1,251    $ 1,334    $   300    $   301   $   300   $   304
      Due after one year through
           five years                    977       977      1,493      1,488      4,030      4,131     4,379     4,517
      Due after five years through
           ten years                  12,496    16,251     11,283     14,945     10,111     13,675     9,843    13,049
      Due after ten years              6,646     6,939      7,361      7,818      7,698      8,159     7,771     8,223
                                     -------   -------    -------    -------    -------    -------   -------   -------
      Total                          $21,443   $25,539    $21,388    $25,585    $22,139    $26,266   $22,293   $26,093
                                     =======   =======    =======    =======    =======    =======   =======   =======


      There were no sales of investment securities - held to maturity during the
      six months ended June 30, 1998 and 1997, the year ended December 31, 1997,
      the three months ended December 31, 1996, or the years ended September 30,
      1996 and 1995. The fair value of investment securities is based on quoted
      market prices.

      Federal Home Loan Bank Stock - At June 30, 1998, December 31, 1997 and
      1996 and September 30, 1996, the Association held $3,782,000, $3,264,000,
      $2,864,000 and $5,384,000, respectively, of FHLB Stock, which approximates
      fair value. FHLB Stock is not readily marketable as it is not traded on a
      registered security exchange.

                                      F-13
   161

COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.    MORTGAGE-BACKED AND RELATED SECURITIES - HELD TO MATURITY

      Mortgage-backed and related securities - held to maturity at June 30,
      1998, December 31, 1997 and 1996 and September 30, 1996 are summarized as
      follows:



      --------------------------------------------------------------------------------------------------------------------
                                                                            Gross          Gross
                                                              Amortized   Unrealized     Unrealized       Fair
                                                                Cost        Gains         Losses         Value
      --------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
                                                                                            
      June 30, 1998:
        FHLMC                                                  $ 6,324      $    48        $   (50)     $ 6,322
        GNMA - pass throughs                                     1,525           54             (7)       1,572
        FNMA - pass throughs                                     2,925           11             --        2,936
        Agency for International Development - pass throughs       212           --             --          212
        Collateralized mortgage obligations:
          Government-backed                                     10,046          235            (15)      10,266
          Private issue                                         20,846          223            (23)      21,046
                                                               -------      -------        -------      -------
           Total collateralized mortgage obligations            30,892          458            (38)      31,312
        CMO residual interest bonds                                  6           --             --            6
                                                               -------      -------        -------      -------
           Total mortgage-backed and related securities        $41,884      $   571        $   (95)     $42,360
                                                               =======      =======        =======      =======

      December 31, 1997:
        FHLMC                                                  $ 7,465      $    62        $   (85)     $ 7,442
        GNMA - pass throughs                                     1,751           63             --        1,814
        FNMA - pass throughs                                     3,316           11            (10)       3,317
        Agency for International Development - pass throughs       236           --             --          236
        Collateralized mortgage obligations:
          Government-backed                                     10,872          344             --       11,216
          Private issue                                         22,766          273           (133)      22,906
                                                               -------      -------        -------      -------
           Total collateralized mortgage obligations            33,638          617           (133)      34,122
        CMO residual interest bonds                                  7           --             --            7
                                                               -------      -------        -------      -------
           Total mortgage-backed and related securities        $46,413      $   753        $  (228)     $46,938
                                                               =======      =======        =======      =======
      December 31, 1996:
        FHLMC                                                  $ 9,673      $    79        $  (143)     $ 9,609
        GNMA - pass throughs                                     2,108           74             --        2,182
        FNMA - pass throughs                                     3,933           --            (13)       3,920
        Agency for International Development - pass throughs       317           --             --          317
        Collateralized mortgage obligations:
          Government-backed                                     12,229          526             (8)      12,747
          Private issue                                         25,130          300           (340)      25,090
                                                               -------      -------        -------      -------
           Total collateralized mortgage obligations            37,359          826           (348)      37,837
        CMO residual interest bonds                                 15           --             --           15
                                                               -------      -------        -------      -------
           Total mortgage-backed and related securities        $53,405      $   979        $  (504)     $53,880
                                                               =======      =======        =======      =======

      September 30, 1996:
        FHLMC                                                  $ 9,973      $    73        $  (269)     $ 9,777
        GNMA - pass throughs                                     2,233           79            (14)       2,298
        FNMA - pass throughs                                     4,076            2           (140)       3,938
        Agency for International Development - pass throughs       335           --             --          335
        Collateralized mortgage obligations:
          Government-backed                                     12,763          510            (34)      13,239
          Private issue                                         25,545          353           (517)      25,381
                                                               -------      -------        -------      -------
           Total collateralized mortgage obligations            38,308          863           (551)      38,620
        CMO residual interest bonds                                 20           --             --           20
                                                               -------      -------        -------      -------
           Total mortgage-backed and related securities        $54,945      $ 1,017        $  (974)     $54,988
                                                               =======      =======        =======      =======


                                      F-14
   162
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      There were no sales of mortgage-backed and related securities - held to
      maturity during the six months ended June 30, 1998, the year ended
      December 31, 1997, the three months ended December 31, 1996, and the years
      ended September 30, 1996 and 1995. The fair value of mortgage-backed and
      related securities is based on quoted market prices.

      Mortgage-backed securities represent participating interest in pools of
      long-term first mortgage loans. Although mortgage-backed securities are
      initially issued with a stated maturity date, the underlying mortgage
      collateral may be prepaid by the mortgagee and, therefore, such
      certificates may not reach their maturity date.

      The Association also invests in mortgage-related securities such as
      collateralized mortgage obligations ("CMOs"), CMO residual interest bonds,
      and real estate investment conduits ("REMICs"). These securities are
      generally divided into tranches whereby principal repayments from the
      underlying mortgages are used sequentially to retire the securities
      according to the priority of the tranches. The Association invests
      primarily in senior sequential tranches of CMOs. Such tranches have stated
      maturities ranging from 6.5 years to 30 years; however, because of
      prepayments, the expected weighted average life of these securities is
      less than the stated maturities. At June 30, 1998 and December 31, 1997,
      the Association had $30,892,000 and $33,638,000, respectively, in such
      mortgage-related securities, which were held for investment and had a
      market value of $31,312,000 and $34,122,000, respectively. Fixed-rate CMOs
      have coupon rates ranging from 6.0% to 12.0%. Variable-rate CMOs are
      indexed to the London Interbank Offered Rate ("LIBOR") or the Ten-Year
      Treasury Index, and the residual tranches do not have a stated coupon. The
      weighted average yield of the CMO securities was 6.89% at June 30, 1998.
      The residual interest is in a CMO in which at least one class of bonds has
      a variable interest rate. In these investments, a rise in the
      variable-rate index reduces the cash flows available to the residual
      owner. Conversely, in a low interest rate environment, collateral
      prepayments will usually accelerate. The Association's ability to recover
      its investment in the CMO residuals is dependent on the future outcome of
      the above factors. At June 30, 1998 and December 31, 1997, the
      Association's interest in CMO residual bonds was $6,000 and $6,500,
      respectively, with a market value of $6,000 and $6,500, respectively.

5.    LOANS RECEIVABLE

      Loans receivable consisted of the following:



      ------------------------------------------------------------------------------------------------------------------------
                                                             June 30,    December 31,       December 31,     September 30,
                                                               1998          1997               1996             1996
      ------------------------------------------------------------------------------------------------------------------------
                                                                                  (In Thousands)
                                                                                                 
      Real estate loans:
        Residential 1-4 family                                $419,069      $339,117           $293,296          $284,267
        Residential 1-4 family held for sale
              (at lower of cost or estimated fair value)             -             -                 70               207
        Residential construction loans                          42,807        32,828             33,158            33,520
        Nonresidential construction loans                        4,217         2,022              2,200             2,200
        Land loans                                              12,409        17,117             19,426            16,846
        Multi-family loans                                       8,739         8,800              8,096             8,153
        Commercial                                              46,147        59,220             37,815            38,433
                                                              --------      --------           --------          --------
          Total real estate loans                              533,388       459,104            394,061           383,626
                                                              --------      --------           --------          --------

      Non-real estate loans:
        Consumer loans                                          15,191        15,694             16,028            15,606
        Commercial business                                      5,508         3,530              2,458             1,874
                                                              --------      --------           --------          --------
          Total non-real estate loans                           20,699        19,224             18,486            17,480
                                                              --------      --------           --------          --------
          Total loans receivable                               554,087       478,328            412,547           401,106

      Less:
        Undisbursed loan proceeds                               25,134        24,163             20,765            22,318
        Unearned discount (premium) and
            net deferred loan fees (costs)                      (1,189)         (206)               200               257
        Allowance for loan losses                                2,767         2,662              2,542             2,312
                                                              --------      --------           --------          --------
      Total loans receivable, net                             $527,375      $451,709           $389,040          $376,219
                                                              ========      ========           ========          ========


The Association's lending market is concentrated in Palm Beach, Martin, St.
Lucie, and Indian River Counties in Florida.

                                      F-15
   163
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Non accrual loans consisted of the following:



      -----------------------------------------------------------------------------------------------------------------
                                                                                      At or for the
                                                 At or for the       At or for the    Three Months     At or for the
                                               Six Months Ended        Year Ended         Ended         Years Ended
                                                   June 30,           December 31,     December 31,     September 30,
                                              1998         1997           1997            1996         1996      1995
      -----------------------------------------------------------------------------------------------------------------
                                                                          (In Thousands)
                                                                                               
      Principal balance of loans not
       accruing interest                     $1,366      $1,466          $1,379          $1,631        $842      $662
      Interest not accrued related to
       above loans                               63          98              86              65          44        49


      An analysis of the changes in the allowance for loan losses for the year
      ended December 31, 1997, the three months ended December 31, 1996 and the
      years ended September 30, 1996, and 1995 is as follows:



      --------------------------------------------------------------------------------------------------------------------
                                  For the Six Months Ended      For the Year        For the Three     For the Years Ended
                                          June 30,                 Ended            Months Ended        September 30,
                                      1998       1997         December 31, 1997    December 31, 1996     1996      1995
      --------------------------------------------------------------------------------------------------------------------
                                                                       (In Thousands)
                                                                                                 
      Balance, beginning of period   $2,662     $2,542             $2,542               $2,312          $3,492     $3,390
      Provision charged to income       213         83                264                  243              98        240
      Losses charged to allowance      (108)       (23)              (144)                 (13)         (1,278)      (138)
      Recoveries                         --         --                 --                   --              --         --
                                     ------     ------             ------               ------          ------     ------
      Balance, end of year           $2,767     $2,602             $2,662               $2,542          $2,312     $3,492
                                     ======     ======             ======               ======          ======     ======


      During the year ended September 30, 1996, the Association sold its
      interest in a note with a net carrying value of $3,453,000. Included in
      the allowance for loan losses at September 30, 1995 was a $1,200,000
      specific reserve related to such interest. In connection with the sale,
      the Association recorded an additional loss of $217,000.

      Loans Held for Sale - The Association originates both adjustable- and
      fixed-rate loans. The adjustable- and fixed-rate loans with original
      maturities of 15 years or less are held in the Association's portfolio.
      Based on management's assessment of current portfolio mix and Board of
      Director established limits, fixed-rate loans with maturities greater than
      15 years are either held in the portfolio or sold when originated, except
      those originated for special financing on low income housing. Included in
      loans receivable at June 30, 1998, December 31, 1997 and 1996 and
      September 30, 1996 are $0, $0, $70,000 and $207,000, respectively, of
      loans held for sale.

   
      Loans Serviced for Others - Mortgage loans serviced for others are not
      included in the accompanying consolidated statements of financial
      condition. The unpaid balances of these loans at June 30, 1998, December
      31, 1997 and 1996 and September 30, 1996 and 1995 were $16,331,000,
      $18,967,000, $21,761,000, $22,466,000 and $26,466,000, respectively.
      Custodial escrow balances maintained in connection with the foregoing loan
      servicing were $295,000, $47,000, $57,000 and $497,000 and $600,000,
      respectively.

