UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K

Annual Report Pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
1934

For the fiscal year ended December 31, 1995

Commission file number 0-17912


First Citizens Financial Corporation
22 Firstfield Road
Gaithersburg, Maryland 20878
(301) 527-2400
Incorporated in the State of Delaware
IRS Employer Identification Number 52-1638667

Securities registered pursuant to Section 12(b) of the Act: (Not applicable)

Securities  registered  pursuant to Section 12(g) of the Act: Common Stock, $.01
par value

Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes [X]   No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

Yes [X]   No [ ]

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant as of March 8, 1996 was $38,560,827.

At March 8, 1996, the  Registrant had 2,649,182  shares of $.01 par value common
stock outstanding.

Portions  of  the  definitive   proxy   statement  for  the  annual  meeting  of
stockholders  to be held on April 19, 1996 are  incorporated  by reference  into
Part III.



FIRST CITIZENS  FINANCIAL  CORPORATION 1995 Annual Report AND FORM 10-K Citizens
Savings Bank f.s.b.

Corporate Profile
First Citizens Financial Corporation is the holding company (formed in 1989) for
Citizens Savings Bank f.s.b.  ("Citizens" or the "Bank").  At December 31, 1995,
Citizens  had total  assets of $607.6  million and  operated  through 16 offices
located in Montgomery and Frederick Counties in Maryland.

The  common   stock  of  First   Citizens   Financial   Corporation   is  traded
over-the-counter  on  Nasdaq's  National  Market  under the symbol  "FCIT".  All
depositor  accounts  of the Bank  are  insured  up to  $100,000  by the  Savings
Association  Insurance  Fund,  which  is  administered  by the  Federal  Deposit
Insurance Corporation.

Citizens' message for 1996 is YOUR COMMUNITY BANK. Citizens has been serving its
community since 1929. Our employees actively  participate in community projects,
live in your neighborhood and are here to serve you, our customers.

Table of Contents
Financial Highlights .........................    1
Letter to Stockholders .......................    2
Your Community Bank ..........................    4
Selected Consolidated Financial and Other Data    8
Management's Discussion and Analysis .........   10
Consolidated Financial Statements ............   18
Independent Auditors' Reports ................   37
Report of Management .........................   38
Selected Quarterly Financial Data ............   38
Form 10-K ....................................   39
Investor Services Directory ..................   53
Citizens Savings Bank f.s.b. Locations .......   53
Board of Directors and Corporate Officers ....   54




Financial Highlights
(Dollars in thousands except per share data)
                                                    Year ended December 31,
                                                                       Increase
                                                  1995        1994    (Decrease)

                                                                 
Net interest income ........................   $ 17,723    $ 17,485       1.4%
(Recovery of) provision for loan losses ....        (28)       (635)    (95.6)
Other income ...............................      2,643       2,547       3.8
Loss from real estate, net .................         99       1,810     (94.5)
Other expense ..............................     14,202      13,525       5.0
Net income .................................      4,107       3,635      13.0
Earnings per share of common stock .........       1.43        1.28      11.7





                                                                      At December 31,
                                                                                      Increase
                                                                 1995        1994    (Decrease)


                                                                               
Total assets .............................................   $607,429    $558,288       8.8%
Loans receivable, net ....................................   412,603      427,445      (3.5)
Investment securities, net ..............................    119,655       88,436      35.3
Real estate owned, net ...................................    13,269       14,826     (10.5)
Deposits .................................................   487,097      457,007       6.6
Stockholders' equity .....................................    38,641       34,036      13.5
Total loan originations ..................................   144,433      179,765     (19.7)
Allowance for losses on loans and real estate ............     8,435        9,224      (8.6)
Charge-offs, net of recoveries ...........................     1,135        6,994     (83.8)
Book value per common share ..............................     14.69        13.18      11.5
Nonperforming assets, net, as a percentage of total assets      2.5%         4.4%     (43.2)
Stockholders' equity as a percentage of total assets .....      6.4          6.1        4.9


Stock Traded on Nasdaq-First Citizens Financial  Corporation's (the "Company")
common stock trades on Nasdaq's  National Market under the symbol "FCIT".  As of
December 31, 1995, First Citizens  Financial  Corporation had  approximately 901
stockholders  of record and 2,629,576  outstanding  shares of common stock.  The
Company has not paid any cash  dividends to holders of its common  stock.  It is
not expected that cash  dividends will be paid to holders of its common stock in
the  foreseeable  future.  See  Notes  9 and  13 to the  Consolidated  Financial
Statements for restrictions on the payment of dividends by Citizens Savings Bank
f.s.b. to the Company.  The following table sets forth the high, low and closing
market  price  information  for the common  stock of the Company for the periods
indicated.


Calendar Quarter Ended:



                   High     Low      Close
1995:
                        
December 31.      $20.00   $15.50   $19.00
September 30       18.63    17.25    18.50
June 30 ....       18.75    13.18    17.75
March 31 (a)       14.32    10.91    13.58

1994: (a)
December 31.      $15.91   $11.36   $11.82
September 30       16.36    11.82    15.91
June 30 ....       12.50    10.39    11.59
March 31 (b)       12.34     9.74    10.17
<FN>

(a) Adjusted for a 10% stock dividend declared April 21, 1995.
(b) Adjusted for a 5% stock dividend declared April 20, 1994.
</FN>


To Our Stockholders:


For 1995, First Citizens Financial  Corporation (the "Company")  reported record
net income and year-end  stockholders'  equity. Net income totaled $4.1 million,
or $1.43 per share, in 1995, an increase of 13% over the prior year's net income
of $3.6 million, or $1.28 per share.  Stockholders' equity reached a record high
of $38.6  million at December 31, 1995,  up from the $34.0  million  reported at
year-end 1994. This was the fourth  consecutive year during which  stockholders'
equity has increased since the $21.5 million reported at December 31, 1991.

Net interest income before (recoveries of) loan loss provisions of the Company's
principal  subsidiary,  Citizens  Savings  Bank f.s.b.  (the  "Bank")  increased
slightly  to $17.7  million  for 1995 from  $17.5  million  for 1994.  Due to an
increase in deposit rates during 1995, the Bank's net interest margin  decreased
to 3.15% in 1995, compared to 3.37% in 1994. However,  average  interest-earning
assets  increased  $46.6 million,  to $550.4 million at December 31, 1995,  from
$503.8  million at December 31, 1994,  which more than offset the decline in net
interest margin.

Operating expenses  decreased $1.0 million,  to $14.3 million in 1995 from $15.3
million in 1994. During 1995, loss from real estate, net, amounted to $99,000 as
compared to net losses of $1.8 million in 1994. This decrease resulted primarily
from a $1.0 million  reduction in the provision for losses on real estate owned.
The Bank also  recognized  net gains of $.7 million from the sale of real estate
owned in 1995  compared  to a net loss on the sale of real  estate  owned of $.1
million in 1994.

The  market  price of the  Company's  stock  increased  to  $19.00  per share at
December 31, 1995,  from $11.82 per share at December 31, 1994, a 60.7% increase
over the prior year's close,  after  adjustment  for a 10% stock  dividend.  The
Company paid a 10% stock  dividend to  stockholders  on June 5, 1995, the fourth
stock  dividend  declared by the Board of Directors  over the past several years
and a doubling of the amount of the stock  dividend (5%) declared in 1994 and in
prior years.

The Bank experienced continued success in reducing its nonperforming assets, net
(including real estate owned) in 1995, decreasing these assets to $15.1 million,
or 2.5% of total assets,  compared to $24.7 million, or 4.4% of total assets, as
of December 31, 1994. Classified assets, net, decreased by approximately 33%, to
$20.6  million in 1995,  compared  to $30.7  million in 1994.  These  reductions
reflect  management's  continued  commitment  to  further  reduce  the levels of
nonperforming and classified assets.

A year ago we announced to you,  our  stockholders,  our belief that many of the
burdens  of the past years are now  behind us and that  management  had begun to
turn its focus  toward  strengthening  the image and position of the Bank in our
community for the future.  We set out in 1995 to redefine the Bank's position as
a true "Community Bank",  expanding its relationships  with local  middle-market
companies   and  placing   renewed   emphasis  on   strengthening   our  banking
relationships through individualized attention, responsiveness to changes in our
customers' needs and targeting new markets for future growth and development. We
committed  ourselves to providing the highest level of professional  service and
new and innovative products,  and rededicated ourselves to the people within our
community and to our stockholders, whose needs and interests remain our foremost
priority and our most valued commodity.

1995 signaled the beginning of this renewed  emphasis,  and our performance over
the past year reflects well upon the results of this effort.  In an era of rapid
change and uncertainty in the financial industry, we remain solidly committed to
the  traditional  values upon which the Bank and the Company were first  founded
while at the same time  positioning  the Bank to  compete  in the  future.  As a
"Community  Bank",  we believe  the value of the  services  we  provide  and the
strength of the  relationships  we establish  are enhanced by our  proximity and
accessibility  to our  customer  base.  While  many  competitors  offer  similar
services  and  products  from  distant  locations,   we  provide  individualized
attention and personal banking relationships from within our market community.


An  indication  of our belief that we will be better able to serve our  customer
base was the addition of several new products such as "the merchant card",  "the
MasterMoneyTM  direct debit card" and the commercial "Cash  Management  system".
These new and innovative products not only make banking more convenient but also
generate fee income for the Bank. We have also established  quarterly  "economic
breakfasts"  targeted at local  middle-market  companies  in order to foster the
development of new relationships with these businesses. These meetings feature a
guest  speaker  who  discusses  the  current  economic  climate  and  outlook at
community,  regional and national  levels.  Also  symbolic of the new  direction
which the Bank began in 1995 was the relocation  for our corporate  headquarters
to  Gaithersburg,  Maryland,  in  March  1995.  This  relocation  increases  the
visibility and proximity of the Bank to the commercial  enterprises  and markets
we have targeted as we continue to develop business and customer relationships.

This new emphasis and direction are the foundations from which we will build our
future. The cornerstone of our efforts will be to continue to focus on expanding
and growing our relationships with local middle-market  companies,  developing a
broader  network  of  services  and  products  to  offer  our  customers,  while
continuing to provide the traditional banking  relationships which are the heart
and soul of a "Community Bank".

We will continue to build upon the success we have experienced in these areas to
further enhance the Company's  profitability,  maximize its value and reward the
faithful support and continued confidence of you, our stockholders.

Very truly yours,




Herbert W. Jorgensen
Chairman of the Board and
  Chief Executive Officer




Enos K. Fry
Vice Chairman of the Board
  and President




Your Community Bank

Although  much has changed at Citizens  Savings Bank f.s.b.  since we opened our
doors for business in 1929,  one thing remains the same -- our fine tradition of
community service.

Community Service [ ]

Our  extraordinary  growth  in assets is a  product  of our  belief  that we are
partners with our customers and our community. Our commitment to service extends
beyond Citizens  Savings Bank branches and offices.  Because of this partnership
with our community,  our staff members are active  volunteer  leaders in a broad
range of civic  endeavors.  These  volunteer  services  range from  business and
economic development to health and youth organizations.

One example of this  participation in the business  community is our involvement
in the Montgomery Housing Partnership,  Inc.'s (MHPI) Naples Manor project. MHPI
was  created to work with local  county  government  with the goal of  providing
affordable  housing in our community.  Citizens has not only provided  financial
donations to support MHPI but has also opened a line of credit for MHPI designed
to facilitate the purchase of additional housing units.

For over 66 years, we have remained a community  bank,  committed to helping our
customers achieve their financial goals by providing them with the best possible
savings and lending  products  while  demonstrating  our  commitment to customer
service on a daily basis.  Because we are partners with our  community,  we make
decisions  where it counts,  right here in  Montgomery  County.  We are actively
involved  in our  community  _ not because we have to be, but because we want to
be. As we continue our growth, our efforts will be focused on strengthening this
tradition.

Consumer Lending [ ]

We are proud to announce  that our  Consumer  Lending  Division  experienced  an
unparalleled 28% increase in loan  originations  during 1995. A large portion of
this increase is  attributable  to the popularity of our 1995 Home Equity Credit
Line product which offered favorable terms of prime plus zero.

Another  contributing  factor to our increase was our auto loan  product,  which
offered  competitive  rates and the  convenience of applying for an auto loan by
phone  with a  guaranteed  response  within  24 hours.  Our auto loan  portfolio
increased 29% in 1995.

Corporate Lending [ ]

In 1995,  our Corporate  Lending  Division  emphasized a strategy of focusing on
small- and medium-sized companies operating within our community.  We specialize
in providing loans and other financial  services to businesses and professionals
who are building organizations that, in turn, improve the overall economy of our
community.  We pride  ourselves in the knowledge of our account  officers.  They
have  outstanding  lending skills and a broad spectrum of experiences  which are
utilized to fully understand and then respond to the needs of our customers.  At
Citizens,  we recognize  the  intrinsic  interdependence  between  banking and a
successful corporate community.  With this knowledge,  motivation and commitment
to service,  our account officers in the Corporate Lending Division were able to
increase the  Division's  loan  portfolio  by almost 60% and increase  corporate
demand deposit accounts by 48%.

Community Banking [ ]

Citizens  is a  community  bank you can depend on. We are  committed  to helping
people build a strong  financial  future.  Many of our  customers  came to us as
young  couples  financing  their first home.  We have helped them save for their
future and realize their dreams: cars, education, vacations and retirement. They
have stayed with us through the years, bringing their children and grandchildren
to bank with us. To us this loyalty represents the highest form of recognition.

Today, our customers are in the forefront of the trend toward high-tech  banking
services.  The move towards more sophisticated banking services presents us with
new  challenges and the  opportunity  to serve our customers in new markets.  In
1995, we were one of the first banks to introduce the MasterMoneyTM  debit card.
MasterMoneyTM  not only allows customers the flexibility of easy access to their
money _ it also  generates  additional  income for the Bank via service fees for
MasterMoneyTM transactions.

Our Golden  Advantage Plus Checking,  which offers customers who are 55 or older
expanded  services  such as free checks,  free  checking and free ATM use at all
MOST and Plus ATMs,  generated  $3.9 million in deposits  during  1995.  We also
introduced  Advantage Plus checking,  giving  customers free ATM use at all MOST
and Plus ATMs, which created another $4.2 million in deposits during 1995.

Real Estate Lending [ ]

Due to their exceptional team of lending  officers,  1995 was a pivotal year for
the Real Estate  Lending  Division.  Our lending  officers are highly skilled at
matching  the  community's  need for  development  with the  builders'  need for
flexibility in the financial structuring of development and construction loans.

The Real Estate Lending Division succeeded in reducing our non-performing assets
from $24.7  million,  or 4.4% of total  assets,  at  December  31, 1994 to $15.1
million,  or 2.5% of total assets,  at December 31, 1995. The positive impact of
these  reductions is reflected in the current  financial  statements of Citizens
Savings Bank.

We remain a community bank that believes in the simple  philosophy  that banking
is a "people"  business and that our  customers  are  Citizens'  most  important
asset.  Individual  attention to the  financial  needs of our  customers is what
Citizens  Savings Bank is all about. We take the time to identify the customers'
financial  goals,  determine  which of our  products  best meets their needs and
provide them with the best in customer service.

Selected Consolidated Financial and Other Data
(Dollars in thousands except per share data)

The following table summarizes certain selected  consolidated  financial data at
or for the periods  indicated.  This  information  should be read in conjunction
with the  consolidated  financial  statements  and notes  thereto  which  appear
elsewhere  herein.  All per share information has been restated to reflect a 10%
stock dividend declared April 21, 1995 and 5% stock dividends declared April 20,
1994 and April 21, 1993.

Operations Data



                                                                                  Year ended December 31,
                                                                     1995        1994        1993       1992       1991

                                                                                                   
Interest income .................................................   $ 43,463    $ 37,339    $ 38,248   $ 41,202   $ 47,551
Interest expense ................................................     25,740      19,854      20,921     26,618     36,220
                                                                      ------      ------      ------     ------     ------
Net interest income .............................................     17,723      17,485      17,327     14,584     11,331
(Recovery of) provision for loan losses .........................        (28)       (635)      1,329        352      6,351
                                                                      ------        ----       -----        ---      -----
Net interest income after (recovery of) provision for loan losses     17,751      18,120      15,998     14,232      4,980
Other income ....................................................      2,643       2,547       3,936      4,553      3,946
Loss from real estate, net ......................................         99       1,810       1,669      2,059      2,084
Other operating expense .........................................     14,202      13,525      12,423     11,923     12,991
                                                                      ------      ------      ------     ------     ------
Income (loss) before income taxes (benefit) and cumulative
  effect of accounting change ...................................      6,093       5,332       5,842      4,803     (6,149)
Provision for income taxes (benefit) ............................      1,986       1,697       1,473      1,914     (2,515)
                                                                       -----       -----       -----      -----     ------
Income (loss) before cumulative effect of accounting change .....      4,107       3,635       4,369      2,889     (3,634)
Cumulative effect of change in accounting for income taxes ......          _           _       1,510          _          _
                                                                       -----       -----       -----      -----     ------
Net income (loss) ...............................................   $  4,107    $  3,635    $  5,879   $  2,889   $ (3,634)
                                                                    ========    ========    ========   ========   ========

Earnings (loss) per common and common equivalent share
  before cumulative effect of accounting change .................   $   1.43    $   1.28    $   1.58   $   1.12   $  (1.44)
Cumulative effect of change in accounting for income taxes ......          _           _         .54          _          _
                                                                    --------    --------    --------   --------   --------
Earnings (loss) per common and common equivalent share ..........   $   1.43    $   1.28    $   2.12   $   1.12   $  (1.44)
                                                                    ========    ========    ========   ========   ========






Financial Condition Data
                                                                        At December 31,
                                                                 1995       1994       1993       1992       1991

                                                                                          
Total assets .............................................   $607,429   $558,288   $522,199   $541,297   $550,941
Investment securities, net (a) ...........................    119,655     88,436     85,007    113,011    137,828
Loan portfolio, gross:
  Permanent loans (b) ....................................    406,499    394,699    338,913    314,811    289,509
  Construction loans:
    Residential ..........................................     28,639     27,908     21,445     19,328     25,183
    Commercial real estate ...............................          _      4,053      9,727      9,727     10,197
    Land acquisition and development .....................      5,583     12,357     14,363     16,866     19,218
    Land .................................................      1,833      2,667     11,083     19,779     23,676
  Other consumer and corporate loans .....................     32,253     21,273     17,601     14,822     16,514
                                                               ------     ------     ------     ------     ------
                                                              474,807    462,957    413,132    395,333    384,297
Allowance for loan losses ................................      7,460      7,642     11,725     11,150     11,582
Nonperforming loans, net .................................      1,828      9,879     13,244     20,490     29,130
Troubled debt restructurings, net ........................      5,475      2,813     17,642     19,078     15,043
Real estate owned, net ...................................     13,269     14,826     26,880     35,424     38,089
Deposits .................................................    487,097    457,007    436,227    460,004    445,181
Federal Home Loan Bank of Atlanta advances ...............     75,140     60,290     48,390     46,500     55,000
Other borrowings .........................................          _          _          _      3,863     22,346
Stockholders' equity (c) .................................     38,641     34,036     30,970     24,457     21,511
Book value per share .....................................      14.69      13.18      12.09       9.65       8.50


Selected Consolidated Financial and Other Data (continued)

Other Data



                                                                                   At or for the
                                                                              Year ended December 31,
                                                                         1995         1994         1993         1992         1991

                                                                                                              
Return on average assets (d) .................................            .71%         .68%        1.09%         .53%        (.66)%
Return on average stockholders' equity (d) ...................          11.37        11.21        20.88        12.67       (16.22)
Average stockholders' equity to average assets (d) ...........           6.24         6.04         5.23         4.19         4.04
Nonperforming assets, net, to total assets ...................           2.49         4.43         7.68        10.33        12.23
General and administrative expense to average total assets (e)           2.45         2.52         2.31         2.19         2.35
Average interest rate spread .................................           3.01         3.28         3.44         3.08         2.53
Net interest margin (f) ......................................           3.15         3.37         3.39         2.92         2.25

Number of:
  Deposit accounts ...........................................         48,217       43,159       35,670       37,236       38,921
  Mortgage loans .............................................          3,721        3,314        3,005        3,193        3,271
  Branch offices .............................................             14           14           14           14           14
  Mortgage origination offices ...............................              1            2            1            1            1

<FN>



(a)  Includes agency and  mortgage-backed  securities and Federal Home Loan Bank
     ("FHLB") of Atlanta stock.  Includes $73.7 million,  $7.0 million and $34.6
     million in  securities  available-for-sale  at December 31, 1995,  1994 and
     1993, respectively.

(b)  Includes  loans held for sale,  second trust  loans,  home equity loans and
     loans secured by commercial real estate.

(c)  Includes unrealized net holding gains, net of applicable taxes, at December
     31, 1995, 1994 and 1993.

(d)  Ratio was  calculated  on a daily  basis  for 1995,  1994 and 1993 and on a
     monthly basis for prior years.

(e)  Excludes provisions for losses on real estate.

(f)  Net interest income divided by average interest-earning assets.

</FN>



Management's Discussion and Analysis

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations

(Dollars in the tables in thousands except per share data)

General

First Citizens Financial  Corporation (the "Company") is the holding company for
Citizens Savings Bank f.s.b.  ("Citizens" or the "Bank"). The Company's business
consists mainly of the business of the Bank.

The  consolidated  earnings of the Company  depend  primarily on the  difference
between the interest  earned by the Bank on its loan and  securities  portfolios
and the interest  paid on its deposits and  borrowings.  Other sources of income
include  gains on sales of assets,  including  loans and  securities,  and other
non-interest  income,  such as fees and service  charges on loans and  deposits.
Earnings  are also  affected by  operating  expenses,  provisions  for losses on
assets (including loans and real estate owned) and income taxes.

Net income for 1995  increased  13.0% and was $4.1 million,  or $1.43 per share,
compared to net income for 1994 of $3.6 million,  or $1.28 per share. Net income
for 1993 was $5.9  million,  or $2.12 per share.  During 1995,  the Bank reduced
losses on liquidation of real estate owned properties and reduced  recoveries of
loan loss  allowances.  Net income for 1993  included  the impact of adoption of
Statement of Financial  Accounting  Standards  ("SFAS") No. 109 on income taxes.
Adoption of this Statement resulted in a one-time increase in net income of $1.5
million,  or $.54 per share.  Due to  increases in taxable  income,  the Company
recovered $.2 million, or $.07 per share, of the valuation allowance on deferred
tax assets in 1995 compared to $.3 million,  or $.11 per share,  in 1994 and $.8
million,  or $.27 per share, in 1993. The Company's return on average equity was
11.37% and return on average assets was .71% for 1995. At December 31, 1995, the
Company had total  assets of $607.4  million and  stockholders'  equity of $38.6
million.  At that  date,  the  Bank  was  considered  "well  capitalized"  under
regulatory definitions. See Part I _ Item 1, "Business _ Regulation _ Regulatory
Capital Requirements" of Form 10-K.

Financial Condition

Loans.  The Company's total loan  portfolio,  net,  increased $10.7 million,  or
2.4%,  to $447.5  million at  December  31, 1995  compared to $436.9  million at
December 31, 1994,  primarily  reflecting  originations in excess of repayments.
During 1995, loan originations and purchases  totaled $144.5 million,  including
$37.1  million of loans  originated  for  resale,  compared  to $179.8  million,
including  $28.7 million  originated  for resale in 1994. The Bank increased its
origination of home equity,  consumer and corporate  loans by 55.4%,  from $44.1
million originated during 1994, to $68.6 million originated in 1995. Origination
of permanent  mortgage loans decreased by 69.2%, from $108.2 million  originated
during 1994,  to $33.3  million  originated  in 1995.  Such  decrease was due to
higher interest rates,  which reduced the volume of residential loans originated
and  increased  emphasis  on  origination  of other  types of loans,  as well as
management's  decision to invest in  securities.  Repayments  and sales of loans
totaled  $96.3  million and $35.5  million,  respectively,  during  1995.  Loans
amounting  to $6.2 million  were  transferred  to real estate owned during 1995.
Loans to  facilitate  the sale of real estate owned at market rates  amounted to
$3.3 million during 1995. At December 31, 1995,  loans held for sale amounted to
$34.9 million.

Nonperforming Assets, Troubled Debt Restructurings and Classified Assets. When a
borrower's  payment is 60 or more days past due, the Bank  generally  institutes
legal action to foreclose on the property securing the loan or seeks to obtain a
deed in lieu of foreclosure  from the borrower.  If foreclosed,  the property is
sold at a  public  sale  and  may be  purchased  by the  Bank  if  there  are no
acceptable  bids.  The  Bank  seeks to sell all  real  estate  acquired  through
foreclosure.

The Bank  generally  ceases to accrue  interest on loans with interest more than
three months delinquent and on all loans whose  collectibility is doubtful.  Any
accrued  and unpaid  interest  on such loans is  reversed  and  charged  against
current income at the time the loan is placed on "nonaccrual"  status.  Interest
reserved on nonaccrual loans is recognized as income when received in cash.

The Bank  classifies  problem  assets as  "substandard",  "doubtful"  or "loss",
depending on the presence of certain  characteristics.  General  allowances  for
loan losses are established for problem assets  classified as  "substandard"  or
"doubtful" and for other assets as deemed necessary. The Bank either establishes
a specific  allowance  for the amount of assets  classified as "loss" or charges
off such assets.  Specific loss reserves for problem assets classified as "loss"
are not includible in the Bank's regulatory  capital;  however,  limited general
allowances for losses may be added.

During 1995,  the Bank reduced its  nonperforming  assets,  net,  (comprised  of
nonaccrual loans and real estate owned) by 38.9%, from $24.7 million at December
31, 1994, to $15.1 million at December 31, 1995.  Troubled debt  restructurings,
net, were $5.5 million at December 31, 1995 compared to $2.8 million at December
31, 1994.  The Bank had $2.0 million of  performing  loans  greater than 90 days
past maturity at December 31, 1995. During 1995, the Bank reduced its classified
assets, net, by 32.9%, from $30.7 million at December 31, 1994, to $20.6 million
at December  31,  1995.  See Part I _ Item 1,  "Business _ Lending  Activities _
Nonperforming Assets" of Form 10-K for a detailed discussion of these assets.

Allowances  for Losses on Loans and Real Estate Owned.  The allowance for losses
on loans is established based upon management's  evaluation of the risk inherent
in the loan  portfolio  and  changes in the nature and volume of loan  activity.
Such evaluation considers,  among other factors, the estimated fair value of the
underlying  collateral,  current  economic  conditions and historical  loan loss
experience. The Bank also establishes allowances for losses on real estate owned
based upon its estimated  fair value less selling  costs.  In addition,  various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the Bank's allowances for losses. Such agencies may require
the Bank to recognize additions to the allowances based on their judgments about
information  available  to  them at the  time of  their  examination.  Based  on
available  information,  management  believes that adequate  allowances for loss
have been  provided on the above assets.  See Notes 3 and 4 to the  Consolidated
Financial Statements for analyses of the Bank's allowances for losses.

Investment  Securities.  The Company's investment  securities  portfolios,  net,
(comprised  of  agency  obligations,   mortgage-backed  securities  and  stock),
increased by $31.3  million,  or 35.3%,  to $119.7  million at December 31, 1995
compared  to $88.4  million at  December  31,  1994.  During  1995,  the Company
purchased  $30.7  million of  investment  securities  (primarily  United  States
Government agency obligations) and $26.6 million of mortgage-backed  securities.
The Company  increased its purchases of securities in order to improve its "gap"
position.  See  "Asset/Liability  Management".  At December 31, 1995, agency and
mortgage-backed  securities  available-for-sale  amounted  to $40.6  million and
$33.1 million, respectively.

