U.S. Securities and Exchange Commission
                     Washington, D.C. 20549

                           FORM 10-KSB

         ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE 
                SECURITIES EXCHANGE ACT OF 1934 

              For the Year ended December 31, 1998
                                 -----------------

                Commission file number 000-25808
                                      ----------

                  GREAT AMERICAN BANCORP, INC.
                  ---------------------------------------
         (Name of small business issuer in its charter)

          Delaware                              52-1923366
-------------------------------            -------------------
(State or other jurisdiction of             (I.R.S. Employer
 incorporation or organization)            Identification No.)

1311 S. Neil St., P.O. Box 1010, Champaign, Illinois   61824-1010
----------------------------------------------------   ----------
(Address of principal executive offices)               (Zip Code)

Issuers's telephone number, including area code (217) 356-2265
                                                    -------------

           Securities registered under Section 12(b)
                  of the Exchange Act:   None
                                       -------
           Securities registered under Section 12(g)
                      of the Exchange Act:

            Common Stock: par value $0.01 per share
            ---------------------------------------
                        (Title of class)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 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 [ ] 
 
  
Check if there is no disclosure of delinquent filers in response to Item 405
of Regulation SB contained in this form, and no disclosure will 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-KSB or any
amendment to this Form 10-KSB.   [ ]  

   State issuer's revenues for its most recent fiscal year.

                           $12,313,000  
                           -----------

The aggregate market value of the voting stock held by non-affiliates of the
Registrant, i.e., persons other than directors and executive officers of the
Registrant, at December 31, 1998 was $15,376,000.  For purposes of this
determination only, directors and executive officers of the Registrant have
been presumed to be affiliates.  The market value is based upon $14.50 per
share, the last sales price as quoted on The Nasdaq Stock Market for December
31, 1998.

The Registrant had 1,319,883 shares of Common Stock outstanding, for ownership
purposes, at February 28, 1999 which excludes 732,867 shares held as treasury
stock.   

Transitional Small Business Disclosure Format: Yes [ ] No [X]

The Exhibit Index is located at pages 51-52. 

                      DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual Report to Stockholders for the year ended December 31,
1998 are incorporated by reference into Part II of this Form 10-KSB.  Portions
of the Proxy Statement for the 1999 Annual Meeting of Stockholders are
incorporated by reference into Part III of this Form 10-KSB.

                                   INDEX
                                

PART I
                                                                    PAGE

Item 1.  Description of Business . . . . . . . . . . . . . . . . . .   4

Item 2.  Description of Property . . . . . . . . . . . . . . . . . .  48

Item 3.  Legal Proceedings . . . . . . . . . . . . . . . . . . . . .  50

Item 4.  Submission of Matters to a
          Vote of Security Holders . . . . . . . . . . . . . . . . .  50

PART II

Item 5.  Market for Common Equity and
          Related Stockholder Matters. . . . . . . . . . . . . . . .  50

Item 6.  Management's Discussion
          and Analysis or Plan of Operation. . . . . . . . . . . . .  50

Item 7.  Financial Statements. . . . . . . . . . . . . . . . . . . .  50

Item 8.  Changes In and Disagreements With Accountants
          on Accounting and Financial Disclosure . . . . . . . . . .  50

PART III

Item 9.  Directors, Executive Officers, Promoters and
          Control Persons; Compliance with Section
          16(a) of the Exchange Act. . . . . . . . . . . . . . . . .  50

Item 10. Executive Compensation. . . . . . . . . . . . . . . . . . .  51

Item 11. Security Ownership of Certain Beneficial
          Owners and Management. . . . . . . . . . . . . . . . . . .  51

Item 12. Certain Relationships and Related Transactions. . . . . . .  51

Item 13. Exhibits and Reports on Form 8-K. . . . . . . . . . . . . .  51

SIGNATURES

                             PART I

Item 1.        Description of Business.

General

   Great American Bancorp, Inc. (the "Company") was incorporated on February
23, 1995 and on June 30, 1995 acquired all of the outstanding shares of common
stock of First Federal Savings Bank of Champaign-Urbana, Illinois, (the
"Bank") upon the Bank's conversion from a federally chartered mutual savings
bank to a federally chartered stock savings bank (the "Conversion").  The
Company purchased 100% of the outstanding capital stock of the Bank using 50%
of the net proceeds from the Company's initial stock offering which was
completed on June 30, 1995.  The Company sold 2,052,750 shares of common stock
in the initial offering at $10 per share.  The Company began trading on The
Nasdaq Stock Market on June 30, 1995 under the symbol "GTPS".  

   The Company's assets at December 31, 1998 consist primarily of the
investment in the Bank of $12.1 million, multifamily real estate loans of $6.3
million, commercial real estate loans totaling $2.3 million, construction 
loans of $900,000, one-to-four family mortgage loans of $648,000 and 
commercial loans totaling $560,000.  All loans were originated at the Bank and 
sold to the Company. The Company does not transact any other material business 
except through its subsidiary, the Bank.

Business of the Bank

   The Bank was originally chartered in 1908 and became a federally chartered
mutual savings institution in 1938.  Prior to changing its name to First
Federal Savings Bank of Champaign-Urbana in January, 1995, the Bank operated
as First Federal Savings and Loan Association of Champaign.  The Bank's
primary market area consists of Champaign County, Illinois, which includes the
cities of Champaign and Urbana.  The economy in the Bank's primary market area
is predominantly related to the University of Illinois, medical and health
care related businesses, a major food processing operation and agriculture.  
The Bank maintains three offices, two in Champaign and one in Urbana, and
provides a full range of retail banking services at each office, with emphasis
on one- to four-family residential mortgage loans and consumer and commercial
loans.  At December 31, 1998, the Bank had total assets, liabilities and
stockholders' equity of $144.6 million, $132.5 million, and
$12.1 million, respectively.

   The Bank's principal business consists of the acceptance of retail
deposits from the residents and small businesses surrounding its branch
offices and the investment of those deposits, together with funds generated
from operations, primarily in one- to four-family residential mortgage loans. 
The Bank also invests in multifamily mortgage loans, commercial real estate
loans, construction loans, land development loans and commercial and consumer
loans.  The Bank, from time to time, originates loans for sale during certain
designated periods and, to a lesser extent, may sell loans from its portfolio. 
The Bank retains virtually all the servicing rights of loans sold.  At

December 31, 1998, the Bank's gross loan portfolio totaled $112.0 million or
77.5% of total assets.  In addition to its lending activities, the Bank also
invests in U.S. Treasury and Agency securities and local municipal securities. 
At December 31, 1998, the Bank's securities portfolio totaled $3.0 million.  
Securities totaling $1.0 million were designated as available for sale and the
remaining $2.0 million was classified as held to maturity.  The Bank also had
$8.6 million invested in an overnight money market fund and $5.4 million
invested in interest-bearing demand deposits at December 31, 1998. 

   The Bank's revenues are derived principally from interest on its mortgage,
consumer and commercial loans, and, to a lesser extent, interest and dividends 
on its securities.  The Bank's primary sources of funds are deposits,
principal and interest payments and principal prepayments on loans, and 
proceeds from Federal Home Loan Bank ("FHLB") advances.  Through its 
wholly-owned service corporation, Park Avenue Service Corporation ("PASC"), 
the Bank engages in brokerage services through a third party broker-dealer, 
Scout Brokerage Services, Inc. and also sells tax deferred annuities to the 
Bank's customers and members of the public.  In September 1997, PASC formed 
GTPS Insurance Agency ("Agency") to provide insurance related products to
customers.  The Agency sells a variety of insurance products including life,
health, auto, property and casualty insurance.  

Lending Activities

   General.  Historically, the principal lending activity of the Bank has
been the origination of long-term fixed-rate mortgage loans for the purpose of
constructing, financing or refinancing one- to four-family residential
properties.  In recent years, the Bank has also emphasized the origination of
balloon, adjustable-rate, and short-term fixed-rate mortgage loans, and has
also increased the origination of consumer loans, commercial and commercial
real estate loans.

Loan Portfolio Composition.  The following table sets forth the
composition of the consolidated loan portfolio in dollar amounts and in
percentages of the respective portfolios at the dates indicated:

<TABLE>
<CAPTION>
                                                  Amount of Loans Outstanding at
                                      ------------------------------------------------------
                                      December   December   December  September    September
                                      31, 1998   31, 1997   31, 1996    30,1995(1)  30, 1994
                                      --------  ---------  ---------   ---------   ---------
                                                        (in thousands)
<S>                                  <C>         <C>        <C>        <C>         <C>
Real estate:
 One- to four-family residential     $  66,694   $ 57,613   $ 51,620   $ 41,254    $ 37,436
 Multifamily residential                16,956     18,174      9,446      5,736       4,580
 Commercial                             14,500     10,296      9,363     11,261      11,312
 Construction                            3,657      1,615      2,035        447       2,948
 Land                                      185        559        495        275         722
Commercial business                      9,435     11,967      8,191      8,558       8,600
Consumer                                11,245     12,088     10,667     10,112       7,200
                                       -------    -------    -------    -------      ------    
   Total loans, gross                  122,672    112,312     91,817     77,643      72,798
 Allowance for loan losses                (925)      (497)      (374)      (231)       (217)
                                       -------    -------    -------    -------      ------
   Total loans, net                  $ 121,747  $ 111,815   $ 91,443   $ 77,412    $ 72,581
                                       =======    =======    =======    =======      ======

<CAPTION>
                                                 Percentage of Loans Outstanding at
                                     -------------------------------------------------------
                                      December   December   December  September   September
                                      31, 1998   31, 1997   31, 1996   30,1995    30, 1994
                                      --------  ---------  ---------  ---------   ---------
<S>                                    <C>        <C>        <C>        <C>         <C>
Real estate:
 One- to four-family                     54.37%     51.30%     56.22%     53.13%      51.42%
 Multifamily residential                 13.82      16.18      10.29       7.39        6.29
 Commercial                              11.82       9.17      10.20      14.50       15.54
 Construction                             2.98       1.44       2.22        .58        4.05
 Land                                      .15        .50        .54        .35         .99
Commercial business                       7.69      10.66       8.92      11.02       11.81
Consumer                                  9.17      10.75      11.61      13.03        9.90
                                       -------     -------    -------     -------     -------
 Total loans                            100.00%    100.00%    100.00%    100.00%     100.00%
                                       =======    =======    =======    =======     =======
</TABLE>



(1) In November 1995, the Company and the Bank each changed their fiscal year 
end from September 30 to December 31

   There were no loans held for sale at December 31, 1998.  At that same
date, 38.2% of total mortgage loans had adjustable interest rates, excluding
consumer loans secured by second mortgages on real property.

   The types of loans that the Company and Bank may originate are subject to
federal and state law and regulations.  Interest rates charged on loans are
affected by the demand for such loans and the supply of money available for
lending purposes and the rates offered by competitors.  These factors are, in
turn, affected by, among other things, economic conditions, monetary policies
of the federal government, including the Federal Reserve Board and legislative
tax policies.
   
Loan Maturity

   The following table shows the maturity of consolidated loans at December
31, 1998, and includes principal repayments.  Principal repayments totaled
$49.1 million, $38.9 million and $46.4 million for the year ended December 31,
1998, the year ended 1997,and the fifteen month period ended December 31, 
1996.  At December 31, 1998, all loans were classified as held for investment. 
While future loan prepayment activity cannot be projected, management 
anticipates that in periods of stable interest rates, prepayment activity 
would be lower than prepayment activity experienced in periods of declining 
interest rates.  In general, the Bank originates adjustable and fixed-rate 
one- to four-family loans with maturities from 15 to 30 years, one-to-four 
family loans with balloon features which mature from 5 to 7 years, multifamily 
loans with maturities from 10 to 20 years, adjustable-rate commercial real 
estate loans with maturities of 15 to 25 years, commercial loans with 
maturities of from 1 to 5 years, and consumer loans with maturities of 1 to 5 
years.

<TABLE>
<CAPTION>
                                                                       December 31, 1998
                                                                       (in thousands)      
                                    ------------------------------------------------------------------------------------------
                                     One- to    Multi        Real                                                  Total
                                       Four-    Family      Estate                                                 Loans
                                      Family  Residential  Commercial Construction   Land  Commercial  Consumer  Receivable
                                    ------------------------------------------------------------------------------------------
     <S>                           <C>          <C>          <C>         <C>          <C>    <C>        <C>       <C>
     Amounts due:
      One year or less             $  2,290        402          305       3,657        87     6,468      4,431     17,640

     After one year:                                                           
       More than one year to                                                    
        three years                   5,454        959        2,125          --        82     1,336      4,311     14,267
      More than three years                                                    
        to five years                 5,152      1,261        1,192          --        12       853      2,221     10,691
      More than five years
        to 10 years                  13,363     10,222        5,488          --         4       678        213     29,968
      More than 10 years                        
        to 20 years                  22,680      3,699        5,297          --        --       100         26     31,802
      More than 20 years             17,755        413           93          --        --        --         43     18,304
                                   
                                     -----------------------------------------------------------------------------------------
         Total due after 
          December 31, 1999          64,404     16,554       14,195          --        98     2,967      6,814    105,032
                                     -----------------------------------------------------------------------------------------
         Total loans, gross          66,694     16,956       14,500       3,657       185     9,435     11,245    122,672
      
      Allowance for loan losses         (73)       (18)         (16)         (4)       --      (571)      (243)      (925)
                                     -----------------------------------------------------------------------------------------
         Total loans, net          $ 66,621     16,938       14,484       3,653       185     8,864     11,002    121,747
                                     =========================================================================================

</TABLE>

   The following table sets forth, at December 31, 1998, the dollar amount of
gross loans receivable, contractually due after December 31, 1999, and whether
such loans have fixed interest rates or adjustable interest rates.



                                            Due After December 31, 1999
                                      --------------------------------------
                                        Fixed       Adjustable        Total
                                      --------------------------------------
                                                  (in thousands)

Real estate:
 One- to four-family residential      $ 48,803       $ 15,601      $ 64,404
 Multifamily residential                 6,603          9,951        16,554
 Commercial real estate                    865         13,330        14,195
 Construction                               --             --            --
 Land                                       28             70            98
Commercial business                      1,741          1,226         2,967
Consumer                                 6,814             --         6,814
                                        ------------------------------------
      Total loans                     $ 64,854       $ 40,178      $105,032
                                        ====================================

   Origination, Purchase, Sale and Servicing of Loans.   The Bank's lending
activities are conducted primarily through its home office and two branch
offices.  The Bank, from time to time, also sells mortgage loans that it
originates during certain designated periods and sells loans from its
portfolio and purchases participations in mortgage loans originated by other
institutions.  The Bank has sold one- to four-family mortgage loans during
periods in which management believes market interest rates are not conducive
to the Bank holding such loans in its portfolio.  Additionally, the Bank may
sell loans from its portfolio to, among other things, fund its commitments for
loan sales when circumstances result in the Bank's inability to close loans
which have been committed for sale.  Historically, the substantial majority of
loans sold by the Company have been sold to the Federal Home Loan Mortgage
Corporation ("FHLMC").  The determination to purchase participations in
specific loans or pools of loans is based upon criteria substantially similar
to the Bank's underwriting policies which consider the financial condition of
the borrower, the location of the underlying property and the appraised value
of the property, among other factors.

   The Bank recognizes, at the time of sale, the cash gain or loss on the sale
of the loans based on the difference between the net cash proceeds received
and the carrying value of the loans sold.  Mortgage servicing rights on loans
sold are capitalized by allocating the total cost of the mortgage loans
between the mortgage servicing rights and the loans based on their relative
fair values.  Capitalized servicing rights are amortized in proportion to and
over the period of estimated servicing revenues.  

   The following table sets forth consolidated loan originations, purchases,
sales and principal repayments information for the periods indicated.