      Rate Composition of Loans - The Association originates and purchases both
      adjustable- and fixed-rate loans. At June 30, 1998 and December 31, 1997,
      fixed-rate loans totaled $300,872,000 and $178,630,000, respectively, and
      adjustable-rate loans totaled $253,215,000 and $273,079,000, respectively.
      The adjustable-rate loans have interest rate adjustment limitations and
      are indexed to the OTS National Monthly Median Cost of Funds, the U. S.
      Treasury Weekly Average Yield index, or the prime rate. Future market
      factors may affect the correlation of the interest rate adjustment with
      the rates the Association pays on the short-term deposits that have been
      primarily utilized to fund those loans.
    

                                      F-16
   164
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Commercial Real Estate Lending - The Association originates and purchases
      commercial real estate and construction loans, which totaled $50,364,000,
      $61,242,000, $40,015,000 and $40,633,000 at June 30, 1998, December 31,
      1997 and 1996 and September 30, 1996, respectively. These loans are
      considered by management to be of a somewhat greater risk of
      collectibility due to the dependency on income production or future
      development of the real estate. Accordingly, the Association's management
      establishes a greater provision for probable, but not yet identified,
      losses on these loans than on less risky residential mortgage loans. The
      composition of commercial real estate loans and its primary collateral at
      June 30, 1998, December 31, 1997 and 1996 and September 30, 1996 are
      approximately as follows:



      ---------------------------------------------------------------------------------------------------------------------
                                                               June 30,      December 31,   December 31,    September 30,
                                                                 1998            1997           1996            1996
      ---------------------------------------------------------------------------------------------------------------------
                                                                                    (In Thousands)

                                                                                                
      Commercial land                                           $ 3,834         $ 6,037       $   451          $   120
      Office buildings                                            4,688           4,614         4,598            4,583
      Hotel property                                                277             210         2,439            4,310
      Shopping centers                                            3,005           3,124         3,262            3,293
      Light industrial and warehouses                             7,677           9,243         7,265            7,444
      Churches                                                    5,625           5,733         5,468            4,433
      Other commercial                                           21,041          30,259        14,332           14,250
                                                                -------         -------       -------          -------
      Total commercial real estate                               46,147          59,220        37,815           38,433

      Commercial construction projects                            4,217           2,022         2,200            2,200
                                                                -------         -------       -------          -------
      Total commercial real estate and construction loans       $50,364         $61,242       $40,015          $40,633
                                                                =======         =======       =======          =======


      Under the Financial Institutions Reform, Recovery, and Enforcement Act of
      1989 ("FIRREA"), a federally chartered savings and loan association's
      aggregate commercial real estate loans may not exceed 400% of its capital
      as determined under the capital standards provisions of FIRREA. The
      Association is federally chartered and subject to this limitation. FIRREA
      does not require divestiture of any loan that was lawful when it was
      originated. At June 30, 1998 and December 31, 1997, management estimates
      that, while remaining in compliance with this limitation, the Association
      could have originated an additional $242,868,000 and $218,950,000,
      respectively, of commercial real estate loans, but has no immediate plans
      to do so.

      Loans to One-Borrower Limitation - Under FIRREA, the Association may not
      make real estate loans to one borrower in excess of 15% of its unimpaired
      capital and surplus. This 15% limitation results in a dollar limitation of
      approximately $10,996,000 and $10,507,000 at June 30, 1998 and December
      31, 1997, respectively. At June 30, 1998 and December 31, 1997, the
      Association met the loans to one borrower limitation under current
      regulations.

      Loans to Officers and Directors - The Association offers loans to its
      employees, including directors and senior management, at prevailing market
      interest rates. For adjustable-rate loans, employees are offered a 50
      basis point reduction from the margin. The Association waives the points
      charged for employee loans. However, directors and senior management pay
      points based on current loan terms. These loans are made in the ordinary
      course of business and on substantially the same terms and collateral
      requirements as those of comparable transactions prevailing at the time.
      The total loans to such persons did not exceed 5% of retained earnings at
      June 30, 1998 and December 31, 1997. At June 30, 1998 and December 31,
      1997, the total of loans to directors, executive officers, and associates
      of such persons was $944,000 and $433,000, respectively.

      Troubled Debt Restructuring - Included in loans receivable at June 30,
      1998, December 31, 1997 and 1996 and September 30, 1996 are loans
      considered to be troubled debt restructured with an aggregate recorded
      investment of $0, $1,044,000, $1,071,000 and $1,081,000, respectively.
      Included in interest income is interest on these loans which totaled $0,
      $46,000, $91,000, $24,000, $94,000, and $69,000 for the six months ended
      June 30, 1998 and 1997, the year ended December 31, 1997, the three months
      ended December 31, 1996, and the years ended September 30, 1996 and 1995,
      respectively.

                                      F-17
   165
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Impaired Loans - Impaired loans owned by the Association have been
      recognized in conformity with SFAS No. 114, "Accounting by Creditors for
      Impairment of a Loan" as amended by SFAS No. 118, "Accounting by Creditors
      for Impairment of a Loan-Income Recognition and Disclosures" as of October
      1, 1995. A loan is impaired when, based on current information and events,
      it is probable that a creditor will be unable to collect all amounts due
      according to the contractual terms of the loan agreement. A loan is not
      necessarily impaired during an insignificant delay or insignificant
      shortfall in the amount of payments.

      An analysis of the recorded investment in impaired loans is as follows:



      ------------------------------------------------------------------------------------------------------------------------
                                         At or for the         At or for the         At or for the          At or for the
                                       Six Months Ended          Year Ended        Three Months Ended        Years Ended
                                           June 30,             December 31,          December 31,          September 30,
                                      1998           1997           1997                  1996            1996         1995
      ------------------------------------------------------------------------------------------------------------------------
                                                                          (In Thousands)
                                                                                                     
      Impaired loan balance           $ --          $1,056         $1,044                 $1,071          $1,081       $6,244
      Related allowance                 --             252            252                    252             252        1,452
      Average impaired loan
      balance                          522           1,050          1,057                  1,076           4,046        5,597
      Interest income recognized        --              46             91                     24              94           69


      The Association's policy on interest income on impaired loans is to
      reverse all accrued interest against interest income if a loan becomes
      more than 90 days delinquent or if management determines at an earlier
      date that the loan is not performing and ceases accruing interest
      thereafter. Such interest ultimately collected is credited to income in
      the period of recovery. Cash receipts for impaired loans are used first to
      satisfy any outstanding interest due, and any amounts remaining are
      applied to the outstanding principal balance.

6.    PLEDGED ASSETS

      In the normal course of doing business the Association is required to
      comply with certain collateral requirements.

      The following tables set forth amounts of various asset components, as of
      June 30, 1998, December 31, 1997 and 1996 and September 30, 1996 which
      were pledged as collateral:



      --------------------------------------------------------------------------------------------------------------------
                                                               June 30,     December 31,     December 31,    September 30,
                                                                 1998           1997             1996            1996
      --------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
                                                                                                 
      Real estate loans (unpaid principal balance)             $75,630        $54,018           $31,847         $30,833
      FHLB Stock and accrued interest                            3,851          3,323             2,916           5,517
                                                               -------        -------           -------         -------
      Total pledged to the FHLB                                $79,481        $57,341           $34,763         $36,350
                                                               =======        =======           =======         =======

      Other pledged assets:
      Deposits of public funds - State of Florida
        Mortgage-backed and related securities                 $21,681        $31,681           $21,681         $21,681
      Line of credit - Federal Reserve Bank of Atlanta
        United States Government and agency obligations          1,800          1,800             1,800           1,800
      Treasury tax and loan deposits
        United States Government and agency obligations            300            200               200             200
      Mortgage-backed bond
        Unpaid principal balance of loans                       35,949         31,738            37,395          38,863
                                                               -------        -------           -------         -------
      Total for other pledged assets                           $59,730        $65,419           $61,076         $62,544
                                                               =======        =======           =======         =======


FHLB Advances - The Association has a security agreement with the FHLB which
includes a blanket floating lien that requires the Association to maintain as
collateral for its advances, the Association's FHLB capital stock and first
mortgage loans equal to 100% of the unpaid amount of FHLB advances outstanding.

                                      F-18
   166
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7.    ACCRUED INTEREST RECEIVABLE

      Accrued interest receivable at June 30, 1998, December 31, 1997 and 1996
      and September 30, 1996 consisted of the following:



      -------------------------------------------------------------------------------------------------------------------
                                                    June 30,            December 31,     December 31,     September 30,
                                                      1998                  1997             1996             1996
      -------------------------------------------------------------------------------------------------------------------
                                                                               (In Thousands)
                                                                                              
      Loans                                         $1,800                  $1,404          $  711           $  612
      Investments                                       98                     106             141              184
      Securities available for sale                    564                   1,372           1,169              979
      Mortgage-backed and related securities           263                     280             333              433
                                                    ------                  ------          ------           ------
      Total accrued interest receivable             $2,725                  $3,162          $2,354           $2,208
                                                    ======                  ======          ======           ======


8.    OFFICE PROPERTIES AND EQUIPMENT

      Office properties and equipment at June 30, 1998, December 31, 1997 and
      1996 and September 30, 1996 are summarized as follows:



      -------------------------------------------------------------------------------------------------------------------
                                                    June 30,            December 31,     December 31,     September 30,
                                                      1998                  1997             1996             1996
      -------------------------------------------------------------------------------------------------------------------
                                                                               (In Thousands)
                                                                                                
       Land                                          $  6,684             $  5,571         $  3,347         $  3,317
       Buildings and improvements                      17,205               16,431           15,623           15,558
       Furniture and equipment                         16,052               15,268           13,052           12,974
                                                     --------             --------         --------         --------
       Total                                           39,941               37,270           32,022           31,849
       Less accumulated depreciation                  (17,784)             (17,064)         (15,654)         (15,490)
                                                     --------             --------         --------         --------
       Total office properties and equipment - net   $ 22,157             $ 20,206         $ 16,368         $ 16,359
                                                     ========             ========         ========         ========


9.    REAL ESTATE OWNED

      Real estate owned at June 30, 1998, December 31, 1997 and 1996 and
      September 30, 1996 consisted of the following:



      -------------------------------------------------------------------------------------------------------------------
                                                    June 30,            December 31,     December 31,     September 30,
                                                      1998                  1997             1996             1996
      -------------------------------------------------------------------------------------------------------------------
                                                                               (In Thousands)
                                                                                              
      Real estate owned                              $752                   $633            $1,547            $1,476
      Less allowance for loss                          41                     41                92                92
                                                     ----                   ----            ------            ------
      Total real estate owned                        $711                   $592            $1,455            $1,384
                                                     ====                   ====            ======            ======


       Changes in allowance for losses on real estate owned were as follows:



       -------------------------------------------------------------------------------------------------------------------
                                            For the Six          For the Year     For the Three
                                            Months Ended             Ended         Months Ended    For the Years Ended
                                              June 30,            December 31,      December 31,       September 30,
                                         1998         1997           1997              1996          1996        1995
       -------------------------------------------------------------------------------------------------------------------
                                                                        (In Thousands)
                                                                                                
       Balance, beginning of period      $41          $92             $92               $92          $113         $ 80
       Provision charged to income        --           --               4                --             8          141
       Losses charged to allowance        --          (43)            (55)               --           (29)        (108)
                                         ---          ---             ---               ---           ---         ----
       Balance, end of period            $41          $49             $41               $92           $92         $113
                                         ===          ===             ===               ===           ===         ====


                                      F-19
   167
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10.   DEPOSITS

      The weighted-average interest rates on deposits at June 30, 1998, December
      31, 1997 and 1996 and September 30, 1996 were 4.16%, 4.21%, 4.05% and
      4.09%, respectively. Deposit accounts, by type and range of rates at June
      30, 1998 and 1997, December 31, 1997 and 1996 and September 30, 1996
      consisted of the following:



      --------------------------------------------------------------------------------------------------------------------
                                                                 June 30,           December 31,           September 30,
                                                                   1998           1997        1996             1996
      --------------------------------------------------------------------------------------------------------------------
                                                                                   (In Thousands)
                                                                                               
      Account type and rate:
      Non-interest-earning checking accounts                     $ 29,563       $ 24,715     $ 18,627        $ 19,532
      NOW, Super NOW and funds transfer accounts 1998,
         1997, 1996, and 1995, 1.00% through 1.98%                 74,355         69,862       67,076          63,098
      Passbook and statement accounts 1998, 1997,
         1996, and 1995, 1.73%through 1.98%                        32,936         30,221       30,821          30,875
      Money market accounts 1998, 1997, 1996, and 1995,
         2.27% through 3.40%                                       84,347         78,832       69,514          69,421
                                                                 --------       --------     --------        --------
      Total non-certificate accounts                              221,201        203,630      186,038         182,926
                                                                 --------       --------     --------        --------
      Certificates:
       3.00% or less                                                1,211          1,436        1,035           1,600
       3.01% - 3.99%                                                   11             11          598             903
       4.00% - 4.99%                                               37,827         35,699       51,484          80,831
       5.00% - 5.99%                                              269,293        262,029      232,313         193,281
       6.00% - 6.99%                                               36,033         39,186       33,568          29,571
       7.00% - 7.99%                                                8,807          8,717        8,673           9,817
                                                                 --------       --------     --------        --------
       Total certificates of deposit                              353,182        347,078      327,671         316,003
                                                                 --------       --------     --------        --------
       Total deposits                                            $574,383       $550,708     $513,709        $498,929
                                                                 ========       ========     ========        ========


      Individual deposits greater than $100,000 at June 30, 1998, December 31,
      1997 and 1996 and September 30, 1998 aggregated approximately $79,893,000,
      $87,257,000, $72,504,000 and $67,467,000, respectively. Deposits in excess
      of $100,000 are not insured.

      Scheduled maturities of certificate accounts at June 30, 1998, December
      31, 1997 and 1996 and September 30, 1996 were as follows:



      -------------------------------------------------------------------------------------------------------------------
                                                    June 30,      December 31,       December 31,         September 30,
                                                      1998            1997               1996                  1996
      -------------------------------------------------------------------------------------------------------------------
                                                                         (In Thousands)
                                                                                              
      Maturity
      Less than 1 year                              $241,203        $260,941           $253,587             $240,240
      1 year - 2 years                                66,951          30,794             29,270               32,254
      2 years - 3 years                               14,414          27,832             12,146               10,460
      3 years - 4 years                               16,687          11,220             20,167               20,953
      4 years - 5 years                               12,971          15,065             11,694               10,738
      Thereafter                                         956           1,226                807                1,358
                                                    --------        --------           --------             --------
      Total certificates of deposit                 $353,182        $347,078           $327,671             $316,003
                                                    ========        ========           ========             ========


                                      F-20
   168
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Interest expense on deposits consisted of the following during the six
      months ended June 30, 1998 and 1997, the year ended December 31, 1997, the
      three months ended December 31, 1996 and the years ended September 30,
      1996 and 1995:



      --------------------------------------------------------------------------------------------------------------------
                                      For the Six Months          For the        For the Three         For the Years
                                            Ended                Year Ended       Months Ended             Ended
                                           June 30,             December 31,      December 31,          September 30,
                                      1998           1997           1997              1996           1996           1995
      --------------------------------------------------------------------------------------------------------------------
                                                                       (In Thousands)
                                                                                               
      Passbook accounts              $   273       $   265        $   522           $  133         $   560       $   625
      NOW accounts                       360           368            701              201             930         1,002
      Money market accounts            1,397         1,135          2,377              552           2,023         2,143
      Certificate accounts             9,946         9,263         19,048            4,365          15,734        11,909
                                     -------       -------        -------           ------         -------       -------
      Total interest expense         $11,976       $11,031        $22,648           $5,251         $19,247       $15,679
                                     =======       =======        =======           ======         =======       =======


11.   ADVANCES FROM FEDERAL HOME LOAN BANK

      At June 30, 1998, December 31, 1997 and 1996 and September 30, 1996,
      outstanding advances from the FHLB totaled $75,630,000, $57,341,000,
      $34,763,000 and $36,350,000, respectively.

      Scheduled maturities of FHLB advances at December 31, 1997 were as
      follows:



      ------------------------------------------------------------------------------------------------------
                    Years Ending                      Average Interest                          $
                    December 31,                            Rate                            Maturing
      ------------------------------------------------------------------------------------------------------
                                                                                    (Dollars in Thousands)
                                                                              
                        1998                               6.80%                           $ 7,421
                        1999                               6.83                              6,734
                        2000                               6.35                              8,471
                        2001                               6.36                              7,572
                        2002                               5.93                             26,071
                        2003                               6.69                              1,072
                                                           ----                            -------
                        Total FHLB advances                6.28%                           $57,341
                                                           ====                            =======


12.   INCOME TAXES

      In accordance with SFAS No. 109, deferred income tax assets and
      liabilities are computed annually for differences between financial
      statement and tax basis of assets and liabilities that will result in
      taxable or deductible amounts in the future based on enacted tax laws and
      rates applicable to periods in which the differences are expected to
      affect taxable income. Valuation allowances are established, when
      necessary, to reduce deferred tax assets to the amount expected to be
      realized. Income tax expense is the tax payable or refundable for the
      period adjusted for the change during the period in deferred tax assets
      and liabilities.

      On May 13, 1997, the Association received permission from the Internal
      Revenue Service ("IRS") to change its accounting period, for federal
      income tax purposes, from September 30th to December 31st, effective
      December 31, 1996. In order to comply with IRS requirements, the
      Association filed a consolidated tax return for the short period October
      1, 1996 through December 31, 1996.

                                      F-21
   169
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Income tax provision consists of the following components for the year
      ended December 31, 1997, the three months ended December 31, 1996, and the
      years ended September 30, 1996 and 1995:

   


      -------------------------------------------------------------------------------------------------------------------------
                                                  For the Six      For the Year     For the Three          For the Years
                                                 Months Ended         Ended          Months Ended              Ended
                                                   June 30,        December 31,      December 31,          September 30,
                                                1998      1997         1997              1996            1996        1995
      -------------------------------------------------------------------------------------------------------------------------
                                                 (Unaudited)
                                                                                                   
      Current - federal                        $1,379    $1,474      $2,745               $ 49           $ 1,592     $2,789
      Current - state                             123       138         297                 16               225        337
                                               ------    ------      ------               ----           -------     ------
      Total current                             1,502     1,612       3,042                 65             1,817      3,126
       
Deferred - federal and state                     (144)      (56)       (112)               631            (1,056)      (363)
                                               ------    ------      ------               ----           -------     ------
      Total provision for income taxes          1,358     1,556      $2,930               $696           $   761     $2,763
                                               ======    ======      ======               ====           =======     ======

    

      Bankshares' provision for income taxes differs from the amounts determined
      by applying the statutory federal income tax rate to income before income
      taxes for the following reasons:

   


      --------------------------------------------------------------------------------------------------------------------
                                             For the Year         For the Three                 For the Years
                                                 Ended             Months Ended                     Ended
                                             December 31,          December 31,                 September 30,
                                                 1997                  1996                1996                1995
                                            Amount        %       Amount       %      Amount      %       Amount       %
      --------------------------------------------------------------------------------------------------------------------
                                                                         (In Thousands)
                                                                                              
       Tax at federal tax rate              $2,900     35.0%      $650      35.0%    $1,637     35.0%     $2,568      35.0%
         State income taxes, net of
            Federal income tax
               benefits                        281      3.3         70       3.8        139      3.0         186       2.5
            Reversal of prior year
               liability                        --       --         --        --     (1,140)   (24.4)         --        --
         Other                                (168)    (2.0)        (6)     (0.3)       172      3.7          82       1.1
         Benefit of graduated tax
               rate                            (83)    (1.0)       (18)     (1.0)       (47)    (1.0)        (73)     (1.0)
                                            ------     ----       ----      ----     ------    -----      ------      ----
      Total provision for income
               taxes                        $2,930     35.3%      $696      37.5%    $  761     16.3%     $2,763      37.6%
                                            ======     ====       ====      ====     ======     ====      ======      ====


      --------------------------------------------------------------------------------------------------------------------
                                                                                 For the Six                For the Six
                                                                                 Months Ended               Months Ended
                                                                                   June 30,                   June 30,
                                                                                     1998                       1997
                                                                                Amount       %            Amount       %
      --------------------------------------------------------------------------------------------------------------------
                                                                                   (Unaudited)              (Unaudited)
                                                                                                           
      Tax at federal tax rate                                                   $1,354       35.0%       $1,501       35.0% 
      State                                                                        116        3.0           142        3.3
      Reversal                                                                      --         --            --         --
      Other                                                                        (73)      (1.9)          (44)      (1.0)
      Benefit                                                                      (39)      (1.0)          (43)      (1.0)
                                                                                ------       ----        ------       ----
      Total                                                                     $1,358       35.1%       $1,556       36.3%
                                                                                ======       ====        ======       ====

    

      During the year ended September 30, 1996, management concluded that a
      liability accrued in prior years was no longer required and reversed such
      liability resulting in a $1,140,000 credit to the 1996 income tax
      provision.


                                      F-22
   170
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The tax effect of temporary differences that gave rise to deferred tax
      assets and deferred tax liabilities are presented below:



      -------------------------------------------------------------------------------------------------------------------
                                                               For the Year   For the Three         For the Years
                                                                  Ended        Months Ended             Ended
                                                               December 31,    December 31,         September 30,
                                                                   1997            1996           1996         1995
      -------------------------------------------------------------------------------------------------------------------
                                                                                    (In Thousands)
                                                                                                  
      Deferred tax liabilities:
        Depreciation                                               $  582         $  627        $  639        $  551
        Loan fee income                                               170            167           188           319
        FHLB stock dividends                                          457            454           868         1,172
        Deferred loan costs                                           467            412           392           208
        Unamortized discount on mortgage-backed bond                2,112          2,302         2,350         2,526
        Book over tax on investments in partnerships                1,003          1,003           937           882
        Other                                                          --             --            --            17
                                                                   ------         ------        ------        ------
      Gross deferred tax liabilities                                4,791          4,965         5,374         5,675
                                                                   ------         ------        ------        ------
      Deferred tax assets:
        Excess of book bad debt reserve over tax reserve            1,043            918           907         1,298
        Retirement plans                                              586            802           686           586
        Unrealized loss on decrease in fair value
           of securities available for sale                            33            561           615           182
        Deferred loss on loans held for sale                           43             46            48            60
        Deferred compensation                                         130            115           109           105
        SAIF recapitalization                                          --             --         1,088            --
        Other                                                          19             --            83           117
                                                                   ------         ------        ------        ------
      Gross deferred tax assets                                     1,854          2,442         3,536         2,348
                                                                   ------         ------        ------        ------
        Valuation  allowance on  unrealized  loss on decrease in
           fair value of securities available for sale                (99)          (138)         (182)         (182)
                                                                   ------         ------        ------        ------
      Gross deferred tax assets - net of valuation allowance        1,755          2,304         3,354         2,166
                                                                   ------         ------        ------        ------
      Net deferred tax liability                                   $3,036         $2,661        $2,020        $3,509
                                                                   ======         ======        ======        ======


      During 1996, legislation was passed that repealed Section 593 of the
      Internal Revenue Code for taxable years beginning after December 31, 1995.
      Section 593 allowed thrift institutions, including the Association, to use
      the percentage-of-taxable income bad debt accounting method, if more
      favorable than the specific charge-off method, for federal income tax
      purposes. The excess reserves (deduction based on the
      percentage-of-taxable income less the deduction based on the specific
      charge-off method) accumulated post-1987 are required to be recaptured
      ratably over a six year period beginning in 1996. The Association had no
      excess reserves as of December 31, 1996 and the recapture has no effect on
      Bankshares' statement of operations as taxes were provided for in prior
      years in accordance with SFAS 109, "Accounting for Income Taxes." The same
      legislation forgave the tax liability on pre-1987 accumulated bad debt
      reserves which would have penalized any thrift choosing to adopt a bank
      charter because the tax would have become due and payable. The unrecorded
      potential liability that was forgiven approximated $4.3 million.