Deposits and Borrowings.  Deposits  increased by $30.1 million,  or 6.6%, during
the year ended December 31, 1995,  after  including  interest  credited of $20.3
million.  See "Period to Period Comparisons _ Comparison of Years Ended December
31, 1995 and 1994 _ Net Interest  Income." Of the $487.1  million in deposits at
December 31, 1995, $85.3 million consisted of certificates of deposit which have
flexible   maturities  and  adjustable   interest  rates.  See  Note  6  to  the
Consolidated Financial Statements.  Total borrowings increased $14.9 million, or
24.6%, during 1995. See "Liquidity and Capital Resources".

Stockholders'  Equity. At December 31, 1995,  stockholders' equity totaled $38.6
million  and  included  $.3 million of  unrealized  net  holding  gains,  net of
applicable  taxes, on investment  securities  available-for-sale.  There were no
unrealized net holding gains or losses, net of applicable taxes, at December 31,
1994.

In 1991, due to high levels of classified  assets and the Bank's failure to meet
the  then-applicable  risk-based  capital  requirement,  the Bank entered into a
supervisory  agreement with the Office of Thrift Supervision  ("OTS") and agreed
to the  issuance  of a  capital  directive.  The  Bank  was  released  from  the
supervisory  agreement in 1994 and the capital directive in 1993. As a condition
of release from the capital directive,  the OTS required the Bank to continue to
operate in  accordance  with its capital plan. On February 23, 1996, as a result
of  Citizens'  continued  capital  compliance  and improved  condition,  the OTS
notified the Bank that it is no longer subject to a capital plan.


Yield Analysis

The Yield  Analysis  table on page 12 shows the  Company's  average  outstanding
interest-earning and interest-bearing  balances, yields and costs (computed on a
daily basis) at or during the periods indicated  (excluding loan origination and
other fees, except that portion considered an adjustment to yield).


Rate/Volume Analysis

The following table sets forth certain information regarding changes in interest
income and interest expense of the Company for the periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided  regarding  changes  attributable to: (i) changes in the
interest rate earned or paid on these balances (change in rate multiplied by old
volume), (ii) changes in the volume of assets or liabilities outstanding (change
in volume multiplied by old interest rate), and (iii) a combination of change in
rate and change in volume.  The information  was calculated  using average daily
balances.

Rate/Volume Analysis



                                                                     Year ended December 31,
                                        1995 v. 1994 Increase (Decrease) Due to          1994 v. 1993 Increase (Decrease) Due to

                                                            Rate/                                    Rate/
                                        Rate      Volume    Volume    Total     Rate       Volume    Volume      Total

Interest-earning assets
                                                                                         
  Loans ............................   $ 1,880    $ 2,981   $   183   $ 5,044   $(1,049)   $ 1,249    $   (42)   $   158
  Investment securities ............       547        461        46     1,054      (604)      (319)        30       (893)
                                           ---        ---        --     -----      ----       ----         --       ----
      Total ........................     2,427      3,442       229     6,098    (1,653)       930        (12)      (735)
                                         -----      -----       ---     -----    ------        ---        ---       ----
  Other interest ...................         _          _        26        26         _          _       (174)      (174)
Interest-bearing liabilities
  Deposits .........................     3,157      1,123       201     4,481      (616)      (354)        12       (958)
  FHLB advances and other borrowings       521        602       122     1,245      (192)       165        (12)       (39)
                                           ---        ---       ---     -----      ----        ---        ---        ---
      Total ........................     3,678      1,725       323     5,726      (808)      (189)         _       (997)
                                         -----      -----       ---     -----      ----       ----                  ----
  Capitalized interest .............         _          _       160       160         _          _        (70)       (70)
Net change in net interest income
  before (recovery of) provision
  for loan losses ..................   $(1,251)   $ 1,717    $ (228) $    238    $  (845)  $ 1,119    $  (116)    $  158
                                       =======    =======    ======  ========    =======   =======    =======     ====== 


Yield Analysis



                                                                  Year ended December 31,
                                                   1995                            1994                          1993

                           Average
                         Yield/Cost at   Average  Interest            Average    Interest              Average    Interest
                         December 31,    Amount   Earned   Average     Amount     Earned    Average     Amount    Earned  Average
                                1995  Outstanding or Paid Yield/Cost Outstanding  or Paid  Yield/Cost Outstanding or Paid Yield/Cost

Assets
                                                                                              
  Loan portfolios (a) ........   8.22%  $449,638  $36,728   8.18%(f)   $410,811    $31,684   7.71%(f)  $395,012   $31,526   7.99%(f)
  Investment securities (b) ..   6.30    100,794    6,574   6.52         93,022      5,520   5.93        97,899     6,413   6.55
                                        --------  -------              --------    -------             --------   -------
  All interest-earning assets    7.82    550,432   43,302   7.87(f)     503,833     37,204   7.38(f)    492,911    37,939   7.70(f)
                                                  -------                          -------                        -------
  Other assets ...............            28,742                         33,196                          45,651
                                        --------                       --------                        --------
    Total assets .............          $579,174                       $537,029                        $538,562
                                        ========                       ========                        ========

Liabilities and stockholders'
equity
  Money market accounts ......  3.62    $ 86,636    3,034    3.50      $ 84,862     2,922    3.44      $ 88,690     2,840   3.20
  Certificates of deposit ....  5.51     306,326   17,100    5.58       259,845    12,823    4.93       267,887    13,728   5.12
  Other deposits .............  2.27      75,301    2,004    2.66        95,563     1,912    2.00        92,228     2,047   2.22
                                        --------  -------              --------   -------              --------   -------
    Total deposits ...........  4.87     468,263   22,138    4.73       440,270    17,657    4.01       448,805    18,615   4.15
  FHLB advances and other
    borrowings ...............  5.90      65,578    3,815    5.82        53,125     2,570    4.84        49,958     2,609   5.22
                                        --------  -------              --------   -------              --------   -------
      All interest-bearing
       liabilities ...........  5.00     533,841   25,953    4.86       493,395    20,227    4.10       498,763    21,224   4.26
                                                  -------                         -------                         -------
  Other liabilities ..........             9,198                         11,215                          11,636
                                        --------                       --------                        --------
    Total liabilities ........           543,039                        504,610                         510,399
  Stockholders' equity .......            36,135                         32,419                          28,163
                                        --------                       --------                        --------
    Total liabilities and
       stockholders' equity ..          $579,174                       $537,029                        $538,562
                                        ========                       ========                        ========
Average interest rate spread(c)2.82%             $17,349(e) 3.01%(f)             $16,977(e)  3.28%(f)            $16,715(e) 3.44%(f)
                               ====              =======    ====                 =======     ====                =======    ====
Net yield on interest-earning
  assets (d) ................. N/A                          3.15%                            3.37%                          3.39%
                               ====                         ====                             ====                           ====
<FN>


(a)  Nonaccruing  loans  and loans  held for sale are  included  in the  average
     outstanding balance.

(b)  Yield was calculated using amortized cost.

(c)  Average  yield on all  interest-earning  assets  less  average  cost of all
     interest-bearing liabilities.

(d)  Net interest income divided by average total interest-earning assets.

(e)  Excludes capitalized interest and other interest income of $.2 million each
     for 1995;  $.4  million  and $.1  million,  respectively,  for 1994 and $.3
     million each for 1993.

(f)  Interest-earning  assets include assets on which interest was contractually
     due. If  nonperforming  loans were excluded from the  calculation  in 1995,
     1994 and 1993,  the weighted  average yield on loans would be 8.26%,  7.94%
     and 8.29%, respectively; the weighted average yield on all interest-earning
     assets  would be 7.94%,  7.54% and  7.91%,  respectively;  and the  average
     interest rate spread would be 3.08%, 3.44% and 3.65%, respectively.
</FN>



Period to Period Comparisons

Comparison of Years Ended
December 31, 1995 and 1994

General.  The  Company  recorded a 13.0%  increase  in net income for 1995.  Net
income for 1995 was $4.1 million,  $1.43 per share, as compared to net income of
$3.6 million,  $1.28 per share, for 1994. The Company recovered $28,000 from the
provision  for loan losses  during 1995 compared to recoveries of $.6 million in
1994. Loss from real estate, net, decreased by $1.7 million in 1995.

Net Interest  Income.  The Company's  net interest  income,  before  recovery of
provision for loan losses,  increased $.2 million,  or 1.4%, from 1994 primarily
due to a $6.1  million,  or  16.4%,  increase  in  interest  income,  which  was
partially  offset by a $5.9  million,  or 29.6%,  increase in interest  expense.
Interest income on loans increased $5.0 million,  or 15.9%,  due primarily to an
increase in average  outstanding  balances of $38.8  million  during  1995.  The
increase  in  average  outstanding  balances  reflects  the  impact of the loans
originated during 1994.  Average yields on loans increased from 7.71% in 1994 to
8.18% in 1995. Interest income on investment  securities  increased $1.1 million
primarily  due to an increase in average  yields on investment  securities  from
5.93% to 6.52%. Average outstanding balances of investment  securities increased
from $93.0 million for 1994 to $100.8 million for 1995.

Interest expense on deposits increased $4.5 million, or 25.4%,  primarily due to
an increase in the average rates paid on deposits from 4.01% in 1994 to 4.73% in
1995.  This  increase was due to the effect of the overall  increase in interest
rates  experienced  in the  economy  during  most of the  past  year.  The  Bank
continues to experience  intense  competition  for deposits from other financial
institutions  located in the Bank's market area.  Average  outstanding  balances
increased by $28.0 million in 1995 reflecting the impact of interest credited to
deposits and  successful  promotions of  certificates  of deposits.  Interest on
borrowed funds increased $1.2 million in 1995 due primarily to the effects of an
increase in average outstanding borrowings of $12.5 million during 1995. Average
rates paid on borrowings  increased  from 4.84% for 1994 to 5.82% for 1995.  The
Company's average cost of funds was 4.86% for 1995 compared to 4.10% for 1994.

Recovery of Provision for Loan Losses.  Through its periodic  review of the loan
portfolio  during  1995,  management  determined  that the Bank could reduce the
allowance  for loan losses by a net of  $28,000.  Management  believes  that the
current loss allowances are adequate at this time to cover  potential  losses in
the  loan  portfolio.  There  can  be no  assurance,  however,  that  additional
provisions will not be necessary if market conditions begin to deteriorate.

Other Income.  Total other income  increased  $96,000,  or 3.8%,  during 1995 as
compared to 1994.  During  1995,  the Company  realized  gains  amounting to $.5
million,  a  decrease  of  $45,000  from  1994,  on the sale of  mortgage  loans
originated for resale by the Bank's  wholly-owned  mortgage banking  subsidiary,
First Citizens  Mortgage  Corporation  ("FCMC").  FCMC experienced a decrease in
volume  of  loans  originated  for  resale  due to  decreased  refinancings  and
purchases  of loans as a result of  increases  in interest  rates during most of
1995. Gains on sales of investment  securities  classified as available-for-sale
decreased by $78,000. Deposit service charges increased by $.2 million primarily
due to increased volume of nonsufficient funds charges. The Bank also recognized
a $.1 million profit on the sale of a former branch site in 1995.

Operating  Expense.  Operating expense decreased $1.0 million,  or 6.7%, in 1995
compared to 1994.  Compensation and employee benefits increased $62,000, or .8%,
in 1995  primarily due to average  raises of 4.0%.  During 1994, the Company and
the Bank adopted a retirement  plan for directors of the Company and the Bank at
a cost of $189,000 compared to a cost of $87,000 in 1995. During 1995, loss from
real estate,  net, amounted to $99,000 as compared to net losses of $1.8 million
in 1994. See Note 4 to the Consolidated  Financial  Statements for components of
loss from real estate,  net.  During 1995, the Company  provided $.4 million for
losses on real estate owned,  compared to $1.3 million in 1994.  Allowances  are
provided  to  reduce  the  carrying  value of these  assets to fair  value  less
estimated  selling costs.  The Company  recognized net gains of $.7 million from
the sales of real estate owned in 1995  compared to net losses of $.1 million in
1994.  In 1994,  the Bank  incurred a $.9 million loss when it  accelerated  the
disposition of a shopping center.

Income Taxes. The Company recognized a 32.6% effective tax rate in 1995 compared
to a 31.8% effective tax rate in 1994. The Company's effective tax rate was less
than the  statutory  tax rate  primarily due to recoveries of $.2 million of the
valuation  allowance on deferred tax assets. At December 31, 1995, the valuation
allowance  amounted to $.3 million.  Amounts recovered reduce income tax expense
for financial  statement purposes and the valuation allowance is correspondingly
reduced.  Income tax expense  during 1995 was also reduced by the tax effects of
the exercises of non-incentive  stock options.  The Company's 1994 effective tax
rate was less  than the  statutory  tax rate  primarily  due to $.3  million  of
recoveries of the valuation allowance.


Comparison of Years Ended
December 31, 1994 and 1993

General.  The Company recorded net income of $3.6 million,  $1.28 per share, for
1994 as compared to net income of $5.9 million,  $2.12 per share,  for 1993. The
Company  recovered  $.6 million from the  provision  for loan losses during 1994
compared to  provisions  of $1.3 million in 1993.  Loss from real  estate,  net,
increased $.1 million in 1994. Net income for 1993 included a one-time  increase
of $1.5 million, or $.54 per share, relating to the adoption of SFAS No. 109.

Net Interest  Income.  The Company's net interest  income,  before provision for
loan losses,  increased $.2 million,  or .9%, from 1993  primarily due to a $1.1
million, or 5.1%, decrease in interest expense,  which was partially offset by a
$.9 million,  or 2.3%,  decrease in interest  income.  Interest  income on loans
increased $.2 million,  or .5%, due primarily to a $15.8 million increase in the
average  outstanding  balances of loans  during  1994.  Average  yields on loans
decreased  from 7.99% in 1993 to 7.71% in 1994.  The decrease in average  yields
reflects  the impact of the  lower-rate  loans  originated  during 1993 and late
1992.  Interest  income on loans was  reduced  by $1.0  million in 1994 and $1.1
million in 1993 due to interest earned but not recognized on nonperforming loans
and troubled  debt  restructurings.  Interest  income on  investment  securities
decreased $.9 million  primarily due to a decrease in average  yields from 6.55%
in 1993 to 5.93% in 1994. Average outstanding balances of investment  securities
decreased from $97.9 million for 1993 to $93.0 million for 1994.

Interest expense on deposits decreased $1.0 million, or 5.1%, primarily due to a
decrease  in the average  rates paid on deposits  from 4.15% in 1993 to 4.01% in
1994.  This  decrease was due to the effect of the overall  decrease in interest
rates  experienced  in the economy  during the  previous  two years.  During the
latter part of 1994,  rates began  increasing.  The Bank continued to experience
intense  competition for deposits from other financial  institutions  located in
the Bank's market area. Average  outstanding  balances decreased by $8.5 million
for  1994  from  1993.  Reflecting  an  industry-wide  disintermediation,   many
depositors turned to alternative  investments,  such as mutual funds and stocks,
in an attempt to earn  higher  yields.  Interest  on  borrowed  funds  decreased
$39,000 in 1994 due primarily to the effects of a decrease in average rates paid
on  borrowings  from  5.22%  for 1993 to 4.84%  for  1994.  Average  outstanding
borrowings  increased $3.2 million  during 1994.  The Company's  average cost of
funds was 4.10% for 1994 compared to 4.26% for 1993.

Recovery of Provision  for Loan  Losses.  As part of the  supervisory  agreement
entered into on December 12,  1991,  due to the Bank's high level of  classified
assets, the Bank had agreed to maintain general valuation allowances of at least
$8.5 million. Based on the progress that the Bank had made in reducing its level
of classified assets, on March 3, 1994, the OTS terminated the minimum valuation
allowance  requirement  and  required  that  the  Bank  maintain  adequate  loss
reserves.  Through  its  periodic  review  of the loan  portfolio  during  1994,
management, after considering the elimination of the minimum valuation allowance
requirement  together with the Bank's significant progress in reducing the level
of classified  assets,  determined  that the Bank could reduce the allowance for
loan losses by a net of $.6 million.

Other Income.  Total other income decreased $1.4 million,  or 35.3%, during 1994
as compared to 1993. Net servicing fee income  decreased by $.1 million as loans
serviced for others  decreased due to repayments  and payoffs.  During 1994, the
Company realized gains amounting to $.5 million,  a decrease of $.9 million from
1993,  on the sale of  mortgage  loans  originated  for  resale  by  FCMC.  FCMC
experienced a decrease in volume of loans originated for resale due to decreased
refinancings  and purchases of loans as a result of increases in interest rates.
Additionally,  the Bank  increased  its  purchases of loans  originated by FCMC.
Gains  on  sales  of  investment  securities  classified  as  available-for-sale
decreased by $.2 million  reflecting  the effects of increases in interest rates
on the fair value of the mortgage-backed securities sold.

Operating  Expense.  Operating expense increased $1.2 million,  or 8.8%, in 1994
compared to 1993.  Compensation and employee benefits increased $.9 million,  or
13.9%,  in 1994  primarily  due to average  raises of 5.0%,  the addition of six
members of senior  management of the Bank and adoption of a retirement  plan for
directors  of the Company and the Bank.  Bonuses  decreased  $.1 million  during
1994.  During  1994,  loss from real  estate,  net,  amounted to $1.8 million as
compared to net losses of $1.7 million in 1993.  See Note 4 to the  Consolidated
Financial  Statements for components of loss from real estate, net. During 1994,
the Company  provided $1.3 million for losses on real estate owned,  compared to
$1.8 million in 1993.  Allowances  are provided to reduce the carrying  value of
these assets to fair value less estimated  selling costs.  The Company  incurred
net losses of $.1 million from the sales of real estate  owned in 1994  compared
to net gains on sales of $.6 million in 1993.  In 1994,  the Bank incurred a $.9
million loss when it accelerated the disposition of a shopping center with a net
book value of $2.1 million.

Income Taxes. The Company recognized a 31.8% effective tax rate in 1994 compared
to a 25.2% effective tax rate in 1993. The Company's 1994 effective tax rate was
less than the statutory  tax rate  primarily due to recoveries of $.3 million of
the  valuation  allowance on deferred tax assets.  When SFAS No. 109 was adopted
during 1993,  the Company  established  a valuation  allowance for the excess of
deferred tax assets over taxable income  available in carryback years and future
reversals of existing taxable temporary  differences.  At December 31, 1994, the
valuation allowance amounted to $.5 million. Amounts recovered reduce income tax
expense  for  financial  statement  purposes,  and the  valuation  allowance  is
correspondingly reduced. The Company's 1993 effective tax rate was less than the
statutory  tax rate  primarily due to $.8 million of recoveries of the valuation
allowance.

Asset/Liability Management

A continuing  goal of the Bank's  business  strategy has been to maximize income
over time in varying interest rate environments.  The Asset/Liability Committee,
a committee comprised of members of senior management,  is charged with managing
interest rate risk.

Interest  rate risk is the risk that net  interest  income will  fluctuate  as a
result of a change in interest rates. It is the assumption of interest rate risk
along with  credit  risk that  drives  the net  interest  margin of a  financial
institution.

A related  component of interest  rate risk is the risk that the market value of
portfolio  equity will fluctuate with changes in interest rates.  This component
is a direct corollary to the earnings-impact  component:  an institution exposed
to earnings erosion is also exposed to shrinkage in market value.

Interest Rate Risk Measurement

The Bank employs three approaches to interest rate risk  measurement:  (1) "gap"
analysis,  (2)  income-simulation  analysis,  and  (3)  rate-shock  market-value
analysis.  Each method has its relative  advantages  and  limitations,  and none
should be relied upon in a vacuum.

1. Gap Analysis _ Historically,  interest rate risk measurement was limited to a
review  of a  bank's  "gap"  position,  or the  difference  between  assets  and
liabilities which reprice and/or mature within a given time frame, typically the
cumulative  one-year horizon.  Although the gap approach delineates when a given
dollar of assets or  liabilities  has the ability to mature or reprice,  it does
not  address the  probable  response  of that asset or  liability  to changes in
interest rates.  This difference is critical.  Undue reliance on a gap report to
draw  conclusions  concerning an interest rate risk position can lead management
to costly and potentially damaging investment and lending decisions.

2.  Income-Simulation  Analysis _ Income-simulation  analysis considers both the
maturity and repricing characteristics of assets and liabilities, as well as the
relative  sensitivities  of these  balance sheet  components.  Income-simulation
analysis  attends to both the  possibility  and  probability  of the behavior of
balance  sheet  items.  The  benefits of  income-simulation  analysis  are many.
Because of the ability of the  income-simulation  model to reflect the  relative
rate sensitivities of assets and liabilities, management can more clearly define
the  ability of the Bank to absorb or benefit  from  shifts in  interest  rates.
Proposed  strategies  to manage  perceived  risks can be tested in the  computer
model prior to implementation.

3. Market-Value Analysis _ Market-value-of-portfolio-equity analysis is intended
to address the changes in equity value arising from movements in interest rates.
The  market  value of equity is  estimated  by  valuing  the  Bank's  assets and
liabilities. The extent to which assets have gained or lost value in relation to
the gains or losses of liabilities  determines the  appreciation or depreciation
in equity on a market-value  basis. In this sense, the market value of equity is
a residual value.  For example,  in a rising-rate  environment,  both assets and
liabilities  decrease in value.  The loss in asset value is  detrimental  to the
residual equity value; the loss in liability value is positive for equity value.
If the assets lose relatively more value than the liabilities,  the market value
of equity  will  shrink.  Conversely,  should the  liabilities  depreciate  by a
proportionately greater amount, the market value of equity will increase despite
the fact that rates have risen. In the latter case, the Bank's  obligations have
lost more value than its assets,  and hence the Bank has realized greater equity
value.

The development of market-value analysis has been heavily influenced by the OTS'
Thrift  Bulletin 13,  which is intended to evaluate the impact of immediate  and
sustained  interest rate shifts of the current yield curve upon the market value
of the current balance sheet.  This rate-shock  approach is concerned  primarily
with  the   ability  of  the   balance   sheet  to  absorb   rate  shocks  on  a
liquidation-value basis. The analysis does not consider  non-rate-related issues
which affect equity valuation, such as franchise value or real estate values.

There are several  disadvantages to this market-value  approach to interest rate
risk evaluation. As with gap analysis, market-value analysis is static. There is
no  recognition  of the  potential for strategy  adjustments  in a volatile rate
environment which would protect or conserve values.

There is also the limitation of perspective.  With the exception of institutions
with  profound  interest  rate and/or  credit risk, as well as a history of poor
earnings performance,  the market  value/liquidation  approach is less relevant.
Although there is value for management in understanding  the market value of its
institution,  management  should not confuse a market  valuation for liquidation
purposes with a going-concern estimate of franchise value.

Interest Rate Risk Management

The  management  of the  interest  rate risk  position of the Bank begins with a
thorough  evaluation of the balance sheet using the methods  discussed above. To
perform  the  computer  analyses  in the most  cost-effective  manner,  the Bank
prepares   the  gap   analysis   and   performs   the   modeling   required  for
income-simulation  analysis. Due to the complexity of market-value analysis, the
Bank relies on the OTS  market-value  analysis in addition to completing its own
market-value  analysis.  Management  reviews  the  Bank's gap  position  and the
results of the income-simulation and market-value analyses,  with an emphasis on
the income-simulation results.

During  1995,  in an effort to increase  the amount of  interest-earning  assets
maturing or otherwise repricing within one year, three years and five years, the
Bank  originated  real estate  construction  loans with monthly  repricings  and
adjustable-rate residential loans for its own portfolio.  Increased emphasis has
also been placed on  corporate  and  consumer  loans,  the majority of which can
reprice  monthly.  Additionally,  the  Bank  purchased  shorter-term  investment
securities  and  investment  securities  with early  calls.  The effect of these
strategies  on the  interest  rate risk  position of the Bank was  monitored  by
periodic  income-simulation  analyses. While the simulation models indicate that
the Bank's earnings will be reduced in a period of rising interest rates because
of the large amount of fixed-rate  loans, the result is not as dramatic as would
be  suggested by the negative  gap  positions  reflected in the  Asset/Liability
Repricing  Schedule  on  page  16.  Because  of  the  increasing  interest  rate
environment  during 1994,  depositors  were not willing to invest in longer-term
deposits; they purchased shorter-term  certificates instead which caused the gap
ratios at December 31, 1994 to deteriorate compared to December 31, 1993.

During  1996,   the  Bank  intends  to  focus  on  origination  of  real  estate
construction,  corporate and consumer  loans,  including  home equity and second
trust loans. Additionally,  during 1996, the Bank will continue to emphasize the
acquisition of deposit relationships and non-interest-bearing checking accounts.

The  table on page 16 sets  forth  the  Bank's  gap  information,  at the  dates
indicated.  When a savings institution has a positive gap for a given period, it
means that the  amount of its  interest-earning  assets  maturing  or  otherwise
repricing  within  such  period  exceeds  the  amount  of  the  interest-bearing
liabilities repricing within the same period.  Accordingly, in a rising interest
rate  environment,  savings  institutions  with a  positive  gap will  generally
experience  a greater  increase in the yield on their assets than in the cost of
their  liabilities.  The cost of funds of institutions  with a positive gap will
generally  decrease  less than the yield on their  assets in a falling  interest
rate  environment.  Changes in interest  rates will  generally have the opposite
effect on savings  institutions  with a negative  gap.  A rising  interest  rate
environment  imposes  risks on  institutions  with a negative  gap  because  the
increase in the cost of liabilities is greater than the increase in the yield on
assets.

Asset/Liability Repricing Schedule



                                                                December 31, 1995 (a)

                                                More Than   More Than   More Than    More Than    More Than
                                    6 Months   6 Months to  1 Year to   3 Years to   5 Years to   10 Years to  More Than
                                    or Less      1 Year      3 Years      5 Years     10 Years     20 Years    20 Years    Total

Mortgage loans (b):
  First mortgage loans:
                                                                                                   
    Balloon and adjustable rate
      (all property types) .......  $ 59,435     $ 25,875     $ 58,392    $ 2,034    $   981        $    _      $    _     $146,717
    Fixed rate:
      1-4 dwelling units .........    10,259        7,343       29,226     20,800     58,167        29,649          973     156,417
      Other residential and all
        non-residential ..........    25,045        3,499        3,896      3,789        240           540       20,148      57,157
  Second mortgages ...............    53,636            _          161      1,727      4,571         3,722           10      63,827
Non-mortgage loans:
  Consumer .......................     3,389          461        5,341      8,380        595             _            _      18,166
  Corporate ......................     3,840        2,179        3,584      2,548      1,889            47            _      14,087
Investment securities ............    38,568       27,846       14,374     27,209      4,790         2,407            _     115,194
                                      ------       ------       ------     ------      -----         -----      -------     -------
  Total rate-sensitive assets ....  $194,172     $ 67,203     $114,974    $66,487    $71,233       $36,365      $21,131    $571,565
                                    ========     ========     ========    =======    =======       =======      =======    ========
Deposits:
  Fixed-maturity deposits ........  $129,042     $ 66,404     $100,629    $22,580    $ 1,215        $    _      $     _    $319,870
  Transaction accounts ...........     8,140        6,466       13,376      3,579      4,804         1,801        1,328      39,494
  Money market deposit accounts ..    46,826       21,456        9,509      4,521      3,472           627           36      86,447
  Passbook and statement accounts      2,771        2,529        8,055      5,252      6,666         4,379        1,542      31,194
  Non-interest-bearing deposits ..     2,369        1,880        1,040      2,305      3,889             _            _      11,483
Borrowings _ FHLB advances .......    20,140        7,500       32,500      9,000      6,000             _            _      75,140
                                      ------        -----       ------      -----      -----                                 ------
  Total rate-sensitive liabilities  $209,288     $106,235     $165,109    $47,237    $26,046       $ 6,807      $ 2,906    $563,628
                                    ========     ========     ========    =======    =======       =======      =======    ========


Gap (repricing difference) .......  $(15,116)    $(39,032)    $(50,135)   $19,250    $45,187       $29,558      $18,225
1995 Cumulative gap ..............   (15,116)     (54,148)    (104,283)   (85,033)   (39,846)      (10,288)       7,937
1995 Cumulative gap/total
  rate-sensitive assets ..........      (2.6)%       (9.5)%      (18.2)%    (14.9)%     (7.0)%        (1.8)%        1.4%

1994 Cumulative gap/total
  rate-sensitive assets ..........      (7.2)       (15.5)       (20.0)     (15.8)      (7.0)         (2.2)         1.2
1993 Cumulative gap/total
  rate-sensitive assets ..........      10.6           .6         (7.9)      (8.1)      (3.4)         (4.0)        (2.8)
<FN>

(a)  Estimated  maturity/repricing amounts are based on contractual maturity and
     amortization,  as well as  estimated  loan  prepayment  rates  and  deposit
     erosion rates provided by the OTS. Management believes these prepayment and
     erosion  rates  represent  reasonable   estimates,   based  on  the  Bank's
     experience.