                                 Year           Year         Fifteen
                                 Ended         Ended       Months Ended
                              December 31,   December 31,   December 31,
                          ------------------------------------------------
                                 1998           1997            1996
                          ------------------------------------------------
                                           (in thousands)

Gross Loans (1)
Beginning balance           $ 112,312        $ 91,817        $ 77,643
 Loans originated:
  One- to four-family          16,138          12,071          21,806
  Multifamily residential       3,957          16,843           4,426
  Commercial real estate        3,863           3,493           4,288
  Construction                  6,466           2,688           3,610
  Land                             --              --             845
  Commercial business          19,369          12,197          13,412
  Consumer                      9,704          12,164          15,683
                            ----------------------------------------------
   Total loans originated      59,497          59,456          64,070
                            ----------------------------------------------
   Total                      171,809         151,273         141,713

Less:
  Transfer to real
     estate owned                  --              --              --
  Principal repayments        (49,093)        (38,889)        (46,400)
  Sales of loans                  (44)            (72)         (3,496)
                              ----------------------------------------------
Total loans, gross          $ 122,672       $ 112,312        $ 91,817
                            ==============================================
                                                   
    (1)   Gross loans include loans receivable, net of loan origination fees,
    deferred loan fees, and unamortized premiums and discounts.
  
   One- to Four-Family Mortgage Lending.  The Bank offers both fixed rate
and adjustable rate mortgage loans secured by one- to-four-family residences,
primarily owner-occupied, located in the Bank's primary market area, with
maturities up to thirty years.  Substantially all of such loans are secured
by property located in Champaign County, Illinois.  Loan originations are
generally obtained from existing or past customers and members of the local
community.

   At December 31, 1998, total consolidated gross loans outstanding were
$122.7 million, of which $66.7 million or 54.4% were one- to four-family
residential mortgage loans.  Of the one- to four-family residential mortgage
loans outstanding at that date, 77.0% were fixed-rate loans, and 23.0% were
adjustable-rate mortgage loans.  The interest rate for the majority of the
Bank's adjustable-rate mortgage loans adjusts periodically based upon a
spread above the one year U.S. Treasury index. The Bank currently offers a
number of adjustable-rate mortgage loan programs with interest rates which
adjust annually, either from the outset of the loan or after a 3, 5 or 7-year
initial period in which the loan has a fixed rate. Such interest rate
adjustments are limited to a 2% annual adjustment cap and a 6%

life-of-the-loan cap.  The Bank also offers mortgage loans with balloon
features.  In general, these loans may be rolled over on the balloon date if
the customer completes a new loan application and meets all of the
underwriting criteria required of new customers.  The Bank currently has no
mortgage loans that are subject to negative amortization but may consider
introducing such loans in the future.  Negative amortization involves a
greater risk to the Bank because during a period of high interest rates the
loan principal may increase above the amount originally advanced.

   The origination of adjustable-rate residential mortgage loans, as opposed
to fixed-rate residential mortgage loans, helps reduce the Bank's exposure to
increases in interest rates.  However, adjustable-rate loans generally pose
credit risks not inherent in fixed-rate loans, primarily because as interest
rates rise, the underlying payments of the borrower rise, thereby increasing
the potential for default.  At the same time, the marketability of the
underlying property may be adversely affected.  Periodic and lifetime caps on
adjustable-rate mortgage loans help to reduce these risks but also limit the
interest rate sensitivity of such loans.

   The Bank's policy is to originate one- to four-family residential mortgage
loans in amounts up to 80% of the lower of the appraised value or the selling
price of the property securing the loan and up to 95% of the appraised value
or selling price if private mortgage insurance is obtained. Mortgage loans
originated by the Bank generally include due-on-sale clauses which provide the
Bank with the contractual right to deem the loan immediately due and payable
in the event the borrower transfers ownership of the property without the
Bank's consent.  Due-on-sale clauses are an important means of adjusting the
rates on the Bank's fixed-rate mortgage loan portfolio and the Bank has
generally exercised its rights under these clauses.

   Multifamily Lending.  The Company and the Bank originate fixed- and
adjustable-rate multifamily residential mortgage loans generally secured by
multiple unit apartment and university housing buildings located in the
Company's and Bank's primary market area.  At December 31, 1998, the
consolidated multifamily loan portfolio was $17.0 million, or 13.9% of total
gross loans.  In reaching its decision on whether to make a multifamily loan,
management considers the qualifications of the borrower as well as the
underlying property.  The factors considered include: the net operating
income of the mortgaged premises before debt service and depreciation; the
debt service ratio (the ratio of net earnings to debt service); and the ratio
of loan amount to appraised value.  Pursuant to the Company's and the Bank's
underwriting policies, an adjustable-rate multifamily mortgage loan may only
be made in an amount up to 80% of the appraised value of the underlying
property.  In addition, the Company and the Bank generally require a debt
service ratio of 1.2% to 1.5% and the personal guarantee of the borrower. 
Properties securing a loan are appraised by an independent appraiser and
title insurance is required on all loans.

   When evaluating the qualifications of the borrower for a multifamily
loan, management considers the financial resources and income level of the
borrower, the borrower's experience in owning or managing similar property
and the previous lending experience with the borrower.  The Company and the
Bank's underwriting policies require that the borrower be able to demonstrate
strong management skills and the ability to maintain the property from
current rental income.  The borrower should also present evidence of the

ability to repay the mortgage and a history of making mortgage payments on a
timely basis. In making its assessment of the creditworthiness of the
borrower, management generally reviews the financial statements, employment
and credit history of the borrower, as well as other related documentation. 
The largest multifamily loan at December 31, 1998 is a ten year fixed rate
loan with an outstanding balance of $6.5 million which is secured by an
apartment complex.      

   Loans secured by apartment buildings and other multifamily residential
properties generally involve larger principal amounts and a greater degree of
risk than one- to four-family residential mortgage loans.  Because payments
on loans secured by multifamily properties are often dependent on successful
operation or management of the properties, repayment of such loans may be
subject to a greater extent to adverse conditions in the real estate market
or the economy.  The Company and the Bank seek to minimize these risks
through their underwriting policies, which require such loans to be qualified
at origination on the basis of the property's income and debt coverage ratio. 
As part of its operating strategy, the Bank intends to increase its
multifamily lending in its primary market area.

   Commercial Real Estate Lending.  The Bank originates commercial real
estate loans that are generally secured by properties used for business
purposes such as small office buildings or a combination of residential and
retail facilities located in the Bank's primary market area.  The Bank's
underwriting procedures provide that commercial real estate loans may
generally be made in amounts up to 80% of the appraised value of the
property, subject to the Bank's current loans-to-one-borrower limit.

   These loans may be made with terms up to 30 years, fully amortized, and
are generally offered at interest rates which adjust in accordance with the
prime rate as reported in the Wall Street Journal.  The Bank's underwriting
standards and procedures are similar to those applicable to its multifamily
loans, whereby the Bank considers the net operating income of the property
and the borrower's expertise, credit history and profitability.  The Bank has
generally required that the properties securing commercial real estate loans
have debt service coverage ratios of at least 1.2% to 1.5%. The largest
commercial real estate loan in the Bank's portfolio at December 31, 1998, was
a $1.8 million, five year adjustable rate, loan which was originated in
February, 1998 and is secured by a multi tennant warehouse facility.  At 
December 31, 1998, the consolidated commercial real estate loan portfolio 
totaled approximately $14.5 million or 11.8% of total consolidated gross 
loans.  As part of its operating strategy, the Bank intends to increase its 
commercial real estate lending in its primary market area. 

   Loans secured by commercial real estate properties, like multifamily
loans, usually involve larger principal amounts and, generally, the interest
rate on these loans adjusts every five years.  The Bank also offers mortgage
loans with balloon features.  In general, these loans may be rolled over on
the balloon date if the customer completes a new loan application and meets
all of the underwriting criteria required of new customers.  The Bank
currently has no mortgage loans that are subject to negative amortization but
may consider introducing such loans in the future.  Negative amortization
involves a greater risk to the Bank because during a period of high interest
rates the loan principal may increase above the amount originally advanced.


   Because payments on loans secured by commercial real estate properties
are often dependent on successful operation or management of the properties,
repayment of such loans may be subject to adverse conditions in the real
estate market or the economy.  The Bank seeks to minimize these risks through
its underwriting standards, which require such loans to be qualified on the
basis of the property's income and debt service ratio.

   Construction and Land Development Lending.  The Bank originates loans for
the acquisition and development of property to contractors and individuals in
its primary market area.  The Bank has made construction loans primarily to
finance the construction of one- to four-family, owner-occupied residential
properties and multifamily properties. These loans generally have maturities
of one year or less. Loans for the construction of one-to four-family
residences may be made in amounts up to 80% of the appraised value of the
property or up to 95% of the appraised value of the property with private
mortgage insurance.  Loans for the construction of commercial and multifamily
properties may be made in amounts up to 80% of the appraised value of the
property, subject to the Bank's current limitation on loans-to-one-borrower. 
The Bank generally requires personal guarantees and may require an
irrevocable takeout commitment from a generally recognized lender for an
amount equal to or greater than the amount of the loan.  Loan proceeds are
disbursed in increments as construction progresses and as inspections
warrant.  Land development loans are determined on an individual basis, but
generally they do not exceed 70% of the actual cost or current appraised
value of the property, whichever is less.  The largest construction loan in
the Bank's portfolio at December 31, 1998 was a $900,000 loan originated in
June, 1998. The interest rate on the loan floats daily with the national prime 
rate and the loan matures in July 1999.  The loan is secured by a commercial 
warehouse.  At December 31, 1998, the consolidated total of construction and 
land development loans was $3.7 million, which amounted to 3.0% of the 
consolidated total loan portfolio.

   Construction and land development financing is generally considered to
involve a higher degree of credit risk than long-term financing on improved,
owner-occupied real estate. Risk of loss on a construction loan is dependent
largely upon the accuracy of the initial estimate of the property's value at
completion of construction or development compared to the estimated cost
(including interest) of construction.  If the estimate of value proves to be
inaccurate, the Bank may be confronted with a project, when completed, having
a value which is insufficient to assure full repayment.  

   Commercial Lending.  The Company and Bank also offer secured and unsecured
commercial business loans.  At December 31, 1998, consolidated commercial
business loans totaled $9.4 million, or 7.7% of the total loan portfolio. 
Commercial business loans consist of credit lines to support fluctuations in
accounts receivable and inventory, conventional term loans, including both
"owner-occupied" and "investment" real estate loans, working capital loans,
business acquisition loans and small business loans.  The Bank's policy is to
generally make fixed-rate and variable rate commercial loans with terms of
from 1 to 5 years.  In making commercial loans, management considers primarily
the value of the collateral if the loan is secured, the financial history and
resources of the borrower, the borrower's ability to repay the loan out of net
operating income and the lending history with the borrower.  The Company's and
Bank's policies have been generally to require the personal guarantee of all
principal shareholders or partners for loans to corporations or partnerships,
and an annual personal financial statement from all guarantors.  The largest

commercial loan or commercial credit relationship consists of unsecured
commercial loans to one borrower which aggregated $1.5 million at December 31,
1998.

   As part of its overall strategy, management intends to increase the level
of commercial lending in the primary market area.  Unsecured commercial
business lending is generally considered to involve a higher degree of risk
than secured commercial and real estate lending.  Risk of loss on an unsecured
commercial business loan is dependent largely on the borrower's ability to
remain financially able to repay the loan out of ongoing operations.  If
management's estimate of the borrower's financial ability is inaccurate, the
Company or Bank may be confronted with a loss of principal on the loan.  

   Consumer Lending.  The Bank has developed a consumer loan program to offer
loans on a short term basis, generally up to five years, thereby reducing its
interest rate risk exposure.  The Bank's portfolio of consumer loans includes
a combination of automobile, marine, home improvement, recreation, home
equity loans, credit cards loans and overdraft protection loans.  As of 
December 31, 1998, the Bank's consumer loans amounted to $11.2 million or 9.2% 
of the total loan portfolio.  Consumer loans are generally originated in the 
Bank's primary market area and generally have maturities of one to five years. 
 Consumer loans may be collateralized by personal property or secondary 
encumbrances on real estate.  Unsecured consumer loans are generally made with 
a maximum maturity of 48 months.

   Consumer loans are shorter in term and generally contain higher interest
rates than residential loans.  Management believes the consumer loan market
has been helpful in improving its spread between average loan yield and costs
of funds and at the same time improving the matching of its rate sensitive
assets and liabilities.

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

   Consumer loans entail greater risks than one- to four-family residential
mortgage loans, particularly consumer loans that are secured by rapidly
depreciable assets such as automobiles or that are unsecured.  In such cases,
repossessed collateral for a defaulted loan may not provide an adequate
source of repayment of the outstanding loan balance, since there is a greater
likelihood of damage, loss or depreciation of the underlying collateral. 
Further, consumer loan collections are dependent on the borrower's continuing
financial stability, and therefore are more likely to be adversely affected
by job loss, divorce, illness or personal bankruptcy.  Finally, the
application of various federal and state laws, including federal bankruptcy
and insolvency laws, may limit the amount which can be recovered on such
loans in the event of a default.  At December 31, 1998, consumer loans 90
days or more delinquent totaled $14,000 or 0.13% of consumer loans.  As part

of its operating strategy, the Bank intends to increase the level of its
consumer lending in its primary market area.  

   Loan Approval Procedures and Authority.  The respective Boards of
Directors authorize the lending activities of the Company and the Bank and
establish the lending policies.  The Board of Directors of the Bank has
authorized the following persons to approve loans up to the amounts
indicated:  Loans in the amount of $150,000 for secured loans and $75,000 for
unsecured loans may be approved by the President or Senior Vice President of
Lending.  One-to four-family residential mortgage loans in an amount not
exceeding the maximum amount saleable to the secondary market (such amount
currently is $240,000 may be approved by specified officers within the
lending department.  All other loan commitments or renewals must be referred
to and approved by the Bank's Loan Committee, which is made up of four
directors, the President and the Senior Vice President of Lending.

   For all loans originated, upon receipt of a completed loan application from
a prospective borrower, a credit report is ordered and certain other
information is verified by an independent credit agency.  If necessary,
additional financial information may be required.  An appraisal of real estate
intended to secure a proposed loan generally is required to be performed by an
appraiser designated and approved by the Company or Bank.  For proposed
mortgage loans, each Board annually approves independent appraisers to be used
and approves the appraisal policy. The Company's and the Bank's policies are
to obtain title and hazard insurance on all mortgage loans.  If private
mortgage insurance is required, the borrower will be required to make payments
to a mortgage impound account from which the Company or Bank makes
disbursements for property taxes and mortgage insurance.

   Loan Servicing.  The Bank also services mortgage loans for others.  Loan
servicing includes collecting and remitting loan payments, accounting for
principal and interest, making inspections as required of mortgaged premises,
contacting delinquent mortgagors, supervising foreclosures and property
dispositions in the event of unremedied defaults, making certain insurance
and tax payments on behalf of the borrowers and generally administering the
loans.  At December 31, 1998 the Bank was servicing $8.0 million of loans
for others.

   Delinquencies and Classified Assets.  Management and the Board of
Directors perform a monthly review of all delinquent loans.  The procedures
taken by management with respect to delinquencies vary depending on the
nature of the loan and period of delinquency.  The Company and the Bank
generally require that delinquent mortgage loans be reviewed and that a
written late charge notice be mailed no later than the 15th day of
delinquency.  The Company's and Bank's policies provide that telephone
contact will be attempted to ascertain the reasons for delinquency and the
prospects of repayment.  When contact is made with the borrower at any time
prior to foreclosure, management will attempt to obtain full payment or work
out a repayment schedule with the borrower to avoid foreclosure.  It is the 
general policy to continue to accrue interest on all loans which are past due
unless ultimate collection of principal and interest is in doubt. Property
acquired as a result of foreclosure on a mortgage loan is classified as "real
estate owned", and is recorded at the lower of the unpaid principal balance
or fair value less costs to sell at the date of acquisition and thereafter. 
Upon foreclosure, it is the Company's and Bank's policy generally to require

an appraisal of the property and, thereafter, appraisal of the property on an
annual basis and external inspections on at least a quarterly basis.