13.   COMMITMENTS AND CONTINGENCIES

      Loan Commitments - In the normal course of business, the Association makes
      commitments to extend credit. Commitments to extend credit are agreements
      to lend to a customer as long as there is no violation of any condition
      established in the contract. The interest rates on both fixed- and
      variable-rate loans are based on the market rates in effect on the date of
      closing.

                                      F-23
   171
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Commitments generally have fixed expiration dates of 30 to 60 days and
      other termination clauses. Since many of the commitments are expected to
      expire without being drawn upon, the total commitment amounts do not
      necessarily represent future cash requirements. Each customer's
      creditworthiness is evaluated on a case-by-case basis. The amount of
      collateral obtained if deemed necessary by the Association upon extension
      of credit is based on management's credit evaluation of the customer.
      Collateral held varies, but may include single-family homes, marketable
      securities and income-producing residential and commercial properties.
      Credit losses may occur when one of the parties fails to perform in
      accordance with the terms of the contract. The Association's exposure to
      credit risk is represented by the contractual amount of the commitments to
      extend credit. Commitments to extend credit for mortgage loans, excluding
      undisbursed portions of loans in process, were approximately $7,598,000,
      $4,733,000, $5,732,000 and $16,551,000 at June 30, 1998, December 31, 1997
      and 1996 and September 30, 1996, respectively.

      At June 30, 1998, the $7,598,000 of loan commitments were comprised of
      approximately $5,895,000 of fixed-rate commitments and $1,703,000 of
      variable rate commitments. At December 31, 1997, the $4,733,000 of loan
      commitments were comprised of approximately $3,593,000 of fixed-rate
      commitments and $1,140,000 of variable-rate commitments. These commitments
      are at prevailing market rates and terms. Interest rates on fixed-rate
      loan commitments were from 6.5% to 7.75%, 6.125% to 9.0%, 6.0% to 9.125%
      and 6.75% to 9.125% at June 30, 1998, December 31, 1997 and 1996 and
      September 30, 1996, respectively. No value is placed on the commitments as
      the borrower is required to close at the market rates in effect on the
      date of closing. No fees are received in connection with such commitments.

      Unused consumer lines of credit were $6,385,000, $8,948,000, $8,219,000
      and $5,657,000 at June 30, 1998, December 31, 1997 and 1996 and September
      30, 1996, respectively.

      Commercial lines and letters of credit and other loan commitments were
      $4,022,000, $7,369,000, $3,172,000 and $4,345,000 at June 30, 1998,
      December 31, 1997 and 1996 and September 30, 1996, respectively.
      Commitments to sell loans to FNMA were $0, $0, $70,000 and $207,000 at
      June 30, 1998, December 31, 1997 and 1996 and September 30, 1996,
      respectively. Commitments to purchase loans were $0, $0, $171,000 and
      $619,000 at June 30, 1998, December 31, 1997 and 1996 and September 30,
      1996, respectively.

      Lease Commitments - The Association leases various properties for original
      periods ranging from 2 to 25 years. Rent expense for the six months ended
      June 30, 1998 and 1997, the year ended December 31, 1997, the three months
      ended December 31, 1996, and the years ended September 30, 1996 and 1995,
      was approximately $338,000, $304,000, $626,000, $141,000, $545,000, and
      $535,000, respectively. At December 31, 1997, future minimum lease
      payments under these operating leases were as follows:



      --------------------------------------------------------------------------
                      Years Ending
                      December 31,                               Amount
      --------------------------------------------------------------------------
                                                             (In Thousands)

                                                                 
                          1998                                   $  576
                          1999                                      514
                          2000                                      475
                          2001                                      340
                          2002                                      208
                       Thereafter                                 1,163
                                                                 ------
                         Total                                   $3,276
                                                                 ======


      Line of Credit - The Association has a $1,800,000 available line of credit
      with the Federal Reserve Bank of Atlanta which is secured by United States
      Government and agency obligations (see Note 6). At June 30, 1998, December
      31, 1997 and 1996 and September 30, 1996, the Association had no
      outstanding advances.

                                      F-24
   172
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      CONTINGENCIES - The Association completed its investigation of a
      defalcation by a former employee which may have occurred over a period of
      several years. The Association maintains insurance to cover such losses
      with a claim deductible of $200,000. An expense for the amount of the
      deductible was recorded during the year ended September 30, 1996. The
      Association notified its insurance company of the potential claim and the
      insurance company acknowledged coverage. The insurance company has
      completed its due diligence related to the claim. The Association and the
      insurance company are currently negotiating the terms of a settlement of
      the Association's claim. The terms of such settlement may not amount to
      the entire amount of the Association's claim in excess of the deductible.
      However, even in such event, management does not believe that the claim
      will have any material adverse effect on the Association's financial
      position or results of its operations.

14.   BENEFIT PLANS

      PENSION PLAN - The Association has a noncontributory, qualified pension
      plan covering substantially all employees. The plan calls for benefits to
      be paid to eligible employees at retirement based primarily upon years of
      service with the Association and compensation rates during those years.
      Currently, the Association's policy is to fund the qualified retirement
      plan in an amount that is determined in accordance with the minimum
      funding standards of the Employee Retirement Income Security Act, but
      falls below the tax deductible contribution. Plan assets consist primarily
      of corporate and government agency bonds, mutual funds, common stock, and
      managed funds.

      Pension expense for the plan amounted to $42,000, $126,000, $251,000,
      $63,000, $403,000, and $578,000 for the six months ended June 30, 1998 and
      1997, the year ended December 31, 1997, the three months ended December
      31, 1996, and the years ended September 30, 1996 and 1995, respectively.
      Pension expense for the year ended December 31, 1997, the three months
      ended December 31, 1996, and the years ended September 30, 1996 and 1995
      included the following components:



      ---------------------------------------------------------------------------------------------------------------------
                                            For the Year                For the Three               For the Years Ended
                                               Ended                    Months Ended                   September 30,
                                         December 31, 1997            December 31, 1996               1996        1995
      ---------------------------------------------------------------------------------------------------------------------
                                                                       (In Thousands)
                                                                                                      
      Service cost                               $550                      $ 137                      $551        $603
      Interest cost                               447                        112                       453         460
      Actual return on assets                    (626)                      (156)                     (533)       (417)
      Net amortization and deferral              (120)                       (30)                      (68)        (68)
                                                 ----                      -----                      ----        ----
      Net periodic pension cost                  $251                      $  63                      $403        $578
                                                 ====                      =====                      ====        ====


      For the year ended December 31, 1997, the three months ended December 31,
      1996, and the years ended September 30, 1996 and 1995, pension expense
      amounts were based upon actuarial computations.

      The following sets forth the funded status of the qualified plan at
      December 31, 1997 and 1996 and September 30, 1996:



      -------------------------------------------------------------------------------------------------------------------
                                                                   December 31,     December 31,       September 30,
                                                                       1997             1996                1996
      -------------------------------------------------------------------------------------------------------------------
                                                                                   (In Thousands)
                                                                                              
      Actuarial present value of benefit obligations:
         Vested benefits                                              $3,903           $3,641              $3,515
         Nonvested benefits                                              472              465                 442
                                                                      ------           ------              ------
         Accumulated benefit obligation                                4,375            4,106               3,957
      Effect of anticipated future compensation levels and other
         events                                                        2,702            2,755               2,683
                                                                      ------           ------              ------
      Projected benefit obligation                                     7,077            6,861               6,640
                                                                      ------           ------              ------
      Fair value of assets held in the plan (estimated)                9,644            7,350               7,381
                                                                      ------           ------              ------
      Plan assets over projected benefit obligation                   $2,567           $  489              $  741
                                                                      ======           ======              ======

      The excess plan assets consist of the following:
      Unamortized net transition asset                                $  339           $  411              $  428
      Accrued pension cost                                              (962)          (1,335)             (1,272)
      Unrecognized net gain due to changes in assumptions              3,218            1,444               1,616
      Prior service cost                                                 (28)             (31)                (31)
                                                                      ------           ------              ------
      Total                                                           $2,567           $  489              $  741
                                                                      ======           ======              ======

                                      F-25
   173
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Supplemental Retirement Income Plan - During 1989, the Association's Board
      of Directors established a nonqualified unfunded defined benefit plan for
      certain officers. For the six months ended June 30, 1998 and 1997, the
      year ended December 31, 1997, the three months ended December 31, 1996,
      and the years ended September 30, 1996 and 1995, the net periodic expense
      for the officers' plan totaled $38,000, $27,000, $54,000, $13,000,
      $60,000, and $65,000, respectively. The projected benefit obligation as of
      December 31, 1997 and 1996 and September 30, 1996 was estimated at
      $480,000, $388,000 and $380,000, respectively.

      The actuarial present value of benefit obligations at December 31, 1997
      and 1996 and September 30, 1996 was as follows:



       -------------------------------------------------------------------------------------------------------------------
                                                           December 31,            December 31,             September 30,
                                                               1997                   1996                       1996
       -------------------------------------------------------------------------------------------------------------------
                                                                                 (In Thousands)
                                                                                                   

       Projected benefit obligation                             $480                   $388                      $380
       Prior service cost                                         33                     41                        43
       Unrecognized net gains                                     40                     86                        87
                                                                ----                   ----                      ----
       Accrued retirement plan cost                              553                    515                       510

       Prior years accrual                                      (515)                  (506)                     (466)
       Employer contributions                                     16                      4                        16
                                                                ----                   ----                      ----
       Net periodic retirement plan expense                     $ 54                   $ 13                      $ 60
                                                                ====                   ====                      ====


      Actuarial Assumptions - Actuarial assumptions represent estimates of
      future experience based on the characteristics of the particular plan and
      its covered employees. The actuarial assumptions used in the pension plan
      and retirement plan valuations were as follows:




      ------------------------------------------------------------------------------------------------------------------
                                 Year Ended           Three Months Ended                      Years Ended
                                December 31,             December 31,                        September 30,
                                    1997                     1996                      1996                 1995
      ------------------------------------------------------------------------------------------------------------------
                                                                                                
        Discount rate              7.00%                     6.75%                     6.50%                6.50%
        Asset rate                 8.50%                     8.50%                     8.00%                8.00%
        Salary scale               5.00%                     5.00%                     5.00%                6.00%


      Bankshares and the Association do not provide any material postretirement
      or postemployment benefits.

      Employee Stock Ownership Plan - As of December 31, 1997, the Employee
      Stock Ownership Plan ("ESOP") had an outstanding loan balance of
      $1,424,000 from an unaffliated lender related to the purchase of 190,388
      shares of common stock in the open market. Collateral for the loan was the
      common stock purchased by the ESOP. During the six months ended June 30,
      1998, Bankshares loaned sufficient funds to the ESOP to pay off the
      original loan. The terms of the loan from Bankshares to the ESOP are
      substantially the same as the terms of the loan from the unaffiliated
      lender. Payment of the loan is principally from the Association's
      contributions to the ESOP over a period of up to seven years, and the
      interest rate used is New York prime, which was 8.50% at June 30, 1998.
      Such loan is eliminated in consolidation at June 30, 1998.