(b)  Loans  are net of the  undisbursed  portion  of  loans  due  borrowers  and
     deferred loan fees.

</FN>




Liquidity and Capital Resources

Under  current  regulations,  the Bank is required to maintain  liquid assets at
5.0% or more of its net withdrawable  deposits plus short-term  borrowings.  For
the year  ended  December  31,  1995,  the Bank  maintained  a  monthly  average
liquidity level of 8.8%.

The Bank's  primary  sources of funds are deposits and loan  principal  payments
received in connection with normal loan amortization and loan  prepayments.  The
Bank  supplements  these funds by obtaining  advances from the Federal Home Loan
Bank ("FHLB") of Atlanta and other  borrowings.  At December 31, 1995,  the Bank
had $75.1  million in FHLB  advances  outstanding,  reflecting  an  increase  in
aggregate borrowings of $14.9 million, or 24.6%,  compared to December 31, 1994.
Deposits,  before interest  credited,  increased by $9.8 million during 1995 and
$4.7 million  during 1994 but decreased  $40.6 million during 1993. The increase
in deposits in 1995 and 1994 is a result of the increased emphasis on developing
customer  relationships.  Deposits decreased in 1993 due, in part, to efforts by
the Bank to increase its  capital-to-assets  ratio and  decrease its  short-term
rate-sensitive  liabilities.  Loan  principal  repayments  were $96.3 million in
1995, $97.9 million in 1994 and $116.7 million in 1993.  Proceeds from the sales
of loans were $35.5 million,  $37.3 million and $98.6 million during 1995,  1994
and 1993,  respectively.  Principal  repayments  of  mortgage-backed  securities
totaled $7.9  million,  $18.1 million and $37.8  million  during 1995,  1994 and
1993,  respectively.  Sales of mortgage-backed  securities totaled $11.2 million
and $15.9 million during 1994 and 1993, respectively. The Bank used these funds,
together with borrowings, to originate $144.4 million, $179.8 million and $223.3
million  in loans  during  1995,  1994 and  1993,  respectively.  The Bank  also
purchased  $57.3  million,   $33.7  million  and  $26.6  million  of  investment
securities  during 1995, 1994 and 1993,  respectively.  The increase in interest
rates  experienced  during most of 1995 slowed demand for residential  mortgages
and decreased  the market value of the Bank's  investment  securities.  The Bank
decided to reduce its  origination  of  residential  mortgage  loans for its own
portfolio and to sell $25.1 million,  net, of 30-year fixed-rate mortgage loans.
The Bank also decided to increase its  acquisition  of investment  securities in
order to improve its gap and liquidity positions. At December 31, 1995, the Bank
had  outstanding  commitments  to  originate  primarily  adjustable-rate  loans,
excluding loans in process, of $21.2 million.

At December 31, 1995, the Company, on an unconsolidated  basis, had $1.1 million
in cash. See Part I _ Item 1,  "Business _ Regulation _ Regulatory  Restrictions
on the  Payment of  Dividends  by the Bank to the  Company"  of Form  10-K.  The
Company's  expenses  primarily consist of certain  stockholder-related  expenses
which,  during 1995, were paid from the Company's cash. The Company  believes it
can fund its working  capital  needs from its own cash account  through the next
several years without payment of dividends by the Bank.

Capital Requirements

Savings  institutions  are  required to maintain  minimum  levels of  regulatory
capital.  At December 31, 1995, the Bank was considered "well capitalized" under
regulatory definitions. See Part I _ Item 1, "Business _ Regulation _ Regulatory
Capital Requirements" of Form 10-K for additional information.

The United  States  Congress  is  considering  legislation  regarding  Federally
insured banks and thrifts which would, among other things, (i) require Federally
chartered  thrifts,  including  the Bank,  to convert to  national or state bank
charters or state  thrift  charters,  and (ii) impose a one-time  assessment  in
order to recapitalize the Savings Association  Insurance Fund. The amount of the
assessment  may be up to 90 basis points on the deposit  liabilities  of certain
thrifts,  including the Bank. This legislation is in a preliminary stage, and it
cannot  be  determined  whether,  or in what  form,  any such  legislation  will
eventually be enacted. If a 90 basis point special assessment were required,  it
would  result in a charge to the Bank of up to $2.6 million  after taxes,  which
would have the effect of reducing the Bank's  tangible and core capital to $34.6
million,  or 5.6% of adjusted  total  assets,  and  risk-based  capital to $39.4
million,  or 10.2% of risk-weighted  assets, on a pro forma basis as of December
31, 1995. In addition,  if the Bank were required to convert its Federal savings
bank  charter,  the Bank could be required to recapture its bad debt reserve for
Federal income tax purposes  unless the Bank meets a proposed  residential  loan
origination  requirement.  Such recaptured  amount would be $1.6 million,  after
taxes,  and, if  recaptured,  would further reduce the Bank's income and capital
ratios.  See Note 10 to the  Consolidated  Financial  Statements  for additional
information about the proposed legislation and its potential impact on the Bank.

Impact of Inflation and Changing Prices

The  financial  statements  and the related data  therein have been  prepared in
accordance  with  generally  accepted  accounting   principles,   which  require
measurement of financial  position and operating  results in terms of historical
dollars,  without  considering changes in the relative purchasing power of money
over time due to inflation. See Note 17 to the Consolidated Financial Statements
for estimated fair market values of certain assets and liabilities.

Since the primary assets and  liabilities of the Company are monetary in nature,
changes in the general  level of prices for goods and services have a relatively
minor impact on the Company's  total expenses.  Increases in operating  expenses
such as salaries  and  maintenance  are,  in part,  attributable  to  inflation.
However, interest rates have a far more significant effect than inflation on the
performance of financial institutions, including the Bank. The majority of loans
originated for the Bank's portfolio are  adjustable-rate  loans,  which helps to
mitigate the effect of changes in interest rates upon the Bank.


First Citizens Financial Corporation and Subsidiary

Consolidated Statements of Financial Condition

(Dollars in thousands except per share data)



                                                                                                               December 31,
                                                                                                             1995     1994

Assets
                                                                                                                
Cash and cash equivalents ..............................................................................   $ 15,711   $  7,828
Investment securities available-for-sale, at estimated fair value (notes 2 and 7) ......................     73,730      7,030
Investment securities held-to-maturity (estimated fair value of $42,439 and $74,159 at December 31, 1995
  and 1994, respectively) (notes 2 and 7) ..............................................................     42,083     77,850
Loans receivable, net (notes 3 and 7) ..................................................................    412,603    427,445
Loans held for sale, at lower of cost or market ........................................................     34,921      9,418
Stock in the Federal Home Loan Bank of Atlanta, at cost (note 7) .......................................      3,842      3,556
Real estate owned, net of allowance for losses of $975 and $1,582 at December 31, 1995 and 1994,
  respectively (note 4) ................................................................................     13,269     14,826
Accrued interest receivable ............................................................................      3,364      2,777
Premises and equipment, net (note 5) ...................................................................      2,869      2,787
Deferred income taxes, net (note 9) ....................................................................      2,328      1,264
Prepaid expenses and other assets ......................................................................      2,709      3,507
                                                                                                              -----      -----
  Total assets .........................................................................................   $607,429   $558,288
                                                                                                           ========   ========

Liabilities
Deposit accounts (note 6) ..............................................................................   $487,097   $457,007
Advances from the Federal Home Loan Bank of Atlanta  (note 7) ..........................................     75,140     60,290
Accounts payable and accrued expenses ..................................................................      6,551      6,955
                                                                                                              -----      -----
  Total liabilities ....................................................................................    568,788    524,252
                                                                                                            -------    -------

Stockholders' equity (notes 10 and 13)
Preferred stock, $.01 per share par value, 2,000,000 shares authorized, none issued or outstanding .....          _         _
Common stock, $.01 per share par value, 8,000,000 shares authorized, 2,629,576 shares and 2,348,209
  shares issued  and outstanding at  December 31, 1995 and 1994, respectively ..........................         26        23
Additional paid-in capital .............................................................................     22,297    18,269
Retained earnings _ substantially restricted ...........................................................     15,970    15,744
Unrealized net holding gains on investment securities available-for-sale, net of taxes (note 2).........        348         _
                                                                                                                ---       ---
  Total stockholders' equity ...........................................................................     38,641    34,036
                                                                                                             ------    ------
  Total liabilities and stockholders' equity ...........................................................   $607,429  $558,288
                                                                                                           ========  ========


The notes to  consolidated  financial  statements  are an integral part of these
statements.

First Citizens Financial Corporation and Subsidiary

Consolidated Statements of Income
(Dollars in thousands except per share data)



                                                                                               Year ended December 31,
                                                                                           1995        1994        1993

Interest income
                                                                                                        
  Loans receivable ...................................................................   $ 36,728    $ 31,684    $ 31,526
  Investment securities ..............................................................      6,574       5,520       6,413
  Other interest .....................................................................        161         135         309
                                                                                              ---         ---         ---
    Total interest income ............................................................     43,463      37,339      38,248
                                                                                           ------      ------      ------
Interest expense
  Deposit accounts (note 6) ..........................................................     22,138      17,657      18,615
  Advances from the Federal Home Loan Bank of Atlanta ................................      3,815       2,570       2,566
  Other borrowed money ...............................................................          _           _          43
  Capitalized interest ...............................................................       (213)       (373)       (303)
                                                                                             ----        ----        ----
    Total interest expense ...........................................................     25,740      19,854      20,921
                                                                                           ------      ------      ------
    Net interest income ..............................................................     17,723      17,485      17,327
(Recovery of) provision for loan losses (note 3) .....................................        (28)       (635)      1,329
                                                                                              ---        ----       -----
 Net interest income after (recovery of) provision for loan losses ...................     17,751      18,120      15,998
                                                                                           ------      ------      ------
Other income
  Deposit service charges ............................................................      1,095         889         863
  Gain on sale of loans ..............................................................        495         540       1,488
  Loan fees and service charges ......................................................        476         594         763
  Servicing fee income, net ..........................................................        258         230         332
  Other ..............................................................................        319         294         490
                                                                                              ---         ---         ---
    Total other income ...............................................................      2,643       2,547       3,936
                                                                                            -----       -----       -----
Operating expense
  Compensation and employee benefits (note 11) .......................................      7,573       7,511       6,596
  Equipment, maintenance and data processing .........................................      1,291       1,211       1,290
  Federal insurance premiums and assessments .........................................      1,265       1,319       1,331
  Occupancy (note 12) ................................................................      1,229       1,048         930
  Professional services ..............................................................        769         706         575
  Advertising and promotion ..........................................................        492         397         318
  Loss from real estate, net (note 4) ................................................         99       1,810       1,669
  Other ..............................................................................      1,583       1,333       1,383
                                                                                            -----       -----       -----
    Total operating expense ..........................................................     14,301      15,335      14,092
                                                                                           ------      ------      ------
Income before income taxes and cumulative effect of accounting change ................      6,093       5,332       5,842
  Provision for income taxes (note 9) ................................................      1,986       1,697       1,473
                                                                                            -----       -----       -----
Income before cumulative effect of accounting change .................................      4,107       3,635       4,369
  Cumulative effect of change in accounting for income taxes (note 9) ................          _           _       1,510
                                                                                            -----       -----       -----
Net income ...........................................................................   $  4,107    $  3,635    $  5,879
                                                                                         ========    ========    ========
Earnings per common and common equivalent share before cumulative effect of accounting
  change .............................................................................   $   1.43    $   1.28    $   1.58
Cumulative effect of change in accounting for income taxes ...........................          _           _         .54
                                                                                            -----       -----       -----
Earnings per common and common equivalent share  (note 13) ...........................   $   1.43    $   1.28    $   2.12
                                                                                         ========    ========    ========

The notes to  consolidated  financial  statements  are an integral part of these
statements.


First Citizens Financial Corporation and Subsidiary

Consolidated Statements of Stockholders' Equity
(In thousands)



                                                                            Year ended December 31,
                                                                           1995        1994        1993

Preferred stock (none issued or outstanding)



Common stock
                                                                                         
Balance at beginning of year ...........................................   $     23   $     22   $     21
Exercise of stock options ..............................................          1          _          _
10% stock dividend declared April 21, 1995, distributed June 5, 1995 ...          2          _          _
5% stock dividend declared April 20, 1994, distributed June 7, 1994 ....          _          1          _
5% stock dividend declared April 21, 1993, distributed June 3, 1993 ....          _          _          1
                                                                           --------   --------   --------
Balance at end of year .................................................   $     26   $     23   $     22
                                                                           ========   ========   ========

Additional paid-in capital
Balance at beginning of year ...........................................   $ 18,269   $ 16,794   $ 15,708
Exercise of stock options ..............................................        157         35         38
10% stock dividend declared April 21, 1995, distributed June 5, 1995 ...      3,871          _          _
5% stock dividend declared April 20, 1994, distributed June 7, 1994 ....          _      1,440          _
5% stock dividend declared April 21, 1993, distributed June 3, 1993 ....          _          _      1,048
                                                                           --------   --------   --------
Balance at end of year .................................................   $ 22,297   $ 18,269   $ 16,794
                                                                           ========   ========   ========

Retained earnings
Balance at beginning of year ...........................................   $ 15,744   $ 13,555   $  8,728
10% stock dividend declared April 21, 1995, distributed June 5, 1995 ...     (3,881)         _          _
5% stock dividend declared April 20, 1994, distributed June 7, 1994 ....          _     (1,446)         _
5% stock dividend declared April 21, 1993, distributed June 3, 1993 ....          _          _     (1,052)
Net income for the year ................................................      4,107      3,635      5,879
                                                                           --------   --------   --------
Balance at end of year .................................................   $ 15,970   $ 15,744   $ 13,555
                                                                           ========   ========   ========

Unrealized net holding gains on investment securities available-for-sale
Balance at beginning of year ...........................................     $    _   $    599     $    _
Adjustment to unrealized net holding gains .............................        348       (599)       599
                                                                           --------   --------   --------
Balance at end of year .................................................   $    348     $    _   $    599
                                                                           ========     =====    ========



The notes to  consolidated  financial  statements  are an integral part of these
statements.


First Citizens Financial Corporation and Subsidiary

Consolidated Statements of Cash Flows
(In thousands)



                                                                                                    Year ended December 31,
                                                                                             1995       1994               1993

Operating activities
                                                                                                               
Net income ............................................................................   $   4,107    $   3,635        $   5,879
Adjustments   to  reconcile  net  income  to  net  cash  provided  by  operating
activities:
  Provisions for losses on assets .....................................................         346          703            3,122
  Amortization of loan fees, premiums, discounts and deferred interest ................        (991)        (903)          (1,333)
  Loans originated for resale, net of repayments ......................................     (35,836)     (25,123)        (102,733)
  Sale of loans originated for resale .................................................      35,419       37,320           98,554
  (Increase) decrease in accrued interest receivable, prepaid expenses and other assets         208       (1,395)            (784)
  Dividends received in stock in the Federal Home Loan Bank of Atlanta ................           _          (44)            (191)
  Depreciation and amortization of premises and equipment .............................         430          485              576
  Increase (decrease) in accounts payable and accrued expenses ........................        (404)         343              160
  Deferred income tax provision (benefit) .............................................      (1,282)       1,709           (1,899)
                                                                                             ------        -----           ------
    Net cash provided by operating activities .........................................       1,997       16,730            1,351
                                                                                              -----       ------            -----
Investing activities
  Loans originated, net of repayments .................................................     (12,284)     (55,900)          (3,178)
  Loans sold ..........................................................................          36            _                _
  Loans purchased .....................................................................         (22)      (1,075)          (3,046)
  Investment securities purchased .....................................................     (57,277)     (33,675)         (26,573)
  Investment securities sold ..........................................................           _       11,193           15,947
  Principal repayments and maturities of investment securities ........................      26,992       18,134           39,795
  Purchases of Federal Home Loan Bank of Atlanta stock ................................        (568)           _                _
  Sales of Federal Home Loan Bank of Atlanta stock ....................................         282            _                _
  Capitalized additions to real estate owned ..........................................      (4,059)      (8,314)          (6,714)
  Proceeds from sale of real estate owned .............................................       8,208       18,021            5,284
  Net additions to premises and equipment .............................................        (512)        (685)            (142)
                                                                                               ----         ----             ----
    Net cash provided by (used in) investing activities ...............................     (39,204)     (52,301)          21,373
                                                                                            -------      -------           ------
Financing activities
  Net increase (decrease) in deposits .................................................      30,090       20,780          (23,777)
  Proceeds from Federal Home Loan Bank of Atlanta advances ............................     204,740      108,435          101,665
  Repayments of Federal Home Loan Bank of Atlanta advances ............................    (189,890)     (96,535)         (99,775)
  Net repayments of other borrowings ..................................................           _            _           (3,863)
  Net proceeds from exercise of common stock options ..................................         158           35               38
  Other ...............................................................................          (8)          (5)              (3)
                                                                                                 --           --               --
    Net cash provided by (used in) financing activities ...............................      45,090       32,710          (25,715)
                                                                                             ------       ------          -------
    Increase (decrease) in cash and cash equivalents ..................................       7,883       (2,861)          (2,991)
    Cash and cash equivalents at beginning of year ....................................       7,828       10,689           13,680
                                                                                              -----       ------           ------
    Cash and cash equivalents at end of year ..........................................   $  15,711    $   7,828        $  10,689
                                                                                          =========    =========        =========
Supplemental information
  Interest paid on deposits and borrowed funds ........................................   $   5,563    $   4,121        $   4,429
  Loans transferred to real estate owned, at fair value ...............................       6,244        4,266            7,852
  Loans to facilitate the sale of real estate owned ...................................       3,284        7,685           14,670
  Loans transferred to loans held for sale, net .......................................      25,066            _                _
  Income tax payments .................................................................       2,490           56            2,915



The notes to  consolidated  financial  statements  are an integral part of these
statements.





First Citizens Financial Corporation and Subsidiary
Notes to Consolidated Financial Statements
(Dollars reported in the tables in thousands)


(1)     Summary of Significant Accounting Policies

(a)     Basis of Financial Statement Presentation

First Citizens Financial Corporation ("First Citizens Financial") is the holding
company of Citizens Savings Bank f.s.b. (the "Bank").  First Citizens  Financial
and its  wholly-owned  subsidiary are referred to collectively as the "Company".
The name of each first- and  second-tier  subsidiary  and its  primary  business
activity follows:

Citizens Savings Bank f.s.b. _ Savings bank

  First Citizens Corporation _ Management of real estate owned

  First Citizens Development Corporation _ Real estate development

  First Citizens Mortgage Corporation _ Origination and sale of mortgage loans

  First Citizens Insurance Agency, Inc. _ Sales of annuities and mortgage life,
    accidental death and health and accident insurance

  First Citizens Securities Corporation _ Inactive

All significant  intercompany  transactions and balances have been eliminated in
consolidation.

The business of the Company consists  primarily of the business of the Bank. The
Bank  operates 14  branches  located in  Montgomery  and  Frederick  Counties in
Maryland.  The Bank's principal business is attracting deposits from the general
public and investing  those funds in loans.  The Bank's  customers are primarily
small and middle-market businesses and middle-market individuals.


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

Material  estimates that are particularly  susceptible to significant  change in
the near term relate to the  determination  of the allowance for loan losses and
the valuation of real estate  acquired in  connection  with  foreclosures  or in
satisfaction of loans. In connection  with the  determination  of the allowances
for  losses on loans and real  estate  owned,  management  periodically  obtains
independent appraisals for significant properties.

Management  believes  that the  allowances  for losses on loans and real  estate
owned are adequate.  While  management  uses  available  information to estimate
losses on these  assets,  future  additions to the  allowances  may be necessary
based on changes in economic conditions, particularly in the Bank's market area.
In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's  allowances for losses on
loans and real estate  owned.  Such  agencies  may require the Bank to recognize
additions to the allowances based on their judgments about information available
to them at the time of their examination.

(b)     Cash Equivalents

Cash equivalents are comprised of interest-bearing deposits, which are overnight
funds held at other institutions.

(c)     Investment Securities

The Company classifies its debt and marketable equity securities in one of three
categories: trading, available-for-sale or held-to-maturity.  Trading securities
are  bought and held  principally  for the  purpose of selling  them in the near
term. Held-to-maturity securities are those securities which the Company has the
ability and intent to hold until maturity.  All other investment  securities not
included in trading or held-to-maturity are classified as available-for-sale.


Trading  and   available-for-sale   securities   are  recorded  at  fair  value.
Held-to-maturity  securities  are recorded at amortized  cost,  adjusted for the
amortization  of premiums and accretion of discounts.  Unrealized  holding gains
and losses on trading  securities are included in earnings.  Unrealized  holding
gains  and  losses,  net  of  the  related  tax  effect,  on  available-for-sale
securities  are excluded from earnings and are reported as a separate  component
of  stockholders'  equity until  realized.  Transfers of  investment  securities
between  categories  are  recorded  at  fair  value  at the  date  of  transfer.
Unrealized  holding gains and losses are recognized in earnings for transfers of
investment  securities  into trading  securities.  Unrealized  holding  gains or
losses   associated   with   transfers  of   investment   securities   from  the
available-for-sale to the held-to-maturity portfolios are recorded as a separate
component of stockholders' equity and are maintained and amortized into earnings
over the remaining life of the investment  security as an adjustment to yield in
a manner consistent with the amortization or accretion of premium or discount on
the associated  security.  Unrealized  holding gains and losses  associated with
transfers of investment  securities from the  held-to-maturity  portfolio to the
available  for  sale  portfolio  are  recognized  as  a  separate  component  of
stockholders' equity.

A decline  in the market  value of any  available-for-sale  or  held-to-maturity
security  below  cost,  that is deemed  other  than  temporary,  is  charged  to
earnings, resulting in the establishment of a new cost basis for the security.

Premiums and  discounts  are  amortized or accreted over the life of the related
investment  security  as an  adjustment  to yield using the  effective  interest
method.  Dividend and interest income are recognized when earned. Realized gains
and  losses  are  included  in  earnings  and are  derived  using  the  specific
identification method for determining the cost of investment securities sold.

(d)     Loans Held for Investment

Loans held for  investment  are carried at cost,  adjusted for  amortization  of
premiums  and  accretion  of discounts  using a method  which  approximates  the
interest  method  over the term of the asset.  Management  has the  ability  and
intention to hold these loans to maturity.

(e)     Impaired Loans

Effective  January  1,  1995,  the  Company  adopted,  on a  prospective  basis,
Statement of Financial  Accounting  Standards  ("SFAS") No. 114,  Accounting  by
Creditors for  Impairment of a Loan,  which was issued in May 1993, and SFAS No.
118,  Accounting by Creditors for Impairment of a Loan _ Income  Recognition and
Disclosures, an Amendment of FASB Statement No. 114, which was issued in October
1994.  Under  SFAS  No.114,  a loan  is  impaired  when,  based  on all  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 agreement,  including
all  scheduled  principal  and interest  payments.  SFAS No. 114  requires  that
impaired  loans be measured  based on the present value of expected  future cash
flows,  discounted  at  the  loan's  effective  interest  rate.  As a  practical
expedient,  impairment  may be measured  based on the loan's  observable  market
price,  or,  if  the  loan  is  collateral-dependent,  the  fair  value  of  the
collateral.  When the  measure of the  impaired  loan is less than the  recorded
investment  in  the  loan,  the  impairment  is  recorded  through  a  valuation
allowance.  In addition, SFAS No. 114 changes the method of accounting for loans
for which  foreclosure  is probable and  requires  that such  impaired  loans be
accounted for as loans until the lender takes possession of the collateral.

In accordance  with SFAS No. 118, the Bank  evaluates  each impaired real estate
loan  individually  to  determine  the  income  recognition  policy.  Generally,
payments  received are applied in accordance with the  contractual  terms of the
note or as a reduction of principal.

(f)     Loan Origination Fees and Other Discounts

Nonrefundable loan fees, net of the direct costs associated with originating the
loan,  are deferred  over the  contractual  life of the loan as an adjustment to
yield.  It is the  Company's  policy to cease  amortizing  deferred loan fees on
nonaccrual loans.

Discounts on loans to  facilitate  the sale of real estate  owned are  amortized
over the life of the loan using the interest method.

(g)     Allowance for Loan Losses

The loan portfolio is periodically (at least quarterly)  reviewed by management,
and provisions for estimated losses are made based on management's evaluation of
the potential losses in the loan portfolio. In this review, particular attention
is paid to  delinquent  loans,  loans under the  foreclosure  process and,  when
collectibility  is in doubt,  any loans  where there is evidence of a decline in
the market  value of the  underlying  collateral  to less than the related  loan
balance,  as well as known  and  inherent  risks in the  portfolio  and  current
economic conditions.

(h)     Loans Held for Sale

Loans held for sale are carried at the lower of cost,  adjusted for amortization
of premiums and accretion of discounts,  using a method which  approximates  the
interest  method over the term of the asset,  or aggregate  market.  Any gain or
loss on sale is recognized at the time of sale using the specific identification
method.

Historically,  substantially  all 30-year  fixed-rate loans have been originated
for sale in the secondary market on a  servicing-released  basis.  Loans sold in
the secondary market are subject to 60- to 90-day forward commitments.

(i)     Real Estate Owned

Real estate  acquired  through  foreclosure  or deed in lieu of  foreclosure  is
recorded  at fair  value  less  estimated  selling  costs at  acquisition  date.
Management  periodically  evaluates the  recoverability of the carrying value of
the real estate  owned.  An allowance,  if necessary,  is provided to reduce the
carrying value to its fair value less estimated selling costs. Costs relating to
property  improvements,  including  development  costs and  interest  during the
development and construction  periods,  are  capitalized;  and costs relating to
holding  properties are charged to expense.  Gains or losses on the sale of real
estate owned are recognized upon disposition of the property.

(j)     Accrued Interest Receivable on Loans

The Bank  generally  ceases to accrue  interest on loans with interest more than
three months delinquent and on all loans whose  collectibility is doubtful.  Any
accrued  and unpaid  interest  on such loans is  reversed  and  charged  against
current income at the time the loan is placed on "nonaccrual" status.  Income is
subsequently  recognized only to the extent cash payments are received until, in
management's judgment, the borrower's ability to make periodic payments has been
restored, in which case the loan is returned to accrual status.