   Federal regulations and the Bank's Classification of Assets Policy require
that the Bank utilize an internal asset classification system as a means of
reporting non performing and potential problem assets.  The Bank has
incorporated the asset classifications used by the Office of Thrift
Supervision ("OTS"), the Bank's primary regulator, as part of its credit
monitoring system.  The Bank currently classifies non performing and potential
problem assets as "Substandard," "Doubtful" or "Loss" assets.  An asset is
considered Substandard if it is inadequately protected by the current net
worth and paying capacity of the obligor or of the collateral pledged, if any.
Substandard assets include those characterized by the distinct possibility
that the insured institution will sustain "some loss" if the deficiencies are
not corrected. Assets classified as Doubtful have all of the weaknesses
inherent in those classified Substandard with the added characteristic that
the weaknesses present make collection or liquidation in full, on the basis of
currently existing facts, conditions and values, highly questionable and
improbable.  Assets classified as Loss are those considered uncollectible and
of such little value that their continuance as assets without the
establishment of a specific loss reserve is not warranted.  Assets which do
not currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are required to be designated "Watch." 

   When an insured institution classifies one or more assets, or portions
thereof, as Substandard or Doubtful, it is required to establish a general
valuation allowance for loan losses in an amount deemed prudent by management. 
General valuation allowances, which is a regulatory term, represent loss
allowances which have been established to recognize the inherent risk
associated with lending activities, but which, unlike specific allowances,
have not been allocated to particular problem assets.  When an insured
institution classifies one or more assets, or portions thereof, as Loss, it is
required either to establish a specific allowance for losses equal to 100% of
the amount of the asset so classified or to charge off such amount.

   A savings institution's determination as to the classification of its
assets and the amount of its valuation allowances is subject to review by the
OTS, which can order the establishment of additional general or specific loss
allowances.  The OTS, in conjunction with the other federal banking agencies,
adopted an interagency policy statement on the allowance for loan and lease
losses.  The policy statement provides guidance for financial institutions on
both the responsibilities of management for the assessment and establishment
of adequate allowances and guidance for banking agency examiners to use in
determining the adequacy of general valuation guidelines.  Generally, the
policy statement recommends that institutions have effective systems and
controls to identify, monitor and address asset quality problems; that
management has analyzed all significant factors that affect the
collectibility of the portfolio in a reasonable manner; and that management
has established acceptable allowance evaluation processes that meet the
objectives set forth in the policy statement.  As a result of declines in
local and regional real estate market values and significant losses
experienced by many financial institutions, there has been a greater level of
scrutiny by regulatory authorities of the loan portfolios of financial
institutions undertaken as part of the examination of institutions by the OTS

and the Federal Deposit Insurance Corporation ("FDIC").  While the Bank
believes that it has established an adequate allowance for loan losses, there
can be no assurance that regulators, in reviewing the Bank's loan portfolio,
will not request the Bank to materially increase at that time its allowance
for loan losses, thereby negatively affecting the Bank's financial condition
and earnings at that time.  Although management believes that, based on
information currently available, adequate specific and general loan loss
allowances have been established, actual losses are dependent upon future
events and, as such, further additions to the level of specific and general
loan loss allowances may become necessary.

   The Bank's Loan Committee reviews and classifies the Bank's loans on a
monthly basis and reports the results of its reviews to the Board of
Directors.  The Bank classifies loans in accordance with the management
guidelines described above.  At December 31, 1998, the Bank had no other real
estate as a result of foreclosure, which is generally classified as
Substandard.  At December 31, 1998, the Bank had $1.5 million in assets 
classified as Substandard, $132,000 classified as Doubtful, zero classified as 
Loss, and $324,000 classified as Watch.                                     
                    
   The following table sets forth delinquencies in the Bank's loan portfolio
as of the dates indicated.

<TABLE>
<CAPTION>
                                              At December 31, 1998                        At December 31, 1997
                                   --------------------------------------------------------------------------------------
                                         60-89 Days          90 Days or More        60-89 Days        90 Days or More
                                   --------------------------------------------------------------------------------------
                                               Principal             Principal            Principal             Principal
                                     Number     Balance    Number     Balance   Number     Balance    Number     Balance 
                                    of Loans   of Loans   of Loans   of Loans  of Loans   of Loans   of Loans   of Loans
                                   --------------------------------------------------------------------------------------
                                                        (dollars in thousands)
 <S>                                    <C>     <C>          <C>       <C>         <C>       <C>         <C>      <C>     
 One- to four-family residential         7      $ 170         5        $  95        5        $ 129        4       $  91
 Multifamily residential                --         --        --           --       --           --       --          --
 Commercial real estate                 --         --        --           --        4          373       --          --
 Construction and land                   1        168        --           --       --           --       --          --
 Commercial business                     1         20         1        1,363       --           --        2         277
 Consumer                                3          3         1           14        1            3        3          24
                                   --------------------------------------------------------------------------------------
    Total                               12      $ 361         7      $ 1,472       10        $ 505        9       $ 392
 Delinquent loans to total         ======================================================================================
    gross loans                                  0.29%                  1.20%                 0.45%               0.35%
                                   ======================================================================================
<CAPTION>
                                                                                      At December 31, 1996
                                                                       -------------------------------------------------
                                                                            60-89 Days                90 Days or More
                                                                       -------------------------------------------------
                                                                                   Principal                   Principal
                                                                         Number     Balance       Number        Balance
                                                                        of Loans   of Loans      of Loans      of Loans
                                                                       -------------------------------------------------
                                                                                       (dollars in thousands)
 <S>                                                                       <C>      <C>             <C>         <C>
 One- to four-family residential                                           10       $ 221            4          $  53
 Multifamily residential                                                   --          --           --             --
 Commercial real estate                                                     1          16           --             --
 Construction and land                                                     --          --           --             --
 Commercial business                                                       --          --            1             57
 Consumer                                                                   3           6            6             67
                                                                       -------------------------------------------------
    Total                                                                  14       $ 243           11          $ 177
 Delinquent loans to total                                             ================================================= 
    gross loans                                                                      0.26%                       0.19%
                                                                       =================================================
</TABLE>

   The one commercial business loan totaling $1.36 million which was 90 days 
or more past due at December 31, 1998 became 90 days or more delinquent during 
the fourth quarter of 1998.  In 1999, prior to the issuance of this report, 
the borrower filed Chapter 11, or business reorganization bankruptcy.  The 
loan is secured by business assets; however, the ratio of the value of the 
assets to the outstanding balance of the loan is undetermined at this time. 
Company management are working closely with attorneys to determine appropriate 
actions regarding this loan; however, the loan will most likely remain in a 
workout status for several months.
 
   One loan, totaling approximately $38,000 at December 31, 1998, was
delinquent greater than 90 days at both December 31, 1998 and December 31,
1997.  One loan totaling $14,000 at December 31, 1998 was delinquent 60-89
days at both December 31, 1998 and 1997.  The majority of the delinquent
borrowers have been making their monthly or periodic required payments;
however, the borrowers delinquent at both December 31, 1998 and  1997 are
habitually delinquent.   

   Nonaccrual and Past Due Loans.  The following table sets forth information
regarding loans contractually past due 90 days or more.  At December 31, 1998,
there were no troubled-debt restructured loans within the meaning of Statement
of Financial Accounting Standards No. 15 and no foreclosed properties
classified as real estate owned.  Total nonaccruing loans were $0 at
December 31, 1998.  At December 31, 1998, there were 7 accruing loans past due 
90 days or more.  The Bank continues to accrue interest on loans which are
past due unless ultimate collection of all principal and interest is in doubt.

<TABLE>
<CAPTION>
                                                   -----------------------------------------------------------------
                                                      Dec 31,       Dec 31,      Dec 31,       Sep 30,       Sep 30,
                                                        1998         1997         1996          1995(2)       1994
                                                   -----------------------------------------------------------------
                                                                         (dollars in thousands)
 <S>                                                 <C>           <C>          <C>           <C>            <C>  
 Loans contractually past due 90 days or more       $ 1,472         $ 392        $ 177         $ 144         $ 156
                                                   =================================================================
 Allowance for loan losses as a percent 
   of loans (1)                                        0.75%         0.44%        0.41%         0.30%         0.30%
 Allowance for loan losses as a percent of 
   non-performing loans                               62.84%       126.79%      211.30%       160.42%       139.10%
 Non-performing loans as a percent of loans (1)        1.20%         0.35%        0.13%         0.19%         0.21%
 Non-performing assets as a percent of total
   assets                                              0.94%         0.28%        0.09%         0.13%         0.15%

</TABLE>

 ---------------------------
 (1) Loans include gross loans less loans in process, undisbursed loan
proceeds and deferred loan origination fees and discounts.                      

 (2) In November 1995, the Company and the Bank each changed their fiscal year
end from September 30 to December 31

   Allowance for Loan Losses.  The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the
risks inherent in the loan portfolio and the general economy.  The allowance
for loan losses is maintained at an amount management considers adequate to
cover estimated losses in loans receivable which are deemed probable and can
be estimated based on information available to management at such time. 
While management believes the allowance for loan losses is sufficient to
cover losses inherent in its loan portfolio at this time, no assurances can
be given that the level of the allowance for loan losses will be sufficient
to cover future loan losses incurred or that future adjustments to the
allowance for loan losses will not be necessary if economic and other
conditions differ substantially from the economic and other conditions used
by management to determine the current level of the allowance for loan
losses.  The allowance is based upon a number of factors, including asset
classifications, economic trends, industry experience and trends, industry
and geographic concentrations, estimated collateral values, management's
assessments of the credit risk inherent in the portfolio, historical loan
loss experience, and the Bank's underwriting policies.  As of December 31,
1998 and  1997, the allowance for loan losses was 0.75% and 0.44%,
respectively, of total loans.  Management will continue to monitor and modify
the allowance for loan losses as conditions dictate.  Various regulatory
agencies, as an integral part of their examination process, periodically
review the allowance for loan losses.  These agencies may require additional
valuation allowances, based on their judgments of the information available
at the time of the examination.

   It is the policy of the Bank to charge off consumer loans when it is
determined that they are no longer collectible.  The policy for loans secured
by real estate, which comprise the bulk of the loan portfolio, is to establish
loss reserves in accordance with the loan classification process, based on
generally accepted accounting practices.  It is the Company's and Bank's
policies to obtain an appraisal on all real estate acquired through
foreclosure at the time of foreclosure.

   The following table sets forth activity in the allowance for loan losses
for the periods set forth in the table.

<TABLE>
<CAPTION>
                                          ---------------------------------------------------------------
                                              Dec 31,      Dec 31,       Dec 31,     Sep 30,     Sep 30,
                                               1998         1997          1996        1995(1)     1994
                                          ---------------------------------------------------------------
                                                                (Dollars in thousands)        
 <S>                                          <C>          <C>           <C>        <C>         <C>
 Balance at beginning of year                 $ 497        $ 374         $ 231      $ 217       $ 224
 Provision for loan losses                      456          156           325        132          74
 Charge-offs:
   One to four-family residential                --           --            --         --          --
   Multifamily residential                       --           --            --         --          --
   Commercial real estate                        --           --            --         --          --
   Construction and land                         --           --            --         --          --
   Commercial business                           --           20            35        102          80
   Consumer                                      36           18           151         24           3
                                           --------------------------------------------------------------
    Total charge-offs                            36           38           186        126          83
                                           --------------------------------------------------------------
 Recoveries:
   One- to four-family residential               --           --            --         --          --
   Multifamily residential                       --           --            --         --          --
   Commercial real estate                        --           --            --         --          --
   Construction and land                         --           --            --         --          --
   Commercial business                            6           --            --         --          --
   Consumer                                       2            5             4          8           2
                                           --------------------------------------------------------------
    Total recoveries                              8            5             4          8           2   
                                           --------------------------------------------------------------
 Net charge-offs                                 28           33           182        118          81
                                           --------------------------------------------------------------
 Balance at end of period                     $ 925        $ 497         $ 374      $ 231       $ 217
                                           ==============================================================
 Ratio of net charge-offs during the
   period to average loans outstanding
   during the period                           0.02%        0.03%         0.22%      0.15%       0.11%  
                                           ==============================================================
</TABLE>    

(1) In November 1995, the Company and the Bank each changed their fiscal year
end from September 30 to December 31

   The following table sets forth the Bank's allocation of the allowance for
loan losses by loan category and the percent of the allocated allowance to
the total allowance for each specific loan category.  The portion of the
allowance for loan losses allocated to each loan category does not represent
the total available for future losses which may occur within the loan
category since the total allowance for loan losses is a valuation reserve
applicable to the entire loan portfolio.

<TABLE>
<CAPTION>
                       -------------------------------------------------------------------------------------       
                                       Amount of Allowance and Percentage of Allowance to Total Allowance
                             -------------------------------------------------------------------------------------
                               Dec 31, 1998     Dec 31, 1997     Dec 31, 1996     Sep 30, 1995(1)   Sep 30, 1994
                              --------------   --------------   --------------   --------------    --------------
                              Amount Percent   Amount Percent   Amount Percent   Amount Percent    Amount Percent
                              ------ -------   ------ -------   ------ -------   ------ -------    ------ -------
                                                            (dollars in thousands)
 <S>                          <C>    <C>       <C>    <C>       <C>    <C>       <C>    <C>        <C>    <C>
 One- to four-
   family residential         $  73    7.89%   $  64   12.88%   $  61   16.31%   $  31   13.42%    $  23   10.60%
 Multifamily residential         18    1.95       20    4.02       11    2.94       27   11.69        27   12.44     
 Commercial real estate          16    1.73       11    2.21       11    2.94       14    6.06        10    4.61     
 Construction and land            4    0.43        4     .81        4    1.07       --      --        --      --     
 Commercial business            571   61.73      194   39.03      141   37.70       46   19.91        52   23.96     
 Consumer                       243   26.27      204   41.05      146   39.04      113   48.92       105   48.39     
                             -----------------------------------------------------------------------------------
                              $ 925  100.00%   $ 497  100.00%   $ 374  100.00%   $ 231  100.00%    $ 217  100.00%
                             ====================================================================================

</TABLE>


(1) In November 1995, the Company and the Bank each changed their fiscal year
end from September 30 to December 31

Investment Activities

   Federally chartered savings institutions have the authority to invest in
various types of liquid assets, including U.S. Treasury and Agency
obligations, securities of various federal agencies, FHLB term deposits
certificates of deposit of insured banks and savings institutions, bankers'
acceptances, repurchase agreements and federal funds.  Subject to various
restrictions, federally chartered savings institutions may also invest their
assets in commercial paper, investment-grade corporate debt securities and
mutual funds whose assets conform to the investments that a federally
chartered savings institution is otherwise authorized to make directly. 
Additionally, the Bank must maintain minimum levels of investments that
qualify as liquid assets under OTS regulations.  Historically, the Bank has
maintained liquid assets above the minimum OTS requirements and at a level
considered to be adequate to meet its normal daily activities.

   The investment policies of the Company and the Bank, as established by
the respective Boards of Directors, attempt to provide and maintain liquidity,
generate a favorable return on investments without incurring undue interest
rate and credit risk and complement lending activities.  The investment
policies generally limit investments to government and federal agency-backed
securities and other non-government guaranteed securities, including corporate
debt obligations, that are investment grade.  The investment policies provide
authority to invest in U.S. Treasury and U.S. Government guaranteed
securities, securities backed by federal agencies such as Federal National
Mortgage Association ("FNMA"), FHLMC and the Federal Farm Credit Bureau,
mortgage-backed securities with maximum average maturities of 10 years which
are backed by federal agency securities, obligations of state and political
subdivisions with at least an "A" rating, term deposits purchased through the
FHLB and securities issued by mutual funds which invest in securities
consistent with the Company's or Bank's allocable investments.  The policies
generally limit investments in each category to the lesser of $5,000,000 or
50% of the Company's or Bank's equity.  The investment policies provide that
the President is authorized to execute all transactions within specified
limits which are reviewed by the Board of Directors on a monthly basis.  From
time to time the Board of Directors may authorize the President to exceed the
policy limitations.  The Bank's Asset/Liability Committee monitors compliance
with the Bank's investment policy and generally meets on a quarterly basis.