      Statement of Position 93-6 "Employers' Accounting for Employee Stock
      Ownership Plan" ("SOP 93-6") requires that the Association reflect shares
      allocated to employees under the ESOP as compensation expense at their
      fair value, rather than cost. The difference between the cost of such
      shares and their fair value is treated, net of tax, as an adjustment of
      additional paid-in capital. During the six months ended June 30, 1998 and
      1997, the year ended December 31, 1997, the three months ended December
      31, 1996, and the years ended September 30, 1996 and 1995, compensation
      expense related to the ESOP was $487,000, $277,000, $707,000, $183,000,
      $556,000, and $272,000, respectively.

                                      F-26
   174
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Contributions to the ESOP will be in an amount proportional to the
      repayment of the ESOP loan, and will be allocated among participants on
      the basis of compensation in the year of allocation, up to an annual
      adjusted maximum level of compensation. In accordance with generally
      accepted accounting principles, the unallocated shares held by the ESOP
      are shown as a deduction from shareholders' equity.

      Recognition and Retention Plan - In January 1995, the shareholders of the
      Association approved the Recognition and Retention Plan (the "Recognition
      Plan") for certain officers and non-employee directors of the Association.
      Concurrent with such approval, such officers and directors were awarded
      88,900 shares of common stock, which vest in five equal annual
      installments, starting January 1996. The fair value of the shares on the
      date of award will be recognized as compensation expense over the vesting
      period. To fund this plan, 88,900 shares were issued from authorized but
      unissued shares of common stock in July 1995. During the year ended
      September 30, 1996, unamortized deferred compensation and additional
      paid-in capital were adjusted to correct amounts initially recorded in
      connection with the Recognition Plan. Unamortized deferred compensation of
      $330,000 and $423,000 at June 30, 1998 and December 31, 1997,
      respectively, is reflected as a reduction of shareholders' equity.
      Compensation expense related to the Recognition Plan was $93,000, $93,000,
      $185,000, $46,000, $130,000 and $148,000 for the six months ended June 30,
      1998 and 1997, the year ended December 31, 1997, the three months ended
      December 31, 1996, and the years ended September 30, 1996 and 1995,
      respectively.

      Stock Option Plan - The Association has a stock option plan for the
      benefit of its directors, officers, and other key employees. The number of
      shares of Bankshares' common stock reserved for issuance under the stock
      option plan was equal to 237,986 shares or 10% of the total number of
      common shares issued to persons other than the MHC pursuant to the
      Association's conversion to the stock form of ownership. The option
      exercise price cannot be less than the fair value of the underlying common
      stock as of the date of the option grant and the maximum option term
      cannot exceed ten years. The stock options granted to the directors,
      officers, and employees are exercisable in five equal annual installments.
      The first installment became exercisable on January 18, 1996. At January
      18, 1995, there were 237,450 options granted with 536 options reserved for
      future use. Below is a summary of transactions:



      ------------------------------------------------------------------------------------------------------------------
                                                                                              Option Price
                                                                                  --------------------------------------
                                                                 Number of             Average
                                                                  Options             Price Per          Aggregate
                                                                Outstanding             Share              Price
      ------------------------------------------------------------------------------------------------------------------
                                                                                                
      Options Outstanding:
        Balance - September 30, 1995                               222,950              $11.125          $2,480,319
            Granted                                                     --                   --                  --
            Exercised                                               (1,220)             $11.125             (13,573)
            Canceled                                                (4,880)             $11.125             (54,290)
                                                                   -------              -------          ----------
      Balance - September 30, 1996                                 216,850                                2,412,456
            Granted                                                     --                   --                  --
            Exercised                                                   --                   --                  --
            Canceled                                                    --                   --                  --
                                                                   -------              -------          ----------
      Balance - December 31, 1996                                  216,850                                2,412,456
            Granted                                                  7,500              $19.016             142,617
            Exercised                                               (4,800)             $11.125             (53,400)
            Canceled                                                    --                   --                  --
                                                                   -------              -------          ----------
      Balance - December 31, 1997                                  219,550                                2,501,673
                                                                   -------              -------          ----------
            Granted                                                     --                   --                  --
            Exercised                                               (5,200)             $11.125             (57,850)
            Canceled                                                    --                   --                  --
                                                                   -------              -------          ----------
      Balance - June 30, 1998                                      214,350              $11.401          $2,443,823
                                                                   =======              =======          ==========


      Options exercisable at June 30, 1998, December 31, 1997 and 1996, and
      September 30, 1996 and 1995 were 125,610, 84,820, 43,370, 43,370, and 0,
      respectively. Bankshares adopted the disclosure-only option under SFAS No.
      123, "Accounting for Stock-based Compensation" as of January 1, 1997.

                                      F-27
   175
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The fair value of options granted under the stock option plan during the
      fiscal year ended December 31, 1997 was estimated using the Binary Option
      Pricing Model with the following assumptions used:



      ------------------------------------------------------------------------------------------------------------------
                    Number of    Exercise      Fair Value       Risk Free        Expected      Expected      Dividend
      Grant date     Options       Price       of Options     Interest Rate    Life (Years)   Volatility      Yield
      ------------------------------------------------------------------------------------------------------------------
                                                                                        
      01/18/97      7,500        $19.016        $5.25            6.37%              5          15.36%         $2.67


      Had compensation cost for the stock options been determined based on the
      fair value at the grant date for awards under those plans consistent with
      the method of SFAS No. 123, Bankshares' net income and earnings per share
      for the year ended December 31, 1997 would have been reduced to the pro
      forma amounts indicated below:



      --------------------------------------------------------------------------
                                                             For the Year Ended
                                                              December 31, 1997
      --------------------------------------------------------------------------
                                                          
      Net income
            As reported                                           $5,356,000
            Pro forma                                             $5,332,000
      Basic earnings per share
            As reported                                           $     1.09
            Pro forma                                             $     1.08


15.   MORTGAGE-BACKED BOND

      On September 30, 1983, the Association sold two of its branch offices to
      another financial institution with the approval of the Federal Home Loan
      Bank Board ("FHLBB"), predecessor to the OTS. Under terms of the sale, the
      Association issued a 10.94%, 30-year term mortgage-backed bond (the
      "Bond") for approximately $41,601,000. The Bond issue has a stated
      interest rate which was less than the market rate (assumed to have been
      17.53%) for similar debt at the effective date of the sale. Accordingly,
      the Association recorded a discount on the Bond which is being accreted on
      the interest method over the life of the Bond.

      The Bond bears an interest rate that is adjustable semi-annually, on April
      1 and October 1, to reflect changes in the average of the United States
      10-year and 30-year long-term bond rates. The Bond's interest rate on June
      30, 1998, December 31, 1997 and 1996 and September 30, 1996 was 5.07%,
      5.62%, 6.20% and 5.70%, respectively. The unamortized discount at June 30,
      1998, December 31, 1997 and 1996 and September 30, 1996 was $5,196,000,
      $5,439,000, $5,929,000 and $6,052,000, respectively. Principal and
      interest payments are due quarterly. During the six months ended June 30,
      1998 and 1997, the year ended December 31, 1997, the three months ended
      December 31, 1996, and the years ended September 30, 1996 and 1995,
      approximately $243,000, $246,000, $490,000, $123,000, $496,000, and
      $498,000, respectively, of the discount was accreted.

      At June 30, 1998, December 31, 1997 and 1996 and September 30, 1996, the
      Association held $13,820,000, $13,039,000, $11,701,000 and $11,391,000
      (net of discounts of $9,380,000, $10,161,000, $11,499,000 and
      $11,809,000), respectively, of Salomon Brothers Certificates of Accrual on
      Treasury Securities ("CATS") which were purchased at the time of issuing
      the Bond. The accrual of interest on the CATS offsets the discount
      amortization of the Bond. The CATS are included in United States
      Government and agency obligations described in Note 3 to the consolidated
      financial statements.

                                      F-28
   176
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The Bond at December 31, 1997, was repayable as follows:



      -----------------------------------------------------------------------
                    Years Ending                                  Amount
                     December 31,                             (In Thousands)
      -----------------------------------------------------------------------
                                                               
                          1998                                       $ 1,387
                          1999                                         1,387
                          2000                                         1,387
                          2001                                         1,387
                          2002                                         1,387
                     2003 and after                                   14,837
                                                                     -------
                          Total                                       21,772
                 Less unamortized discount                             5,439
                                                                     -------
                Total mortgage-backed bond                           $16,333
                                                                     =======


16.   REGULATORY RESTRICTIONS ON RETAINED INCOME AND REGULATORY CAPITAL
      REQUIREMENT

      The Association is subject to various regulatory capital requirements
      administered by the OTS. Failure to meet minimum capital requirements 
      can initiate certain mandatory - and possibly additional   
      discretionary - actions by regulators that, if undertaken, could have
      a direct material effect on Bankshares' financial statements. Under 
      capital adequacy guidelines and the regulatory framework for prompt 
      corrective action, the Association must meet specific capital 
      guidelines that involve quantitative measures of the Association's 
      assets, liabilities, and certain off-balance-sheet items as calculated
      under regulatory accounting practices. The Association's capital 
      amounts and classifications are also subject to qualitative judgments 
      by regulators about components, risk-weighting, and
      other factors.

      Quantitative measures established by regulation to ensure capital adequacy
      require the Association to maintain minimum amounts and ratios of tangible
      capital of not less that 1.5% of adjusted total assets, total risk-based
      capital to risk-weighted assets of not less that 8.0%, Tier I capital
      equal to adjusted total assets of 3.0%, and Tier I capital to
      risk-weighted assets of 4.0% (as defined in the regulations). Management
      believes, as of December 31, 1997, that the Association meets all capital
      adequacy requirements to which it is subject.

      As of June 30, 1998 and December 31, 1997, the most recent notification
      from the OTS categorized the Association as "Well Capitalized" under the
      framework for prompt corrective action. To be considered well capitalized
      under Prompt Corrective Action Provisions, the Association must maintain
      total risk-based, Tier I risk-based, and Tier I leverage ratios as set
      forth in the following table. There are no conditions or events since that
      notification that management believes have changed the Association's
      categorization.

                                      F-29
   177
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The Association is required to report capital ratios unconsolidated with
      Bankshares. The Association's actual capital amounts and ratios are
      presented in the following tables:



      -------------------------------------------------------------------------------------------------------------------
                                                                                                     To be Considered
                                                                                                     Well Capitalized
                                                                                                        for Prompt
                                                                                       For              Corrective
                                                                                 Capital Adequacy         Action
                                                                   Actual            Purposes           Provisions
                                                          ---------------------------------------------------------------
                                                               Ratio     Amount   Ratio    Amount    Ratio      Amount
      -------------------------------------------------------------------------------------------------------------------
                                                                               (Dollars in Thousands)
                                                                                              

      As of June 30, 1998:
      Total Risk-based Capital (to Risk-weighted Assets)       18.1%    $76,509    8.0%   $33,913    10.0%       $42,391
      Core (Tier 1) Capital (to Adjusted Tangible Assets)       9.6      73,742    3.0     22,972     5.0         32,287
      Tangible Capital (to Tangible Assets)                     9.6      73,742    1.5     11,486     N/A            N/A
      Core (Tier 1) Capital (to Risk-weighted Assets)          17.4      73,742    4.0     16,956     6.0         25,434

      As of June 30, 1998, tangible assets, adjusted tangible assets, and
      risk-weighted assets were $765,748,000, $765,748,000, and $423,908,000,
      respectively.

      As of December 31, 1997:
      Total Risk-based Capital ( to Risk-weighted Assets)      18.4%     70,048    8.0%   $30,416    10.0%       $38,020
      Core (Tier 1) Capital (to Adjusted Tangible Assets)       9.8      70,681    3.0     21,609     5.0         36,014
      Tangible Capital (to Tangible Assets)                     9.8      70,681    1.5     10,804     N/A            N/A
      Core (Tier 1) Capital (to Risk-weighted Assets)          18.6      70,681    4.0     15,208     6.0         22,812

      As of December 31, 1997, tangible assets, adjusted tangible assets, and
      risk-weighted assets were $720,284,000, $720,284,000, and $380,197,000,
      respectively and $380,197,000, respectively.