(k)     Premises and Equipment

Premises and  equipment  are stated at cost less  accumulated  depreciation  and
amortization. Depreciation and amortization are recorded using the straight-line
method  over the  estimated  useful  lives of the assets or terms of the leases.
Additions  and  betterments  are  capitalized,  while  charges  for  repairs and
maintenance are expensed when incurred. The cost and accumulated depreciation or
amortization  are eliminated from the accounts when an asset is sold or retired,
and the resultant gain or loss is credited or charged to income.

(l) Income Taxes

Effective  January 1, 1993, the Company  adopted the provisions of SFAS No. 109,
Accounting for Income Taxes,  and reported the cumulative  effect of that change
in the method of accounting for income taxes in the 1993 consolidated  statement
of income. Deferred tax assets and liabilities are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases and operating loss and tax credit  carryforwards.  Deferred tax assets and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered  or settled.  The effect on deferred tax assets and  liabilities  of a
change in tax rates is  recognized  in income in the period  that  includes  the
enactment date.

(m)     Issued But Not Yet Adopted Statements of Financial Accounting Standards

SFAS No.  121,  Accounting  for the  Impairment  of  Long-Lived  Assets  and for
Long-Lived  Assets  to Be  Disposed  Of,  will be  effective  for  fiscal  years
beginning  after  December  15,  1995.  This  Statement  establishes  accounting
standards for impairment of certain  long-lived assets held for use and held for
disposal.  Adoption of this Statement is not expected to have a material  impact
on the Company.

SFAS No. 122,  Accounting for Mortgage  Servicing Rights,  will be effective for
fiscal  years  beginning  after  December  15,  1995.  This  Statement  requires
recognition, as separate assets at fair value, of the rights to service mortgage
loans for others and  evaluation of mortgage  servicing  rights for  impairment.
Adoption of this  Statement  is not  expected  to have a material  impact on the
Company.

SFAS No. 123,  Accounting for  Stock-Based  Compensation,  will be effective for
transactions entered into after December 15, 1995. This Statement  establishes a
fair value based method of accounting  for employee stock options and encourages
all  entities  to  adopt  that  method  of  accounting  for all  employee  stock
compensation  plans.  However,  an entity will be allowed to continue to measure
compensation   cost  using  the  intrinsic  value  based  method  prescribed  by
Accounting Principles Board Opinion No. 25. The Company has not determined which
of these two acceptable methods it will use.

(n)     Reclassifications

Certain  amounts  for 1994 and 1993 have been  reclassified  to  conform  to the
presentation for 1995.

(2)     Investment Securities

Investment securities are summarized as follows at December 31:



                                                               Gross       Gross
                                                            Unrealized   Unrealized  Estimated
                                                 Amortized    Holding     Holding       Fair
                                                    Cost       Gains       Losses       Value

Available-for-sale 1995:
Nonequity securities:
                                                                          
  Mortgage-backed securities ....................   $32,627   $   529     $    21     $33,135
  United States Government
    agency obligations ..........................    40,480       218         140      40,558
                                                    -------   -------     -------     -------
      Total nonequity securities ................    73,107       747         161      73,693
Equity securities _ FNMA stock ..................         4        33           _          37
                                                    -------   -------     -------     -------
                                                    $73,111   $   780     $   161     $73,730
                                                    =======   =======     =======     =======
1994:
Nonequity securities _ Mortgage-
  backed securities .............................   $ 6,969   $    58     $    19     $ 7,008
Equity securities _ FNMA stock ..................         4        18           _          22
                                                    -------   -------     -------     -------
                                                    $ 6,973   $    76     $    19     $ 7,030
                                                    =======   =======     =======     =======
1993:
Nonequity securities _ Mortgage-
  backed securities .............................   $33,573   $ 1,051     $    75     $34,549
Equity securities _ FNMA stock ..................         4        20           _          24
                                                    -------   -------     -------     -------
                                                    $33,577   $ 1,071     $    75     $34,573
                                                    =======   =======     =======     =======
Held-to-maturity (all nonequity securities) 1995:
Mortgage-backed securities ......................   $42,083   $   368     $    12     $42,439
                                                    =======   =======     =======     =======
1994:
Mortgage-backed securities ......................   $53,894   $    15     $ 1,979     $51,930
United States Government agency
  obligations ...................................    23,956         _       1,727      22,229
                                                    -------   -------     -------     -------
                                                    $77,850   $    15     $ 3,706     $74,159
                                                    =======   =======     =======     =======
1993:
Mortgage-backed securities ......................   $46,922   $ 1,058 $         9     $47,971
                                                    =======   ======= ===========     =======


Mortgage-backed  securities  with  amortized  costs of $11.2  million  and $15.9
million were sold during 1994 and 1993, respectively, at gross realized gains of
$.1 million and $.3 million,  respectively.  There were no gross realized losses
on the sales.

During 1995 and 1994,  the Bank  transferred  $5.8  million  and $10.0  million,
respectively,   of  mortgage-backed   securities  from   available-for-sale   to
held-to-maturity.  Unrealized  holding  losses  amounted to $59,000 for the 1994
transfer at date of transfer.  There were no unrealized  gains or losses related
to the 1995 transfer.

During 1995, the Bank  transferred  $34.6 million of investment  securities from
held-to-maturity to  available-for-sale as a result of guidance published by the
Financial  Accounting  Standards  Board on the  implementation  of SFAS No. 115,
Accounting  for  Certain  Investments  in Debt and  Equity  Securities.  The net
unrealized  gain on these  investment  securities  at the date of  transfer  was
$74,000.

Investment  securities  amounting to $37.6 million with estimated fair values of
$38.2 million were pledged as collateral for advances from the Federal Home Loan
Bank ("FHLB") of Atlanta at December 31, 1995.

Nonequity investment securities have scheduled maturities as follows at December
31, 1995:



                                               Estimated    Weighted
                                   Amortized   Fair         Average
                                   Cost        Value        Yields

Available-for-sale
                                                    
Within one year .................   $ 1,764    $ 1,753       8.50%
After one year before five years     40,384     40,477       6.28
After five years before ten years     4,880      4,958       7.38
After ten years .................    26,079     26,505       6.09
                                     ------     ------
                                    $73,107    $73,693
                                    =======    =======

Held-to-maturity
After one year before five years    $ 3,445    $ 3,445       6.42%
After ten years .................    38,638     38,994       6.91
                                     ------     ------
                                    $42,083    $42,439
                                    =======    =======



(3)     Loans Receivable, net

Loans receivable, net, are summarized as follows at December 31:



                                                1995         1994         1993         1992                  1991

Conventional:
                                                                                           
  1-4 family units ........................   $ 210,599    $ 239,072    $ 172,375    $ 153,683            $ 134,807
  Multi-family units ......................      19,307       23,031       24,976       26,514               27,144
  Commercial real estate ..................      66,284       67,206       71,091       67,198               68,572
FHA/VA loans _ 1-4 family units ...........         409          549          670          962                1,105
                                                    ---          ---          ---          ---                -----
    Total .................................     296,599      329,858      269,112      248,357              231,628
                                                -------      -------      -------      -------              -------
Construction:
  Residential .............................      28,639       27,908       21,445       19,328               25,183
  Commercial real estate ..................           _        4,053        9,727        9,727               10,197
  Land acquisition and development ........       5,583       12,357       14,363       16,866               19,218
  Land ....................................       1,833        2,667       11,083       19,779               23,676
                                                  -----        -----       ------       ------               ------
    Total .................................      36,055       46,985       56,618       65,700               78,274
                                                 ------       ------       ------       ------               ------
Consumer:
  Home equity loans and second trusts .....      55,972       41,445       33,608       38,012               46,584
  Other consumer ..........................      18,166       14,336       10,902        7,484                6,980
                                                 ------       ------       ------        -----                -----
    Total .................................      74,138       55,781       44,510       45,496               53,564
                                                 ------       ------       ------       ------               ------
Corporate:
  Commercial real estate ..................      18,704       13,864       14,629       11,085                8,022
  Other corporate .........................      14,087        6,937        6,699        7,338                9,534
                                                 ------        -----        -----        -----                -----
    Total .................................      32,791       20,801       21,328       18,423               17,556
                                                 ------       ------       ------       ------               ------
      Subtotal ............................     439,583      453,425      391,568      377,976              381,022

Net items:
  Deferred discounts and loan fees ........      (1,105)      (2,070)      (1,566)      (2,112)              (2,603)
  Undisbursed portion of construction loans     (18,415)     (16,268)     (10,356)     (11,137)             (14,192)
  Allowance for loan losses ...............      (7,460)      (7,642)     (11,725)     (11,150)             (11,582)
                                                 ------       ------      -------      -------              -------
Loans receivable, net .....................   $ 412,603    $ 427,445    $ 367,921    $ 353,577            $ 352,645
                                              =========    =========    =========    =========            =========


Adjustable-rate  loans,  one-step fixed-rate loans and fixed-rate loans amounted
to $212.7 million, $108.1 million and $118.8 million,  respectively, at December
31, 1995. The interest rate on one-step fixed-rate loans adjusts one time at the
fifth or seventh anniversary of origination to a fixed amount over predetermined
indices and remains at that  revised  rate for the  remainder  of the 25- or 23-
year term, respectively.


Loans to facilitate the sale of real estate owned at below-market  rates, net of
discounts,  amounted  to $13.9  million,  $16.3  million  and $14.1  million  at
December 31, 1995, 1994 and 1993, respectively.


At December 31, 1995, the Bank had recorded  investments in impaired real estate
loans  totaling $6.7 million.  The Bank had $2.9 million of specific  allowances
for  losses on $5.6  million of such  impaired  loans.  There  were no  specific
allowances  for impaired  loans  totaling  $1.1  million.  The average  recorded
investment  in impaired  real estate loans for the year ended  December 31, 1995
was $9.0  million.  The Bank  recognized  interest  income of $.1 million on its
impaired loans during the year ended December 31, 1995.

The  aggregate  balances of loans  greater  than  $60,000  (which are  primarily
residential  mortgage  loans) to any  executive  officer  or  director  was $2.4
million and $2.1  million at December  31, 1995 and 1994,  respectively.  During
1995, $.7 million was added and $.4 million was repaid.

The  Financial  Institutions  Reform,  Recovery  and  Enforcement  Act  of  1989
("FIRREA")  significantly  reduced  the  total  amount  of  loans  that  savings
institutions  may make to a single or related group of borrowers.  Under FIRREA,
savings  institutions  may make loans to one  borrower in an amount up to 15% of
unimpaired capital and surplus on an unsecured basis and an additional amount up
to 10% of  unimpaired  capital  and  surplus  if the loan is  secured by certain
readily  marketable  collateral  (which does not include real estate).  Prior to
FIRREA,  the  Bank's  loans-to-one-borrower  limit,  for loans  secured  by real
estate,  equaled  $38.3  million,  which was its  regulatory  capital  under the
then-existing Federal Home Loan Bank Board regulations. Under FIRREA, the Bank's
loans-to-one-borrower  limit,  for  loans  not  secured  by  readily  marketable
collateral,  is $6.4  million,  based on  unimpaired  capital  and  surplus,  as
defined, as of December 31, 1995.

At  December  31,  1995,  the Bank had  loans to one  borrower  (totaling  $10.5
million) in excess of the limits,  which are grandfathered  under the provisions
of FIRREA. The Bank will not be able to lend additional amounts to this borrower
for the foreseeable future.

Nonperforming loans and loans which are troubled debt  restructurings,  net, are
summarized as follows at December 31:




                                             1995      1994      1993

Nonperforming loans, net:
                                                         
  Commercial land ......................   $    _     $9,349      $    _
  Commercial property ..................    1,327          _       3,087
  Residential properties ...............      315        171       2,813
  Residential land .....................        _          _       7,271
  Other ................................      186        359          73
                                              ---        ---          --
                                           $1,828     $9,879     $13,244
                                           ======     ======     =======
Troubled debt restructurings, net:
  Commercial land ......................   $2,575     $    _     $ 9,182
  Commercial property ..................    2,900      2,813       7,008
  Residential properties ...............        _          _         181
  Residential land .....................        _          _       1,271
                                              ---        ---       -----
                                           $5,475     $2,813     $17,642
                                           ======     ======     =======


Interest  income that would have been recorded  under the original terms of such
loans, and the interest actually recognized for the years ended December 31, are
summarized as follows:




                                       1995     1994     1993

                                                
Interest income that would have been
  recognized .......................   $878     $849     $2,362
  Interest income recognized .......    477      120      1,261
                                        ---      ---      -----
  Interest income not recognized ...   $401     $729     $1,101
                                       ====     ====     ======


The Bank is not committed to lend  additional  funds to debtors whose loans have
been  modified.  An analysis of the  allowance  for loan losses  follows for the
years ended December 31:

Allowance for Loan Losses



                                                    1995       1994       1993      1992       1991

Balance, January 1:
                                                                                   
  Construction .................................   $  4,979    $  8,863    $  9,613   $ 10,400    $  8,281
  Residential and commercial
    permanent ..................................      2,177       2,320       1,141        631         182
  Corporate ....................................        380         372         277        395         369
  Consumer .....................................        106         170         119        156         177
                                                        ---         ---         ---        ---         ---
                                                      7,642      11,725      11,150     11,582       9,009
                                                      -----      ------      ------     ------       -----
(Recoveries of) provisions for
  the year:
  Construction .................................     (1,522)     (1,363)       (112)      (241)      6,092
  Residential and commercial
    permanent ..................................      1,153         522       1,180        413         556
  Corporate ....................................        232         195         127        (22)        188
  Consumer .....................................        109          11         134         19         111
                                                        ---          --         ---         --         ---
                                                        (28)       (635)      1,329        169       6,947
                                                        ---        ----       -----        ---       -----
Charge-offs, net of recoveries, during the year:
  Construction .................................          _       2,521         638        546       3,973
  Residential and commercial
   permanent ...................................         76         665           1        (97)        107
  Corporate ....................................         (2)        187          32         96         162
  Consumer .....................................         80          75          83         56         132
                                                         --          --          --         --         ---
                                                        154       3,448         754        601       4,374
                                                        ---       -----         ---        ---       -----
Balance, December 31:
  Construction .................................      3,457       4,979       8,863      9,613      10,400
  Residential and commercial
    permanent ..................................      3,254       2,177       2,320      1,141         631
  Corporate ....................................        614         380         372        277         395
  Consumer .....................................        135         106         170        119         156
                                                        ---         ---         ---        ---         ---
                                                     $7,460      $7,642     $11,725    $ 11,150    $11,582
                                                     ======      ======     =======    ========    =======


The unpaid principal balance of mortgage loans serviced for others is summarized
as follows at December 31:



                                               1995       1994        1993
                                                          
Mortgage loans underlying pass-through
  securities owned by the Company .........   $ 10,895   $18,465   $28,565
Mortgage loans serviced for other investors    112,273    44,799    49,096
                                               -------    ------    ------
                                              $123,168   $63,264   $77,661
                                              ========   =======   =======



Mortgage loans serviced for other investors are not included in the accompanying
consolidated  statements of financial condition.  An analysis of the activity of
amounts  capitalized  in  connection  with the right to service  mortgage  loans
follows for the years ended December 31:




                        1995     1994    1993

                                
Balance, January 1 .   $ 161    $ 118    $ 241
  Capitalized ......       _       71        _
  Amortized ........     (63)     (28)    (123)
                         ---      ---     ----
Balance, December 31   $  98    $ 161    $ 118
                       =====    =====    =====




The Company  periodically  recalculates  the present  value of future  servicing
income using current prepayment  experience and adjusts the capitalized  amounts
accordingly. The capitalized amounts are included in prepaid and other assets.

(4)     Real Estate Owned, net

Real estate owned, net, is summarized as follows at December 31:



                                               1995                    1994

                                                      No. of                 No. of
                                        Amount       Projects   Amount      Projects
                                                                      
Acquired in foreclosure or by deed in
  lieu of foreclosure:
    Residential land ................    $ 5,326           2     $11,565          3
    Residential construction ........        728           1       1,841          1
    Residential properties ..........        243           1           _          _
    Commercial land .................      7,947           4       2,825          3
    Commercial office buildings .....          _           _         177          1
                                          ------         ---      ------        ---
                                          14,244           8      16,408          8
                                                         ===                    ===
    Less allowance for losses .......       (975)                 (1,582)
                                          ------                  ------
                                         $13,269                 $14,826
                                          ======                  ======


An analysis of the allowances for losses on real estate owned follows:

Balance at December 31, 1992    $2,472
  Provision for losses .....     1,793
  Charge-offs ..............      (475)
                                ------
Balance at December 31, 1993     3,790
  Provision for losses .....     1,338
  Charge-offs ..............    (3,546)
                                ------
Balance at December 31, 1994     1,582
  Provision for losses .....       374
  Charge-offs ..............      (981)
                                ------
Balance at December 31, 1995    $  975
                                ======

Loss from real estate, net, for the years ended December 31 follows:


                                              1995       1994      1993

                                                        
Provision for losses on real estate owned     $374     $1,338    $1,793
Other costs of real estate ..............      437        377       436
(Gain) loss on sale of real estate owned      (712)       147      (559)
Profit from construction loans ..........        _        (52)       (1)
                                              ----     ------    ------
                                              $ 99     $1,810    $1,669
                                              ====     ======    ======


(5)     Premises and Equipment, net

Premises and equipment, net, are summarized as follows at December 31:



                                                  1995               1994

                                                             
Land .........................................   $   649           $   762
Office buildings .............................     2,635             2,901
Furniture, fixtures and equipment ............     5,697             5,324
Leasehold improvements .......................       538               472
                                                  ------            ------
                                                   9,519             9,459
Less accumulated depreciation and amortization    (6,650)           (6,672)
                                                  ------            ------
                                                  $2,869           $2,787
                                                  ======           ======


(6)     Deposit Accounts

Deposit accounts are summarized, by type, as follows at December 31:



                                      1995                       1994

                        Weighted                 %    Weighted               %
                         Average                of    Average               of
                          Rates     Amount     Total   Rates    Amount     Total

                                                          
Commercial checking .....   _%    $ 11,483      2.4%     _%   $  8,059      1.8%
Passbook and statement
  accounts .............. 3.04      31,194      6.4   3.02      39,379      8.6
Interest-bearing checking
   accounts ............. 2.32      38,103      7.8   2.49      36,580      8.0
Money market deposit
  accounts .............. 3.62      86,447     17.7   3.36      90,020     19.7
                                  --------    -----           --------    -----
     Total noncertificate
       accounts .........          167,227     34.3            174,038     38.1
                                  --------    -----           --------    -----
Certificates of deposit:
  Seven-day to
    three-month ......... 4.72       2,077       .4    3.99      1,553       .3
  Three-month to ten-year 5.48     298,080     61.2    5.22    265,715     58.2
  Negotiable rate ....... 6.07      19,713      4.1    4.72     15,701      3.4
                                  --------    -----           --------    -----
    Total certificates of
      deposit ...........          319,870     65.7            282,969     61.9
                                  --------    -----           --------    -----
                                  $487,097    100.0%          $457,007    100.0%
                                  ========    =====           ========    =====


At December 31, 1995, certificates of deposit included $12.1 million in 12-month
certificates  which  allow  a  one-time  penalty-free  withdrawal  of up to  the
certificate amount, $4.7 million in 18-month certificates which allow a one-time
"step-up"  to the  current  interest  rate  at the  depositor's  option  without
penalty,   $7.7  million  in  24-month   certificates   whose   interest   rates
automatically  increase  from 5.50% to 6.25% over the term of the  certificates,
$20.0  million  in 24-,  36- and  48-month  certificates  whose  interest  rates
automatically  increase  .25% on each annual  anniversary  and $40.8  million in
30-month certificates which allow three "step-up's" to the current interest rate
without penalty. Certificate accounts mature as follows:




                                              December 31,

                      4.00%     4.01%-    6.01%-     8.01%-   1995      1994
                    or less     6.00%     8.00%     12.10%   Total     Total

                                                   
Within 12 months    $ 1,802   $120,380   $ 60,944   $  372   $183,498   $165,653
13-24 months ...          _     56,240     30,727      309     87,276     51,734
25-36 months ...          _      9,981      7,214        9     17,204     50,672
37-48 months ...          _      4,151     21,302       61     25,514      9,006
49-60 months ...          _      1,094      1,410        _      2,504      1,565
Thereafter .....          _        738      3,136        _      3,874      4,339
                    -------   --------   --------   ------   --------   --------
  1995 total ...    $ 1,802   $192,584   $124,733   $  751   $319,870   $282,969
                    =======   ========   ========   ======   ========   ========

  1994 total ...    $48,651   $208,084   $ 24,870   $1,364   $282,969
                    =======   ========   ========   ======   ========



Total certificates of deposit in excess of $100,000 were $30.0 million and $35.5
million at December 31, 1995 and 1994, respectively.  Interest expense, by type,
for the years ended December 31 follows:



                                      1995       1994      1993

                                                
Passbook and statement accounts ..   $   985   $ 1,077   $ 1,240
Interest-bearing checking accounts     1,019       835       807
Money market deposit accounts ....     3,034     2,922     2,840
Certificates of deposit ..........    17,100    12,823    13,728
                                      ------    ------    ------
                                     $22,138   $17,657   $18,615
                                     =======   =======   =======


(7) Advances  from the Federal Home Loan Bank of Atlanta

Advances from the FHLB of Atlanta are summarized as follows at December 31:




                                   1995                    1994

Maturing during the year     Average               Average
ending December 31,            Rate     Balance      Rate         Balance

                                                         
1995.....................       _%      $     _       6.17%       $30,900
1996.....................    5.13        27,640       4.99         21,890
1997.....................    5.12        10,000          _              _
1998.....................    6.21        22,500       6.05          7,500
2000.....................    6.97        14,000          _              _
2002.....................    8.48         1,000          _              _
                                        -------                   -------
                                        $75,140                   $60,290
                                        =======                   =======


At December 31, 1995,  advances  amounting to $5.0 million reprice monthly based
on LIBOR and $5.8 million  reprice  daily based on the  overnight  Federal funds
rate.

The  following  table  sets  forth  certain  information  as  to  the  Company's
short-term advances for the years ended December 31.




                                                   1995         1994     1993

                                                               
Highest month-end balances .....................   $43,640    $31,550   $33,000
Average month-end balances .....................    33,013     19,615    19,658
Weighted average interest rate at year-end .....      5.13%      6.17%     3.93%
Weighted average interest rate during the year .      5.63       4.95      5.65


At December 31, 1995,  the following  assets were pledged as collateral  under a
blanket floating lien collateral  agreement to secure the advances from the FHLB
of Atlanta:  all stock in the FHLB of Atlanta;  mortgage-backed  securities with
carrying values,  including  accrued interest  receivable,  of $37.8 million and
fair  values  of  $38.2  million;  residential  mortgage  loans  with  aggregate
principal balances totaling up to 150% of the outstanding amount of the advances
and other loan collateral  amounting to $2.2 million. The Bank is required to be
a member of the Federal Home Loan Bank System and to maintain an  investment  in
the stock of the FHLB of  Atlanta  at least  equal to the  greater  of 1% of the
unpaid  principal  balance of its  residential  mortgage loans, 1% of 30% of its
total assets, or 1/20th of its outstanding advances from the FHLB of Atlanta.

(8)     Other Borrowed Money

The Bank enters into sales of securities under agreements to repurchase the same
securities.   Fixed-coupon   reverse   repurchase   agreements  are  treated  as
financings, and the obligations to repurchase securities sold are reflected as a
liability in the balance sheet.  The dollar amount of securities  underlying the
agreements  remains  in  the  asset  accounts.  The  securities  underlying  the
agreements are book entry securities,  and the broker retains  possession of the
securities  collateralizing  the reverse  repurchase  agreements.  There were no
reverse repurchase  agreements  outstanding at any time during 1995 or 1994, and
there was no other borrowed money at December 31, 1995 or 1994.

The maximum amount of reverse repurchase agreements outstanding at any month-end
during the year ended December 31, 1993 was $2.8 million.  The average amount of
outstanding  reverse repurchase  agreements for the year ended December 31, 1993
was $1.5 million. The weighted average interest rates on these agreements during
the year ended December 31, 1993 was 3.26%.

(9)     Income Taxes

Effective  January 1, 1993,  the Company  adopted SFAS No. 109.  The  cumulative
impact  of this  change in  accounting  principle  resulted  in an  increase  in
earnings of $1.5 million,  or $.54 per share, and is reported  separately in the
Consolidated Statements of Income.

The  provision  (benefit)  for income  taxes for the years ended  December 31 is
summarized as follows:




                                           1995         1994      1993

                                                       
Current:
  Federal .............................   $ 2,686    $  (100)   $ 1,412
  State ...............................       582         88        450
                                              ---         --        ---
                                            3,268        (12)     1,862
                                            -----        ---      -----
Deferred:
  Federal .............................    (1,093)     1,426       (409)
  State ...............................      (189)       283         20
                                             ----        ---         --
                                           (1,282)     1,709       (389)
                                           ------      -----       ----
                                          $ 1,986    $ 1,697    $ 1,473
                                          =======    =======    =======


A  reconciliation  of the  statutory  Federal  income tax rate to the  Company's
effective income tax rate for the years ended December 31 follows:



                                                        Percent of Pretax Income
                                                        1995     1994     1993

                                                                 
Statutory Federal income tax rate .................     34.0%    34.0%    34.0%
State income taxes, net of Federal income tax
  benefit .........................................      4.3      5.0      5.5
Change in valuation allowance for deferred tax
  assets allocated to income tax expense ..........     (3.2)    (5.6)   (13.3)
Deductible exercises of non-incentive stock options     (2.6)    (1.5)    (1.0)
Other .............................................       .1     (0.1)       _
                                                        ----     ----     ----
Effective tax rates ...............................     32.6%    31.8%    25.2%
                                                        ====     ====     ====


The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and  deferred tax  liabilities  at December 31 are as
follows:



                                                   1995       1994

                                                      
Deferred tax assets:
  Loss reserves on loans and real estate owned   $ 2,888    $ 2,926
  Deferred interest ..........................     1,077        900
  Other ......................................       678        218
                                                     ---        ---
    Total gross deferred tax assets ..........     4,643      4,044
    Less valuation allowance .................      (267)      (465)
                                                    ----       ----
    Net deferred tax assets ..................     4,376      3,579
                                                   -----      -----
Deferred tax liabilities:
  Loan fees ..................................     1,106      1,067
  FHLB of Atlanta stock dividends ............       433        470
  Prepaid deductions .........................       199        383
  Taxes on unrealized net holding gains ......       218          1
  Other ......................................        92        394
                                                    ----      -----
    Total gross deferred tax liabilities .....     2,048      2,315
                                                   -----      -----
    Net deferred tax assets ..................   $ 2,328    $ 1,264
                                                 =======    =======


A  valuation  allowance  is  provided  when it is more likely than not that some
portion  of the  deferred  tax  asset  will not be  realized.  The  Company  has
established  a valuation  allowance  for the excess of deferred  tax assets over
taxes paid available in carryback years and future reversals of certain existing
taxable  temporary  differences.  During  1995 and  1994,  $.2  million  and $.3
million,  respectively, of the valuation allowance were recovered as a reduction
of income tax expense.


The Bank's  cumulative book allowance for loan losses exceeds its cumulative tax
bad debt reserves by $2.9 million.  Earnings  appropriated  to bad debt reserves
and deducted for Federal  income tax purposes  were not available for payment of
cash dividends or other distributions to stockholders,  including  distributions
on redemption,  dissolution or liquidation, without payment of such taxes by the
Company  on the  amount of such  earnings  removed  from the  reserves  for such
distribution at the then-current  tax rate.  Under  applicable  Internal Revenue
Code  provisions,  the amount  which  would have been deemed  removed  from such
reserves by the Company,  in the event of any such distribution to stockholders,
and which would have been subject to taxation at the Company level at the normal
tax rate, would have approximated  twice the net amount actually  distributed to
the stockholders.