   At December 31, 1998, the Bank had $3.0 million in investment securities
consisting of $2.0 million invested in Federal agency securities ($1.0
million classified as held to maturity and $1.0 million classified as
available for sale) and $977,000 invested in local municipal securities.

   The following table sets forth certain information regarding the carrying
and market value of the Company's and the Bank's short-term investments and
securities at the dates indicated.

<TABLE>
<CAPTION>  
                                  -------------------------------------------------------------------- 
                                       Dec 31, 1998           Dec 31, 1997          Dec 31, 1996
                                  --------------------------------------------------------------------
                                   Amortized     Fair     Amortized     Fair     Amortized    Fair
                                     Cost        Value       Cost       Value       Cost      Value
                                  -------------------------------------------------------------------- 
                                                        (in thousands)
 <S>                                <C>        <C>         <C>        <C>         <C>        <C>  
 Federated Liquid Cash Fund         $ 9,941    $ 9,941     $10,549    $10,549     $10,715   $10,715
                                  ====================================================================
 FHLB term deposits                      --         --     $    --    $    --       2,000      2,000
                                  ====================================================================
 Securities:
   Held to maturity:
    U.S. Treasury and
     Agency obligations             $ 1,000    $ 1,002     $ 1,000    $ 1,002     $ 3,000   $ 2,994
   Obligations of states and
     political subdivisions             977        986         300        303         400       402
                                  --------------------------------------------------------------------
      Total held to maturity          1,977      1,988       1,300      1,305       3,400     3,396
                                  --------------------------------------------------------------------
   Available for sale:
     U.S. Treasury and
      Agency obligations              1,000      1,001       1,996      1,999          --        --
                                  --------------------------------------------------------------------
       Total available for sale       1,000      1,001       1,996      1,999          --        --
                                  --------------------------------------------------------------------
       Total                        $ 2,977    $ 2,989     $ 3,296    $ 3,304     $ 3,400   $ 3,396
                                  ====================================================================
</TABLE> 

  The following table sets forth certain information regarding the carrying
value, weighted average yields and contractual maturities of the Company's and
the Bank's short-term investments and securities as of December 31, 1998.

<TABLE>
<CAPTION>
                                                       At December 31, 1998
                          ---------------------------------------------------------------------------------------------------------
                                                  More than One          More than Five        More than Ten                      
                            One Year or Less    Year to Five Years     Years to Ten Years         Years               Total
                          ---------------------------------------------------------------------------------------------------------
                                     Weighted              Weighted              Weighted             Weighted             Weighted
                           Carrying   Average    Carrying   Average    Carrying   Average    Carrying  Average    Carrying  Average
                             Value     Yield       Value     Yield      Value      Yield      Value     Yield      Value    Yield
                          ---------------------------------------------------------------------------------------------------------
                                                      (dollars in thousands)
<S>                       <C>          <C>      <C>          <C>      <C>           <C>     <C>          <C>    <C>          <C>
Federated Liquid Cash
  Fund                    $  9,941     4.92%    $     --       --%    $    --       --%     $    --      --%    $  9,941     4.92%
                          =========================================================================================================
Securities:
 Held to maturity:
  U.S. Treasury and 
   Agency obligations     $     --        --%   $  1,000     5.94%    $    --       --%     $    --      --%    $  1,000     5.94%
  Obligations of states
   and political
   subdivisions(1)             450      3.98         527     3.91          --       --           --      --          977     3.94
 Available for sale:
  U.S. Treasury and
   Agency obligations           --        --       1,001     6.01          --       --           --      --        1,001     6.01
                          ---------------------------------------------------------------------------------------------------------
      Total securities    $    450      3.98%   $  2,528     5.54%    $    --       --%     $    --      --%    $  2,978     5.31%
                          =========================================================================================================
          
</TABLE>

(1) The weighted average yields for obligations of states and political
subdivisions were not calculated on a tax equivalent basis

Source of Funds

   General.  Deposits, loan repayments and prepayments, proceeds from sales of
loans, cash flows generated from operations and FHLB advances are the primary
sources of the Bank's funds for use in lending, investing and for other
general purposes.

   Deposits.  The Bank offers a variety of deposit accounts with a range of
interest rates and terms.  For the fiscal year ended December 31, 1998,
average certificates of deposit were $73.5 million and were 62.9% of total
average deposits of $116.8 million.  Average deposits were $107.6 million for
the year ended December 31, 1997.  The flow of deposits is influenced 
significantly by general economic conditions, changes in money market rates, 
prevailing interest rates and competition.  The Bank's deposits are obtained 
predominately from the areas in which its branch offices are located.  The 
Bank relies primarily on customer service and long-standing relationships with 
customers to attract and retain these deposits; however, market interest rates 
and rates offered by competing financial institutions significantly affect the 
Bank's ability to attract and retain deposits.  From time to time, the Bank 
solicits certificate accounts in excess of $100,000.

   The Bank's current deposit products include savings, demand deposit, NOW
accounts, money market and certificate of deposit accounts ranging in terms
from thirty days to eight years.  Included in the Bank's certificate of
deposit accounts are certificates of deposit with balances in excess of
$100,000, and Individual Retirement Accounts ("IRAs").

   Deposits are obtained primarily from residents of Champaign County,
Illinois.  The Bank seeks to attract deposit accounts by offering a variety
of products, competitive rates and convenient locations and service hours. 
The Bank uses traditional methods of advertising to attract new customers and
deposits, including radio and print media advertising. The Bank does not
generally advertise outside of its market area or utilize the services of
deposit brokers.  Management believes that an insignificant number of deposit
accounts are held by nonresidents of the Bank's primary market area.

   The Bank sets interest rates on its deposits on a weekly basis, based
upon a number of factors including:  the previous week's deposit flow; a
current survey of a selected group of competitors' rates for similar
products; external data which may influence interest rates; investment
opportunities and loan demand; and scheduled maturities.

   At December 31, 1998, the Bank had $10.4 million in certificate accounts
in amounts of $100,000 or more maturing as follows:

                                                  Amount         Weighted
      Maturity Period                         (in thousands)   Average Rate
     ----------------                             -------      ------------
Three months or less                              $ 1,818         5.55%
Over three through six months                       1,124         5.24%
Over six months through 12 months                   4,609         5.48%
Over 12 months                                      2,804         6.03%
                                                  -------
 Total                                           $ 10,355         5.62%
                                                  ========================

 
   The following table sets forth the distribution of the Bank's average
deposit accounts for the periods indicated and the weighted average interest
rates on each category presented.


<TABLE>
<CAPTION>
                               ---------------------------------------------------------------------------------------------------
                                     December 31, 1998                 December 31, 1997                December 31, 1996
                               ---------------------------------------------------------------------------------------------------
                                           Percent                           Percent                           Percent
                                           of Total   Weighted               of Total   Weighted               of Total   Weighted
                                Average    Average    Average     Average    Average    Average     Average    Average    Average
                                Balance    Deposits     Rate      Balance    Deposits     Rate      Balance    Deposits    Rate
                                -------    ---------  --------    --------   ---------  --------    -------    --------  --------
                                                  (dollars in thousands)
 <S>                           <C>          <C>          <C>       <C>       <C>         <C>        <C>        <C>          <C>
 Money market deposits         $  7,577       6.49%      2.92%     $ 7,199     6.70%     2.47%      $ 6,590      7.68%      2.01%
 Passbook deposits               14,912      12.76       2.00       15,116    14.05      2.00        15,991     18.64       1.99
 NOW and other demand deposits   14,259      12.21       1.55       14,060    13.07      1.73        12,552     14.63       1.73
 Non-interest bearing deposits    6,591       5.64       0.00        4,788     4.45      0.00         3,432      4.00       0.00
                                -------     ------                  ------   ------                 -------    ------
    Total                        43,339      37.10       1.76%      41,163    38.27      1.76%       38,565     44.95       1.73%
                                -------     ------     ======       ------   ------     =====       -------    ------      =====
 Certificates accounts:
   Three months or less             218        .19       3.93%         198      .19      3.46%          337       .39       3.50%
   Over three through six months 17,637      15.10       5.38       14,048    13.06      5.31        12,364     14.41       5.01
   Over six through 12 months    13,193      11.29       5.41       14,332    13.33      5.49        15,935     18.57       5.40
   Over one to three years       31,670      27.11       5.88       28,719    26.70      5.92        13,800     16.09       5.51
   Over three to five years       5,496       4.71       6.18        5,209     4.84      5.90         3,423      4.00       5.53
   Over five to ten years         5,271       4.50       6.75        3,886     3.61      6.83         1,364      1.59       6.95
                                -------     ------                 -------   ------                 -------    ------    
    Total certificates           73,485      62.90       5.74%      66,392    61.73      5.72%       47,223     55.05       5.35%
                                -------     ------     ======      -------   ------     =====       -------    ------      =====
    Total average deposits     $116,824     100.00%               $107,555   100.00%                $85,788    100.00%          
                                =======     ======                 =======   ======                 =======    ======       

</TABLE>                                    

   The following table presents, by various categories, the amount of
certificate accounts outstanding at the dates indicated and the periods to
maturity of the certificate accounts outstanding at December 31, 1998.

<TABLE>
<CAPTION>                                    
                               Period to Maturity from December 31, 1998
                          ------------------------------------------------------------                    
                                                                                           At         At         At
                          Less than     One to       Two to      Three to    Over Four   Dec 31,    Dec 31,    Dec 31,
                           One Year   Two Years   Three Years   Four Years     Years      1998       1997       1996
                          ---------   ---------    -----------    ----------    ---------   ------     ------     ------
                                                    (in thousands)
 <S>                       <C>        <C>           <C>           <C>         <C>       <C>        <C>        <C>
 Certificate accounts:
   0 to 4.00%              $   316    $     6       $    --       $    --     $    --   $   322    $   156    $   340
   4.01% to 5.00%           11,078      2,266           269            --          --    13,613      1,730      9,144
   5.01% to 6.00%           34,703      9,343           719         1,727         265    46,757     46,685     38,347
   6.01% to 7.00%            3,745      2,495         2,241            11       6,308    14,800     21,748     12,534
   7.01% to 8.00%               --         --            --            --         100       100        142        164
                           ------------------------------------------------------------------------------------------
    Total                  $49,842    $14,110       $ 3,229       $ 1,738     $ 6,673   $75,592    $70,461    $60,529
                           ==========================================================================================

</TABLE>

   At December 31, 1998, the Bank had $7.0 million in advances from the FHLB
and had no other borrowings.  The Bank may obtain advances from the FHLB as
part of its operating strategy.  The maximum amount that the FHLB will advance
to member institutions, including the Bank, fluctuates from time to time in
accordance with the policies of the OTS and the FHLB.

   At December 31, 1998, the Company had $2.0 million in short-term borrowings 
which was comprised of a loan sold under a repurchase agreement.  The 
obligation is secured by a multifamily residential mortgage loan and the rate 
on the agreement at December 31, 1998 was 6.0%.

   The following table sets forth certain information regarding the Company's 
and Bank's borrowed funds at or for the periods ended on the dates indicated:


<TABLE>
<CAPTION> 

                                          At or for the Year         At or for the year          At or for the fifteen
                                          Ended December 31,         Ended December 31,         months ended September 30,
                                         -------------------       -------------------------        -------------------

                                                 1998                         1997                          1996
                                                 ----                         ----                          ---- 
 <S>                                            <C>                         <C>                           <C>
 Loans sold under repurchase agreement:                                                             
   Average balance outstanding                  $ 1,167                     $   --                        $   --
                                                =======                     ======                        ======
   Maximum amount outstanding at any
    month-end during the period                 $ 2,000                     $   --                        $   --
                                                =======                     ======                        ======
   Balance outstanding at end of period         $ 2,000                     $                             $   --
                                                =======                     ======                        ======
   Weighted average interest rate
    during the period                              5.83%                        --%                           --%
                                                =======                     ======                        ====== 
   Weighted average interest rate
    at end of period                               6.00%                        --%                           --%
                                                =======                     ======                        ======


 FHLB advances:                                                             
   Average balance outstanding                  $ 1,776                     $   --                        $   --
                                                =======                     ======                        ======
   Maximum amount outstanding at any
    month-end during the period                 $ 7,000                     $   --                        $   --
                                                =======                     ======                        ======
   Balance outstanding at end of period         $ 7,000                     $                             $   --
                                                =======                     ======                        ======
   Weighted average interest rate
    during the period                              4.73%                        --%                           --%
                                                =======                     ======                        ====== 
   Weighted average interest rate
    at end of period                               4.59%                        --%                           --%
                                                =======                     ======                        ======
</TABLE>

Subsidiary Activities

   The Company is the parent corporation of one wholly-owned subsidiary, the 
Bank.  The Bank's wholly-owned subsidiary, PASC, is currently engaged in an
agency basis in brokerage services through a third-party broker dealer, Scout
Brokerage Services, Inc. and in the sale of tax-deferred annuity products,
primarily to customers of the Bank and members of the local community.  PASC
was also engaged in joint venture real estate development activities until
the last lots were developed and sold in 1997.  In September 1997, PASC
formed GTPS Insurance Agency ("Agency") to provide insurance related products
to customers.  The Agency sells a variety of insurance products including
life, health, auto, property and casualty insurance.  As of December 31,
1998, PASC had assets of $1.1 million and for the year ended December 31, 1998
had net income of $58,000.

Competition

   The Bank faces significant competition both in making loans and in
attracting deposits.  The Bank's competitors are the financial institutions
operating in its primary market area, many of which are significantly larger
and have greater financial resources than the Bank.  The Bank's competition
for loans comes principally from commercial banks, savings and loan
associations, mortgage banking companies, credit unions and insurance
companies.  Its most direct competition for deposits has historically come
from savings and loan associations and commercial banks. In addition, the Bank 
faces increasing competition for deposits from nonbank institutions such as 
brokerage firms and insurance companies in such areas as short-term money 
market funds, corporate and government securities funds, mutual funds and 
annuities.  Competition may also increase as a result of the lifting of 
restrictions on the interstate operations of financial institutions.

   The Bank serves its market area with a variety of residential loan
products and other retail financial services.  Management considers the
Bank's reputation for financial strength and competitive deposit and loan
products as its major competitive advantage in attracting and retaining
customers in its market area. 

Personnel

   As of December 31, 1998, the Company, including the Bank and PASC, had 66 
full-time employees and 20 part-time employees.  The employees are not 
represented by a collective bargaining unit, and the Company considers its 
relationship with its employees to be good.

                         REGULATION AND SUPERVISION

General

   As a savings and loan holding company, the Company is required by federal 
law to file reports with, and otherwise comply with, the rules and regulations 
of the Office of Thrift Supervision ("OTS").  The Bank is subject to extensive 
regulation, examination and supervision by the OTS, as its primary federal 
regulator, and the FDIC, as the deposit insurer.  The Bank is a member of the 
Federal Home Loan Bank System and its deposit accounts are insured up to 
applicable limits by the Savings Association Insurance Fund ("SAIF") managed 
by the FDIC.  The Bank must file reports with the OTS and the FDIC concerning 
its activities and financial condition in addition to obtaining regulatory 
approvals prior to entering into certain transactions such as mergers with, or 
acquisitions of, other savings institutions.  The OTS and/or the FDIC conduct 
periodic examinations to test the Bank's safety and soundness and compliance 
with various regulatory requirements.  This regulation and supervision 
establishes a comprehensive framework of activities in which an institution 
can engage and is intended primarily for the protection of the insurance fund 
and depositors.  The regulatory structure also gives the regulatory 
authorities extensive discretion in connection with their supervisory and 
enforcement activities and examination policies, including policies with 
respect to the classification of assets and the establishment of adequate loan 
loss reserves for regulatory purposes.  Any change in such regulatory 
requirements and policies, whether by the OTS, the FDIC or the Congress, could 
have a material adverse impact on the Company, the Bank and their operations. 
 Certain of the regulatory requirements applicable to the Bank and to the 
Company are referred to below or elsewhere herein.  The description of 
statutory provisions and regulations applicable to savings institutions and 
their holding companies set forth in this Form 10-KSB does not purport to be a
complete description of such statutes and regulations and their effects on
the Bank and the Company.