      As of December 31, 1996:
      Total Risk-based Capital ( to Risk-weighted Assets)      24.7%    $78,845    8.0%   $25,492    10.0%       $31,865
      Core (Tier 1) Capital (to Adjusted Tangible Assets)      11.8      77,187    3.0     19,688     5.0         32,814
      Tangible Capital (to Tangible Assets)                    11.8      77,187    1.5      9,844     N/A            N/A
      Core (Tier 1) Capital (to Risk-weighted Assets)          24.2      77,187    4.0     12,746     6.0         19,119

      As of December 31, 1996, tangible assets, adjusted tangible assets, and
      risk-weighted assets were $656,277,000, $656,277,000 and $318,649,000,
      respectively

      As of September 30, 1996:
      Total Risk-based Capital ( to Risk-weighted Assets)      23.9%    $74,977    8.0%   $25,115    10.0%       $31,394
      Core (Tier 1) Capital (to Adjusted Tangible Assets)      11.3      73,599    3.0     19,539     5.0         32,565
      Tangible Capital (to Tangible Assets)                    11.3      73,599    1.5      9,770     N/A            N/A
      Core (Tier 1) Capital (to Risk-weighted Assets)          23.4      73,599    4.0     12,558     6.0         18,837

      As of September 30, 1996, tangible assets, adjusted tangible assets, and
      risk-weighted assets were $651,306,000, $651,306,000 and $313,942,000,
      respectively


                                      F-30
   178
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

17.   SUPPLEMENTAL DISCLOSURE OF CASH FLOWS



      -------------------------------------------------------------------------------------------------------------------------
                                                             For the Six      For the Year     For the Three    For the Years
                                                             Months Ended        Ended         Months Ended         Ended
                                                               June 30,       December 31,     December 31,     September 30,
                                                             1998     1997        1997             1996        1996      1995
      -------------------------------------------------------------------------------------------------------------------------
                                                                                    (In Thousands)
                                                                                                     
      Supplemental disclosure of cash flow information:
          Cash paid for income taxes                       $ 2,315   $ 1,452     $ 2,836         $  220      $ 1,877   $ 3,200
                                                           =======   =======     =======         ======      =======   =======
          Cash paid for interest on deposits and other
              borrowings                                   $14,321   $12,873     $27,959         $6,255      $22,146   $17,949
                                                           =======   =======     =======         ======      =======   =======
       Supplemental schedule of noncash investing:
         and financing activities:
           Real estate acquired in settlement of loans     $   653   $    91     $   558         $   78      $   400   $ 1,394
                                                           =======   =======     =======         ======      =======   =======
           Distribution of Common Stock to fund the
            Recognition and Retention Plan                 $    --   $    --     $    --         $   --      $    --   $   989
                                                           =======   =======     =======         ======      =======   =======


18.   FAIR VALUE OF FINANCIAL INSTRUMENTS

      SFAS No. 107, as amended by SFAS No. 119, "Disclosures about Fair Value of
      Financial  Instruments" ("SFAS No. 107"),  requires the estimation of fair
      values of financial instruments, as defined in SFAS No. 107.

      Estimates of fair value are made at a specific date, based upon, where
      available, relevant market prices and information about the financial
      instrument. For a substantial portion of the financial instruments, no
      quoted market exists. Therefore, estimates of fair value are necessarily
      based on a number of significant assumptions (many of which involve events
      outside the control of management). Such assumptions include assessments
      of current economic conditions, perceived risks associated with these
      financial instruments and their counterparties, future expected loss
      experience and other factors. Given the uncertainties surrounding these
      assumptions, the reported fair values represent estimates only and,
      therefore, cannot be compared to the historical accounting model. Use of
      different assumptions or methodologies are likely to result in
      significantly different fair value estimates.

      Although management uses its best judgment in estimating the fair value of
      the financial instruments, there are inherent limitations in any
      estimation technique. Therefore, the fair value estimates presented herein
      are not necessarily indicative of the amounts which could be realized in a
      current transaction.

      The estimated fair values presented neither include nor give effect to the
      values associated with the Association's existing customer relationships,
      extensive branch banking network or property, or certain tax implications
      related to the realization of unrealized gains or losses. Also under SFAS
      No. 107, the fair value of non-interest-bearing checking accounts,
      interest-bearing NOW accounts, passbook and statement accounts, and money
      market accounts is equal to the carrying amount because these deposits
      have no stated maturity. The approach to estimating fair value excludes
      the significant benefit that results from the low-cost funding provided by
      such deposit liabilities, as compared to alternative sources of funding.

      The following methods and assumptions were used to estimate the fair value
      of each major classification of financial instruments at June 30, 1998,
      December 31, 1997 and 1996 and September 30, 1996:

      Cash and Cash Equivalents - The carrying amounts reported in the Statement
      of Financial Condition for cash and cash equivalents approximates their
      fair value.

      Investments - Held to Maturity and Securities Available for Sale - Fair
      value is determined by reference to quoted market prices or by use of
      broker price estimates.

                                      F-31
   179
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      LOANS RECEIVABLE - The fair value of loans was estimated by using a method
      which approximates the effect of discounting the estimated future cash
      flows over the expected repayment periods using rates which consider
      credit risk, servicing costs and other relevant factors.

      MORTGAGE-BACKED AND RELATED SECURITIES - Fair value is determined by
      reference to quoted market prices or by use of broker price estimates.

      Deposits - Current carrying amounts approximate estimated fair value of
      deposits with no stated maturity, including demand deposits, interest
      bearing NOW accounts, passbooks and statement accounts, and money market
      accounts. Fair value for fixed maturity certificate of deposit accounts
      was estimated by discounting the contractual cash flow using a rate which
      reflects the Association's cost of funds adjusted for the cost of
      servicing deposit accounts.

      MORTGAGE-BACKED BOND - The carrying amount of the mortgage-backed bond is
      a reasonable estimate of fair market value.

      ADVANCES FROM FEDERAL HOME LOAN BANK - Fair value is estimated using the
      Association's cost of funds adjusted for the cost of operations.

      ESOP LOAN - The carrying amount of the ESOP loan is a reasonable estimate
      of fair market value.

      COMMITMENTS TO EXTEND CREDIT - At June 30, 1998, December 31, 1997 and
      1996 and September 30, 1996, the fair value of commitments to extend
      credit was considered insignificant due to the short-term nature of the
      commitments.

      The estimated fair values of the financial instruments were as follows:



      ---------------------------------------------------------------------------------------------------------------------
                                      June 30, 1998        December 31, 1997     December 31, 1996    September 30, 1996
                                     Carrying     Fair     Carrying     Fair     Carrying     Fair     Carrying     Fair
                                      Value      Value      Value      Value      Value      Value      Value      Value
      ---------------------------------------------------------------------------------------------------------------------
                                                                     (In Thousands)
                                                                                           
      Financial assets:
      Cash and cash equivalents      $ 47,425   $ 47,425   $ 25,954   $ 25,954   $ 42,442   $ 42,442   $ 44,780   $ 44,780
      Investments - held to maturity   21,443     25,539     21,388     25,585     22,139     26,266     22,293     26,093
      Securities available for sale    91,316     91,316    142,269    142,269    123,152    123,152    124,287    124,287
      Mortgage-backed and
         related securities            41,884     42,360     46,413     46,938     53,405     53,880     54,945     54,988
      Loans receivable - net          527,375    539,967    451,709    461,650    389,040    397,627    376,219    385,491

      Financial liabilities:
      Deposits                       $574,383   $571,282   $550,708   $548,321   $513,709   $511,327   $498,929   $496,529
      Mortgage-backed bond             15,883     15,883     16,333     16,333     17,230     17,230     17,453     17,453
      Advances from FHLB               75,630     59,689     57,341     57,246     34,763     34,875     36,350     36,545
      ESOP borrowings                       -          -      1,424      1,424      1,915      1,915      2,064      2,064


19.   CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS

      The following condensed statements of financial condition as of June 30,
      1998, December 31, 1997 and 1996 and September 30, 1996, and the condensed
      statements of operations and statements of cash flows for the six months
      ended June 30, 1998 and 1997, the year ended December 31, 1997, the three
      months ended December 31, 1996, and the years ended September 30, 1996 and
      1995 should be read in conjunction with the consolidated financial
      statements and the related notes. Since the organization of Bankshares was
      accounted for in a manner similar to a pooling of interests, these
      statements have been presented as if Bankshares was in existence for all
      periods covered by the consolidated financial statements.

                                      F-32
   180
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



      Statements of Financial Condition
      -----------------------------------------------------------------------------------------------------------------------
                                                           At June 30,              At December 31,         At September 30,
                                                               1998                1997          1996              1996
      -----------------------------------------------------------------------------------------------------------------------
                                                                                         (In Thousands)
                                                                                                     
      Assets:
           Cash and cash equivalents                          $   279             $11,243       $    --          $    --
           Investment in and loans to the Association          83,151              70,527        76,578           75,504
           Other assets                                           149                  --            --               --
                                                              -------             -------       -------          -------
      Total assets                                            $83,579             $81,770       $76,578          $75,504
                                                              =======             =======       =======          =======

      Liabilities                                                $501             $   511       $   459          $   448
      Shareholders' equity                                     83,078              81,259        76,119           75,056
                                                              -------             -------       -------          -------
      Total liabilities and shareholders' equity              $83,579             $81,770       $76,578          $75,504
                                                              =======             =======       =======          =======

      Statements of Operations

      -----------------------------------------------------------------------------------------------------------------------
                                                    For the Six Months      For the      For the Three      For the Years
                                                           Ended           Year Ended     Months Ended          Ended
                                                         June 30,         December 31,    December 31,      September 30,
                                                      1998       1997         1997            1996         1996       1995
      -----------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
                                                                                                 
      Income                                         $   192    $   --       $    --          $   --     $   --    $   --
      Expenses                                           148        --            41              --         --        --
                                                     -------    ------       -------          ------     ------    ------
      Income (loss) before income taxes and equity
           in earnings of the Association                 44        --           (41)             --         --        --
      Income tax benefit                                  45        --            15              --         --        --
                                                     -------    ------       -------          ------     ------    ------
      Income (loss) before equity in earnings of
           Association                                    89        --           (26)             --         --        --
      Equity in earnings of the Association            2,422     2,735         5,382           1,160      3,915     4,574
                                                     -------    ------       -------          ------     ------    ------
      Net income                                     $ 2,511    $2,735       $ 5,356          $1,160     $3,915    $4,574
                                                     =======    ======       =======          ======     ======    ======


      Statements of Cash Flows
      -----------------------------------------------------------------------------------------------------------------------
                                                    For the Six Months      For the      For the Three      For the Years
                                                           Ended           Year Ended     Months Ended          Ended
                                                         June 30,         December 31,    December 31,      September 30,
                                                      1998       1997         1997            1996         1996       1995
      -----------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
                                                                                                 
      Cash flows from operating activities:
           Net income                                $ 2,511    $2,735       $ 5,356          $1,160     $3,915    $4,574
      Adjustments to reconcile net income
           to net cash used for operating
             activities:
           Equity in earnings of the Association      (2,422)   (2,735)       (5,382)         (1,160)    (3,915)   (4,574)
                 Other                                   (98)       --           (15)             --         --        --
                                                     -------    ------       -------          ------     ------    ------
      Net cash used for operating activities              (9)       --           (41)             --         --        --
                                                     -------    ------       -------          ------     ------    ------
      Cash flows from investing activities:
           Loan originations and principal
             payments on loans                        (9,901)       --            --              --         --        --
           Dividends received from Association            --       973        13,260             448      1,618       902
                                                     -------    ------       -------          ------     ------    ------
      Net cash provided by investing activities       (9,901)      973        13,260             448      1,618       902
                                                     -------    ------       -------          ------     ------    ------
      Cash flows from financing activities:
           Dividends paid                             (1,053)     (973)       (1,976)           (448)    (1,618)     (902)
                                                     -------    ------       -------          ------     ------    ------
      Net cash used for financing activities          (1,053)     (973)       (1,976)           (448)    (1,618)     (902)
                                                     -------    ------       -------          ------     ------    ------
      Net increase (decrease) in cash and
             cash equivalents                        (10,963)       --        11,243              --         --        --
      Cash and cash equivalents, beginning of
             period                                   11,242        --            --              --         --        --
                                                     -------    ------       -------          ------     ------    ------
      Cash and cash equivalents, end of period       $   279    $   --       $11,243          $   --     $   --    $   --
                                                     =======    ======       =======          ======     ======    ======


      Payment of dividends to Bankshares by the Association is subject to
      various limitations by bank regulatory agencies. Undistributed earnings of
      the Association available for distribution as dividends under these
      limitations were $21,185,000, $30,773,000, $27,203,000 and $1,618,000 as
      of June 30, 1998, December 31, 1997 and 1996 and September 30, 1996,
      respectively.