The Company has not  recognized a deferred tax liability of $1.6 million for the
tax effects of the "base year" tax bad debt reserve because the Company does not
currently anticipate that such reserve will reverse and result in taxable income
in the foreseeable future.

No portion of the Bank's net  deferred  tax asset is required to be deducted for
regulatory capital purposes at December 31, 1995.


The Company met certain  conditions,  including  maintaining  an  investment  in
certain  qualifying assets in excess of 60% of total assets, and qualified under
provisions of the Internal  Revenue Code to elect to deduct from taxable  income
an allowance for bad debts based on either a percentage of taxable income before
such deduction or actual loan loss experience.


(10)    Capital Requirements

Savings  institutions are currently required to maintain:  (i) "core capital" of
at least 4.0% of adjusted  total assets (under the Office of Thrift  Supervision
("OTS") prompt corrective  action  regulations),  (ii) "tangible  capital" of at
least 1.5% of adjusted total assets, and (iii) "risk-based  capital" of at least
8.0% of  risk-weighted  assets.  At June  30,  1991,  the  Bank met the core and
tangible  capital  requirements  but not  the  then-applicable  7.2%  risk-based
capital  requirement.  Accordingly,  pursuant to applicable Federal regulations,
the Bank filed a capital  restoration plan with the OTS in September 1991, which
was approved on December  12,  1991.  In  connection  with OTS'  approval of the
Bank's  capital  plan,  the Bank agreed to the  issuance by the OTS of a capital
directive  requiring that the Bank meet all applicable  capital  requirements by
December 31, 1992,  which was  subsequently  extended to June 30, 1993. The Bank
met all applicable  regulatory capital requirements at December 31, 1992. On May
17, 1993, the OTS released the Bank from the capital directive but required that
the Bank  continue to operate in accordance  with its capital plan.  The capital
plan  approved by the OTS in December 1991 covered the period ending on June 30,
1994.  The Bank filed an amended  capital plan which was approved by the OTS. On
February 23, 1996, as a result of Citizens'  continued  capital  compliance  and
improved condition,  the OTS notified the Bank that it is no longer subject to a
capital plan.


On December 12, 1991,  the Bank also entered into a supervisory  agreement  with
the OTS as a result of the Bank's high level of classified assets. The Bank also
agreed to additional reporting  requirements and to continue to maintain general
valuation  allowances on assets of at least $8.5 million.  Based on the progress
that  the  Bank  made in  reducing  its  level  of  classified  assets,  the OTS
terminated the minimum general valuation allowance requirement on March 3, 1994.
On July 29, 1994,  the OTS released the Bank from the  supervisory  agreement in
light of the continued improvement in the Bank's asset quality.


In  August  1993,  the OTS  issued a final  rule  which  adds an  interest  rate
component to the OTS risk-based capital  requirement.  Savings institutions will
be required to  incorporate  interest  rate risk ("IRR")  into their  risk-based
capital calculation when OTS concludes testing of its appeals process. Under the
rule,  IRR is  measured  as the  ratio  of the  greater  of the  decline  in net
portfolio  value resulting from a 200 basis point increase or decrease in market
interest rates to the estimated  economic  value of assets,  as calculated by an
OTS model.  A savings  institution  whose  measured IRR exceeds 2.0% must deduct
from total capital an IRR component equal to one-half of the difference  between
its measured IRR and 2.0%,  multiplied  by the estimated  economic  value of its
total  assets.  Based upon  financial  data  available  as of December 31, 1995,
management  believes that  compliance  with the new IRR will not have a material
impact on the Bank's risk-based capital position.


Pursuant to the Federal Deposit  Insurance  Corporation  Improvement Act of 1991
("FDICIA"), each Federal banking agency is required to establish, by regulation,
for each capital  measure,  the levels at which an insured  institution is "well
capitalized",  "adequately  capitalized",   "undercapitalized",   "significantly
undercapitalized"  and  "critically   undercapitalized".   The  Federal  banking
agencies are required to take prompt  corrective  action with respect to savings
institutions that fall below minimum capital standards. The degree of regulatory
intervention  mandated  by  FDICIA is tied to a  savings  institution's  capital
category, with increasing scrutiny and more stringent restrictions being imposed
as an institution's capital declines. The prompt corrective actions specified by
FDICIA for  "undercapitalized"  institutions  include  increased  monitoring and
periodic review of capital compliance efforts, a requirement to submit a capital
plan, prohibitions on the payment of dividends and management fees, restrictions
on total  asset  growth,  and  limitations  on certain new  activities  (such as
opening  new  branch  offices  and  engaging  in  acquisitions  and new lines of
business)  without OTS approval.  The OTS may appoint a conservator  or receiver
for critically undercapitalized institutions.

An institution is considered  "well  capitalized"  if it has a total  risk-based
capital  ratio of 10% or  greater,  a tier 1 or core  capital  to  risk-weighted
assets ratio of 6% or greater,  and a leverage ratio of 5% or greater  (provided
that the  institution  is not subject to an order,  written  agreement,  capital
directive or prompt  corrective action directive to meet and maintain a specific
capital  level for any capital  measure).  At December 31, 1995,  the Bank had a
leverage  (tangible)  ratio of 6.1%,  a ratio of core  capital to  risk-weighted
assets of 9.7% and total  risk-based  capital ratio of 10.9% and was  considered
"well capitalized".

The United  States  Congress  is  considering  legislation  regarding  Federally
insured banks and thrifts which would,  among other things,  (i) abolish the OTS
and transfer its functions to other  agencies of the United  States  government,
(ii) require  Federally  chartered  thrifts,  including  the Bank, to convert to
national or state bank charters or state thrift charters,  (iii) require savings
and loan holding companies to be regulated as bank holding  companies,  and (iv)
impose a one-time  assessment in order to recapitalize  the Savings  Association
Insurance Fund ("SAIF").  The amount of the assessment will be determined by the
Federal  Deposit  Insurance  Corporation and may be up to 90 basis points on the
deposit liabilities of certain thrifts,  including the Bank. This legislation is
in a preliminary  stage, and it cannot be determined  whether,  or in what form,
any such  legislation  will  eventually be enacted.  If a 90 basis point special
assessment were required,  it would result in a charge to the Bank of up to $2.6
million after taxes, which would have the effect of reducing the Bank's tangible
and core capital to $34.6 million,  or 5.6% of adjusted total assets,  and total
risk-based capital to $39.4 million, or 10.2% of risk-weighted  assets, on a pro
forma basis as of December 31, 1995.  Assuming  such a special  assessment  were
made and,  as a  result,  the SAIF was fully  recapitalized,  it would  have the
effect of reducing the Bank's deposit  insurance  premiums to the SAIF in future
periods.  In addition,  if the Bank were required to convert its Federal savings
bank  charter,  the Bank could be required to recapture its bad debt reserve for
Federal income tax purposes  unless the Bank meets a proposed  residential  loan
origination  requirement.  Such recaptured  amount would be $1.6 million,  after
taxes,  and, if  recaptured,  would further reduce the Bank's income and capital
ratios.


(11)    Employee Benefit Plans and Director Retirement Plan

The  Company's  defined  benefit  pension plan covers  substantially  all of its
employees.  Employees are fully vested after five years of service. Benefits are
calculated based on 1% of final average earnings, adjusted for years of service.
The Company makes annual  contributions to the plan in accordance with actuarial
computations made by an independent actuary.


The following table sets forth the plan's funded status at December 31.




                                                              1995       1994
                                                                 
Actuarial present value of benefit obligation:
  Accumulated benefit obligation ........................   $(1,827)   $(1,524)
  Vested benefit obligation .............................    (1,699)    (1,187)
                                                             ======     ======
Projected benefit obligation for service rendered to date   $(2,343)   $(2,319)
Plan assets at fair value, primarily listed stocks and
  U.S. Bonds ............................................     2,771      2,597
                                                              -----      -----
Funded status ...........................................       428        278
Balance of unrecognized net loss from past experience
  different from that assumed and effects of changes in
  assumptions ...........................................       499        631
Prior service cost not yet recognized in net periodic
  pension cost ..........................................      (735)      (805)
Balance of unrecognized net obligation at January 1,
  1987, being recognized over 18 years ..................      (194)      (215)
                                                               ----       ----
Accrued pension cost included in accounts payable and
  accrued expenses ......................................   $    (2)   $  (111)
                                                            =======    =======


Net periodic pension (benefit) cost included the following components:



                                                  Year ended December 31,
                                                   1995     1994     1993

                                                           
Service cost _ benefit earned during the period   $ 141    $ 207    $ 187
Interest cost on projected benefit obligation .     155      176      152
Actual return on plan assets ..................    (152)    (164)    (132)
Net amortization and deferral .................    (150)     (58)     (34)
                                                   ----      ---      ---
Net periodic pension (benefit) cost ...........   $  (6)   $ 161    $ 173
                                                  =====    =====    =====


For 1995, the weighted  average  discount rate used in  determining  the present
value of the projected benefit obligation was 7.5%,  compared with 8.0% for 1994
and 7.0% for 1993.  The weighted  average  expected  long-term rate of return on
assets and rate of  increase  on future  compensation  levels was 8.5% and 4.5%,
respectively, for all three years.


During  1990,  the Company  implemented  a 401(k) plan for all  employees  which
provides for an employer match of at least 25% on an employee's  contribution of
up to 6% of the employee's  salary. The employer match may be doubled if certain
targets are met. The Company's  contributions  to the 401(k) plan were $107,000,
$59,000 and $100,000 in 1995, 1994 and 1993,  respectively.  Employees are fully
vested in the employer match after three years of service.


During 1994, the Company and the Bank implemented a directors'  retirement plan.
The Company  assumed the Bank's  obligations  under such plan in 1995.  Eligible
directors will receive an annual payment equal to the annual  retainer in effect
at the  time of  their  retirement  for the  highest  position  attained  by the
director.  Such payments are reduced by any payments  received  under the Bank's
defined  benefit  plan and are payable for a period,  based on years of service,
not to exceed ten years.  Persons who served as  directors  at the time the plan
was adopted are entitled to retirement  payments for ten years,  notwithstanding
their actual length of service.  A director is eligible for  retirement  when he
resigns after age 70, is not  renominated  due to age or ceases to be a director
in connection with a "change in control",  as defined. A retirement by reason of
death  entitles  the  director's  beneficiary  or estate to receive the payments
which would have  otherwise been made to the deceased  director.  The directors'
retirement  plan is not funded.  Expense is accrued  annually over the period to
eligibility.  A 7% discount  rate was used to determine the $87,000 and $189,000
accruals for 1995 and 1994, respectively.

Effective  January  1,  1996,  directors  of the  Company  and the Bank  will be
permitted to defer all or a portion of their  director and committee  fees until
they cease to be directors,  at which time the director may elect to receive the
deferred balance in either a lump sum payment or over ten years. Interest on the
deferred amounts will be credited  annually.  Directors  currently  receive fees
only for attending  meetings of the Board of Directors of the Bank or Committees
thereof.  In the event of a director's  death,  if life insurance is obtained on
the life of any director,  the plan also provides for a death benefit equal to a
projected benefit based on the director's deferral balance and projected further
deferrals  until age 65. If life  insurance is not obtained,  the benefit equals
the  director's  deferral  balance at his  death.  The Bank has  purchased  life
insurance on the life of each of the participating directors.


Effective  March 7,  1996,  the Bank and  First  Citizens  Mortgage  Corporation
("FCMC") entered into supplemental  retirement agreements for the benefit of the
presidents  of the  respective  companies.  Under terms of the  agreements,  the
presidents will receive annual payments of 70% and 60%,  respectively,  of their
final annual cash compensation, less amounts payable to them under the Company's
retirement plans, for the longer of 15 years or life commencing  following their
retirement  after age 65. If  employment  is  terminated  for other than "cause"
before  attaining age 65, the presidents  will receive  prorated  benefits under
these agreements. The agreements are not funded.

(12)    Commitments

The Bank leases certain offices under long-term operating lease agreements. Rent
expense on operating leases was $.7 million, $.5 million and $.4 million for the
years ended December 31, 1995, 1994 and 1993, respectively.

Future  minimum annual rental  commitments  under these leases are summarized as
follows:

       1996.................   $  863
       1997.................      775
       1998.................      770
       1999.................      718
       2000.................      468
       2001-2003............       68
                               ------
       Total................   $3,662
                               ======

The Bank had outstanding loan origination  commitments aggregating $21.2 million
and $4.9  million at December  31, 1995 and 1994,  respectively,  primarily  for
variable-rate commitments, all of which expire within 90 days.

The Bank had commitments to sell loans totaling $3.7 million and $2.1 million at
December 31, 1995 and 1994, respectively.

The Bank had  outstanding  commitments to fund letters of credit of $7.2 million
and $6.7 million and unused lines of credit,  primarily on home equity loans, of
$49.0 million and $36.7 million at December 31, 1995 and 1994, respectively.


Some of the loans  that FCMC sells on a  servicing-released  basis are sold with
recourse.  Generally, the recourse provisions relate to loans where the borrower
becomes  delinquent during the first three to six months after settlement.  FCMC
has never been  required to  repurchase  any loan it has sold.  At December  31,
1995, loans sold with recourse amounted to $10.6 million.


At December  31,  1995,  the Company  was  involved in various  claims and legal
actions arising in its business. The outcome of these claims and actions are not
presently  determinable;  however,  in the opinion of the Company's  management,
after consulting with the Company's legal counsel,  the ultimate  disposition of
these matters is not expected to have a material adverse impact on the Company's
consolidated financial condition or results of operations.

(13)    Common Stock

On December  24,  1986,  when the Bank  converted  from a mutual form of Federal
savings  bank  to a  stock  form of  Federal  savings  bank,  it  established  a
"Liquidation  Account" in an amount equal to its  regulatory  capital as of June
30, 1986.  The Bank may not declare or pay a cash dividend on or repurchase  any
of its capital stock if the effect thereof would cause the net worth of the Bank
to be reduced below either the amount  required for the  liquidation  account or
the capital requirements imposed by the OTS. The liquidation account amounted to
$1.0 million at December 31, 1995.


The OTS has adopted a regulation  that  establishes  uniform  treatment  for all
capital  distributions  by  savings  associations  (including  dividends,  stock
repurchases and cash-out  mergers).  The regulation  establishes  three tiers of
institutions  for purposes of  determining  the level of  dividends  that can be
paid.  Institutions that either before or after a proposed capital  distribution
fail to meet their then-applicable minimum capital requirements may not make any
capital  distributions,  except with prior OTS approval. OTS regulations require
SAIF-insured  institutions  owned by holding  companies to give the OTS 30 days'
advance  notice  of  any  proposed  declaration  of  dividends.  See  note 9 for
additional potential restrictions on payment of dividends.


Under Delaware law,  First Citizens  Financial may pay dividends out of surplus,
or in the event there is no  surplus,  out of net profits for the fiscal year in
which the dividend is declared and/or the preceding  fiscal year.  Dividends may
not be paid out of net  profits,  however,  if the  capital  of  First  Citizens
Financial has been  diminished  to an amount less than the  aggregate  amount of
capital represented by all classes of preferred stock.

Net income per share of common  stock for 1995,  1994 and 1993 was  computed  by
dividing net income by 2,863,839;  2,829,104 and  2,775,084,  respectively,  the
weighted average number of shares of common stock  outstanding for each year (as
adjusted for all stock dividends).  Outstanding shares also include common stock
equivalents  which consist of  outstanding  stock  options,  if such options are
dilutive.  The Company has not separately  reported  fully diluted  earnings per
share as it is not materially different from earnings per share.

The  Company has three stock  option  plans that  provide for the grant of stock
options to directors  and/or  officers and key  employees of the Company and its
subsidiaries  at prices at least equal to the market value at the date of grant.
A total of 733,917  shares of Company  common  stock were  reserved for issuance
under the option plans at December 31, 1995.

A summary of changes in the  outstanding  options  under the plans for the years
ended December 31 follows:



                                                  1995        1994       1993

                                                            
Balance, January 1 ............................  370,782     314,311    255,958
  Options granted with immediate vesting ......   75,563      11,735          _
  Options granted with vesting in six months to
    five years ................................   39,337      52,000     77,125
  Stock dividends .............................   37,675      16,790     15,285
  Options exercised ...........................  (45,714)    (20,083)   (22,651)
  Options expired or canceled .................   (6,600)     (3,971)   (11,406)
                                                  ------      ------    -------
Balance, December 31 ..........................  471,043     370,782    314,311
                                                 =======     =======    =======


The options outstanding at December 31, 1995 were exercisable as follows:



              Immediately             Subject to Vesting
              Exercisable             Over One to Five Years

                       Exercise                      Exercise
         Shares(a)     Price(a)       Shares(a)      Price(a)

                                              
          120,760       $1.45            19,801        $12.05
              479        1.46             7,334         12.50
           38,200        3.72             4,400         15.11
            1,452        3.73            26,670         17.25
                                         ------
            1,908        5.70            58,205
                                         ======
            1,908        5.98
           16,978        6.28
           17,172        6.29
           93,528        6.60
           34,650       11.25
            9,899       12.05
            3,666       12.50
            1,100       15.11
            1,908       15.23
           65,075       17.25
            4,155       18.00
          -------
          412,838
          =======
<FN>
(a)     Adjusted for prior stock dividends.
</FN>


There were 65 option holders at December 31, 1995. Options exercised during 1995
had exercise prices ranging from $1.45 to $12.50.  Options  canceled during 1995
had an  exercise  price  of  $12.50.  Closing  price of the  Company's  stock at
December 31, 1995 was $19.00 per share.

(14)    Financial Instruments with Off Balance Sheet Risk

The Bank is a party to financial  instruments with off balance sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  include commitments to extend credit and standby letters
of credit and financial  guarantees.  These instruments may involve,  to varying
degrees,  elements  of credit  and  interest  rate risk in excess of the  amount
recognized in the consolidated statements of financial condition.

Credit risk is defined as the possibility of sustaining a loss because the other
parties to a financial instrument failed to perform in accordance with the terms
of the  contract.  The Bank's  maximum  exposure  to credit  loss under  standby
letters  of credit  and  commitments  to extend  credit  is  represented  by the
contractual amounts of those instruments. The Bank uses the same credit policies
in making  commitments  and  conditional  obligations  as it does for on balance
sheet instruments.

Financial  instruments whose contract amounts represent potential credit risk at
December 31, 1995 follow:

                                                  Contractual
                                                     Amount
Commitments to extend credit....................   $ 21,160
Standby letters of credit.......................      7,231
Loans sold with recourse........................     10,609
Unused lines of credit..........................     49,010

At December  31, 1995,  the Bank did not have any  financial  instruments  whose
contractual amounts exceeded the amount of credit risk.


The Bank evaluates each customer's  creditworthiness on a case-by-case basis and
requires collateral to support financial instruments when deemed necessary.  The
amount of collateral  obtained upon extension of credit is based on management's
evaluation of the  counterparty.  Collateral  held varies but may include:  real
estate;  deposits held by the Bank; marketable securities;  accounts receivable;
inventory;  property,  plant  and  equipment;  and  income-producing  commercial
properties.

Commitments  to extend  credit are  agreements  to lend to a customer so long as
there is no violation of any condition established in the contract.  Commitments
usually have fixed expiration dates or other termination clauses and may require
payment of a fee. Since some of the  commitments  are expected to expire without
being drawn upon,  the total  commitment  amounts do not  necessarily  represent
future cash requirements.

Standby  letters of credit  are  conditional  commitments  issued by the Bank to
guarantee the  performance  of the  contractual  obligations  by a customer to a
third  party.  The  majority  of  these  guarantees  extend  until  satisfactory
completion of the customer's contractual obligations.  The Bank's current policy
requires collateral supporting these commitments.

Loans  sold  with  recourse  were  sold by FCMC on a  servicing-released  basis.
Generally,  the recourse  provisions  relate to loans where the borrower becomes
delinquent during the first three to six months after settlement. FCMC has never
been required to repurchase any loan it has sold.

(15)    Significant Group Concentrations of Credit Risk

Most of the  Bank's  business  activity  is with  customers  located  in Central
Maryland,  Northern Virginia and the District of Columbia. In addition,  most of
the real estate owned and  nonaccrual  loans are located in these same  markets.
Accordingly,  the ultimate collectibility of a substantial portion of the Bank's
loan portfolio,  which primarily consists of real estate loans (see note 3), and
the  recovery of a  substantial  portion of the  carrying  amount of real estate
owned are susceptible to changes in conditions in these markets.

(16)    Related Party Transactions

During  1994,  a senior  attorney of the law firm that  serves as the  Company's
general counsel was elected chairman of the Board of Directors. The Company paid
$.5  million,  $.3 million and $.4 million in legal and related  fees to his law
firm  during  1995,  1994 and  1993,  respectively.  Additionally,  the  Company
received  $14,000  during 1995 and $56,000 during 1994 and 1993 in rent from the
law firm.  The lease to the law firm was  converted  to a  month-to-month  lease
during 1994 and was  terminated in 1995.  During 1994 and 1993, the Company paid
$85,000 and $75,000,  respectively,  to a company  owned by one of its directors
for construction work at one of the real estate owned  properties.  The contract
was awarded based on competitive bids.  Another of the Company's  directors owns
an  insurance  agency  which was  awarded  several  of the  Company's  insurance
policies  in 1994 and 1995.  Such  award was based on  competitive  bids.  Total
premiums paid by the Company amounted to $.1 million,  and commissions earned by
the insurance  agency were $10,000  during each of the years ended  December 31,
1995 and 1994.  In 1993,  the Company paid $35,000 to the wife of a director who
was the listing agent for a  single-family  home sold from the real estate owned
portfolio.

(17)    Disclosures About the Fair Value of Financial Instruments

Fair value information which pertains to the Company's financial  instruments is
based on the  requirements  set forth in SFAS No.  107,  Disclosures  About Fair
Value of Financial Instruments,  and does not purport to represent the aggregate
net fair value of the Company.  Much of the  information  used to determine fair
value is highly subjective and judgmental in nature and, therefore,  the results
may  not be  precise.  The  subjective  factors  include,  among  other  things,
estimates  of cash flows,  risk  characteristics,  credit  quality and  interest
rates, all of which are subject to change.  Since the fair value is estimated as
of the balance  sheet date,  the amount which will  actually be realized or paid
upon settlement or maturity could be significantly different.

The estimated  fair value of financial  instruments  is summarized as follows at
December 31:



                                        1995                     1994

                                             Estimated               Estimated
                                Carrying       Fair       Carrying      Fair
                                  Value        Value        Value       Value
                                                           
Assets
  Cash and interest-bearing
    deposits ..................   $ 15,711     $ 15,711    $  7,828    $  7,828
  Investment securities .......    115,813      116,169      84,880      81,189
  Loans receivable ............    405,316      407,043     415,152     397,932
  Loans held for sale .........     34,921       35,743       9,418       9,444
  Excess servicing ............         98           98         161         161
  Other assets ................      5,696        5,696       3,890       3,890

Liabilities
  Deposit accounts ............    487,097      490,088     457,007     455,558
  Advances from FHLB of Atlanta     75,140       76,032      60,290      58,727
  Other liabilities ...........      2,922        2,922       4,164       4,164

Off balance sheet instruments
  Commitments to extend credit           _          228           _          35
  Standby letters of credit ...          _            8           _           8
  Loans sold with recourse ....          _            _           _           _
  Unused lines of credit ......          _            _           _           _


The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

Cash and cash equivalents _ For cash and cash  equivalents,  the carrying amount
is a  reasonable  estimate  of fair  value  due to the short  maturity  of these
instruments.

Investment  securities  _ Fair values for these  securities  are based on prices
published in financial  newspapers or bid  quotations  received from  securities
dealers.

Loans receivable and loans held for sale _ For homogeneous  categories of loans,
such as some  residential  mortgages  and other  consumer  loans,  fair value is
estimated using the quoted market prices for securities backed by similar loans,
adjusted for differences in loan characteristics.  The fair value of other types
of loans is  estimated  by  discounting  the future cash flows using the current
rates at which  similar  loans would be made to borrowers  with  similar  credit
ratings  and for the  same  remaining  maturities.  It was  not  practicable  to
estimate the fair value of nonperforming  and  restructured  loans with carrying
values  of $7.3  million  and  $12.3  million  at  December  31,  1995 and 1994,
respectively,  because it was not  practicable  to reasonably  access the credit
adjustment that would be applied in the marketplace for such loans. However, the
fair values of the underlying  collateral securing these loans was calculated by
discounting  estimated  future  cash  flows  of  property  sales  or  income  on
commercial properties. The estimated fair value of the underlying collateral was
$10.4 million and $16.2 million at December 31, 1995 and 1994, respectively. The
Bank will not share in any  appreciation  on these loans  because the maximum it
can collect is the  principal  balance  outstanding  and  delinquent or deferred
interest due.

Excess servicing _ The fair value of excess servicing is determined based on the
estimated  discounted  net cash flows to be received,  adjusted for  anticipated
prepayment less normal servicing costs.

Other assets _ The estimated fair value of other assets, which primarily include
accrued  interest  receivable and  miscellaneous  receivables from customers and
tenants of real estate owned properties,  approximates the carrying value due to
the short maturity of these instruments.


Deposit  accounts  _ The fair value of demand  deposits,  savings  accounts  and
certain  money market  deposits is equal to the amount  payable on demand at the
reporting  date.  The fair value of  fixed-maturity  certificates  of deposit is
based on the discounted  value of contractual  cash flows.  The discount rate is
estimated  using the rates currently  offered for deposits of similar  remaining
maturities.

Advances  from FHLB of  Atlanta _ The fair  value of  existing  debt is based on
published  market rates for similar issues or on rates currently  available from
brokers for debt with similar terms and remaining maturities.

Other  liabilities  _ The  estimated  fair  value  of other  liabilities,  which
primarily   include  accrued  interest  payable  and  trade  accounts   payable,
approximates the carrying value due to the short maturity of these instruments.

Off balance sheet instruments _ The fair value of commitments is estimated using
the fees currently charged to enter into similar agreements, taking into account
the remaining  terms of the agreements and the present  creditworthiness  of the
counterparties.  For fixed-rate loan commitments,  fair value also considers the
difference between current levels of interest rates and the committed rates. The
fair value of standby  letters of credit is based on fees currently  charged for
similar agreements.