Holding Company Regulation 

   The Company is a non-diversified unitary savings and loan holding company
within the meaning of federal law.  As a unitary savings and loan holding
company, the Company generally is not restricted under existing laws as to
the types of business activities in which it may engage, provided that the
Bank continues to be a qualified thrift lender ("QTL").  See "Federal Savings
Institution Regulation - QTL Test."  Upon any non-supervisory acquisition by
the Company of another savings institution or savings bank that meets the QTL
test and is deemed to be a savings institution by the OTS, the Company would
become a multiple savings and loan holding company (if the acquired
institution is held as a separate subsidiary) and would generally be limited 
to activities permissible for bank holding companies under Section 4(c)(8)of 
the Bank Holding Compan Act, subject to the prior approval of the OTS, and 
certain activities authorized by OTS regulation.

   A savings and loan holding company is prohibited from, directly or

indirectly, acquiring more than 5% of the voting stock of another savings 
institution or savings and loan holding company, without prior written 
approval of the OTS and from acquiring or retaining control of a depository 
institution that is not insured by the FDIC.  In evaluating applications by 
holding companies to acquire savings institutions, the OTS considers the 
financial and managerial resources and future prospects of the company and 
institution involved, the effect of the acquisition on the risk to the deposit 
insurance funds, the convenience and needs of the community and competitive 
factors.

   The OTS may not approve any acquisition that would result in a multiple 
savings and loan holding company controlling savings institutions in more than 
one state, subject to two exceptions:  (i) the approval of interstate 
supervisory acquisitions by savings and loan holding companies and (ii) the 
acquisition of a savings institution in another state if the laws of
the state of the target savings institution specifically permit such
acquisitions.  The states vary in the extent to which they permit interstate
savings and loan holding company acquisitions.

   Although savings and loan holding companies are not subject to specific
capital requirements or specific restrictions on the payment of dividends or
other capital distributions, federal regulations do prescribe such 
restrictions on subsidiary savings institutions as described below. The Bank 
must notify the OTS 30 days before declaring any dividend to the Company.  In 
addition, the financial impact of a holding company on its subsidiary 
institution is a matter that is evaluated by the OTS and the agency has 
authority to order cessation of activities or divestiture of subsidiaries 
deemed to pose a threat to the safety and soundness of the institution.

Federal Savings Institution Regulation

   Business Activities.  The activities of federal savings institutions are 
governed by federal law and regulations.  These laws and regulations delineate 
the nature and extent of the activities in which federal associations may 
engage.  In particular, many types of lending authority for federal 
association, e.g. commercial, non-residential real property loans and consumer 
loans, are limited to a specified percentage of the institution's capital or 
assets.

   Capital Requirements.  The OTS capital regulations require savings
institutions to meet three minimum capital standards:  a 1.5% tangible
capital ratio, a 3% leverage ratio and an 8% risk-based capital ratio.  In 
addition, the prompt corrective action standards discussed below also 
establish, in effect, a minimum 2% tangible capital standard, a 4%
leverage ratio (3% for institutions receiving the highest rating on the CAMEL 
financial institution rating system), and, together with the risk-based 
capital standard itself, a 4% Tier I risk-based capital standard. The OTS 
regulations also require that, in meeting the tangible, leverage and 
risk-based capital standards, institutions must generally deduct investments 
in and loans to subsidiaries engaged in activities as principal that are not 
permissible for a national bank.  

   The risk-based capital standard for savings institutions requires the
maintenance of Tier I (core) and total capital (which is defined as core
capital and supplementary capital) to risk-weighted assets of at least 4% and 
8%, respectively.  In determining the amount of risk-weighted assets, all 
assets, including certain off-balance sheet assets, are multiplied by a 
risk-weight factor of 0% to 100%, assigned by the OTS capital regulation based 
on the risks believed inherent in the type of asset.  Core (Tier 1) capital is 
defined as common stockholders' equity (including retained earnings), certain 
noncumulative perpetual preferred stock and related  surplus, and minority 
interests in equity accounts of consolidated subsidiaries less intangibles 
other than certain mortgage servicing rights and credit card relationships.  
The components of supplementary capital currently include cumulative preferred 
stock, long-term perpetual preferred stock, mandatory convertible securities, 
subordinated debt and intermediate preferred stock, the allowance for loan and 
lease losses limited to a maximum of 1.25% of risk-weighted assets and up to 
45% of unrealized gains on available-for-sale equity securities with readily 
determinable fair values.  Overall, the amount of supplementary capital 
included as part of total capital cannot exceed 100% of core capital.

   The capital regulations also incorporate an interest rate
risk component.  Savings institutions with "above normal" interest rate risk
exposure are subject to a deduction from total capital for purposes of
calculating their risk-based capital requirements.  From the present time, the 
OTS has deferred implementation of the interest rate risk component.  At 
December 31, 1998 the Bank met each of its capital requirements. 

   The following table presents the Bank's capital position at December 31,
1998.


                                                            Capital
                                          Excess     -------------------- 
                 Actual    Required    (Deficiency)    Actual    Required
                 --------------------------------------------------------
                                                 (in thousands)
                 
Tangible       $  11,441   $  2,163    $  9,278        7.90%      1.50%

Core
(Leverage)        11,441      4,325       7,116        7.90%      3.00%


Risk-based        12,366      7,185       5,181       13.80%      8.00% 
        


   Prompt Corrective Regulatory Action.  The OTS is required to take certain 
supervisory actions against undercapitalized institutions, the severity of 
which depends upon the institution's degree of undercapitalization.  
Generally, a savings institution that has a ratio of total capital to risk 
weighted assets of less than 8%, a ratio of Tier 1 (core) capital to risk-
weighted assets of less than 4% or a ratio of core capital to total assets of 
less than 4% (3% or less for institutions with the highest examination rating) 
is considered to be "undercapitalized."  A savings institution that has a 
total risk-based capital ratio less than 6%, a Tier 1 capital ratio of less 
than 3% or a leverage ratio that is less than 3% is considered to be 
"significantly undercapitalized" and a savings institution that has a tangible 
capital to assets ratio equal to or less than 2% is deemed to be "critically 
undercapitalized."  Subject to a narrow exception, the OTS is required to 
appoint a receiver or conservator for an institution that is "critically 
undercapitalized."  The regulation also provides that a capital restoration 
plan must be filed with the OTS within 45 days of the date a savings 
institution receives notice that it is  "undercapitalized," "significantly 
undercapitalized," or "critically undercapitalized."  Compliance with the plan 
must be guaranteed by any parent holding company.  In addition, numerous 
mandatory supervisory actions become immediately applicable to an 
undercapitalized institution, including, but not limited to, increased 
monitoring by regulators and restriction on growth, capital distributions and 
expansion.  The OTS could also take any one of a number of discretionary 
supervisory actions, including the issuance of a capital directive and the 
replacement of senior executive officers and directors.

   Insurance of Deposit Accounts.  Deposits of the Bank are presently insured
by the SAIF. The FDIC maintains a risk-based assessment system by which 
institutions are assigned to one of three categories based on their 
capitalization and one of three subcategories based on examination ratings and 
other supervisory information.  An institution's assessment rate depends upon 
the categories to which it is assigned.  Assessment rates for SAIF member 
institutions are determined semiannually by the FDIC and currently range from 
zero basis points for the healthiest institutions to 27 basis points for the 
riskiest.

   In addition to the assessment for deposit insurance, institutions are 
required to make payments on bonds issued in the late 1980s by the Financing 
Corporation ("FICO") to recapitalize the predecessor to the SAIF.  During 
1998, FICO payments for SAIF member approximated 6.10 basis points, while Bank 
Insurance Fund ("BIF") members paid 1.22 basis points.  By law, there will be 
equal sharing of FICO payments between SAIF and BIF members on the earlier of 
January 1, 2000 or the date the SAIF and BIF are merged.

   The Bank's assessment rate for fiscal 1998 was 6.10 basis points and the 
premium paid for this period was $69,000.  The FDIC has authority to increase 
insurance assessments.  A significant increase in SAIF insurance premiums 
would likely have an adverse effect on the operating expenses and results of 
operations of the Bank.  Management cannot predict what insurance assessment 
rates will be in the future.

   Insurance of deposits may be terminated by the FDIC upon a finding that the 
institution has engaged in unsafe or unsound practices, is in an unsafe or 
unsound condition to continue operations or has violated any applicable law, 
regulation, rule, order or condition imposed by the FDIC or the OTS.  The 
management of the Bank does not know of any practice, condition or violation 
that might lead to termination of deposit insurance.

   Thrift Rechartering Legislation.   Legislation enacted in 1996 provided 
that the BIF and SAIF were to have merged on January 1, 1999 if there were no 
more savings associations as of that date.  Various proposals to eliminate the 
federal savings association charter, create a uniform financial institutions 
charter, abolish the OTS and restrict savings and loan holding company 
activities have been introduced in Congress.  The Bank is unable
to predict whether such legislation will be enacted or the extent to which
the legislation would restrict or disrupt its operations. 

   Loans to One Borrower.  Federal law provides that savings institutions are 
generally subject to the limits on loans to one borrower applicable to 
national banks. Generally, savings institutions may not make a loan or extend 
credit to a single or related group of borrowers in excess of 15% of its 
unimpaired capital and surplus.  An additional amount may be lent, equal to 
10% of unimpaired capital and surplus, if secured by specified 
readily-marketable collateral.  At December 31, 1998, the Bank's limit on 
loans to one borrower was $1.8 million, and the Bank's largest aggregate 
outstanding balance of loans to one borrower was $3.6 million.  At the time 
this loan was originated, the Bank's limit on loans to one borrower exceeded 
the original balance of the loan.

   QTL Test.  The HOLA requires savings institutions to meet a QTL test. 
Under the test, a savings association is required to either qualify as a
"domestic building and loan association" under the Internal Revenue Code or 
maintain at least 65% of its "portfolio assets" (total assets less: (i) 
specified liquid assets up to 20% of total assets; (ii) intangibles, including 
goodwill; and (iii) the value of property used to conduct business) in certain 
"qualified thrift investments" (primarily residential mortgages and related 
investments, including certain mortgage-backed securities) in at least 9 
months out of each 12 month period. 

   A savings institution that fails the QTL test is subject to certain
operating restrictions and may be required to convert to a bank charter.  As
of December 31, 1998, the Bank maintained 83.3% of its portfolio assets in
qualified thrift investments and, therefore, met the QTL test.  Recent
legislation has expanded the extent to which education loans, credit card
loans and small business loans may be considered "qualified thrift
investments."

   Limitation on Capital Distributions.  OTS regulations impose limitations
upon all capital distributions by a savings institution, including cash
dividends, payments to repurchase acquire its shares and payments
to shareholders of another institution in a cash-out merger.  The rule 
effective in 1998 establishes three tiers of institutions based primarily on 
an institution's capital level.  An institution that exceeded all capital 
requirements before and after a proposed capital distribution ("Tier 1 Bank") 
and had not been advised by the OTS that it was in need of more than normal 
supervision, could, after prior notice but without obtaining approval of the 
OTS, make capital distributions during the calendar year equal to the greater 
of (i) 100% of its net earnings to date during the calendar year plus the 
amount that would reduce by one-half the excess capital over its capital 
requirements at the beginning of the calendar year or (ii) 75% of its net 
income for the previous four quarters.  Any additional capital distributions 
required prior regulatory approval.  At December 31, 1998, the Bank was a Tier 
1 Bank.  Effective April 1, 1999, the OTS's capital distribution regulation 
will change.  Under the new regulation, an application to and the prior 
approval of the OTS will be required prior to any capital distribution if the 
institution does not meet the criteria for "expedited treatment" of 
applications under OTS regulations (i.e. , generally, examination ratings in 
the two top categories), the total capital distributions for the calendar year 
exceed net income for that year plus the amount of retained net income for the 
preceding two years, the institution would be undercapitalized following the 
distribution or the distribution would otherwise be contrary to a statute, 
regulation or agreement with the OTS.  If an application is not required, the 
institution must still provide prior notice to OTS of the capital 
distribution. In the event the Bank's capital fell below its regulatory 
requirements or the OTS notified it that it was in need of more than normal 
supervision, the Bank's ability to make capital distributions could be 
restricted.  In addition, the OTS could prohibit a proposed capital 
distribution by any institution, which would otherwise be permitted by the 
regulation, if the OTS determines that such distribution would constitute an 
unsafe or unsound practice.


   Liquidity.  The Bank is required to maintain an average daily balance of
specified liquid assets equal to a monthly average of not less than a
specified percentage of its net withdrawable deposit accounts plus short-term
borrowings.  This liquidity requirement is currently 4%, but may be changed 
from time to time by the OTS to any amount within the range of 4% to 10%. 
Monetary penalties may be imposed for failure to meet these liquidity 
requirements. The Bank's liquidity ratio for December 31, 1998 was 15.67%, 
which exceeded the applicable requirements.  The Bank has never been subject 
to monetary penalties for failure to meet its liquidity requirements.

   Assessments.  Savings institutions are required to pay assessments to the
OTS to fund the agency's operations.  The general assessments, paid on a
semi-annual basis, are computed upon the savings institution's total assets,
including consolidated subsidiaries, as reported in the Bank's latest
quarterly thrift financial report.  The assessments paid by the Bank for the
fiscal year ended December 31, 1998 totaled $41,000.

   Transactions with Related Parties.  The Bank's authority to engage in
transactions with "affiliates" (e.g., any company that controls or is under 
common control with an institution, including the Company and its non-savings 
institution subsidiaries) is limited by federal law. The aggregate amount of 
covered transactions with any individual affiliate is limited to 10% of the 
savings institution's capital and surplus. The aggregate amount of covered 
transactions with all affiliates is limited to 20% of the savings 
institution's capital and surplus.  Certain transactions with affiliates are 
required to be secured by collateral in an amount and of a type described in 
federal law.  The purchase of low quality assets from affiliates is generally 
prohibited.  The transactions with affiliates must be on terms and under 
circumstances, that are at least as favorable to the institution as those 
prevailing at the time for comparable transactions with non-affiliated 
companies.  In addition, savings institutions are prohibited from lending to 
any affiliate that is engaged in activities that are not permissible for bank 
holding companies and no savings institution may purchase the securities of 
any affiliate other than a subsidiary.  

   The Bank's authority to extend credit to executive officers, directors and
10% shareholders ("insiders"), as well as entities such persons control, is 
also governed by federal law.  Such loans are required to be made on terms 
substantially the same as those offered to unaffiliated individuals and also 
not involve more than the normal risk of repayment.  Recent legislation 
created an exception for loans made pursuant to a benefit or compensation 
program that is widely available to all employees of the institution and does 
not give preference to insiders over other employees.  The law limits both the 
individual and aggregate amount of loans the Bank may make to insiders based, 
in part, on the Bank's capital position and requires certain board approval 
procedures to be followed.

   Enforcement. The OTS has primary enforcement responsibility over savings 
institutions and has the authority to bring actions against the institution 
and all institution-affiliated parties, including stockholders, and any 
attorneys, appraisers and accountants who knowingly or recklessly participate 
in wrongful action likely to have an adverse effect on an insured institution. 
Formal enforcement action may range from the issuance of a capital directive 
or cease and desist order to removal of officers and/or directors to 
institution of receivership, conservatorship or termination of deposit 
insurance.  Civil penalties cover a wide range of violations and can amount to 
$25,000 per day, or even $1 million per day in especially egregious cases. The 
FDIC has the authority to recommend to the Director of the OTS that 
enforcement action be taken with respect to a particular savings institution. 
If action is not taken by the Director, the FDIC has authority to take such 
action under certain circumstances.  Federal law also establishes criminal 
penalties for certain violations.