                                      F-33
   181
COMMUNITY SAVINGS BANKSHARES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

20.   QUARTERLY FINANCIAL DATA (Unaudited)

   


                                                                      Quarter Ended
      --------------------------------------------------------------------------------------------------------------------
                                                                 March 31,      June 30,
      --------------------------------------------------------------------------------------------------------------------
                                                                   (Dollars In Thousands)
                                                                          
      Six months ended June 30, 1998:
           Interest income                                       $13,358        $13,469
           Interest expense                                        7,299          7,356
                                                                 -------        -------
                Net interest income                                6,059          6,113

           Provision for loan losses                                 117             96
           Other income                                              934            821
           Operating expense                                       4,963          4,882
           Provision for income taxes                                681            677
                                                                 -------        -------
           Net income                                            $ 1,212        $ 1,279
                                                                 =======        =======
           Basic earnings per share                              $  0.25        $  0.26
                                                                 =======        =======
           Diluted earnings per share                            $  0.24        $  0.25
                                                                 =======        =======

                                                                                       Quarter Ended
      --------------------------------------------------------------------------------------------------------------------
                                                                 March 31,      June 30,     September 30,    December 31,
      --------------------------------------------------------------------------------------------------------------------
                                                                                (Dollars In Thousands)
                                                                                                  
      Year ended December 31, 1997:
           Interest income                                       $12,020        $12,557         $12,894         $12,845
           Interest expense                                        6,448          6,813           7,036           7,093
                                                                 -------        -------         -------         -------
                Net interest income                                5,572          5,744           5,858           5,752

          Provision for loan losses                                   30             53             138              43
           Other income                                              891            971           1,522             801
           Operating expense                                       4,293          4,512           4,973           4,783
           Provision for income taxes                                789            767             720             654
                                                                 -------        -------         -------         -------
           Net income                                             $1,351        $ 1,383         $ 1,549         $ 1,073
                                                                 =======        =======         =======         =======
           Basic earnings per share                               $ 0.27        $  0.28         $  0.31         $  0.22
                                                                 =======        =======         =======         =======
           Diluted earnings per share                             $ 0.27        $  0.27         $  0.31         $  0.21
                                                                 =======        =======         =======         =======

                                                                             Quarter Ended
      --------------------------------------------------------------------------------------------------------------------
                                            December 31, 1995   March 31,     June 30,      September 30,    December 31,
      --------------------------------------------------------------------------------------------------------------------
                                                                         (Dollars In Thousands)
                                                                                              
      Year ended December 31, 1996
         and three months ended
         December 31, 1995
           Interest income                        $10,205       $10,748       $11,091          $11,845         $11,896
           Interest expense                         5,349         5,834         5,724            5,952           6,378
                                                  -------       -------       -------          -------         -------
                Net interest income                 4,856         4,914         5,367            5,893           5,518

           Provision for loan losses                   40             2            38               28             243
           Other income                             1,080           967           370              927           1,225
           Operating expense                        4,189         3,992         4,277            7,142           4,644
           Provision (benefit) for
               income taxes                           667           619          (361)            (164)            696
                                                  -------       -------       -------          -------         -------
           Net income (loss)                      $ 1,050       $ 1,268       $ 1,283          $  (186)        $ 1,160
                                                  =======       =======       =======          =======         =======
           Basic earnings (loss) per share        $  0.22       $  0.26       $  0.37          $ (0.04)        $  0.24
                                                  =======       =======       =======          =======         =======
           Diluted earnings (loss) per share      $  0.22       $  0.26       $  0.36          $ (0.04)        $  0.23
                                                  =======       =======       =======          =======         =======

    

      The quarter ended June 30, 1996 results of operations include a $1,140,000
      credit to the income tax provision related to the reversal of a liability
      accrued in prior years which management concluded was no longer necessary.

      The quarter ended September 30, 1996 results of operations include a
      one-time special assessment of $2,800,000 for the recapitalization of the
      SAIF administered by the FDIC.

                                      F-34



   182
21.   SUBSEQUENT EVENT-THE CONVERSION (UNAUDITED)

      On July 29, 1998, as amended subsequently on August 13, 1998, the Boards
      of Directors of Bankshares, the Association and MHC adopted a Plan of
      Conversion and Agreement and Plan of Reorganization (the "Plan"). Pursuant
      to the Plan, (1) Bankshares will convert from a federally chartered
      corporation to a federally chartered interim saving association and
      simultaneously merge with and into the Association with the Association
      being the survivor thereof; (2) MHC, which owns a majority of the issued
      and outstanding common stock of Bankshares, will convert from the mutual
      to stock form and simultaneously merge into the Association, with the
      Association being the surviving entity; (3) the Association will then
      merge into an interim institution ("Interim") to be formed as a wholly
      owned subsidiary of Community Savings Bankshares, Inc., a newly formed
      Delaware corporation (the "Holding Company") formed in connection with the
      reorganization, with the Association being the surviving entity; and (4)
      the outstanding shares of Bankshares' common stock (other than those held
      by MHC, which will be canceled) will be converted into shares of common
      stock of the Holding Company. The Holding Company will then offer for sale
      pursuant to the Plan additional shares equal to approximately 51.86% of
      the common stock of the Holding Company. Consummation of the Plan is
      subject to (1) the approval of the members of MHC, (ii) the shareholders
      of Bankshares and (iii) various regulatory agencies.

   
      Pursuant to the Plan, shares of the Holding Company's common stock will be
      offered initially for subscription by eligible members of MHC and certain
      other persons as of specified dates subject to various subscription
      priorities as provided in the Plan. The common stock will be offered at a
      price to be determined by the Boards of Directors based upon an appraisal
      to be made by an independent appraisal firm. The exact number of shares to
      be offered will be determined by the Boards of Directors in conjunction
      with the determination of the price at which the shares will be sold. At
      least the minimum number of shares offered in the conversion must be sold.
      Any common stock not purchased in the subscription offering will be sold
      in a community offering expected to be commenced simultaneously with the
      subscription offering.

      The Plan provides that when the conversion is completed, a "Liquidation
      Account" will be established in an amount equal to the amount of dividends
      waived by MHC plus the greater of (1) the retained earnings of the
      Association as of March 31, 1994 or (2) 51.34% of the Bankshares' total
      shareholders' equity as reflected in the latest statement of financial
      condition contained in the final prospectus utilized in the conversion.
      The Liquidation Account is established to provide a limited priority claim
      to the assets of the Association to qualifying depositors as of specified
      dates (Eligible Account Holders and Supplemental Eligible Account Holders)
      who continue to maintain deposits in the Association after the conversion.
      In the unlikely event of a complete liquidation of the Association, and
      only in such an event. Eligible Account Holders and Supplemental Eligible
      Account Holders would receive from the Liquidation Account a liquidation
      distribution based on their proportionate share of the then total
      remaining qualifying deposits.
    

      Current regulations allow the Association to pay dividends on its stock
      after the conversion if its regulatory capital would not thereby be
      reduced below the amount then required for the aforementioned Liquidation
      Account. Also, capital distribution regulations limit the Association's


                                      F-35
   183
      ability to make capital distributions which include dividends, stock
      redemptions or repurchases, cash-out mergers, interest payments on certain
      convertible debt, and other transactions charged to the capital account
      based on its capital level and supervisory condition. Federal regulations
      also preclude any repurchase of the stock of the Association or the
      Holding Company for three years after the conversion, except for
      repurchases of qualifying shares of a director and repurchases pursuant to
      an offer made on a pro rata basis to all shareholders and with prior
      approval of the Office of Thrift Supervision or pursuant to an open market
      stock repurchase program that complies with certain regulatory criteria.
      Bankshares, the Association and MHC have retained the services of both a
      marketing firm and legal counsel for the specific purpose of implementing
      the Plan. Costs relating to the conversion will be deferred and, upon
      conversion, such costs and any additional costs will be charged against
      the proceeds from the sale of stock. As of June 30, 1998 (unaudited),
      there were no deferred costs related to the conversion. If the conversion
      is not completed, deferred costs will be charged to operations.

                                      F-36
   184
================================================================================

NO DEALER, SALESMAN OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION OTHER THAN AS CONTAINED IN THIS
PROSPECTUS IN CONNECTION WITH THE OFFERING MADE HEREBY, AND, IF GIVEN OR MADE,
SUCH OTHER INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY, THE MHC, THE MID-TIER HOLDING COMPANY, THE
ASSOCIATION OR FBR. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A
SOLICITATION OF AN OFFER TO BUY ANY OF THE SECURITIES OFFERED HEREBY TO ANY
PERSON IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED
OR IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO
SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION
IN SUCH JURISDICTION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE
HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION THAT THERE HAS
BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY, THE MID-TIER HOLDING COMPANY OR
THE ASSOCIATION SINCE ANY OF THE DATES AS OF WHICH INFORMATION IS FURNISHED
HEREIN OR SINCE THE DATE HEREOF.

                              ---------------------
                                TABLE OF CONTENTS
                              ---------------------


                                                                            Page
                                                                            ----
Summary..................................................................
Selected Financial Data..................................................
Summary of Recent Developments...........................................
Risk Factors.............................................................
Use of Proceeds..........................................................
Dividend Policy..........................................................
Market for Common Stock..................................................
Regulatory Capital.......................................................
Capitalization...........................................................
Pro Forma Data...........................................................
Condensed Statements of Operations.......................................
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations..........................................................
Management Purchases.....................................................
Business ................................................................
Regulation...............................................................
Taxation.................................................................
Management ..............................................................
Proposed Management Purchases............................................
The Conversion ..........................................................
Restrictions on Acquisition of the
  Company and the Association............................................
Description of Capital Stock of the Company..............................
Change in Auditors.......................................................
Experts..................................................................
Legal Matters............................................................
Additional Information...................................................
Index to Financial Statements............................................

UNTIL ____ __, 1998 OR 25 DAYS AFTER COMMENCEMENT OF THE SYNDICATED COMMUNITY
OFFERING, IF ANY, WHICHEVER IS LATER, 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.

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



                                 _________SHARES





                                COMMUNITY SAVINGS
                                BANKSHARES, INC.


                          (Proposed Holding Company for
                            Community Savings, F. A.)






                                  COMMON STOCK











                              --------------------
                                   PROSPECTUS
                              --------------------





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






                                 _____ __, 1998


================================================================================
   185

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.      OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION (1).