(18)    Condensed Financial Information (Parent Company Only)

Statements of Financial Condition



                                                        December 31,
                                                       1995       1994

                                                          
Assets
  Cash ............................................   $ 1,136   $   906
  Equity in net assets of subsidiary ..............    37,706    32,981
  Income taxes recoverable ........................       152        38
  Deferred income taxes ...........................         7         _
  Other assets ....................................         2       256
                                                      -------   -------
                                                      $39,003   $34,181
                                                      =======   =======
Liabilities _ Accounts payable and accrued expenses   $   362   $   145
                                                      -------   -------
Stockholders' equity
  Preferred stock .................................         _         _
  Common stock ....................................        26        23
  Additional paid-in capital ......................    22,297    18,269
  Retained earnings ...............................    15,970    15,744
  Unrealized net holding gains on investment
    securities available-for-sale, net of taxes ...       348         _
                                                      -------   -------
       Total stockholders' equity .................    38,641    34,036
                                                      -------   -------
                                                      $39,003   $34,181
                                                      =======   =======


Statements of Income


                                        Year ended December 31,
                                        1995       1994       1993

                                                    
Interest income ....................   $    34    $    41    $    36
Noninterest expense ................       443        153        126
                                       -------    -------    -------
Loss before equity in net income of
  subsidiary .......................      (409)      (112)       (90)
Equity in net income of subsidiary .     4,377      3,709      5,935
                                       -------    -------    -------
Income before income tax benefit and
  cumulative effect of accounting
  change ...........................     3,968      3,597      5,845
Income tax benefit .................       139         38         33
                                       -------    -------    -------
Income before cumulative effect of
  accounting change ................     4,107      3,635      5,878
Cumulative effect of change in
  accounting for income taxes ......         _          _          1
                                       -------    -------    -------
Net income .........................   $ 4,107    $ 3,635    $ 5,879
                                       =======    =======    =======


Statements of Cash Flows




                                          Year ended December 31,
                                            1995       1994       1993

                                                       
Operating activities
Net income ............................   $ 4,107    $ 3,635    $ 5,879
Adjustments to reconcile net income to
  net cash provided by (used in)
  operating activities:
    Equity in net income of subsidiary     (4,377)    (3,709)    (5,935)
    (Increase) decrease in income
      taxes recoverable ...............      (114)       (37)        16
    Increase in deferred income taxes .        (7)         _          _
    (Increase) decrease in other assets       254       (245)        15
    Increase (decrease) in accounts
      payable and accrued expenses ....       217         35        (70)
    Other .............................         _          _         (4)
                                           ------     ------     ------
      Net cash provided by (used in)
        operating activities ..........        80       (321)       (99)
                                           ------     ------     ------
Financing activities
  Net proceeds from exercise of common
    stock options .....................       158         35         38
  Other ...............................        (8)        (5)        (4)
                                           ------     ------     ------
  Net cash provided by financing
    activities ........................       150         30         34
                                           ------     ------     ------
    Increase (decrease) in cash .......       230       (291)       (65)
    Cash at beginning of period .......       906      1,197      1,262
                                           ------     ------     ------
    Cash at end of period .............   $ 1,136    $   906    $ 1,197
                                          =======    =======    =======


The primary  activity of First Citizens  Financial is that of a unitary  savings
bank holding company. See notes 9 and 13 for regulatory restrictions on payments
of dividends by the Bank to First  Citizens  Financial.  The Company's  expenses
primarily consist of certain stockholder-related expenses.


Report of Independent Public Accountants
The Board of Directors and Stockholders
First Citizens Financial Corporation
Gaithersburg, Maryland

We have audited the accompanying  consolidated  statement of financial condition
of First Citizens Financial  Corporation (a Delaware Corporation) and subsidiary
as of December  31, 1995,  and the related  consolidated  statements  of income,
stockholders'  equity and cash flows for the year then ended. These consolidated
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audit.


We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform an 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 audit provides a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of First  Citizens
Financial Corporation and subsidiary as of December 31, 1995, and the results of
their operations and their cash flows for the year then ended in conformity with
generally accepted accounting principles.

As  discussed  in Note 1,  effective  January 1, 1995,  the Company  changed its
method of accounting for impaired loans.



Washington, D.C.
January 26, 1996,  except with respect to the first paragraph in Note 10 and the
last paragraph in Note 11 as to which the
dates are February 23, 1996 and March 7, 1996, respectively




Independent Auditors' Report

The Board of Directors and Stockholders
First Citizens Financial Corporation
Gaithersburg, Maryland

We have audited the accompanying  consolidated  statement of financial condition
of First Citizens Financial  Corporation and subsidiary as of December 31, 1994,
and the related consolidated statements of income, stockholders' equity and cash
flows for each of the years in the  two-year  period  ended  December  31, 1994.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of First  Citizens
Financial Corporation and subsidiary as of December 31, 1994, and the results of
their  operations  and their  cash  flows for each of the years in the  two-year
period ended December 31, 1994 in conformity with generally accepted  accounting
principles.

As discussed in Notes 1 and 9, the Company  changed its method of accounting for
income  taxes  in 1993  to  adopt  the  provisions  of  Statement  of  Financial
Accounting Standards No. 109, Accounting for Income Taxes.


Washington, D.C.
February 3, 1995



Report of Management

The  management  of First  Citizens  Financial  Corporation  (the  "Company") is
responsible  for the  preparation,  the integrity and the  objectivity  of these
consolidated  financial  statements.  The consolidated  financial statements and
notes have been  prepared  in  accordance  with  generally  accepted  accounting
principles  and, in the judgment of  management,  present  fairly the  Company's
financial  position  and  results  of  operations.   The  financial  information
contained  elsewhere  in this report is  consistent  with that in the  financial
statements.  The financial  statements and other  financial  information in this
report  include  amounts  that are  based on  management's  best  estimates  and
judgments and give due consideration to materiality.


The  Company  maintains  a system of  internal  accounting  controls  to provide
reasonable  assurance  that assets are  safeguarded  and that  transactions  are
executed in accordance with management's  authorization and recorded properly to
permit the  preparation  of financial  statements in accordance  with  generally
accepted accounting principles.

The Internal Audit  Department of the Company reviews,  evaluates,  monitors and
makes recommendations on both administrative and accounting control, and acts as
an integral, but independent, part of the system of internal controls.

The Company's  independent  accountants  were engaged to perform an audit of the
consolidated  financial  statements.  This audit provides an objective review of
management's responsibility to report operating results and financial condition.
Working  with the  Company's  internal  auditors,  they review and make tests as
appropriate of the data included in the financial statements.

The Board of Directors discharges its responsibility for the Company's financial
statements  through its Audit Committee.  The Audit Committee meets periodically
with the independent  accountants,  internal  auditors and management.  Both the
independent  accountants  and internal  auditors have direct access to the Audit
Committee  to discuss  the scope and  results of their  work,  the  adequacy  of
internal accounting controls and the quality of financial reporting.



Herbert W. Jorgensen                    William C. Scott
Chairman of the Board and               Senior Vice President and
  Chief Executive Officer                 Chief Financial Officer


Selected Quarterly Financial Data (unaudited)

Condensed  quarterly  financial  data for the years ended  December 31, 1995 and
1994 follows:

(Dollars in thousands except per share data)




                                                    Three Months Ended

                                   December 31,  September 30, June 30,  March 31,  December 31, September 30  June 30,   March 31,
                                        1995        1995        1995        1995        1994       1994        1994       1994

                                                                                                    
Total interest income ..............   $11,312     $10,999     $10,755     $10,397     $10,101     $9,391     $8,962     $8,885
Total interest expense .............     6,940       6,658       6,326       5,816       5,504      4,963      4,659      4,728
                                       -------     -------     -------     -------     -------     ------     ------     ------
  Net interest income ..............     4,372       4,341       4,429       4,581       4,597      4,428      4,303      4,157
(Recovery of) provision for
  loan losses ......................      (230)        (48)        100         150        (608)       (58)         5         26
                                       -------     -------     -------     -------     -------     ------     ------     ------
  Net interest income after
    (recovery of) provision
    for loan losses ................     4,602       4,389       4,329       4,431       5,205      4,486      4,298      4,131
Other income .......................       733         766         606         538         551        560        565        871
(Gain) loss from real estate, net ..       (62)         42         (52)        171       1,131        (50)       190        539
Other operating expense ............     3,591       3,472       3,716       3,423       3,540      3,453      3,371      3,161
                                       -------     -------     -------     -------     -------     ------     ------     ------
  Income before income taxes .......     1,806       1,641       1,271       1,375       1,085      1,643      1,302      1,302
Provision for income taxes .........       644         597         317         428         261        556        443        437
                                       -------     -------     -------     -------     -------     ------     ------     ------
Net income .........................   $ 1,162     $ 1,044     $   954     $   947      $  824     $1,087     $  859     $  865
                                       =======     =======     =======     =======      ======     ======     ======     ======
Earnings per common and common
  equivalent share .................   $   .40    $    .36    $    .33     $   .34(a)   $  .29(a)  $  .37(a)  $  .31(a)  $  .31(a)
                                       =======    ========    ========     =======      ======     ======     ======     ======
<FN>
(a)  Adjusted for a 10% stock dividend distributed June 5, 1995.
</FN>




UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K

Annual Report Pursuant to Section 13 or 15(d) of the Securities  Exchange Act of
1934

For the fiscal year ended December 31, 1995

Commission file number 0-17912


First Citizens Financial Corporation
22 Firstfield Road
Gaithersburg, Maryland 20878
(301) 527-2400
Incorporated in the State of Delaware
IRS Employer Identification Number 52-1638667

Securities registered pursuant to Section 12(b) of the Act: (Not applicable)

Securities  registered  pursuant to Section 12(g) of the Act: Common Stock, $.01
par value

Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes [X]   No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

Yes [X]   No [ ]

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant as of March 8, 1996 was $38,560,827.

At March 8, 1996, the  Registrant had 2,649,182  shares of $.01 par value common
stock outstanding.

Portions  of  the  definitive   proxy   statement  for  the  annual  meeting  of
stockholders  to be held on April 19, 1996 are  incorporated  by reference  into
Part III.


FORM 10-K CROSS REFERENCE INDEX

                                             Page
Part I
Item 1. Business.................................  40
Item 2. Properties...............................  50
Item 3. Legal Proceedings........................  50
Item 4. Submission of Matters to a Vote of
          Security Holders.......................  50

Part II
Item 5. Market for Registrant's Common Equity
          and Related Stockholder Matters........  50
Item 6. Selected Financial Data..................  50
Item 7. Management's Discussion and Analysis of
          Financial Condition and Results of
          Operations.............................  50
Item 8. Financial Statements and Supplementary
           Data..................................  50
Item 9. Changes in and Disagreements with
          Accountants on Accounting and Financial
           Disclosure............................  50

Part III
Item 10. Directors and Executive Officers of the
          Registrant.............................  51
Item 11. Executive Compensation..................  51
Item 12. Security Ownership of Certain Beneficial
           Owners and Management.................  51
Item 13. Certain Relationships and Related
          Transactions...........................  51

Part IV
Item 14. Exhibits, Financial Statement Schedules
          and Reports on Form 8-K................  51

This  Annual  Report  and Form  10-K  incorporates  into a single  document  the
requirements  of the  Securities  and Exchange  Commission for Annual Reports to
stockholders and Form 10-Ks. Only those sections of the Annual Report referenced
in the above index are incorporated into the Form 10-K.


PART I

Item 1. Business
(Dollars in the tables in thousands)

General

First Citizens Financial  Corporation (the "Company"),  a Delaware  Corporation,
was  incorporated  in February  1989 for the purpose of becoming the savings and
loan  holding  company  for  Citizens  Savings  Bank f.s.b.  ("Citizens"  or the
"Bank").  The holding  company  formation was  completed on August 2, 1989.  The
Company is presently  conducting  business as a non-diversified  unitary savings
and loan holding  company.  See  "Regulation _ Savings and Loan Holding  Company
Regulations".


At December 31, 1995,  the  business of the Company  consisted  primarily of the
business  of  Citizens.  Citizens is a Federally  chartered  savings  bank which
conducts its business  through 15 offices  located in  Montgomery  and Frederick
counties in central Maryland. At December 31, 1995, Citizens also had a mortgage
origination office in Montgomery County. The Bank was originally incorporated in
1929 as a  state-chartered  savings  and loan  association  and  converted  to a
Federally chartered savings bank in July 1986. The Bank converted from a Federal
mutual to a Federal stock form on December 24, 1986.

Deposits at the Bank have been Federally insured since 1936. The Bank is subject
to comprehensive regulation, examination and supervision. See "Regulation".

Financial  information  contained  in this Form 10-K  concerning  the Company is
presented on a consolidated  basis,  unless otherwise  indicated.  All per share
data contained herein have been adjusted for stock dividends paid by the Company
in 1993, 1994 and 1995.


Market Area

 The Bank's primary market area is Montgomery County,  Maryland, which is one of
the most  affluent  counties in the  country.  Additionally,  the Bank  provides
products and services to residents of the greater Washington,  D.C. metropolitan
area. Service  industries and the local and Federal  governments are the largest
employers in Montgomery County.  The service sector includes  activities such as
computer and data processing,  research and development laboratories,  amusement
and other personal services.  Several departments of the Federal government have
facilities located in Montgomery  County.  Many consulting firms have located in
Montgomery County to be near the departments of the Federal  government to which
they  provide  services.  The  Federal  government  has  started  an  effort  to
significantly decrease its size. The Bank is unable, at this point, to determine
the impact of the Federal downsizing, if any, on the Bank.

Lending Activities

General.  The Bank's lending activities include the origination of loans secured
by first and second mortgage liens for the construction, purchase or refinancing
of single-family homes, multi-family, commercial real estate, land, construction
and home equity line of credit loans.  To a lesser extent,  the Bank  originates
secured and unsecured  consumer and corporate  loans as well as loans secured by
deposit accounts and personal property.  In response to the substantial downturn
experienced  in the local  economy and real estate  markets in the early 1990's,
among  other  factors,  the Bank  significantly  reduced  its  construction  and
commercial real estate lending activities.  The volume and amount of residential
permanent  and home  equity  loans  are  substantially  influenced  by the local
economy and interest rates.


Real estate loans  secured by  single-family  homes are  originated  through the
Bank's subsidiary,  First Citizens Mortgage Corporation ("FCMC"),  whose lending
area includes the District of Columbia,  Northern Virginia, and Montgomery, Anne
Arundel, Frederick, Howard and Prince George's Counties in Maryland. These loans
are then either sold to  Citizens or sold by FCMC in the  secondary  market on a
servicing-released  basis.  All other types of loans are originated  through the
Bank's  executive  office or branch network and are  administered  at the Bank's
executive office.


At December 31, 1995,  approximately  83.7% of Citizens' total real estate loans
were secured by real estate located in Maryland. The majority of these loans are
secured by property  located in  Montgomery  County.  Under  applicable  Federal
regulations,  the  Bank is  currently  authorized  to  make  real  estate  loans
throughout  the  United  States;  however,  Citizens  concentrates  its  lending
activities on serving the credit needs of its local market.

Mortgage Loans Secured by 1-4 Family Units, Home Equity Line of Credit Loans and
Second Trusts. Citizens offers 30-year  adjustable-rate  mortgage loans, 15-year
adjustable-rate  home equity line of credit loans and  fixed-rate  5- to 15-year
second  trusts  which are retained in the Bank's loan  portfolio.  Historically,
substantially all fixed-rate first trust mortgage loans have been originated for
sale in the secondary  market on a  servicing-released  basis.  During 1994, the
Bank  retained  in  its  portfolio  approximately  50% of  the  fixed-rate  loan
originations.  The Bank sold  substantially  all such loans  originated in 1995.
Loans sold in the  secondary  market are sold  subject to 60- to 90-day  forward
commitments to sell at prices which will yield profits of 1.5% to 2.5% per loan.
The Bank also has offered 30-year one-step  adjustable-rate  mortgage loans. The
interest rate on  adjustable-rate  and one-step mortgage loans changes annually,
every 3 years,  or at 5 or 7 years.  The amount of interest rate  adjustments on
first  mortgage  loans are limited per  adjustment and in total over the life of
the loan.  Approximately 3.4% of the Bank's adjustable-rate loans secured by 1-4
family units have a "floor"  interest rate which  generally is the original note
rate. The Bank also offers  adjustable-rate loans with options, at various dates
and for various fees, to convert to fixed-rate loans.


Although   adjustable-rate  mortgage  loans  allow  the  Bank  to  increase  the
sensitivity  of its asset base to changes in interest  rates,  the terms of such
loans may also  increase  the  likelihood  of  delinquencies  in periods of high
interest  rates.  The Bank currently  offers  adjustable-rate  mortgage loans at
rates which are initially  lower than those for fixed-rate  loans.  The interest
rate on home equity line of credit loans can adjust monthly and, at December 31,
1995, was equal to The Wall Street  Journal's  ("WSJ") prime lending rate. Prior
to maturity, interest only is payable on these loans.


Citizens'  single-family  residential  mortgage  loans  generally  have remained
outstanding  for much shorter  periods than their stated terms.  At December 31,
1995, $267.0 million, or 65.1% of the Bank's loan portfolio,  consisted of loans
secured by 1-4 dwelling units compared to $281.1 million, or 66.1% of the Bank's
loan portfolio,  at December 31, 1994.  During 1995, the Bank transferred  $25.1
million, net, of 30-year fixed-rate 1-4 family loans, or 60.8% of such loans, to
loans held for sale in order to improve its interest rate sensitivity position.


Construction Loans.  Citizens makes construction loans to professional  builders
and  developers  to acquire,  develop and  construct  residential  subdivisions,
neighborhood shopping centers and warehouses and, to a lesser extent, office and
professional buildings, apartment buildings and nursing homes. Additionally, the
Bank has offered land  acquisition and development  loans for the acquisition of
raw land to be developed into finished lots by the borrower-developer,  who then
constructs  single-family homes or commercial  buildings or resells the improved
lots to other builders.  At December 31, 1995,  construction  loans outstanding,
including  acquisition and development loans,  totaled $34.2 million, or 8.3% of
the Bank's loan  portfolio,  compared to $44.3  million,  or 10.4% of the Bank's
loan portfolio, at December 31, 1994.

Construction loans on commercial properties are generally construction/permanent
loans that may be converted to an adjustable-rate permanent mortgage loan with a
maturity  of up to five  years.  The Bank  attempts  to  provide  the  permanent
financing  on  residential  subdivision  loans  secured  by  construction  loans
originated by the Bank.  During the  construction  phase, the borrower pays only
interest on commercial or residential construction loans. All construction loans
originated  by the Bank during 1995 were  adjustable-rate  loans,  with the rate
tied to the WSJ's prime rate.

Acquisition and development  loans adjust monthly to an index based on the WSJ's
prime lending rate,  plus up to 250 basis points,  and have maturities of one to
three years.  Interest only, which has generally been paid  out-of-pocket by the
borrower, is payable on these loans until maturity.

Multi-family,  Commercial Real Estate and Land Loans.  Citizens offers permanent
mortgage loans secured by multi-family  residential properties,  commercial real
estate  and land.  Such  loans  have  maturities  ranging  up to 10 years,  with
principal  amortized over a period of up to 30 years.  The interest rate on such
loans adjusts either  monthly,  annually or every 3 years.  The interest rate is
tied to the WSJ's prime  lending  rate,  the Federal Home Loan Bank  ("FHLB") of
Atlanta's cost of funds or the constant maturity Treasury yield. At December 31,
1995,  the  Bank  obtained  a spread  of up to 200  basis  points  over the base
interest rate on such loans with monthly interest rate adjustments and up to 375
basis points on such loans with annual or 3-year interest rate adjustments.

Land loans consist  primarily of loans for the  acquisition  of real property on
which the  borrower  ultimately  intends  to  construct  single-family  homes or
commercial  buildings.  Such loans typically  include  payments for initial site
work,   feasibility   and  usage  studies,   legal  fees,   interest  and  other
pre-development  expenses.  Interest  only  is  payable  on  these  loans  until
maturity.

At December 31, 1995,  loans  secured by  multi-family  residential  properties,
commercial real estate and land totaled $104.3  million,  or 25.7% of the Bank's
loan  portfolio,  compared  to  $106.8  million,  or  25.0% of the  Bank's  loan
portfolio, at December 31, 1994.

The Bank's  underwriting  practices  with respect to commercial  real estate and
multi-family residential loans are intended to ensure that the property securing
the loan will generate sufficient cash flow to cover operating expenses and debt
service  payments.  On land loans,  the Bank looks primarily to the location and
salability  of the property and the  creditworthiness  of the borrower to ensure
the  repayment  of the  loan.  In  the  case  of  multi-family  residential  and
commercial real estate mortgage loans, the Bank also reviews operating histories
and projections of the borrower.  Citizens' practice is to inspect each property
before issuing a loan  commitment  and to require the personal  guarantee of the
borrower's principals.

Loans  secured  by land,  multi-family  residential  and  commercial  properties
involve  significantly  greater risks than  single-family  residential  mortgage
loans. Because the payment experience of loans secured by such property is often
dependent upon the successful  operation or management of the security property,
or, in the case of land loans, the ultimate development or sale of the property,
repayment of the loan may be subject, to a greater extent, to adverse conditions
in the real  estate  market  or the  economy  than is  generally  the case  with
single-family residential mortgage loans. The commercial real estate business is
cyclical and subject to downturns,  overbuilding and local economic  conditions.
The Bank seeks to minimize these risks in a variety of ways, including adherence
to strict  underwriting  standards and originating  loans using property located
within its market area as collateral.  The economic  recession  during the early
1990's and its impact on the local real estate market and borrowers'  ability to
repay  loans  had a  significant  adverse  effect  on the  Bank's  portfolio  of
construction and non-residential loans. As a result, the Bank reduced the volume
of  construction  and  non-residential  real  estate  loan  originations.  Since
construction  and  non-residential  real estate  loans  typically  provide for a
higher rate of return than  residential  mortgage  loans,  this  reduction had a
negative impact on the Bank's net interest income. See "Nonperforming Assets".


Non-residential real estate loans by savings institutions are limited to 400% of
total capital  (approximately $168.0 million at December 31, 1995 for the Bank).
The Bank's  non-residential  real  estate  loans  amounted  to $84.4  million at
December 31, 1995.

Consumer and Corporate Loans. The Bank offers loans secured by deposit accounts,
other consumer loans (including  automobile and recreational vehicle loans, boat
loans,  personal  unsecured loans,  unsecured line of credit loans and overdraft
protection on checking  accounts) and corporate  loans.  Corporate loans include
working capital line of credit loans and equipment  loans.  Citizens  intends to
increase such non-mortgage  lending  activities in the future.  Office of Thrift
Supervision  ("OTS")  regulations  generally permit Federally  chartered savings
institutions to originate secured and unsecured  consumer loans comprising up to
30% of the institution's  assets.  Federally chartered savings  institutions are
authorized to invest up to 10% of their assets in commercial  (corporate)  loans
in accordance with applicable  Federal  regulations.  The Bank was in compliance
with these  limitations  at December  31, 1995.  At December 31, 1995,  non-real
estate consumer and corporate loans totaled $32.3 million, or 7.4% of the Bank's
assets, compared to $21.3 million, or 5.0% of the Bank's assets, at December 31,
1994.

Loan Maturities and Rate Sensitivity.  See Note 3 to the Consolidated  Financial
Statements for the composition of the Bank's loan portfolio. The following table
sets forth certain  information at December 31, 1995 as to maturities within the
Bank's loan portfolio,  and is based on scheduled repayments.  Loans which "roll
over" at maturity were amortized over the original  amortization  period.  Loans
which were past maturity were assumed to repay within one year.




                                       After 1 Year
                              Within      Within     After
                              1 Year     5 Years   5 Years    Total

                                                   
Loan Maturities
  Residential mortgage ....   $  9,625   $ 24,553   $196,137   $230,315
  Construction loans ......     20,323     15,732          _     36,055
  Commercial real estate ..     19,227     14,818     50,943     84,988
  Home equity and second
    trust .................      2,312      3,297     50,363     55,972
  Consumer non-real estate       5,101      4,122      8,943     18,166
  Corporate non-real estate        544        591     12,952     14,087
                                   ---        ---     ------     ------
    Total loans ...........   $ 57,132   $ 63,113   $319,338   $439,583
                              ========   ========   ========   ========
Rate Sensitivity
  Fixed-rate ..............   $ 25,911   $ 21,639   $ 71,238   $118,788
  One-step ................      1,059      7,473     99,571    108,103
  Adjustable-rate .........     30,162     34,001    148,529    212,692
                                ------     ------    -------    -------
    Total loans ...........   $ 57,132   $ 63,113   $319,338   $439,583
                              ========   ========   ========   ========


Loan  Activities.  The following table sets forth the Bank's loan activities for
the periods indicated.




                                             Year ended December 31,

                                        1995         1994             1993

                                                        
Originations:
  Permanent mortgage .............   $  33,282    $ 108,159      $  80,684
  Construction _ residential .....       7,689       14,680         12,072
  Land loans .....................       1,055          167            515
  Home equity loans ..............      37,825       21,835         22,446
  Consumer loans .................      16,378       14,073         12,381
  Corporate loans ................      17,241        8,235          7,084
                                       -------      -------        -------
    Total loans originated .......     113,470      167,149        135,182
                                       =======      =======        =======
Purchases: .......................          22        1,075(a)       3,046(a)
                                       -------      -------        -------
Principal reductions:
  Loan principal repayments ......      95,779       99,814        116,743
  Loans sold .....................          36            _              _
  Loans transferred to real estate
    owned ........................       6,244        6,553          7,893
  Loans transferred to held for
    sale .........................      25,275            _              _
                                       -------      -------        -------
    Total loans repaid, sold and
      transferred ................     127,334      106,367        124,636
                                       -------      -------        -------
Increase (decrease) in gross loans
  receivable .....................    $(13,842)    $ 61,857       $ 13,592
                                      ========     ========       ========

<FN>

(a)  Loans purchased in 1994 and 1993 include adjustable-rate loans amounting to
     $1.1 million and $1.9 million, respectively, which had been securitized and
     which  were   converted   to   fixed-rate   loans.   Under   terms  of  the
     securitization,  the Bank was required to repurchase these loans upon their
     conversion to a fixed-rate loan and can, at its option,  resecuritize  them
     into fixed-rate securities.

</FN>


Residential loan  originations are attributable  primarily to walk-in  customers
and referrals from real estate brokers and builders.  Other real  estate-secured
loan  originations  are obtained  primarily  from  builders who have  previously
borrowed from the Bank and, to a lesser extent,  by direct  solicitation of area
builders and referrals from area brokers or builders. Mortgage loan originations
decreased in 1995 due to increasing interest rates and management's  decision to
invest in securities  instead of loans. In addition to the loan  originations in
the above table,  FCMC  originated  $37.1 million for resale in 1995 compared to
$28.7 million in 1994.

Interest rates and origination  fees charged on loans originated by the Bank are
generally competitive with other mortgage loan originators in its primary market
area. Pursuant to loan approval limits set by the Bank's Board of Directors, all
loan applications are approved either by designated officers of FCMC or the Bank
and by the Board of Directors.


OTS regulations do not establish a loan-to-value limit on mortgage loans secured
by 1-4 family  dwellings.  The Bank generally  limits the maximum  loan-to-value
ratio on single-family  conventional loans to 95%. Private mortgage insurance is
generally  required  on home loans with  loan-to-value  ratios in excess of 80%.
Permanent loans on multi-family  residential properties,  commercial real estate
and land generally are made with loan-to-value ratios of 80% or less.


All property securing real estate loans made by the Bank or FCMC is appraised by
the  staff  appraiser  or  independent  appraisers  approved  by  the  Board  of
Directors.  On all real estate  loans,  the Bank requires the borrower to obtain
title,  fire and extended  casualty  insurance  and,  where  appropriate,  flood
insurance.   In  the  case  of  construction  loans,  builders'  risk,  workers'
compensation,  liability and indemnity insurance must be obtained. Liability and
indemnity coverage is also required on land loans.


Under Federal and state  environmental laws, lenders may be liable for the costs
of cleaning up hazardous materials found on security  properties.  Environmental
contamination may render the security property unsuitable for residential use or
substantially  reduce the  property's  value.  The Bank  attempts to control its
exposure to environmental risks by, among other things,  obtaining certification
as to known environmental  risks and requiring  documentation of cleanup efforts
and environmental  studies as appropriate.  No assurance can be given,  however,
that the value of properties  securing loans in the Bank's portfolio will not be
adversely affected by the presence of hazardous materials or that future changes
in Federal or state laws will not increase the Bank's  exposure to liability for
environmental cleanup.


The Bank issues  commitments to  prospective  borrowers to make loans subject to
various conditions.  With respect to single-family  residential loans, it is the
Bank's policy to make 75-day  commitments to lend at the interest rate quoted to
the borrower at the time of application.  The Bank generally makes 30- to 60-day
commitments on non-residential real estate loans. At December 31, 1995, the Bank
had $21.2 million of loan  origination  commitments  outstanding,  primarily for
variable-rate loans.