   Standards for Safety and Soundness.  The federal banking agencies have
adopted Interagency Guidelines prescribing Standards for Safety and Soundness.
The Guidelines set forth the safety and soundness standards that the federal 
banking agencies use to identify and address problems at insured depository 
institutions before capital becomes impaired. If the OTS determines that a 
savings institution fails to meet any standard prescribed by the guidelines, 
the OTS may require the institution to submit an acceptable plan to achieve 
compliance with the standard.

Federal Reserve System

   The Federal Reserve Board regulations require savings institutions to
maintain non-interest earning reserves against their transaction accounts
(primarily NOW and regular checking accounts).  The regulations generally 
provide that reserves be maintained against aggregate transaction accounts as 
follows: for accounts aggregating $46.5 million or less (subject to adjustment 
by the Federal Reserve Board) the reserve requirement is 3%; and for accounts 
aggregating greater than $46.5 million, the reserve requirement is $1.395 
million plus 10% (subject to adjustment by the Federal Reserve Board between 
8% and 14%) against that portion of total transaction accounts in excess of 
$46.5 million.  The first $4.9 million of otherwise reservable balances 
(subject to adjustments by the Federal Reserve Board) are exempted from the 
reserve requirements.  The Bank complies with the foregoing requirements.  


                        FEDERAL AND STATE TAXATION

Federal Taxation

   General.  The Company and the Bank report their income on a calendar year, 
consolidated basis and use the accrual method of accounting, and are subject 
to federal income taxation in the same manner as other corporations with some 
exceptions, including particularly the Bank's reserve for bad debts discussed 
below.  The following discussion of tax matters is intended only as a summary 
and does not purport to be a comprehensive description of the tax rules 
applicable to the Bank or the Company.  Neither the Company or the Bank have 
been audited by the IRS during the last seven years, which covered the tax 
years 1992-98.  For its 1998 taxable year, the Company and the Bank are 
subject to a maximum federal income tax rate of 39%.

   Bad Debt Reserves.  For fiscal years beginning prior to December 31, 1995,
thrift institutions which qualified under certain definitional tests and
other conditions of the Internal Revenue Code of 1986 (the "Code") were
permitted to use certain favorable provisions to calculate their deductions
from taxable income for annual additions to their bad debt reserve.  A
reserve could be established for bad debts on qualifying real property loans
(generally secured by interests in real property improved or to be improved)
under (i) the Percentage of  Taxable Income Method (the "PTI Method") or (ii) 
the Experience Method.  The reserve for nonqualifying loans was computed
using the Experience Method.

   The Small Business Job Protection Act of 1996 (the "1996 Act"), which was
enacted on August 20, 1996, repeals the reserve method of accounting for bad 
debts for tax years beginning after 1995 and requires savings instituitions to 
reacature (i.e., take into income) certain portions of their accumulated bad 
debt reserves.  Thrift institutions eligible to be treated as "small banks" 
(assets of $500 million or less) are allowed to use the Experience Method 
applicable to such institutions, while thrift institutions that are treated as 
large banks (assets exceeding $500 million) are required to use only the 
specific charge-off method.  Thus, the PTI Method of accounting for bad debts 
is no longer available for any financial institution.    

   A thrift institution required to change its method of computing reserves
for bad debts will treat such change as a change in method of accounting,
initiated by the taxpayer, and having been made with the consent of the IRS. 
Any Section 481(a) adjustment required to be taken into income with respect
to such change generally will be taken into income ratably over a six-taxable
year period, beginning with the first taxable year beginning after 1995,
subject to a 2-year suspension if the "residential loan requirement" is 
satisfied.


   Under the residential loan requirement provision, the recapture required
by the 1996 Act will be suspended for each of two successive taxable years,
beginning with the Bank's 1996 taxable year, in which the Bank originates a 
minimum of certain residential loans based upon the average of the principal 
amounts of such loans made by the Bank during its six taxable years preceding 
its current taxable year.

   The Bank is required to recapture (i.e., take into income) over a six year 
period the excess of the balance of its tax bad debt reserves as of December 
31, 1995, other than its supplemental reserve for losses on loans over the
balance of such reserves as of September 30, 1988.  As a result of such
recapture, the Bank will incur an additional tax liability of approximately
$125,000 which will be taken into income beginning in 1998 over a six year
period.   

   Distributions.  Under the 1996 Act, if the Bank makes "non-dividend
distributions" to the Company, such distributions will be considered to have
been made from the Bank's unrecaptured tax bad debt reserves (including the
balance of its reserves as of December 31, 1987) to the extent thereof, and
then from the Bank's supplemental reserve for losses on loans, to the extent
thereof, and an amount based on the amount distributed (but not in excess of
the amount of such reserves) will be included in the Bank's income.  Non-
dividend distributions include distributions in excess of the Bank's current
and accumulated earnings and profits, as calculated for federal income tax
purposes, distributions in redemption of stock, and distributions in partial
or complete liquidation.  Dividends paid out of the Bank's current or
accumulated earnings and profits will not be so included in the Bank's
income.

   The amount of additional taxable income triggered by a non-dividend is an
amount that, when reduced by the tax attributable to the income, is equal to
the amount of the distribution.  Thus, if the Bank makes a non-dividend
distribution to the Company, approximately one and one-half times the amount
of such distribution (but not in excess of the amount of such reserves) would
be includable in income for federal income tax purposes, assuming a 35%
federal corporate income tax rate.  The Bank does not intend to pay dividends
that would result in a recapture of any portion of its bad debt reserves.

   SAIF Recapitalization Assessment.  The Funds Act levied a 65.7-cent fee on
every $100 of thrift deposits held on March 31, 1995.  For financial
statement purposes, this assessment was reported as an expense for the
quarter ended September 30, 1996.  The Funds Act includes a provision which
states that the amount of any special assessment paid to capitalize SAIF
under this legislation is deductible under Section 162 of the Code in the
year of payment.

State and Local Taxation

   State of Illinois.  The Company files a consolidated Illinois income tax
return.  For Illinois income tax purposes, the Company is taxed at an
effective rate equal to 7.2% of Illinois Taxable Income.  For these purposes,
"Illinois Taxable Income" generally means federal taxable income, subject to
certain adjustments (including the addition of interest income on state and

municipal obligations and the exclusion of interest income on United States
Treasury obligations).  The exclusion of income on United State Treasury
obligations has the effect of reducing the Illinois taxable income of the
Bank.

   Delaware Taxation.  As a Delaware holding company not earning income in
Delaware, the Company is exempted from Delaware corporation income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

Year 2000 Compliance

   As the year 2000 approaches, an important business issue has emerged 
regarding how existing computer application software programs and operating 
systems can accommodate this date value.  Many existing application software 
products are designed to accommodate only two digits.  If not corrected, many 
computer applications and systems could fail or create erroneous results by or 
at the Year 2000.

   The Company's Board of Directors approved a Year 2000 readiness plan in 
early 1998, which included the appointment of a Year 2000 compliance officer. 
This compliance officer spent the majority of 1998 identifying and evaluating 
areas that could be affected by the century date change and preparing for the 
Company's conversion of its primary software applications.  In October, 1998, 
the Company converted from a service bureau environment to a new in-house 
system which processes all customer transactions and maintains balances and 
history for all loan and deposit customers.  The new software provider has 
provided written assurances that its software is year 2000 compliant, meaning 
that the date fields in its software are already capable of handling the 
change to the year 2000.  The Year 2000 compliance officer has begun testing 
of the new software program for Year 2000 compliance.  The compliance officer 
is also in the process of testing other software programs for Year 2000 
compatibility, including the Company's area network, wire transfer software 
and modem connections, check processing and ATM software and payroll, accounts 
payable and general ledger software.  The Company expects such testing to be 
completed by the end of the second quarter of 1999. 

   The Company's operations may also be affected by the Year 2000 compliance 
of its customers, significant suppliers and other vendors, including those 
vendors that provide non-information and technology systems.  The Company has 
begun the process of requesting information related to the Year 2000 
compliance of its major customers, significant suppliers and other vendors, by 
distributing questionnaires which request information on their Year 2000 
readiness.  However, the Company does not currently have complete information 
concerning the compliance status of its major customers, significant suppliers 
and other vendors.  In the event that any of the Company's major customers, 
significant suppliers or other vendors do not successfully achieve Year 2000 
compliance in a timely manner, the Company's business or operations could be 
adversely affected.  The Company has prepared a contingency plan in the event 
that there are system interruptions.  As part of the contingency plan, the 
Company intends to engage in alternative suppliers or other vendors if its 
current significant suppliers or vendors fail to meet Year 2000 operating 
requirements.  There can be no assurances, however, that such plan or the 
performances by any of the Company's suppliers and vendors will be effective 
to remedy all potential problems.

   The lending activities of the Company are concentrated primarily in one- to 
four-family mortgage lending.  Due to the small individual and aggregate 
balance of loans to one- to four-family borrowers, it has been determined that 
customer Year 2000 readiness issues should have an insignificant impact on the 
Company.
   
   The Company's direct expenses to date (other than the salary of Company 
employees involved in Year 2000 testing and compliance) have been less than 
$10,000 and the Company currently anticipates that the total costs related to 
Year 2000 compliance will not exceed $50,000.  Material costs, if any, that 
may arise from the failure to achieve Year 2000 compliance by either the 
Company or its significant suppliers and other vendors is not currently 
determinable.  To the extent that the Company's systems are not fully Year 
2000 compliant, there can be no assurance that potential systems interruptions 
or the cost necessary to update software would not have a material adverse 
effect on the Company's business, financial condition, results of operations, 
cash flows or business projects.  In the event that the Company's progress 
towards becoming Year 2000 compliant is deemed inadequate, regulatory action 
may be undertaken.  

Impact of New Accounting Standards

   During 1998, the Financial Accounting Standards Board ("FASB") issued 
Statement No. 133, "Accounting for Derivative Instruments and Hedging 
Activities."  This Statement requires companies to record derivatives on the 
balance sheet at their fair value.  Statement No. 133 also acknowledges that 
the method of recording a gain or loss depends on the use of the derivative.

   The new Statement applies to all entities.  If hedge accounting is elected 
by the entity, the method of assessing the effectiveness of the hedging 
derivative and the measurement approach of determining the hedge's 
ineffectiveness must be established at the inception of the hedge.

   Statement No. 133 amends Statement No. 52 and supercedes Statements No. 80, 
105 and 119.  Statement No. 107 is amended to include the disclosure 
provisions about the concentrations of credit risk from Statement No. 105.  
Several Emerging Issues Task Force consensuses are also changed or modified by 
the provisions of Statement No. 133.

   Statement No. 133 will be effective for all fiscal years beginning after 
June 15, 1999.  The Statement may not be applied retroactively to financial 
statements of prior periods.  The adoption of the Statement will have no 
material impact on the Corporation's financial condition or result of 
operations.

   Accounting for Mortgage-Backed Securities Retained After the Securitization 
of Mortgage Loans Held for Sale by a Mortgage Banking Enterprise

   Also in 1998, the FASB issued Statement No. 134, "Accounting for Mortgage-
Backed Securities Retained After the Securitization of Mortgage Loans Held for 
Sale by a Mortgage Banking Enterprise."  It establishes accounting standards 
for certain activities of mortgage banking enterprises and for other 
enterprises with similar mortgage operations.  This Statement amends Statement 
No. 65.

   Statement No. 65, as previously amended by Statements No. 115 and 125, 
required a mortgage banking enterprise to classify a mortgage-backed security 
as a trading security following the securitization of the mortgage loan held 
for sale.  This Statement further amends Statement No. 65 to require that 
after the securitization of mortgage loans held for sale, an entity engaged in 
mortgage banking activities must classify the resulting mortgage-backed 
security or other retained interests based on the entity's ability and intent 
to sell or hold those investments.

   The determination of the appropriate classification for securities retained 
after the securitization of mortgage loans by a mortgage banking enterprise 
now conforms to Statement No. 115.  The only new requirement is that if an 
entity has a sales commitment in place, the security must be classified into 
trading.

   This Statement is effective for the first fiscal quarter beginning after 
December 15, 1998.  On the date the Statement is initially applied, an entity 
may reclassify mortgage-backed securities and other beneficial interests 
retained after the securitization of mortgage loans held for sale from the 
trading category, except for those with sales commitments in place.  Those 
securities and other interests shall be classified based on the entity's 
present ability and intent to hold the investments.  The adoption of this 
Statement will have no material impact on the Company's financial condition 
and results of operations.

Reporting on the Costs of Start-Up Activities

   During 1998, the Accounting Standards Executive Committee, ("AcSEC") issued 
Statement of Position 98-5, "Reporting on the Costs of Start-Up Activities."  
Statement of Position 98-5 will affect all non-government entities, including 
not-for-profits, reporting start-up costs in their financial statements.

   Some existing industry practices result in the capitalization and 
amortization of start-up costs.  This Statement of Position requires that 
start-up costs be expensed when incurred.  The Statement of Position applies 
to start-up activities and organizational costs associated with both 
development stage and established operating entities.

   According to Statement of Position 98-5, start-up activities are "those 
one-time activities related to opening a new facility, introducing a new 
product or service, conducting business in a new territory, conducting 
business with a new class of customer or beneficiary, initiating a new process 
in an existing facility, or commencing some new operation.  Start-up 
activities include activities related to organizing a new entity commonly 
referred to as organizational costs."

   Statement of Position 98-5 is effective for fiscal years beginning on or 
after December 15, 1998.  Earlier application is encouraged in fiscal years 
during which annual financial statements have not yet been issued.  The 
adoption of this Statement will not have a material impact on the Company's 
financial condition or results of operation.
 
   In addition to historical information, this Annual Report may include 
certain forward looking statements based on current management expectations.  
The Company's actual results could differ materially from those management
expectations.  Factors that could cause future results to vary from current
management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies
of the federal government, changes in tax policies, rates and regulations of
federal, state and local tax authorities, changes in interest rates, deposit
flows, the cost of funds, demand for loan products, demand for financial
services, competition, changes in the quality or competition, changes in the
quality or composition of the Bank's loan and investment portfolios, changes
in accounting principles, policies or guidelines, and other economic,
competitive, governmental and technological factors affecting the Company's
operations, markets, products, services and prices.  Further description of
the risks and uncertainties to the business are included in detail in Item 1,
"Business" of the Company's 1998 Form 10-KSB.



                  EXECUTIVE OFFICERS OF THE REGISTRANT

   The following table sets forth certain information regarding the executive
officers of the Company and the Bank who are not directors or Named Executive
Officers as set forth in the Registrant's Proxy Statement for the Annual
Meeting of Shareholders to be held on April 27, 1999 at pages 5 through 9.

                       Age at                        
     Name             12/31/98                       Position
----------------     ----------        -------------------------------------
Jane F. Adams            41            Chief Financial Officer, Secretary,  
                                       Treasurer of Great American Bancorp,
                                       Inc. since April, 1995.  Senior Vice
                                       President - Finance, Secretary, 
                                       Treasurer of Bank since February,
                                       1997.  Prior thereto, Vice President -
                                       Finance, Secretary, Treasurer of Bank
                                       since April, 1995. Secretary, 
                                       Treasurer of PASC since April, 1995.
                                       Prior to April, 1995, Vice President
                                       and Controller, Champaign National
                                       Bank, Champaign, Illinois since 1986.

Melinda K. Waller        39            Senior Vice President - Deposit
                                       Acquisitions of Bank since February
                                       1997.  Prior thereto Vice President - 
                                       Deposit Acquisitions of Bank since 
                                       1991.

Paul D. Wilson           47            Senior Vice President - Lending of
                                       Bank since November, 1995.  Prior
                                       thereto, Vice President - Senior
                                       Commercial Lending Officer, First of
                                       America Bank, N.A., Champaign,
                                       Illinois, since 1993.

Item 2.   Description of Property.

   The Bank conducts its business through an administrative office located
in Champaign and two branch offices.  The Company believes that the Bank's
current facilities are adequate to meet the present and immediately foresee
able needs of the Bank and the Company.  The following table sets forth
certain information relating to the Bank's administrative and branch offices.