                                                                          
         SEC filing fees................................................     $   50,718
         OTS filing fees................................................          8,400
         Nasdaq filing fees.............................................         93,000
         Printing, postage and mailing .................................        375,000
         Legal fees.....................................................        200,000
         Blue Sky filing fees and expenses..............................         10,000
         Accounting fees................................................        125,000
         Appraiser's fees (including preparation of business plan)......         33,500
         Conversion agent fees and expenses.............................         40,000
         Transfer and exchange agent fees and expenses..................         15,000
         Stock center telephone, temporary support staff and equipment;
              special meetings expenses.................................         60,000
         Miscellaneous..................................................         52,002
                                                                             ----------
              TOTAL.....................................................     $1,062,620
                                                                             ==========


   
         In addition to the foregoing expenses, Friedman, Billings, Ramsey &
Co., Inc. will receive fees based on the number of shares of Conversion Stock
sold in the Conversion, plus expenses. Based upon the assumptions and the
information set forth under "Pro Forma Data" and "The Conversion - Marketing
Arrangements" in the Prospectus, it is estimated that such fees will amount to
$334,493, $393,795, $453,115 and $521,328 in the event that 4,871,209 shares,
5,730,659 shares, 6,590,357 shares and 7,578,961 shares of Conversion Stock are
sold by the Company in the Conversion, respectively.
    

ITEM 14.      INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Section 145 of the Delaware General Corporation Law sets forth
circumstances under which directors, officers, employees and agents may be
insured or indemnified against liability which they may incur in their capacity
as such. The Certificate of Incorporation and the Bylaws of the Company provide
that the directors, officers, employees and agents of the Company shall be
indemnified to the full extent permitted by law. Such indemnity shall extend to
expenses, including attorney's fees, judgments, fines and amounts paid in the
settlement, prosecution or defense of the foregoing actions.

         Article 10 of the Registrant's Certificate of Incorporation provides as
follows:

         ARTICLE 10. INDEMNIFICATION. The Corporation shall indemnify its
directors, officers, employees, agents and former directors, officers, employees
and agents, and any other persons

                                      II-1
   186

serving at the request of the Corporation as a director, officer, employee or
agent of another corporation, association, partnership, joint venture, trust or
other enterprise, against expenses (including attorneys' fees, judgments, fines
and amounts paid in settlement) incurred in connection with any pending or
threatened action, suit or proceeding, whether civil, criminal, administrative
or investigative, with respect to which such director, officer, employee, agent
or other person is a party, or is threatened to be made a party, to the full
extent permitted by the General Corporation Law of the State of Delaware,
provided, however, that the Corporation shall not be liable for any amounts
which may be due to any person in connection with a settlement of any action,
suit or proceeding effected without its prior written consent or any action,
suit or proceeding initiated by any person seeking indemnification hereunder
without its prior written consent. The indemnification provided herein (i) shall
not be deemed exclusive of any other right to which any person seeking
indemnification may be entitled under any bylaw, agreement or vote of
stockholders or disinterested directors or otherwise, both as to action in his
or her official capacity and as to action in any other capacity, and (ii) shall
inure to the benefit of the heirs, executors and administrators of any such
person. The Corporation shall have the power, but shall not be obligated, to
purchase and maintain insurance on behalf of any person or persons enumerated
above against any liability asserted against or incurred by them or any of them
arising out of their status as corporate directors, officers, employees, or
agents whether or not the Corporation would have the power to indemnify them
against such liability under the provisions of this Article 10.

         Article VI of the Company's Bylaws provides as follows:

         6.1 INDEMNIFICATION. The Corporation shall provide indemnification to
its directors, officers, employees, agents and former directors, officers,
employees and agents and to others in accordance with the Corporation's
Certificate of Incorporation.

         6.2 ADVANCEMENT OF EXPENSES. Reasonable expenses (including attorneys'
fees) incurred by a director, officer or employee of the Corporation in
defending any civil, criminal, administrative or investigative action, suit or
proceeding described in Section 6.1 may be paid by the Corporation in advance of
the final disposition of such action, suit or proceeding as authorized by the
Board of Directors only upon receipt of an undertaking by or on behalf of such
person to repay such amount if it shall ultimately be determined that the person
is not entitled to be indemnified by the Corporation.

         6.3 OTHER RIGHTS AND REMEDIES. The indemnification and advancement of
expenses provided by, or granted pursuant to, this Article VI shall not be
deemed exclusive of any other rights to which those seeking indemnification or
advancement of expenses may be entitled under the Corporation's Certificate of
Incorporation, any agreement, vote of stockholders or disinterested directors or
otherwise, both as to actions in their official capacity and as to actions in
another capacity while holding such office, and shall continue as to a person
who has ceased to be a director, officer or employee and shall inure to the
benefit of the heirs, executors and administrators of such person.

                                      II-2
   187

         6.4 INSURANCE. Upon resolution passed by the Board of Directors, the
Corporation may purchase and maintain insurance on behalf of any person who is
or was a director, officer of employee of the Corporation, or is or was serving
at the request of the corporation as a director, officer or employee of another
corporation, partnership, joint venture, trust or other enterprise, against any
liability asserted against him or incurred by him in any such capacity or
arising out of his status as such, whether or not the Corporation would have the
power to indemnify him against such liability under the provisions of its
Certificate of Incorporation or this Article VI.

         6.5 MODIFICATION. The duties of the Corporation to indemnify and to
advance expenses to a director, officer or employee provided in this Article VI
shall be in the nature of a contract between the Corporation and each such
person, and no amendment or repeal of any provision of this Article VI shall
alter, to the detriment of such person, the right of such person to the advance
of expenses or indemnification related to a claim based on an act or failure to
act which took place prior to such amendment or repeal.

ITEM 15.      RECENT SALES OF UNREGISTERED SECURITIES

         The only securities sold by the Registrant to date consist of 100
shares of common stock issued on August 13, 1998, to its sole incorporator,
Community Savings, F. A., for $10.00 per share, which shares will be cancelled
upon consummation of the Conversion. Because the shares were sold to only on
entity and were sold only to facilitate the incorporation of the Registrant, the
sale was exempt from registration under the Securities Act of 1933 pursuant to
Section 4(2) thereof.

ITEM 16.      EXHIBITS AND FINANCIAL STATEMENTS SCHEDULES

         The exhibits and financial statement schedules filed as a part of this
Registration Statement are as follows:

         (a)  LIST OF EXHIBITS (filed herewith unless otherwise noted)

   
    1.1  Engagement Letter with Friedman, Billings, Ramsey & Co., Inc.*
    1.2  Form of Agency Agreement with Friedman, Billings, Ramsey & Co., Inc.
    2.1  Plan of Conversion, as amended 
    3.1  Certificate of Incorporation of Community Savings Bankshares, Inc.*
    3.2  Bylaws of Community Savings Bankshares, Inc.*
    4.0  Form of Stock Certificate of Community Savings Bankshares, Inc.*
    5.0  Opinion of Elias, Matz, Tiernan & Herrick L.L.P. re: legality
    8.1  Opinion of Elias, Matz, Tiernan & Herrick L.L.P. re: Federal tax
         matters
    8.2  Opinion of Crowe, Chizek and Company LLP re: Florida tax matters
    8.3  Letter of FinPro, Inc. re: Subscription Rights*
   10.1  1995 Stock Option Plan*
   10.2  1995 Recognition and Retention Plan for Employees and Outside
         Directors*
   10.3  Form of Employment Agreement between Community Savings Bankshares,
         Inc., Community Savings, F.A. and James B. Pittard, Jr.
   10.4  Form of Change in Control Agreement between Community Savings 
         Bankshares, Inc., Community Savings, F.A. and James B. Pittard, Jr. 
   10.5  Form of Change in Control Agreement with Certain Officers of Community 
         Savings Bankshares, Inc. and Community Savings, F.A.
   16.0  Letter from Deloitte & Touche LLP
   23.1  Consent of Elias, Matz, Tiernan & Herrick L.L.P. (included in Exhibits
         5.0 and 8.1, respectively)
   23.2  Consent of Deloitte & Touche LLP
   23.3  Consent of Crowe, Chizek and Company LLP (included in Exhibit 8.2)*
    

                                      II-3
   188
   
   23.4  Consent of FinPro, Inc.*
   24.0  Power of Attorney (previously included in Signature Page of this
         Registration Statement)*
   27.0  Financial Data Schedule*
    
   99.1  Proxy Statement and form of proxy for solicitation of members of
         ComFed, M.H.C.*
   99.2  Proxy Statement and form of proxy for solicitation of shareholders of
         Community Savings Bankshares, Inc. (a federal corporation)*
   99.3  Subscription Order Form and Instructions  
   99.4  Additional Solicitation Material       
   99.5  Appraisal Report of FinPro, Inc. 

- -------------
* Previously filed.

         (b)  FINANCIAL STATEMENT SCHEDULES

         All schedules have been omitted as not applicable or not required under
the rules of Regulation S-X.

ITEM 17.      UNDERTAKINGS.

         The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

                  (i)   To include any Prospectus  required by Section  10(a)(3)
         of the Securities Act of 1933;

                  (ii) To reflect in the Prospectus any facts or events arising
         after the effective date of the Registration Statement (or the most
         recent post-effective amendment thereof) which, individually or in the
         aggregate, represent a fundamental change in the information set forth
         in the Registration Statement. Notwithstanding the foregoing, any
         increase or decrease in volume of securities offered (if the total
         dollar value of the securities offered would not exceed that which was
         registered) and any deviation from the low or high and the estimated
         maximum offering range may be reflected in the form of Prospectus filed
         with the Commission pursuant to Rule 424 (b) if, in the aggregate, the
         changes in volume and price represent no more than 20 percent change in
         the maximum aggregate offering price set forth in the "Calculation of
         Registration Fee" table in the effective Registration Statement;

                  (iii) To include any material information with respect to the
         plan of distribution not previously disclosed in the Registration
         Statement or any material change to such information in the
         Registration Statement;

         (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new Registration Statement relating to

                                      II-4
   189

the securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial BONA FIDE offering thereof.

         (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the Offering.

         The undersigned Registrant hereby undertakes to furnish stock
certificates to or in accordance with the instructions of the respective
purchasers of the Common Stock, so as to make delivery to each purchaser
promptly following the closing under the Plan of Conversion.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the Registrant pursuant to the foregoing provisions, or otherwise, the
Registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the 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 being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification by it is against
public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

                                      II-5

   190

                                   SIGNATURES


   
         Pursuant to the requirements of the Securities Act of 1933, the
Registrant has duly caused this Form S-1 Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized, in the State of
Florida on October 13, 1998.
    

                                   COMMUNITY SAVINGS BANKSHARES, INC.


                                   By: /s/ JAMES B. PITTARD, JR.
                                      ---------------------------------
                                           James B. Pittard, Jr.
                                           President and Chief Executive Officer

   
         Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.
    

   




             Name                                          Title                                  Date
- -----------------------------------          ----------------------------------            -----------------

                                                                                      
/s/ FREDERICK A. TEED                        Chairman of the Board                          October 16, 1998
- ---------------------------------
Frederick A. Teed


/s/ JAMES B. PITTARD, JR.                    President and Chief Executive
- ---------------------------------            Officer                                        October 16, 1998
James B. Pittard, Jr.

/s/ FOREST C. BEATY, JR.                     Director                                       October 16, 1998
- ---------------------------------
Forest C. Beaty, Jr.


/s/ ROBERT F. CROMWELL                       Director                                       October 16, 1998
- ---------------------------------
Robert F. Cromwell


    
   191

   



              Name                                        Title                                  Date
- -----------------------------------          ----------------------------------            -----------------

                                                                                      
/s/ KARL D. GRIFFIN                          Director                                       October 16, 1998
- ---------------------------------
Karl D. Griffin


/s/ HAROLD I. STEVENSON                      Director                                       October 16, 1998
- ---------------------------------
Harold I. Stevenson


/s/ LARRY J. BAKER                           Senior Vice President, Chief                   October 16, 1998
- ---------------------------------            Financial Officer and Treasurer
Larry J. Baker                               (principal financial and
                                             accounting officer)