Purchase and Sale of Loans and Loan  Servicing.  From time to time, the Bank has
purchased  whole  loans  and loan  participations.  See  "Loan  Activities"  for
information regarding the dollar amount of loans purchased during 1995, 1994 and
1993. At December 31, 1995, purchased loans and loan participations  serviced by
others totaled $.3 million, or .1% of the Bank's total loan portfolio.

Historically,  substantially all 30-year fixed-rate loans made by FCMC have been
originated subject to 60- to 90-day forward  commitments to sell at prices which
will  yield  profits of 1.5% to 2.5% per loan.  These  loans have been sold on a
servicing-released  basis.  At  December  31,  1995,  loans sold with  unelapsed
recourse provisions amounted to $10.6 million.


Only loans  which were  originated  for  resale  were sold in 1994 and 1993.  In
addition,  the Bank also sold one loan at the  request  of the  borrower  during
1995.  The Bank had  commitments  to sell $3.7  million of loans at December 31,
1995.  During  1995,  the  Bank  transferred  $25.1  million,  net,  of  30-year
fixed-rate loans to held for sale and, in February 1996,  signed a commitment to
sell these loans.

The  following  table sets forth  information  as to the Bank's  loan  servicing
portfolio, net, at the dates shown.



                                               At December 31,
                                   1995          %           1994          %
                                                              
Serviced and owned by the Bank:
  Loans .......................   $456,092      78.6%      $446,467       87.5%
  Mortgage-backed securities ..     10,895       1.9         18,465        3.7
                                    ------       ---         ------        ---
    Total serviced and owned
      by the Bank .............    466,987      80.5        464,932       91.2
Serviced for others ...........    112,273      19.5         44,799        8.8
                                   -------      ----         ------        ---
  Total loans and mortgage-
    backed securities serviced    $579,260     100.0%      $509,731      100.0%
                                  ========     =====       ========      =====


Loans  serviced  for others  increased  in 1995  because the  Montgomery  County
Housing  Opportunity  Commission  has  hired  the  Bank  to  service  all of its
residential first mortgage loans.

Information  concerning the Bank's loan  servicing  income on loans serviced for
others, net, is summarized in the following table for the periods indicated.




                                                  Year ended December 31,

                                                1995       1994       1993


                                                              
Gross loan servicing income during the year...   $349       $351       $538
Gross servicing spread during the year (a)....    .38%       .50%       .54%
Loan servicing income expressed as a
  percentage of net interest income before
  (recovery of) provision for loan losses ....   1.97       2.01       3.10

<FN>
(a)     Based on beginning and end-of-period balances.
</FN>


Fee Income from Lending Activities. In addition to interest earned on loans, the
Bank  receives  fees for  originating  loans  and may  charge  for  making  loan
commitments.  Loan origination and commitment fee income can be volatile because
it is primarily  dependent upon the volume of loan originations.  Such income is
also affected by the type of loans and  commitments  made and by competitive and
economic  conditions.  In addition to origination and commitment  fees, the Bank
charges fees for late payments and for related  miscellaneous  services.  Income
realized from these activities can vary  significantly  with the volume and type
of loans in the portfolio.

The Bank recognizes all  nonrefundable  loan and commitment  fees, net of direct
origination  costs,  into income  over the life of the  related  loan as a yield
adjustment.  Nonrefundable  loan and commitment  fees, net of direct costs,  are
generally  recognized  over the adjustment  period on  adjustable-rate  loans in
order to recognize a level yield on these loans over their lives.

Usury  Limitations.  There  are,  in  general,  no  Federal  or  Maryland  usury
limitations  currently  applicable to the  origination by the Bank of: (i) first
lien residential real estate loans, (ii) any loans made to a corporation,  (iii)
commercial  loans in excess of $15,000 not secured by residential  real property
or (iv)  commercial  loans in excess of  $75,000  secured  by  residential  real
property.  An  interest  ceiling of 24% simple  interest  per year is  generally
applicable to other types of loans originated by the Bank.

Nonperforming  Assets.  The following  table sets forth the amount of the Bank's
nonperforming   assets,   by  category,   past  due  loans  and  troubled   debt
restructurings at the dates indicated.

Nonperforming assets



                                                                At December 31,

                                              1995         1994        1993         1992           1991

                                                                                 
Nonperforming loans:
  Nonaccrual loans:
    Construction loans:
      Residential .......................   $      _     $      _     $  2,069     $  2,663     $  3,981
      Commercial real estate ............          _       10,288          939        3,304       12,383
      Land acquisition and development ..          _            _        4,523       11,601       10,443
      Land ..............................          _            _        3,177        3,124        3,048
                                            --------     --------     --------     --------     --------
        Total construction loans ........          _       10,288       10,708       20,692       29,855
    Residential .........................        315          171          803        1,547        1,127
    Commercial real estate ..............      2,266            _           _-            _            _
    Consumer ............................          _            5           16           36           57
    Corporate ...........................        186          354           57           51            _
                                            --------     --------     --------     --------     --------
        Total nonaccrual loans ..........      2,767       10,818       11,584       22,326       31,039
  Accruing loans past due 90 days or more          _            _        3,087            _            _
                                            --------     --------     --------     --------     --------
    Total nonperforming loans ...........      2,767       10,818       14,671       22,326       31,039
Real estate owned (a) (b) ...............     14,244       16,408       30,670       37,896       39,045
                                            --------     --------     --------     --------     --------
Total nonperforming assets, gross .......     17,011       27,226       45,341       60,222       70,084
  Specific loss allowances ..............     (1,915)      (2,521)      (5,217)      (4,308)      (2,865)
                                            --------     --------     --------     --------     --------
Total nonperforming assets, net .........   $ 15,096     $ 24,705     $ 40,124     $ 55,914     $ 67,219
                                            ========     ========     ========     ========     ========
Total nonperforming assets, net, as a
  percentage of total assets ............        2.5%         4.4%         7.7%        10.3%        12.2%
                                            ========     ========     ========     ========     ========
Total loss allowances as a percentage of
  total nonperforming assets, gross .....       50.5%        34.3%        33.2%        21.4%        16.6%
                                            ========     ========     ========     ========     ========
Troubled debt restructurings, net .......   $  5,475     $  2,813     $ 17,642     $ 19,078     $ 15,043
                                            ========     ========     ========     ========     ========
Performing loans greater than  90 days
   past maturity ........................   $  1,972     $     59     $  1,375     $    609     $ 29,217
                                            ========     ========     ========     ========     ========
<FN>
(a)  See Note 4 to the Consolidated Financial Statements for an analysis of real
     estate owned by type of property.


(b)  Real estate owned includes $2.5 million,  $3.1 million,  $6.9 million, $6.7
     million and $4.7 million of capitalized  costs at December 31, 1995,  1994,
     1993, 1992 and 1991, respectively.
</FN>


During 1995, the Bank's  nonperforming  assets,  net, decreased by $9.6 million.
The primary  causes of the decrease  were sales of real estate owned  properties
amounting to $11.5  million and  repayments,  net, of $1.2 million on nonaccrual
loans.  Offsetting  increases  include costs  capitalized on several real estate
projects and nine new  nonperforming  loans  amounting to $1.8  million.  During
1995,  the Bank  provided $3.3 million in loans at market rates to borrowers who
purchased real estate owned.

At December 31, 1994,  nonaccrual loans included a $9.3 million  acquisition and
development  loan  originated in 1986 and secured by 230 acres of commercial and
residential land in Frederick County,  Maryland.  Infrastructure  development is
complete  but  sales  have  been slow and the  borrower  was  unable to keep the
interest payments current.  The loan was restructured in September 1991 to allow
the borrower to pay $10,000 of the current  monthly  interest  payment and defer
the remaining  interest.  The borrower became delinquent during the last half of
1994 and was placed on  nonaccrual  status at September  30, 1994.  During April
1995, the Bank received $.8 million in proceeds from the sale by the borrower of
one of the  commercial  land  lots.  These  monies  were  applied  to reduce the
outstanding  principal  balance  of the  loan.  During  May  1995,  the loan was
restructured  and the Bank  received  lots with a fair value of $6.0  million in
lieu of cash payment.  During  November 1995, the Bank received $.4 million from
the sale of a second  commercial  lot. The remaining  $2.6 million loan is to be
repaid  by May 1997.  This loan is  non-interest-bearing  and is  recorded  as a
troubled debt restructuring at December 31, 1995.  Troubled debt  restructurings
at December 31, 1995 also  included a commercial  real estate loan  amounting to
$2.9 million,  net. At December 31, 1995,  performing loans greater than 90 days
past principal maturity included a $1.8 million land loan. The loan was extended
during the first quarter of 1996.

The  Financial  Institutions  Reform,  Recovery  and  Enforcement  Act  of  1989
("FIRREA")  significantly  reduced  the  dollar  amount  of loans  that  savings
institutions  may make to a single or related  group of  borrowers.  Real estate
owned at December 31, 1995 includes a total of $11.9 million (five  projects) in
various stages of development  where the borrowers had loans  outstanding to the
Bank in excess of the Bank's  post-FIRREA  loans-to-one-borrower  limit. In many
cases,  the Bank was  required to take these  properties  into real estate owned
because  the loan  matured  and the Bank was  unable,  as a result of the FIRREA
loans-to-one-borrower  limits,  to disburse  additional funds to the borrower to
complete the project. In some cases, the Bank is expending additional monies for
the development of certain real estate  properties to facilitate their sale. See
Note  3  to  the   Consolidated   Financial   Statements  for  a  discussion  of
grandfathered loans in excess of the loans-to-one-borrower limits.


In addition to the  nonperforming  assets  described  above,  as of December 31,
1995, there were three loans,  amounting to $4.1 million,  with respect to which
known  information  about the possible  credit  problems of the borrowers or the
cash flows of the  security  properties  has caused  management  to have serious
doubts as to the  ability  of the  borrowers  to comply  with the  present  loan
repayment  terms and which may result in the future  inclusion  of such loans in
nonperforming assets.

The Bank regularly (at least quarterly) classifies its assets in accordance with
applicable  regulations.  On the basis of such review, the following assets were
classified  at the dates  indicated.  The  following  table  includes all of the
nonperforming  assets and troubled debt restructurings  included in the previous
table.




                             Year ended December 31,

                              1995      1994       1993

                                        
Substandard ..............   $20,446   $30,379   $61,515
Doubtful .................       186       354       539
Loss .....................     2,387     2,999     6,580
                               -----     -----     -----
                              23,019    33,732    68,634
  Specific loss allowances    (2,387)   (2,999)   (6,580)
                              ------    ------    ------
Classified assets, net ...   $20,632   $30,733   $62,054
                             =======   =======   =======


The Bank also identifies  assets which possess credit  deficiencies or potential
weaknesses  deserving  management's close attention as "special mention".  These
assets  totaled  $25.3 million at December 31, 1995 compared to $23.9 million at
December 31, 1994 and $26.2 million at December 31, 1993.

Investment Activities

Federally  chartered  associations  have authority to invest in various types of
liquid  assets,   including  short-term  United  States  Treasury   obligations,
securities  of various  Federal  agencies,  certain  certificates  of deposit at
insured banks and savings and loan  associations,  certain bankers'  acceptances
and  federal  funds.  Subject  to  various  restrictions,   Federally  chartered
associations  may also  invest a portion of their  assets in  commercial  paper,
corporate  debt  securities  and in certain kinds of mutual funds.  The Bank has
maintained its liquid assets at levels above the minimum requirements imposed by
Federal  Deposit  Insurance  Corporation  ("FDIC")  regulations  and  at  levels
believed adequate to meet requirements of normal business  activities.  See Part
II _ Item 7,  "Management's  Discussion  and  Analysis _  Liquidity  and Capital
Resources".


The Bank  increases  or  decreases  its liquid  investments  depending  upon the
availability of funds and comparative yields on other investments in relation to
its return on loans. The Bank's  investments  primarily include overnight funds,
United   States   Treasury   and   Federal   agency   obligations   and  certain
mortgage-backed  securities.  Mortgage-backed  securities are liquid investments
generally  secured  by  pools  of  government-insured  or  government-guaranteed
fixed-rate or adjustable-rate 1-4 family mortgage loans. The payment of interest
and  principal  on such  loans is  passed  through  to  security  holders  after
deducting a servicing fee. See Note 2 to the Consolidated  Financial  Statements
for  information  on the type,  carrying  value,  estimated  fair  value,  gross
unrealized holding gains, gross unrealized holding losses,  scheduled maturities
and weighted average yields of the Company's investment securities portfolio.

Sources of Funds

General.  The Bank's  primary  sources of funds are deposits and loan  principal
payments   received  in  connection  with  normal  loan  amortization  and  loan
prepayments.  The Bank  supplements  these funds by obtaining  FHLB advances and
other borrowings. Loan repayments are a relatively stable source of funds, while
deposit inflows and outflows are significantly influenced by prevailing interest
rates and general  economic  conditions.  Borrowings may be used on a short-term
basis  to  compensate  for  reductions  in  normal  sources  of  funds  or  on a
longer-term basis to support expanded lending activities.  See Part II _ Item 7,
"Management's Discussion and Analysis _ Liquidity and Capital Resources".


Deposit  Activities.  The Bank  offers a variety of deposit  products  currently
ranging from transaction accounts to certificates with maturities of up to seven
years.  The Bank's  deposits are  primarily  derived from the areas where its 14
branch  offices  are  located,  with its 13  Montgomery  County  branch  offices
comprising  95.3% of its deposits.  There were no brokered  deposits at any time
during  1995.  The Bank  collects  penalties  for early  withdrawal  of funds on
certain certificates of deposit.


Deposits increased by $30.1 million, or 6.6%, during the year ended December 31,
1995, after including interest credited of $20.3 million.  During 1994, deposits
increased $20.8 million,  or 4.8%,  after including  interest  credited of $16.1
million.

The Bank prices its deposits to take advantage of  opportunities  for profitable
investment of the funds through its regular lending  activities.  Interest rates
are primarily  based on  prevailing  market  conditions  and the Bank's need for
funds.  Interest rates paid by the Bank generally are competitive with the rates
offered by other  institutions in its primary market area. The Bank continues to
emphasize  checking and money market demand accounts and short-term  deposits in
an effort to build its relationships with its customers.

See  Note 6 to  the  Consolidated  Financial  Statements  for  the  amounts  and
maturities of certificate accounts by interest rate category. See Part II _ Item
7, "Management's  Discussion and Analysis _ Yield Analysis" for average balances
of money market accounts and certificates of deposit.

At  December  31,  1995,  maturities  on  certificates  of  deposit of more than
$100,000 were as follows:


Within three months ........................   $ 5,883
After three months but within six months ...     3,640
After six months but within twelve months ..     9,032
After twelve months ........................    11,446
                                                ------
                                               $30,001
                                               =======
Borrowings.  The FHLB System  functions in a reserve credit capacity for savings
institutions and certain other home financing member  institutions.  As a member
of the FHLB  System,  the Bank is required  to own capital  stock in the FHLB of
Atlanta and is  authorized  to apply for advances on the security of such stock,
selected  home   mortgages  and  specific   other   assets,   provided   certain
creditworthiness  standards  have been met. See  "Regulation _ Federal Home Loan
Bank System". At December 31, 1995, the Bank had total borrowings outstanding of
$75.1 million, of which $64.3 million were fixed-rate advances and $10.8 million
were variable-rate advances. See Note 7 to the Consolidated Financial Statements
for  information  as  to  highest  and  average  balances,  interest  rates  and
maturities.

Service Corporation Activities

Federal  regulations permit a Federally  chartered savings institution to invest
up to 2% of its assets in  subsidiary  service  corporations  engaged in certain
activities,  and an  additional 1% of its assets when the  additional  funds are
used primarily for community,  inner-city or community  development purposes. As
of December 31,  1995,  the Bank's  investments  in and advances to its non-real
estate  owned  salvage  service  corporations   amounted  to  $4.1  million  and
represented  .7% of the  Bank's  total  assets.  In  addition,  OTS  regulations
authorize Federally chartered savings institutions which meet minimum regulatory
capital  requirements to invest up to an additional 50% of regulatory capital in
conforming loans to service corporations. At December 31, 1995, conforming loans
to service corporation  subsidiaries totaled $2.6 million, or 6.1% of regulatory
capital.

Investments in and advances to the real estate owned salvage  subsidiary totaled
$13.0 million at December 31, 1995.

The Bank has five service corporation  subsidiaries:  First Citizens Development
Corporation  ("FCDC"),  First  Citizens  Mortgage  Corporation  ("FCMC"),  First
Citizens Corporation ("FCC"), First Citizens Insurance Agency, Inc. ("FCIA") and
First Citizens Securities  Corporation ("FCSC"). The principal activity of FCDC,
which commenced  operations in 1974, was real estate investment and development.
FCMC,  which began  operations in 1979,  engages in the  origination and sale of
residential mortgage loans. See "Lending  Activities".  FCC, which was activated
in 1991, manages real estate owned. FCIA, which began operations in 1974, offers
annuities and mortgage life,  accidental death and health and accident insurance
to the Bank's customers. FCSC is presently inactive.

Employees

At December 31, 1995,  the Company had 173 full-time  employees and 19 part-time
employees,  none of whom were  represented  by a  collective  bargaining  group.
Employee  benefits  include the Bank's  pension and 401(k)  plans,  and life and
health  insurance.  Management  considers its relations with its employees to be
excellent.

Competition

The  Bank  experiences  substantial  competition  in  attracting  and  retaining
deposits  and in making  mortgage  and  other  loans.  The  primary  factors  in
competing  for deposits are interest  rates,  the quality and range of financial
services offered,  convenience of office  locations,  office hours and automatic
teller  machines.  Competition for deposits comes primarily from other financial
institutions,  money market funds and other investment alternatives. The primary
factors in competing for loans are interest rates, loan origination fees and the
quality and range of lending  services  offered.  Competition for origination of
first mortgage loans comes primarily from other financial institutions, mortgage
banking  firms and insurance  companies.  Federal  legislation  has removed most
state law  barriers  to  interstate  acquisitions  of banks and will  ultimately
permit  multi-state  banking  operations  to merge into a single bank.  Although
savings  institutions,  such  as  the  Bank,  already  have  similar  authority,
enactment of this  legislation is expected to increase  marketplace  competition
for the Bank.

Regulation

General.  As a savings  and loan  holding  company,  the  Company  is subject to
regulation,  examination,  supervision  and reporting  requirements  by the OTS.
Certain  of these  regulatory  requirements  are  referred  to  below or  appear
elsewhere  herein.  As a Federal  savings bank, the Bank is subject to extensive
regulation,  examination,  supervision and/or reporting requirements by the OTS,
the FDIC and the Board of Governors of the Federal  Reserve  System.  The Bank's
primary  regulator  is the OTS.  This  supervision  and  regulation  is intended
primarily for the protection of depositors.

Regulatory  Capital  Requirements.  Savings banks must satisfy  three  different
capital requirements. Savings banks must maintain "tangible" capital of at least
1.5% of adjusted total assets, "core" capital of at least 4.0% of adjusted total
assets  under the OTS'  prompt  corrective  action  regulations  and  risk-based
capital of at least 8.0% of "risk-weighted" assets. The first two ratios measure
the extent to which the Bank has  leveraged its capital  assets.  The last ratio
measures  capital  based on the risks  associated  with the Bank's  assets.  The
risk-based  capital rules specify four  categories of asset or commitment  risk,
with each being  assigned a weight of 0% through 100%,  depending  upon the risk
involved.

A  reconciliation  of the Bank's  capital,  computed  using  generally  accepted
accounting  principles  ("GAAP"),  to regulatory capital as of December 31, 1995
follows:




        Tangible        Core    Risk-based
                                     Capital       Capital(a)       Capital

                                                           
GAAP capital ......................   $37,190       $37,190         $37,190
Additional capital item _ general
  valuation allowances on loans (b)         _             _           4,815
                                      -------       -------         -------
Regulatory capital _ actual .......    37,190        37,190          42,005
Minimum capital requirement .......     9,110        24,293          30,741
                                      -------       -------         -------
Excess regulatory capital .........   $28,080       $12,897         $11,264
                                      =======       =======         =======


Regulatory capital _ actual ratio .       6.1%          6.1%           10.9%
Minimum capital requirement ratio .       1.5           4.0              8.0
                                      -------       -------         -------
Excess regulatory capital ratio ...       4.6%          2.1%             2.9%
                                      -------       -------         -------
<FN>

(a)  Under current OTS capital regulations, the minimum core capital requirement
     is 3.0%. Under the OTS "Prompt Corrective Action" regulations,  the minimum
     core capital requirement to be considered "adequately capitalized" is 4.0%.

(b)  Limited to 1.25% of risk-weighted assets.
</FN>


No portion of the Bank's net  deferred  tax asset ($2.3  million at December 31,
1995) was required to be deducted for regulatory capital purposes.


Capital  requirements higher than the generally  applicable minimum requirements
may be established  for a particular  savings  association if the OTS determines
that the savings  association's  capital is or may become  inadequate in view of
its particular  circumstances.  Under OTS regulations,  any savings  association
that fails to meet any one of the capital  requirements must file a capital plan
with the OTS addressing, among other things, the manner in which the association
will  increase  its capital to comply  with all  applicable  capital  standards.
Further,  the  failure by a savings  association  to  materially  comply with an
approved capital plan constitutes an unsafe or unsound practice.

The Office of the  Comptroller  of the Currency and the FDIC have more stringent
core capital  requirements which require that the most highly rated banks have a
minimum core capital ratio of 3.0%,  with an  additional  100 to 200 basis point
cushion  required  for all other  banks as  established  by the  regulator  on a
case-by-case  basis.  The OTS has proposed that only those savings  associations
rated a composite "1" (the highest rating) under the Federal  regulators' rating
system for  savings  institutions  will be  permitted  to operate at or near the
regulatory minimum leverage ratio of 3.0%. All other savings  institutions would
be  required  to  maintain  a  minimum  leverage  ratio of 3.0% plus at least an
additional  100 to 200 basis  points.  The OTS has not taken final action on the
proposal.  At December 31, 1995,  the Bank had a core capital ratio (as defined)
of 6.1%.

In  August  1993,  the OTS  issued a final  rule  which  adds an  interest  rate
component to the OTS risk-based capital requirements.  Savings institutions will
be required to  incorporate  interest  rate risk ("IRR")  into their  risk-based
capital  calculation when OTS concludes  testing of its appeals  process.  Based
upon financial data as of December 31, 1995, management believes that compliance
with the new IRR  will  not have a  material  impact  on the  Bank's  risk-based
capital position.

Prompt  Corrective  Action.  The prompt  corrective  action  regulations  of the
Federal Deposit  Insurance  Corporation  Improvement Act of 1991 define specific
capital  categories  based  on an  institution's  capital  ratios.  The  capital
categories,   in   declining   order,   are  "well   capitalized",   "adequately
capitalized",    "undercapitalized",    "significantly   undercapitalized"   and
"critically undercapitalized". Institutions categorized as "undercapitalized" or
worse are subject to certain restrictions.

To be considered  "well  capitalized",  an  institution  must  generally  have a
leverage ratio of at least 5%, a ratio of core capital to  risk-weighted  assets
of at least 6% and a total  risk-based  capital  ratio  of at least  10%.  To be
considered  "adequately  capitalized",  an  institution  must  generally  have a
leverage ratio of at least 4%, a ratio of core capital to  risk-weighted  assets
of at least 4% and a total risk-based  capital ratio of at least 8%. At December
31,  1995,  the Bank had a leverage  ratio of 6.1%,  a ratio of core  capital to
risk-weighted  assets of 9.7% and a  risk-based  capital  ratio of 10.9% and was
considered "well capitalized".


Qualified  Thrift  Lender  Requirement.  In order for the Bank to  exercise  the
powers granted to Federally  chartered  savings  associations  and maintain full
access to FHLB  advances,  and in order for the Company to continue to engage in
the  activities  currently  authorized  for  unitary  savings  and loan  holding
companies,  the Bank must maintain 65% of its assets in certain  investments and
otherwise  qualify  as  a  "qualified   thrift  lender"  ("QTL").   Any  savings
association  that  fails to meet  the QTL test  must  either  convert  to a bank
charter  (but must  retain  its  Savings  Association  Insurance  Fund  ("SAIF")
insurance until its conversion to Bank Insurance Fund membership),  or limit its
future investments and activities (including branching and payment of dividends)
to those permitted for both savings associations and national banks. At December
31, 1995, the Bank was in compliance with the QTL test.

Liquidity. Under OTS regulations,  savings associations are required to maintain
certain  average daily  balances of liquid  assets,  as defined.  This liquidity
requirement  may be changed  from time to time by the Director of the OTS to any
amount within the range of 4% to 10% and currently is 5%. OTS  regulations  also
require  each  savings  association  to  maintain  an average  daily  balance of
short-term liquid assets at a specified  percentage  (currently 1%) of the total
of the average daily  balance of its net  withdrawable  deposits and  short-term
borrowings.  At  December  31,  1995,  the Bank  was in  compliance  with  these
liquidity requirements.

Loans-to-One-Borrower   Limitations.   Federal  law  requires   that  loans  and
extensions of credit to a person  outstanding  at one time and not fully secured
may not exceed 15% of the unimpaired  capital and surplus of the Bank. Loans and
extensions of credit fully secured by readily marketable collateral (as defined)
may compose an additional 10% of unimpaired  capital and surplus.  Higher limits
may be  available  in  certain  circumstances.  See  Note 3 to the  Consolidated
Financial Statements for a discussion of the limits and the amount and number of
loans in excess of these limits.

Insurance  of  Deposits.  The Bank's  deposits  are  insured by the SAIF up to a
maximum  of  $100,000  for  each  insured  depositor.  The FDIC  has  adopted  a
risk-based  assessment  system under which all insured  institutions  are placed
into one of nine categories and assessed insurance  premiums,  ranging from .23%
to .31%  of  deposits,  based  upon  their  level  of  capital  and  supervisory
evaluation. Insurance of deposits may be terminated by the FDIC after notice and
hearing  in  certain  circumstances.  The Bank is not aware of any  activity  or
condition that is likely to result in a termination or suspension of its deposit
insurance.

The United  States  Congress  is  considering  legislation  regarding  Federally
insured  banks and thrifts which would,  among other  things,  impose a one-time
assessment in order to  recapitalize  the SAIF. See Note 10 to the  Consolidated
Financial Statements.


Interstate Acquisitions and Branching. The OTS' statement of policy on branching
by Federally  chartered savings  institutions  permits a Federal  association to
branch into any state or states of the United States and its territories, except
as otherwise  prohibited  under  Federal law.  This policy  statement  expressly
preempts any contrary state law.

Federal Home Loan Bank System. The Bank, as a member of the FHLB of Atlanta,  is
required to own shares of capital stock in that FHLB. At December 31, 1995,  the
Bank was in  compliance  with this  requirement.  The FHLB of Atlanta  acts as a
central credit  facility for its member  institutions.  The maximum amount which
the FHLB of Atlanta will advance  fluctuates  from time to time and generally is
reduced by borrowings from any other source. Long-term advances may be made only
for the  purposes  of  providing  funds for  residential  housing  finance.  See
"Qualified Thrift Lender Requirement".


Federal Reserve System.  Federal Reserve Board reserve  requirements are imposed
on all depository institutions that maintain transaction accounts or nonpersonal
time deposits.  As of December 31, 1995, the Bank met its reserve  requirements.
Savings  associations  have  authority  to borrow from the Federal  Reserve Bank
"discount window".  Federal Reserve regulations require savings  associations to
exhaust all FHLB sources before borrowing from the Federal Reserve System.