                                                                              
                                                                           
<TABLE>   
<CAPTION>                                                                               
   
                                                                                    Net Book Value
                                                                                    of Property or
                                                   Original                           Leasehold
                                        Leased       Date                          Improvements at
                                          or       Leased or     Date of Lease       December 31,
Location                                Owned      Acquired       Expiration             1998
                                       -------     ---------     -------------     ----------------
<S>                                    <C>         <C>             <C>               <C>
Administrative and Branch Office:
1311 South Neil Street
Champaign, Illinois                     owned      04/12/93            --            $ 5,238,000
  
Branch Offices:
1912 West Springfield (1)
Champaign, Illinois                    leased      12/01/79        12/01/04              206,000

301 West Springfield
Urbana, Illinois                        owned      01/27/80            --                782,000
                                                                                     -----------
                                                                      Total          $ 6,226,000
                                                                                     ===========

</TABLE>

---------------
(1) The Bank has the option to extend the lease term for three consecutive
ten-year periods.

   The Bank presently owns electronic data processing equipment, consisting
of personal computers, printers, and item processing equipment with an 
approximate net book value of $450,000.  The Bank does not provide data 
processing services for other financial institutions.  In May 1998, the Bank 
installed an area network and in October 1998, the Bank converted its primary 
computer application to an in-house system.  The Bank previously operated its 
main banking system through a third party service bureau.

Item 3.   Legal Proceedings.

   The Bank is not involved in any pending legal proceedings other than
routine legal proceedings occurring in the ordinary course of business.  Such
routine legal proceedings in the aggregate are believed by management to be
immaterial to the Company's and the Bank's financial condition or results of
operations.

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

   During the quarter ended December 31, 1998, no matters were submitted to a
vote of security holders through a solicitation of proxies or otherwise.

                            PART II

Item 5.   Market for Common Equity and Related Stockholder Matters.
                    
   Information relating to the market for Registrant's common stock and
related stockholder matters appears under "Shareholder Information" in the
1998 Annual Report to Stockholders on pages 39 through 40 and is incorporated
herein by reference.

Item 6.   Management's Discussion and Analysis or Plan of Operation.
                    
   The above captioned information appears under the caption "Management's
Discussion and Analysis in the 1998 Annual Report to Stockholders on pages 1
to 16 and is incorporated herein by reference.

Item 7.   Financial Statements

   The Consolidated Financial Statements of Great American Bancorp, Inc. and
its subsidiary as of December 31, 1998 and 1997, together with the report of
Olive LLP appears in the 1998 Annual Report to Stockholders on pages 17 to 38 
and is incorporated herein by reference.

Item 8.   Changes In and Disagreements With Accountants on Accounting and
          Financial Disclosure
                              
          None                                          
                                 PART III
                                                
Item 9.   Directors, Executive Officers, Promoters and Control Persons;
          Compliance with Section 16(a) of the Exchange Act.
                              
   The information relating to directors and executive officers of the
Registrant is incorporated herein by reference to the Registrant's Proxy
Statement for the Annual Meeting of Stockholders to be held on April 27, 1999
at pages 5 through 9, which will be filed within 120 days of the Registrant's
fiscal year end.    
                

Item 10.  Executive Compensation

   The information relating to executive and director compensation is
incorporated herein by reference to the Registrant's Proxy Statement for the
Annual Meeting of Stockholders to be held on April 27, 1999 at pages 9 through
11, which will be filed within 120 days of the Registrant's fiscal year end. 

Item 11.  Security Ownership of Certain Beneficial Owners and Management

   The information relating to security ownership of certain beneficial owners
and management is incorporated herein by reference to the Registrant's Proxy
Statement for the Annual Meeting of Stockholders to be held on April 27, 1999
at pages 3 through 4, which will be filed within 120 days of the Registrant's
fiscal year end.

Item 12.  Certain Relationships and Related Transactions

   The information relating to certain relationships and related transactions
is incorporated herein by reference to the Registrant's Proxy Statement for
the Annual Meeting of Stockholders to be held on April 27, 1998 at page 11,
which will be filed within 120 days of the Registrant's fiscal year end.
     
Item 13.  Exhibits and Reports on Form 8-K.

     (a)       The following documents are filed as a part of this report:
                    
          (1)    Financial Statements
                    
          Consolidated Financial Statements of the Company are incorporated by
          reference to the following indicated pages of the 1998 Annual Report
          to Stockholders.
            
                
          Independent Auditor's Report . . . . . . . . . . . . . . . . . .17

          Consolidated Balance Sheet as of
          December 31, 1998 and 1997. . . . . . . . . . . . . . . . . . . 18

          Consolidated Statement of Income for the year 
          ended December 31, 1998 and 1997  . . . . . . . . . . . . . . . 19

          Consolidated Statement of Comprehensive Income 
          for the year ended December 31, 1998 and 1997 . . . . . . . . . 20

          Consolidated Statement of Stockholders' Equity for
          the year ended December 31, 1998 and 1997 . . . . . . . . . . . 20

          Consolidated Statement of Cash Flows for the year
          ended December 31, 1998 and 1997. . . . . . . . . . . . . . . . 21

          Notes to Consolidated Financial Statements  . . . . . . . . .22-38

          The remaining information appearing in the 1998 Annual Report to
          Stockholders is not deemed to be filed as part of this report,
          except as expressly provided herein.

          (2)   Schedules
                  
          All schedules are omitted because they are not required or
          applicable, or the required information is shown in the consolidated
          financial statements or the notes thereto.
      
          (3) Exhibits

          The following exhibits are filed as part of this report:
            
          3.1    Certificate of Incorporation of Great American Bancorp, Inc.*
          3.2    Bylaws of Great American Bancorp, Inc.*
          4.0    Stock Certificate of Great American Bancorp, Inc.*
         10.1    First Federal Savings Bank of Champaign-Urbana Employee Stock
                 Ownership Plan*
         10.2    Form of Employment Agreement between First Federal Savings
                 Bank of Champaign-Urbana and George R. Rouse*
         10.3    Form of Employment Agreement between Great American Bancorp,
                 Inc. and George R. Rouse*
         10.4    Form of Change of Control Agreements between First Federal
                 Savings Bank of Champaign-Urbana and Jane F. Adams, Dale Pelg
                 and Melinda Waller.*
         10.5    Great American Bancorp, Inc. 1995 Incentive Plan**
         10.6    Great American Bancorp, Inc. 1995 Incentive Plan***
                 (as amended and restated as of January 13, 1997)
         11.0    Computation of earnings per share (filed herewith)
         13.0    1998 Annual Report to Stockholders (only portions
                 incorporated by reference filed herewith)
         21.0    Subsidiary information is incorporated herein by reference to
                 "Part I - Subsidiaries"
         23.0    Consent of Independent Accountants
         27.0    Financial Data Schedule for fiscal year ended December 31, 
                 1998.
                                 
__________________
                           
            *    Incorporated herein by reference into this document from the
                 Exhibits to Form S-1, Registration Statement, as amended,
                 filed on March 24, 1995, Registration No. 33-90614.
                        
           **    Incorporated herein by reference into this document from the
                 Registrant's Proxy Statement for the Annual Meeting of
                 Stockholders held on February 14, 1997 which was filed on
                 January 11, 1997 at Exhibit A.
                        
          ***    Incorporated herein by reference into this document from the
                 Registrant's Report on Form 10-KSB for the fiscal year ended
                 December 31, 1998.
                        
     (b)    Reports on Form 8-K

   The Registrant filed a Report on Form 8-K on October 23, 1998.  The Report
on Form 8-K incorporated by reference press releases dated October 20, 1998 
and October 22, 1998 attached as Exhibit 20, relating to the Registrant's 
unaudited results for the third quarter of 1998 and the completion of a common 
stock repurchase program.

                           SIGNATURES

   Pursuant to the requirements of Section 13 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.
                                                                              
 
                                        GREAT AMERICAN BANCORP, INC.

Date:    March 29, 1999                  By:   /s/ George R. Rouse
     -----------------------          -------------------------------
                                      George R. Rouse
                                      President, Chief Executive
                                      Officer and Director

   Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed by the following persons in the capacities and on the
dates indicated.

Date:      March 29, 1999                By:    /s/ George R. Rouse
     -----------------------          -------------------------------
                                      George R. Rouse
                                      President, Chief Executive
                                      Officer and Director

Date:      March 29, 1999                By:   /s/ Morgan C. Powell
     -----------------------          -------------------------------
                                      Morgan C. Powell
                                      Chairman of the Board
                                      of Directors

Date:      March 29, 1999                By:   /s/ James Acheson
     -----------------------          -------------------------------
                                      James Acheson, Director

Date:      March 29, 1999                By:   /s/ Clinton C. Atkins
     -----------------------          ------------------------
                                      Clinton C. Atkins, Director

Date:      March 29, 1999                By:   /s/ Ronald Kiddoo
     -----------------------          -------------------------------
                                      Ronald Kiddoo, Director

Date:      March 29, 1999                By:   /s/ Jane F. Adams
     -----------------------          -------------------------------
                                      Jane F. Adams
                                      Chief Financial Officer,
                                      Secretary and Treasurer
                                      (Principal Senior Accounting
                                      and Financial Officer)

                Exhibit 11.0  Computation of Earnings Per Share



Earnings per share

Earnings per share (EPS) were computed as follows
(dollar amounts in thousands except share data):

                                               Year Ended December 31, 1998
                                             -------------------------------
                                                        Weighted
                                                         Average   Per-Share
                                              Income      Shares     Amount
                                             -------------------------------
Basic Earnings Per Share                                                      
 
  Income available to common stockholders    $   848   1,396,800    $  0.61

Effect of Dilutive Securities
  Stock options                                           51,114          
  Unearned incentive plan shares                          40,465              
 
                                             -------------------------------
Diluted Earnings Per Share
  Income available to common stockholders
   and assumed conversion                    $   848   1,488,379    $  0.57
                                             ===============================


                                              Period Ended December 31, 1997
                                             -------------------------------
                                                        Weighted
                                                         Average    Per-Share
                                              Income      Shares     Amount
                                             -------------------------------
Basic Earnings Per Share                                                     
  Income available to common stockholders    $   873   1,577,554    $  0.55

Effect of Dilutive Securities
  Stock options                                           31,092
  Unearned incentive plan shares                          55,210
                                             -------------------------------
Diluted Earnings Per Share
  Income available to common stockholders
   and assumed conversion                    $   873   1,663,856    $  0.53
                                             ===============================



                  Exhibit 13.0   Annual Report to Shareholders

GREAT AMERICAN BANCORP, INC.
MANAGEMENT'S DISCUSSION AND ANALYSIS
(Table dollar amounts in thousands, except per share data)

Great American Bancorp, Inc. (the "Company") is based in east central
Illinois and is the parent company of First Federal Savings Bank of
Champaign-Urbana (the "Bank"). The Company was organized in 1995 for the
purpose of acquiring all of the capital stock of the Bank upon the Bank's
conversion from the mutual to the stock form of organization.  In 1995, the
Company sold 2,052,750 shares of common stock in an initial public offering
at $10 per share.  The Company purchased 100% of the outstanding capital
stock of the Bank using 50% of the $19.36 million in net proceeds generated
from the initial offering.

The Company originates loans and also purchases loans from the Bank, but
otherwise conducts no significant business except for through the Bank.  In
addition to traditional banking services, the Bank, through its subsidiary
Park Avenue Service Corporation ("PASC"), provides securities brokerage
services through a third-party broker-dealer, Scout Brokerage Services, Inc.
and also engages in the sale of tax deferred annuities.  In September 1997,
PASC formed GTPS Insurance Agency ("Agency") to provide insurance related
products to customers.  The Agency sells a variety of insurance products
including life, health, auto, property and casualty insurance.  All
references to the Company include the Bank and PASC, unless otherwise
indicated.

Results of Operations

General

The Company recorded net income of $848,000 in 1998 which was $25,000, or 
2.9%, lower than the $873,000 reported for 1997.  Basic earnings per share, 
however, grew $0.06, or 10.9%, from $0.55 in 1997 to $0.61 in 1998 and diluted 
earnings per share increased $0.04, from $0.53 per share in 1997 to $0.57 in 
1998.  The return on average assets was 0.57% for 1998 compared to 0.63% for 
1997 and the return on average equity was 3.28% in 1998 compared to 3.02% for 
1997.

Earnings were lower in 1998 due to an additional $300,000 recorded to the 
reserve for loan losses in the fourth quarter of 1998.  Management recorded 
this additional reserve due to a $1.36 million commercial loan becoming non-
performing during the fourth quarter.  In 1999, prior to the issuance of this 
report, the borrower filed Chapter 11, or business reorganization, bankruptcy. 
 The loan is secured by business assets; however, the ratio of the value of 
the assets to the outstanding balance of the loan is undetermined at this 
time.  Company management are working closely with attorneys to determine 
appropriate actions regarding this loan; however, the loan will most likely 
remain in a workout status for several months.

Net Interest Income

Net interest income was $5.88 million in 1998, an increase of $280,000 or 5.0% 
from the $5.60 million recorded for 1997.

Interest Income - Interest income was $11.02 million in 1998, $860,000, or 
8.5%, higher than the $10.16 million for the year ended December 31, 1997.
Interest income from loans receivable totaled $10.18 million in 1998, an 
increase of $1.37 million, or 15.6%, from the $8.81 million reported for 1997. 
Interest income from investment securities decreased $151,000, from $384,000 
in 1997 to $233,000 in 1998.  Interest income from deposits with financial 
institutions and other institutions, which includes interest generated from 
interest-bearing demand and time deposits, interest on balances maintained in 
the Federated Liquid Cash Fund and dividends received on Federal Home Loan 
Bank ("FHLB") stock decreased from $960,000 in 1997 to $602,000 in 1998.  

Interest income from loans receivable increased in 1998 primarily due to loan 
growth.  The average balance of total loans increased from $102.57 million in 
1997 to $119.49 million in 1998, an increase of $16.92 million, or 16.5%.  
Comparing average totals from 1997 to 1998, all major loan categories 
experienced growth during 1998:

                                 Average      Average 
                                 Balance      Balance             Percentage
                                  1998         1997      Change     Change
----------------------------------------------------------------------------
One-to four-family
  mortgage loans                $ 61,830    $ 54,734    $ 7,096      13.0%
Multi-family mortgage loans       17,250      15,063      2,187      14.5    
Commercial mortgage loans         14,051      10,619      3,432      32.3
Construction loans                 3,001       1,553      1,448      93.2
----------------------------------------------------------------------------
  Total real estate loans         96,132      81,969     14,163      17.3
Commercial loans                  12,089       9,725      2,364      24.3
Consumer loans                    11,827      11,306        521       4.6
----------------------------------------------------------------------------
  Total loans                    120,048     103,000     17,048      16.6     
Allowance for loan losses           (562)       (432)      (130)     30.1
----------------------------------------------------------------------------
  Total loans, net              $119,486    $102,568    $16,918      16.5% 
============================================================================

The growth in real estate loans occurred mainly as a result of stable to 
declining mortgage interest rates during 1997 and 1998, resulting in increased 
loan originations and refinancing activity.  Interest rates were also a factor 
in the growth in the commercial and consumer segments; however, management has 
also continued strategies implemented in late 1996 and during 1997 which were 
designed to promote growth in these loan categories.  These strategies 
included the introduction of an overdraft protection product, a new credit 
card program and the hiring of an additional commercial loan officer.

During 1998, loan growth was primarily funded by reductions in interest-
bearing demand deposits, interest-bearing time deposits, investment securities 
and balances maintained in the Federated Liquid Cash Fund, and by increases in 
customer deposits, short-term borrowings and long-term debt.

The average balance of interest-bearing demand deposits declined $3.2 million, 
from $7.38 million in 1997 to $4.18 million in 1998.  The Company maintained 
no interest-bearing time deposits during 1998, while the average balance of 
these deposits during 1997 was $855,000.  The interest-bearing demand and time 
deposits maintained by the Company during 1998 and 1997 were chiefly deposits 
used for short-term cash needs and were primarily maintained at the FHLB.