Safety and Soundness  Regulations.  During 1995,  the OTS,  along with the other
Federal banking agencies,  adopted safety and soundness  guidelines  relating to
(i) internal controls, information systems and internal audit systems; (ii) loan
documentation; (iii) credit underwriting; (iv) interest rate exposure; (v) asset
growth and (vi)  compensation  and benefit  standards for  officers,  directors,
employees and principal shareholders.  Pursuant to such guidelines,  the Bank is
required  to  establish  and  maintain a system to identify  problem  assets and
prevent deterioration of those assets in a manner commensurate with its size and
the  nature  and  scope of its  operations.  The Bank also  must  establish  and
maintain a system to evaluate and monitor  earnings and ensure that earnings are
sufficient to maintain  adequate  capital and reserves in a manner  commensurate
with its size and the  nature and scope of its  operations.  An  institution  or
holding  company not meeting one or more of the safety and  soundness  standards
would be required to file a compliance plan with the appropriate Federal banking
agency.

Activities  of  Subsidiaries.  Savings  associations  seeking to establish a new
subsidiary,  acquire  control of an existing  company (after which it would be a
subsidiary),  or conduct a new activity  through a  subsidiary,  are required to
provide 30 days'  prior  notice to the FDIC and the  Director  of the OTS and to
conduct any  activities of the  subsidiary in accordance  with  regulations  and
orders of the Director of the OTS.


Savings and Loan Holding Company Regulations.  The Company is a savings and loan
holding  company  subject  to OTS  regulations,  examinations,  supervision  and
reporting  requirements.  As a subsidiary of a savings and loan holding company,
the Bank is subject to certain restrictions in its dealings with the Company and
with  other  companies  affiliated  with  the  Company  and is also  subject  to
regulatory requirements and provisions as a Federal savings bank.

Regulatory  Restrictions on the Payment of Dividends by the Bank to the Company.
The OTS has adopted a regulation  that  establishes  uniform  treatment  for all
capital  distributions  by  savings  associations  (including  dividends,  stock
repurchases and cash-out  mergers).  Institutions  that either before or after a
proposed capital distribution fail to meet their then-applicable minimum capital
requirements  may not make any  capital  distributions,  except  with  prior OTS
approval.  OTS regulations require SAIF-insured  institutions owned by a holding
company to give the OTS 30 days' advance  notice of any proposed  declaration of
dividends.

Taxation

Federal.  The Company,  on behalf of itself and the Bank,  files a calendar year
Federal  income tax return and  reports  income and  expenses  using the accrual
method of accounting.

Savings   institutions   are  generally  taxed  in  the  same  manner  as  other
corporations.  Additionally,  qualifying savings institutions, such as the Bank,
are allowed to  establish a reserve  for bad debts and,  for each tax year,  are
permitted to deduct  additions to that  reserve for losses on  "qualifying  real
property  loans" using the more  favorable  of two  alternative  methods:  (i) a
method  based on the  institution's  actual  loss  experience  (the  "experience
method") or (ii) a method based on a specified  percentage of the  institution's
taxable income (the "percentage of taxable income method").

Under the  percentage of taxable  income method,  a qualifying  institution  may
deduct up to 8% of its taxable income,  after certain adjustments and subject to
certain  limitations.  The net effect of the percentage of taxable income method
deduction  is that the maximum  effective  Federal  income tax rate is generally
31.28%. The Company's actual effective tax rate (state and Federal) was 32.6% in
1995,  31.8% in 1994 and 25.2% in 1993.  Under the experience  method, a savings
institution  is  permitted to deduct an amount based on average loan losses over
the current and previous five years. In 1995, 1994 and 1993, the Company elected
to use the experience method bad debt deduction.

The amount of the bad debt  deduction  that a savings  institution  may claim is
subject to certain  limitations.  As of  December  31,  1995,  the Bank does not
expect that these restrictions will limit the amount of its otherwise  allowable
bad debt deduction.



The Bank's cumulative book allowance for loan losses exceeded its cumulative tax
bad debt reserves by $2.9 million. In certain  circumstances,  if the Bank makes
distributions  to the Company that are considered to result in withdrawals  from
that excess bad debt reserve,  then the amounts  considered to be withdrawn will
be included in the Bank's taxable income.  The amount considered to be withdrawn
by a  distribution  will be the  amount  of the  distribution  plus  the  amount
necessary to pay the tax with respect to the withdrawal. Distributions in excess
of the Bank's current and  accumulated  earnings and profits,  distributions  in
redemption of stock, and distributions in partial or complete liquidation of the
Bank will be considered to result in withdrawals from its bad debt reserves.

Beginning  in 1993,  the Company  adopted an asset and  liability  approach  for
financial  accounting  and  reporting  for  income  taxes,  in  accordance  with
Statement of Financial Accounting Standards No. 109.

Net operating losses of savings institutions may be carried back three years and
forward 15 years.

Depending  on the  composition  of its items of income  and  expense,  a savings
institution may be subject to the alternative minimum tax. Savings  institutions
must pay an alternative minimum tax equal to the amount (if any) by which 20% of
its  alternative  minimum  taxable income  ("AMTI"),  as reduced by an exemption
varying  with AMTI,  exceeds the regular tax due.  AMTI equals  regular  taxable
income, increased or decreased by certain adjustments,  and increased by certain
tax  preferences.  The Bank does not expect  that it will be  required to pay an
alternative minimum tax for 1995.


The Company's  Federal income tax returns for 1992,  1993 and 1994 are currently
under examination by the Internal Revenue Service.

State.  Maryland  imposes a franchise tax on mutual and stock savings banks that
subjects the Maryland net earnings of such savings  banks to a 7% tax.  Maryland
net  earnings  is  substantially   similar  to  Federal  taxable  income,   with
adjustments  for items such as interest  income on  obligations  of any state or
political subdivision thereof.


Item 2. Properties

The Company neither owns nor leases any real property.  For the present, it uses
the premises,  equipment and furniture of the Bank without direct payment of any
rental fees to the Bank.

The  corporate  offices  of the  Bank,  and four of its five  subsidiaries,  are
located at 22 Firstfield Road, Gaithersburg,  Maryland 20878. In addition to its
corporate  offices,  the Bank conducted business at December 31, 1995 through 14
other offices, and, through FCMC, one additional office. The Bank and FCMC lease
two offices which are totally sublet.  Seven offices are owned and the remaining
eleven are leased,  with  expiration  dates on the leases  ranging  from 1997 to
2003.  All but two offices  are  located in  Montgomery  County,  Maryland.  The
remaining two offices are in Frederick County,  Maryland. The Bank is attempting
to sell its former headquarters building and lease back the Bank's branch office
located  therein.  As of December 31, 1995,  the net book value of owned offices
was $1.5  million  and the net  book  value of  leasehold  improvements  was $.1
million.

The Bank owns computers,  peripheral  equipment and terminals which are used for
the purpose of providing  data  processing  services to  Citizens.  The net book
value at December 31, 1995 of such equipment was $.6 million.


Item 3. Legal Proceedings

The Bank is a party to certain litigation incidental to its business,  including
foreclosure  actions.  At December 31, 1995, the Company was involved in various
other claims and legal  actions  arising in its  business.  The outcome of these
claims and actions are not presently  determinable;  however,  in the opinion of
the Company's management, after consulting with the Company's legal counsel, the
ultimate disposition of these matters is not expected to have a material adverse
impact  on  the  Company's   consolidated  financial  condition  or  results  of
operations.

Item 4. Submission of Matters to a Vote of Security Holders

No matter was submitted  during the fourth  quarter of the fiscal year to a vote
of the Company's stockholders, through the solicitation of proxies or otherwise.


PART II

Item 5. Market for Registrant's  Common Equity and Related  Stockholder  Matters

Information required by this item is set forth on page 1 hereof.

Item 6. Selected Financial Data

Information required by this item is set forth on pages 8 and 9 hereof.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

Information required by this item is set forth on pages 10 through 17 hereof.

Item 8. Financial Statements and Supplementary Data

Information required by this item is set forth on pages 18 through 38 hereof.

Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure

On March 16,  1995,  the Company  appointed  Arthur  Andersen  LLP,  independent
certified public accountants,  as the Company's  independent  auditors for 1995.
KPMG Peat Marwick LLP had been the  Company's  independent  auditors.  KPMG Peat
Marwick's  reports on the Company's  financial  statements for 1994 and 1993 did
not contain an adverse  opinion or  disclaimer of opinion and were not qualified
or  modified  as to  uncertainty,  audit  scope or  accounting  principles.  The
decision to retain Arthur  Andersen LLP and not to re-hire KPMG Peat Marwick was
recommended by the Audit Committee of the Board of Directors, and was based upon
bids received from those firms.

During the  Company's two most recent  fiscal years and any  subsequent  interim
period preceding the change in independent auditors, there were no disagreements
with KPMG Peat  Marwick on any matter of  accounting  principles  or  practices,
financial statement disclosure,  or auditing scope or procedure. The Company did
not,  during its two most recent fiscal years and any subsequent  interim period
prior to engaging  Arthur  Andersen LLP,  consult that firm regarding (i) either
(a) the application of accounting principles to a specific  transaction,  either
completed or proposed,  or (b) the type of audit  opinion that might be rendered
on the Company's  financial  statements;  or (ii) any matter that was either the
subject of a  disagreement  with KPMG Peat Marwick or a  "reportable  event" (as
defined in SEC regulations).

PART III

Item 10.        Directors and Executive Officers of the Registrant

Information  regarding  directors of the Company is omitted from this Report, as
the Company intends to file its definitive annual meeting proxy statement within
120 days after the end of the  Registrant's  fiscal year. The  information to be
included therein  regarding  directors and executive  officers of the Company is
incorporated  herein by reference to the sections  entitled  "Information  as to
Nominees and Other Directors" and "Other Executive Officers".

Item 11.        Executive Compensation

Information  regarding  compensation  of  executive  officers  and  directors is
omitted from this Report,  as the Company intends to file its definitive  annual
meeting proxy statement within 120 days after the end of the Registrant's fiscal
year and the information  included therein  regarding  compensation of executive
officers and directors  (excluding the report on executive  compensation and the
stock  performance  graph) is  incorporated  herein by reference to the sections
entitled "Executive Compensation" and " Compensation of Directors".

Item 12.        Security Ownership of Certain Beneficial Owners and Management

Information  required by this Item is omitted from this  Report,  as the Company
intends to file its definitive  annual meeting proxy  statement  within 120 days
after the end of the  Registrant's  fiscal year. The  information to be included
therein regarding this Item is incorporated  herein by reference to the sections
entitled  "Stock  Owned  by  Management"   and  "Principal   Holders  of  Voting
Securities".

Item 13.        Certain Relationships and Related Transactions

Information  required by this Item is omitted from this  Report,  as the Company
intends to file its definitive  annual meeting proxy  statement  within 120 days
after the end of the  Registrant's  fiscal year. The  information to be included
therein regarding this Item is incorporated by reference to the section entitled
"Certain Transactions".


PART IV

Item 14.  Exhibits,  Financial  Statement  Schedules and Reports on Form 8-K (a)

List of documents filed as part of this report.

        (a)     (1) Financial Statements.
                                                         Page
                                                       Reference
Consolidated Statements of Financial Condition _
  December 31, 1995 and 1994........................      18
Consolidated Statements of Income _ Years Ended
  December 31, 1995, 1994 and 1993..................      19
Consolidated Statements of Stockholders' Equity _
  Years Ended December 31, 1995, 1994 and 1993......      20
Consolidated Statements of Cash Flows _ Years Ended
  December 31, 1995, 1994 and 1993..................      21
Notes to Consolidated Financial Statements..........   22-36
Independent Auditors' Reports.......................      37

        (a)     (2) Financial Statement Schedules.

All financial statement  schedules are omitted because the required  information
is inapplicable or the  information is presented in the  Consolidated  Financial
Statements or related notes.

        (a)     (3) Exhibits.

The  following  exhibits  are  either  filed  as  part  of  this  Report  or are
incorporated herein by reference:

Exhibit No. 3.  Certificate of Incorporation and Bylaws.

(a)  Certificate  of  Incorporation,  as amended,  of the Company  (incorporated
     herein by reference to Annex C to the  Prospectus/Proxy  Statement filed as
     part of the  Pre-Effective  Amendment No. 1 to the  Company's  Registration
     Statement on Form S-4 (Registration No. 33-27259) filed on March 16, 1989).


(b)  Amended Bylaws of the Company  (incorporated herein by reference to exhibit
     3(b) of the Company's 1994 Form 10-K).


Exhibit No. 10. Material Contracts.


(a)  Stock Option Plan, as amended  (incorporated herein by reference to Exhibit
     4.4  of the  Post-Effective  Amendment  No.  1 to the  Company's  Form  S-4
     Registration  Statement on Form S-8  (Registration  No.  33-27259) filed on
     October 4, 1989).

(b)  Directors'  Stock  Option Plan  (incorporated  herein by  reference  to the
     Company's Form S-8 Registration Statement (Registration No. 33-62466) filed
     on May 7, 1993).

(c)  Employee  Stock  Option  Plan  (incorporated  herein  by  reference  to the
     Company's Form S-8 Registration Statement (Registration No. 33-91612) filed
     on April 26, 1995).

(d)  Directors' Retirement Plan, as amended.

(e)  Deferred Fee Plan for Directors, effective as of January 1, 1996.

(f)  Employment   Agreement   between   and  among  First   Citizens   Financial
     Corporation,  Citizens Savings Bank f.s.b. and Herbert W. Jorgensen,  dated
     November 22, 1995, as amended.

(g)  Amended  Employment  Agreement  between and among First Citizens  Financial
     Corporation,  Citizens Savings Bank f.s.b. and Enos K. Fry, dated September
     7, 1995.

(h)  Amended  Employment  Agreement  between and among First Citizens  Financial
     Corporation,  Citizens  Savings  Bank  f.s.b.  and  Charles R. Duda,  dated
     September 7, 1995.

(i)  Employment   Agreement,   as  amended,   between  First  Citizens  Mortgage
     Corporation  and  Benjamin  O.  Delaney,  Jr.,  dated  January 1, 1994,  as
     amended.

(j)  Supplemental  Retirement  Agreement  by and between  Citizens  Savings Bank
     f.s.b. and Enos K. Fry dated March 7, 1996.

(k)  Supplemental  Retirement  Agreement by and between First Citizens  Mortgage
     Corporation and Benjamin O. Delaney, Jr. dated March 7, 1996.

(l)  1995 Incentive Bonus Plan.

(m)  1996 Incentive Bonus Plan.

(n)  Dividend  Agreement dated August 3, 1989 as to dividends by the Bank to the
     Company.


Exhibit No. 11. Computation of Primary and Fully Diluted Earnings Per Share.

Exhibit No. 16. Letter re Change in Certifying  Accountant  (Incorporated herein
by reference to Amendment No. 1 to the Company's 1994 Form 10-K on From 10-K/A).

Exhibit No. 21. List of Subsidiaries  (incorporated  by reference to Exhibit No.
21 to the Company's 1993 Form 10-K).

Exhibit No. 23. Consent of Experts.


(a)  Consent of KPMG Peat Marwick LLP (Registration Nos. 33-27259,  33-62466 and
     33-91612).

(b)  Consent of Arthur Andersen LLP (Registration  Nos.  33-27259,  33-62466 and
     33-91612).


(b)     Reports on Form 8-K.

No Forms 8-K were filed during the quarter ended December 31, 1995.


(c)     Exhibits.

See Item 14(a)(3) above.


SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this Report to be signed on its
behalf by the undersigned, thereunto duly authorized.

FIRST CITIZENS FINANCIAL CORPORATION
Registrant

By:     Herbert W. Jorgensen                            March 7, 1996
        Chairman and Chief Executive Officer
        (Principal Executive Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by the following persons on March 7, 1996 on behalf of the
Registrant in the capacities indicated.

By:     Herbert W. Jorgensen
        Chairman and Chief Executive Officer
        (Principal Executive Officer)

By:     Enos K. Fry
        President and Vice Chairman

By:     Charles R. Duda
        Executive Vice President and Chief Operating Officer

By:     William C. Scott
        Senior Vice President and Chief Financial Officer
        (Principal Financial and Accounting Officer)

By:     N. Richard Kimmel
        Vice Chairman

By:     Stanley Betts
        Albert M. Cowell, Jr.
        William J. Walsh, III
        H. Deets Warfield, Jr.
        Melvin O. Wright
        Directors





Investor Services Directory

Stockholder Information

First  Citizens  Financial   Corporation's   periodic  reports  filed  with  the
Securities and Exchange  Commission are available without charge to stockholders
and other  interested  parties.  To request these  publications,  or if you have
questions  about  First  Citizens  Financial  Corporation,  you are  invited  to
contact:


Investor Relations

First Citizens Financial Corporation
22 Firstfield Road
Gaithersburg, MD 20878
(301) 527-2400 or 1 (800) 573-8700


Transfer Agent and Registrar

Chemical Mellon Shareholder Services, L.L.C.
PO Box 590
Ridgefield Park, NJ 07660
1 (800) 851-9677

Communications  concerning  change of address,  lost  certificates  and transfer
requirements should be directed to the Transfer Agent.


General Counsel

Robert E. Gough
Heise Jorgensen & Stefanelli P.A.
18310 Montgomery Village Avenue, Suite 400
Gaithersburg, MD 20879


Special Counsel

Hogan & Hartson L.L.P.
555 - 13th Street, N.W.
Washington, DC 20004

Annual Meeting

The 1996 Annual Meeting of  Stockholders  will be held at 9:00 a.m. on April 19,
1996 at the DoubleTree Hotel in Rockville, Maryland.


1995 Annual Report and Form 10-K

     This report is submitted for the general information of the stockholders of
First  Citizens  Financial  Corporation  and  is  not  intended  to be  used  in
connection  with any sale or purchase of  securities.  Copies of this report are
available from the Corporate Secretary of First Citizens Financial Corporation.


Corporate Headquarters

22 Firstfield Road
Gaithersburg, MD 20878
(301) 527-2400


Citizens Savings Bank f.s.b. Locations
Branch Locations:


MAIN OFFICE*
8485 Fenton Street
Silver Spring, MD  20910
(301) 589-9610
Manager: Cynthia White

BETHESDA*
4405 East-West Highway
Bethesda, MD  20814
(301) 654-2411
Manager: Carlos Molina

CHEVY CHASE*
5416 Wisconsin Avenue
Chevy Chase, MD  20815
(301) 654-2154
Manager: Ellen Winston

DAMASCUS*
9801 Main Street
Damascus, MD  20872
(301) 253-2000
Manager: Chandra Bappanad

FLOWER HILL*
18261 Flower Hill Way
Gaithersburg, MD  20879
(301) 840-5600
Manager: David O'Berry

FREDERICK*
Frederick County Square
  Shopping Mall
1003 West Patrick Street
Frederick, MD  21702
Metro_(301) 831-4272
Local_(301) 662-9420
Manager: Erin Stott

GAITHERSBURG*
205 North Frederick Avenue
Gaithersburg, MD  20877
(301) 926-0560
Manager: Dick Reed

KENSINGTON*
3720 Farragut Avenue
Kensington, MD 20895
(301) 949-2200
Manager:  Ron Perrell

OLNEY*
17920 Georgia Avenue
Olney, MD  20832
(301) 774-2300
Manager:  Rob Hill

POTOMAC*
Potomac Place Shopping Center
10100 River Road
Potomac, MD  20854
(301) 299-8230
Manager: Kathleen Mayer

QUINCE ORCHARD*
12110 Darnestown Road
Gaithersburg, MD  20878
(301) 977-8313
Manager:  Ann Blake

ROCKVILLE*
414 Hungerford Drive
Rockville, MD  20850
(301) 762-3101
Manager:  Gina Monello

WHEATON-GLENMONT*
2335 Glenallen Avenue
Wheaton, MD  20906
(301) 946-4787
Manager:  Erin Stott

WHITE OAK*
11161 New Hampshire Avenue
Silver Spring, MD  20904
(301) 593-7600
Manager:  Bill Yeck


Mortgage Originations:

First Citizens Mortgage
Corporation
12501 Prosperity Drive, Suite 130
Silver Spring, MD 20904
(301) 622-9002
Fax  (301) 622-5026

Board of Directors and Corporate Officers

Board of Directors

Herbert W. Jorgensen
Chairman and Chief Executive Officer
Senior Attorney, Heise Jorgensen & Stefanelli P.A.

Enos K. Fry
Vice Chairman of the Board
President, Citizens Savings Bank f.s.b.

N. Richard Kimmel
Vice Chairman of the Board
Owner, Kimmel Properties

Stanley Betts
President, Bogley, Harting & Betts, Inc.

Albert M. Cowell, Jr.
President, A. Myron Cowell, Inc.

William J. Walsh, III
Senior Vice President, Donohoe Real Estate Services

H. Deets Warfield, Jr.
President, Damascus Motor Co., Inc.

Melvin O. Wright
Retired Investment Banker

Chairmen Emeriti
Stanley Betts
Clinton C. Sisson (a)

Directors Emeriti
Harry W. Goff (b)
Retired Builder

T.W. Perry, Jr.
President, T.W. Perry, Inc.

Evelyn K. Stevens
Retired Corporate Secretary
  of Citizens Savings Bank f.s.b.

Corporate Officers

First Citizens Financial Corporation

Herbert W. Jorgensen
Chief Executive Officer

Enos K. Fry
President

Charles R. Duda
Executive Vice President and Chief Operating Officer

William C. Scott
Senior Vice President and Chief Financial Officer

Barbara J. Guy
Corporate Secretary

John V. Romagna
Treasurer

Citizens Savings Bank f.s.b.

Herbert W. Jorgensen
Chief Executive Officer

Enos K. Fry
President

Charles R. Duda
Executive Vice President and Chief Operating Officer
John V. Romagna
Senior Vice President and Treasurer

William C. Scott
Senior Vice President and Chief Financial Officer

David H. Bowman
Senior Vice President, Real Estate Lending

Timothy E. Hall
Senior Vice President, Corporate Lending

LuAnn Loeber
Senior Vice President, Community Banking

Mark A. Schissler
Senior Vice President, Human Resources

J. Terry Thomas
Senior Vice President, Consumer Lending

Barbara J. Guy
Corporate Secretary

Vice Presidents
Juline H. Anderson
Savings Administration

V. Ann Blake
Quince Orchard Branch

Margaret H. Blewitt
Construction Servicing

C R Carder IV
Asset Quality and Compliance, CRA Officer

Rosemary Z. Chamblin
Residential Servicing

Alan E. Good
Administrative Services

Gary D. Houston
Real Estate Lending

Richard J. Hunt, Jr.
Corporate Lending

James P. Kerr, III
Staff Appraiser and Inspector

Gregory G. Lamb
Real Estate Lending

Guy J. Tegler
Corporate Lending

Michael B. Vavreck
Deposit Operations

Lowell W. Yoder
Corporate Lending

Assistant Vice Presidents
Mary Ann Y. Aellen
Henry A. Ault
Joyce B. Cane
Mark L. Joyce
Judith G. Judkins
Henry P. Kistner
Maria P. Lampos
Debbie J. MacArthur
Gina C. Monello
David B. O'Berry
Jeanne Chappuis Petrykanyn
Richard B. Reed
Merle J. Sabatini
Ellen H. Winston
John M. Wright

Barbara J. Egmore
Director of Internal Audit

Myrian E. Fuentes
Assistant Secretary

First Citizens Corporation

Herbert W. Jorgensen
Chairman and Chief Executive Officer

Enos K. Fry
President

David H. Bowman
Vice President

James P. Kerr, III
Vice President

Gary D. Houston
Assistant Vice President

Gregory G. Lamb
Assistant Vice President

Barbara J. Guy
Secretary

John V. Romagna
Treasurer

First Citizens Development Corporation

Albert M. Cowell, Jr.
Chairman

Herbert W. Jorgensen
Chief Executive Officer

Enos K. Fry
President

David H. Bowman
Executive Vice President

Barbara J. Guy
Secretary

John V. Romagna
Treasurer

First Citizens Mortgage Corporation

William J. Walsh, III
Chairman

Herbert W. Jorgensen
Chief Executive Officer

Benjamin O. Delaney, Jr.
President

Thomas L. Bean
Senior Vice President

Kimberly C. Bean
Vice President

Mary Ann Y.  Aellen
Secretary-Treasurer

(a) Chairman Emeritus Sisson died on May 6, 1995.
(b) Director Emeritus Goff died on September 25, 1995.





                                INDEX TO EXHIBITS



                                                                       Page (by
                                                                      Sequential
Exhibit                                                                Numbering
Number                   Identity of Exhibit                            System)
- -------                  -------------------                          ----------
                                                                  

 (3)(a)  Certificate of Incorporation, as amended, of the Company
         (incorporated herein by reference to Annex C to the
         Prospectus/Proxy Statement filed as part of the Pre-
         Effective Amendment No. 1 to the Company's Registration
         Statement on Form S-4 (Registration No. 33-27259) filed
         on March 16, 1989).

 (3)(b)  Amended  Bylaws  of  the  Company  (incorporated
         herein by reference to Exhibit 3(b) of the  Company's
         1994 Form 10- K).

(10)(a)  Stock Option Plan, as amended (incorporated herein by
         reference to Exhibit 4.4 of the Post-Effective Amendment
         No. 1 to the Company's  Form S-4 Registration Statement
         on Form S-8 (Registration No. 33-27259) filed on October
         4, 1989).

(10)(b)  Directors' Stock Option Plan (incorporated herein by
         reference to the Company's Form S-8 Registration
         Statement (Registration No. 33-62466) filed on May 7,
         1993).

(10)(c)  Employee Stock Option Plan (incorporated herein by
         reference to the Company's Form S-8 Registration
         Statement (Registration No. 33-91612) filed on April 26,
         1995).

(10)(d)  Directors' Retirement Plan, as amended.

(10)(e)  Deferred Fee Plan for Directors, effective as of January 1,
         1996.

(10)(f)  Employment Agreement between and among First
         Citizens Financial Corporation, Citizens Savings Bank
         F.S.B. and Herbert W. Jorgensen, dated November 22,
         1995, as amended.

(10)(g)  Amended Employment Agreement between and among
         First Citizens  Financial Corporation, Citizens Savings
         Bank F.S.B. and Enos K. Fry, dated September 7, 1995.

(10)(h)  Amended Employment Agreement between and among
         First Citizens Financial Corporation, Citizens Savings
         Bank F.S.B.  and Charles R. Duda, dated September 7,
         1995.







(10)(i)  Employment Agreement,  as amended,  between First
         Citizens   Mortgage   Corporation   and  Benjamin  O.
         Delaney, Jr., dated January 1, 1994, as amended.

(10)(j)  Supplemental Retirement Agreement by and between
         Citizens Savings Bank F.S.B. and Enos K. Fry dated March
         7, 1996.

(10)(k)  Supplemental Retirement Agreement by and between First
         Citizens Mortgage Corporation and Benjamin O. Delaney,
         Jr. dated March 7, 1996.

(10)(l)  1995 Incentive Bonus Plan.

(10)(m)  1996 Incentive Bonus Plan.

(10)(n)  Dividend Agreement dated August 3, 1989 as to dividends
         by the Bank to the Company.

(11)     Computation of Primary and Fully Diluted Earnings Per
         Share.

(16)     Letter re Change in Certifying Accountant (incorporated
         herein by reference to Amendment No. 1 to the Company's
         1994 Form 10-K on Form 10-K/A).

(21)     List of Subsidiaries (incorporated herein by reference to
         Exhibit No. 21 to the Company's 1993 Form 10-K).

(23)(a)  Consent of KPMG Peat Marwick LLP (Registration Nos.
         33-27259, 33-62466 and 33-91612).

(23)(b)  Consent of Arthur Andersen LLP (Registration Nos. 33-27259,
         33-62466 and 33-91612).

(27)     Financial Data Schedule.