The Company also uses the Federated Liquid Cash Fund for depositing funds that 
may be required in the short-term.  The average balances of the Federated 
Liquid Cash Fund was $7.49 million in 1998, $2.53 million less than the $10.02 
million maintained in 1997.

Average investment securities were $3.19 million in 1998, down $2.48 million 
from the average $5.67 million maintained during 1997.  The securities held 
during both years included primarily Federal agency and local municipal 
securities with maturities ranging from two to three years.

The average yield on interest-earning assets increased from 7.99% in 1997 to 
8.16% in 1998, primarily due to the change in the mix of assets from lower 
yielding interest-bearing demand deposits, interest-bearing term deposits, 
Federated Liquid Cash Fund and investment securities to higher yielding loans. 
Loans as a percentage of total average interest-earning assets increased from 
80.7% in 1997 to 88.5% in 1998.

Interest Expense - Interest expense increased from $4.55 million in 1997 to 
$5.14 million in 1998, an increase of $590,000, or 13.0%.  Interest expense on 
deposits grew $440,000, or 9.7%, from $4.52 million in 1997 to $4.96 million 
in 1998, mainly due to growth in interest-bearing deposits, particularly 
certificates of deposit.  Interest expense on other interest-bearing 
liabilities, which includes short-term borrowings and long-term debt, 
increased from $33,000 in 1997 to $183,000 in 1998.

The average balance of total interest-bearing deposits grew $7.46 million, or 
7.26%, from $102.77 million in 1997 to $110.23 million in 1998.  The majority 
of this growth was in the average balance of total certificates of deposit 
which increased $7.10 million, or 10.7%, from $66.39 million in 1997 to $73.49 
million in 1998. The average balances of interest-bearing demand deposits and 
savings deposits were relatively unchanged from 1997 to 1998.  The average 
balances of total insured money market accounts ("IMMA") and NOW accounts 
increased $378,000 and $199,000 in 1998, while the average balance of savings 
accounts declined by $204,000.

Approximately $4.97 million of the growth in average certificate of deposits 
occurred in the two year to thirty month maturity categories.  Management 
implemented special deposit promotions toward the end of 1997 and in the 
beginning of 1998 targeting these categories in order to provide funding for 
loans, secure new customers and to retain existing customers.

Other certificates of deposit categories which grew during 1998 included 
certificates with maturities ranging from four to eight years and retirement 
certificates.  The average total of certificates with four to eight year 
maturities was $1.67 million higher in 1998, while the average total of 
retirement certificates was $810,000 higher.

Interest expense on interest-bearing liabilities other than deposits grew 
during 1998 as a result of the Company borrowing short-term funds under 
repurchase agreements and also borrowing longer-term funds through FHLB 
advances.  In June, the Company sold $2.0 million in loans under agreements to 
repurchase in order to meet short-term funding needs, primarily funds needed 
to repurchase treasury stock.  In September, the Company borrowed $2.0 million 
in non-callable FHLB advances which mature in 2000.  The Company borrowed an 
additional $5.0 million in FHLB advances in October which mature in 2008, but 
are callable by the FHLB beginning in 2001.  The Company borrowed from the 
FHLB in order to provide liquidity for loans and for the purchase of treasury 
stock.  The Company maintained no significant borrowing arrangements during 
1997.

The average cost of interest-bearing liabilities increased from 4.41% in 1997 
to 4.52% in 1998.  The average rate on certificates of deposits was relatively 
unchanged, 5.74% in 1998 compared to 5.72% in 1997.  The average rate on IMMA 
accounts increased from 2.47% in 1997 to 2.92% in 1998 due to a new product 
introduced during 1997 which earns a higher rate of interest for customers 
that maintain a minimum $10,000 balance.  The average rate on NOW and other 
demand deposits declined from 1.73% in 1997 to 1.55% in 1998 due to the 
Company lowering the rate paid on these deposits during 1998.    

Net interest income was $5.60 million 1997, a decline of $1.17 million from 
the $6.77 million recorded for the fifteen months ended December 31, 1996.  
However, the $5.60 million for 1997 is 3.3% higher than the $6.77 million for 
fiscal 1996 on an annualized basis.  Interest income was $10.16 million for 
1997 compared to $10.81 million for fiscal 1996, a 17.5% increase over the 
annualized amount for 1996.  The increase on an annualized basis was primarily 
due to loan growth and an increase in the average balance of interest-bearing 
demand deposits, offset by a decrease in the average balance of the Federated 
Liquid Cash Fund and the average balance of investment securities.  Interest 
expense increased from $4.04 million in fiscal 1996 to $4.55 million in 1997, 
an annualized increase of 40.9%, with most of the increase attributable to 
growth in interest-bearing deposits, particularly certificates of deposit with 
maturities from eighteen months to thirty months.

Average Balance Sheet - The following table presents the average balance sheet 
for the Company for the periods ended December 31, 1998, 1997 and 1996, the 
interest on interest-earning assets and interest-bearing liabilities and the 
related average yield or cost.  The average balances are derived from average 
daily balances.  The yields or cost are calculated by dividing income or 
expense by the average balance of assets or liabilities, respectively, for the 
periods shown except where noted otherwise.  The yields and costs include fees 
which are considered adjustments to yields.  The average yields and costs for 
the period ended December 31, 1996 were adjusted to reflect annualized 
percentages

<TABLE>
<CAPTION>
                                       Consolidated Average Balance Sheet

                                                                      Period Ended
                                     -------------------------------------------------------------------------------------
                                         December 31, 1998             December 31, 1997          December 31, 1996 (1)
                                     --------------------------    --------------------------   --------------------------
                                                       Average                      Average                       Average
                                     Average            Yield/     Average            Yield/     Average            Yield/
                                     Balance  Interest   Cost      Balance  Interest   Cost      Balance  Interest   Cost  
                                     -------  -------- -------     -------  --------  ------     -------  --------  ------
<S>                                <C>         <C>      <C>      <C>         <C>     <C>       <C>         <C>     <C>  
Assets               
 Interest-earning assets:
  Interest-bearing demand deposits $   4,179   $   206    4.93%  $   7,380   $   378   5.12%   $   4,604   $   293   5.07%
  Federated Liquid Cash Fund           7,486       396    5.29      10,018       534   5.33       12,983       881   5.41
  Interest-bearing time deposits          --        --      --         855        48   5.61          179        12   5.34
  Investment securities, net (2)       3,192       189    5.92       5,671       347   6.12        7,488       557   5.93
  Loans, net (3)                     119,486    10,183    8.52     102,568     8,811   8.59       83,499     9,024   8.61 
  FHLB stock                             665        44    6.62         545        37   6.79          465        40   6.86
                                  ----------------------------------------------------------------------------------------
   Total interest-earning assets     135,008    11,018    8.16%    127,037    10,155   7.99%     109,218    10,807   7.89%
Noninterest-earning assets            14,536                        12,021                        11,716 
                                  ----------------------------------------------------------------------------------------
   Total assets                    $ 149,544                     $ 139,058                     $ 120,934               
                                  ========================================================================================
                                                                               
Liabilities and Stockholders' Equity
 Interest-bearing liabilities:
  Insured money market deposits    $   7,577   $   221    2.92%  $   7,199   $   178   2.47%   $   6,590   $   166   2.01%
  Savings deposits                    14,912       298    2.00      15,116       303   2.00       15,991       400   1.99     
  NOW and other demand deposits       14,259       221    1.55      14,060       243   1.73       12,552       272   1.73     
  Certificates of deposit             73,485     4,218    5.74      66,392     3,794   5.72       47,223     3,168   5.35     
                                  ----------------------------------------------------------------------------------------
   Total deposits                    110,233     4,958    4.50     102,767     4,518   4.40       82,356     4,006   3.88     
  
  Short-term borrowings                1,167        68    5.83          --        --     --           --        --     --
  Long-term debt                       1,776        84    4.73          --        --     --           --        --     -- 
  Other interest-bearing 
    liabilities                          513        31    6.04         469        33   7.04          416        36   6.90
                                  ----------------------------------------------------------------------------------------
   Total interest-bearing     
     liabilities                     113,689     5,141    4.52%    103,236     4,551   4.41%      82,772     4,042   3.89%
 Noninterest-bearing liabilities       9,983                         6,910                         5,272  
                                  ----------------------------------------------------------------------------------------  
   Total liabilities                 123,672                       110,146                        88,044          
 Stockholders' equity                 25,872                        28,912                        32,890         
                                  ----------------------------------------------------------------------------------------
   Total liabilities and
     stockholders' equity          $ 149,544                     $ 139,058                     $ 120,934  
                                  ========================================================================================
Net interest rate spread (4)                   $ 5,877    3.64%              $ 5,604   3.59%               $ 6,765   4.00%
                                  ========================================================================================
Net interest margin (5)                                   4.35%                        4.41%                         4.94%
                                  ========================================================================================
Ratio of interest-earning assets to
  interest-bearing liabilities                          118.76%                      123.06%                       131.95%
                                  ========================================================================================
</TABLE


      (1)  Represents a fifteen-month period as a result of the Company's
           change in fiscal year from September 30 to December 31, which
           occurred in November, 1995.
      (2)  Includes securities available for sale and unamortized discounts
           and premiums.
      (3)  Amount is net of deferred loan fees, loan discounts and premiums,
           loans in process, allowance for loan losses and nonperforming
           loans.
      (4)  Net interest rate spread represents the difference between the
           yield on average interest-earning assets and the cost of average
           interest-bearing liabilities.
      (5)  Net interest margin represents net interest income divided by
           average interest-earning assets.
      
      
     Rate/Volume Analysis - The following table presents the extent to which
changes in interest rates and changes in the volume of interest-earning
assets and interest-bearing liabilities have affected the Company's interest
income and expense during the periods indicated.  Information is provided in
each category with respect to (i) changes attributable to changes in volume
(changes in volume multiplied by prior rate); (ii) changes attributable to
changes in rate (change in rate multiplied by prior volume); and (iii) the
net change.  The changes attributable to the combined impact of volume and
rate have been allocated proportionately to the changes due to volume and the
changes due to rate.  The interest income and interest expense amounts for
the fifteen months ended December 31, 1996 were annualized in order to be
comparable to interest income and interest expense for the fiscal years ended
December 31, 1998 and 1997.



</TABLE>
<TABLE>
<CAPTION>

                                            Year Ended                     Year Ended
                                         December 31, 1998              December 31, 1997
                                            Compared to                    Compared to
                                            Year Ended                    Period Ended
                                         December 31, 1997              December 31,1996
                                    --------------------------     ---------------------------
                                         Increase                       Increase
                                        (Decrease)                     (Decrease)
                                          Due to                         Due to
                                    --------------------------     ---------------------------
                                     Volume     Rate      Net       Volume     Rate      Net

                                    --------------------------     ---------------------------
<S>                                  <C>       <C>      <C>        <C>       <C>      <C>
Interest-earning assets:
  Interest-bearing demand deposits   $ (158)   $  (14)  $ (172)    $  143    $    1   $   144
  Federated Liquid Cash Fund           (134)       (4)    (138)      (158)      (13)     (171)
  Interest-bearing time deposits        (24)      (24)     (48)        38        --        38
  Investment securities, net           (147)      (11)    (158)      (111)       12       (99)
  Loans, net                          1,442       (70)   1,372      1,638       (46)    1,592    
  FHLB stock                              8        (1)       7          5        --         5
                                    ----------------------------------------------------------
    Total interest-earning assets       647       216      863      1,424        85     1,509
                                    ----------------------------------------------------------

Interest-bearing liabilities:
  Insured money market deposits          10        33       43         13        32        45
  Savings deposits                       (4)       (1)      (5)       (18)        1       (17)
  NOW and other demand deposits           3       (25)     (22)        26        (1)       25
  Certificates of deposit               407        17      424      1,087       173     1,260
  Short-term borrowings, long-term
   debt and other interest-
   bearing liabilities                  160       (10)     150          4        --         4
                                    ----------------------------------------------------------
    Total interest-bearing
      liabilities                       470       120      590        867       450     1,317    
                                    ----------------------------------------------------------
    Net change in net interest
      income                         $  177    $   96   $  273     $  557    $ (365)  $   192    
                                    ==========================================================
</TABLE>                             


Provision for Loan Losses

The provision for loan losses for the year ended December 31, 1998 was 
$456,000, compared to $156,000 for the year ended December 31, 1997.  The 
provision for both periods reflects management's analysis of the Company's 
loan portfolio based on information which is currently available to it at such 
time.  In particular, management considers the level of non-performing loans 
and potential problem loans.  The higher provision for 1998 reflects the 
additional $300,000 in provision recorded during the fourth quarter of 1998 
due to a $1.36 million commercial loan becoming nonperforming during the 
quarter.  Total charge-offs for 1998 were $36,000 compared to $38,000 in 1997. 
The 1998 charge-offs were all consumer loans, while the 1997 charge-offs 
included $18,000 in consumer loans and $20,000 related to one commercial 
borrower.  While Company management believes that the allowance for loan 
losses is sufficient based on information currently available to it, no 
assurances can be made that future events, conditions, or regulatory 
directives will not result in increased provisions for loan losses or 
additions to the allowance for loan losses which may adversely affect net 
income.

Noninterest Income

Noninterest income totaled $1.30 million in 1998, compared to $783,000 in 
1997, an increase of $512,000, or 65.4%.  Insurance sales commissions 
accounted for the largest portion of the increase, while brokerage commissions 
and service charges on deposits were also significantly higher in 1998.

Insurance sales commissions were $490,000 in 1998 compared to $41,000 in 1997. 
The increase in 1998 reflects a full year of commission income in 1998 
compared to four months of income recorded in 1997.  GTPS Insurance Agency was 
formed in September, 1997.   Also, in March, 1998, the Agency added additional 
business with the acquisition of the Cox, Lowry and Marsh Insurance Agency.   
Brokerage commissions increased from $61,000 in 1997 to $135,000 in 1998, 
reflecting increased brokerage activities, primarily customers investing in 
mutual funds and variable annuities. 

Service charges on deposit accounts increased $32,000, or 7.1%, from $451,000 
in 1997 to $483,000 in 1998, primarily returned check charges due to 
significant growth in noninterest-bearing checking accounts during 1998.  The 
growth in noninterest-bearing checking accounts was primarily in commercial 
accounts and a "free" checking product that was established in 1997.  The free 
checking product also carries a higher per check returned fee than other 
checking products.

Other income decreased from $55,000 in 1997 to $11,000 in 1998 due mainly to 
the completion of a real estate joint venture during 1997.  The Company 
recorded income from the joint venture, mainly net gains on lot sales, of 
$33,000 during 1997.

Noninterest Expenses

Total noninterest expenses increased from $4.71 million in 1997 to $5.21 
million in 1998, an increase of  $500,000, or 10.6%.  Salaries and employee 
benefits totaled $2.89 million in 1998, $360,000, or 14.2%, higher than the 
$2.53 million recorded in 1997.  Approximately $276,000 of the increase was 
due to additional salaries and benefits expense of PASC.  When the GTPS 
Insurance Agency was formed in September 1997, PASC hired two insurance 
agents.  Then additional employees were added when the Agency acquired the 
Cox, Lowry Marsh Agency in March, 1998, including four agents.  Two additional 
agents were hired later in 1998.  Compensation expense was also higher in 1998 
due to the Company's Employee Stock Ownership Plan ("ESOP").  ESOP expense was 
$468,000 in 1998, compared to $434,000 in 1997, an increase of $34,000, or 
7.8% due to growth in the price of the Company's stock during 1987 and most of 
1998.  Salaries for employees other than those of PASC were $19,000 higher in 
1998, due mainly to normal salary increases.  Group health insurance expense 
was $21,000 higher in 1998 due to an increase in premium rates. 

Net occupancy expense was $580,000 in 1998, $116,000, or 25%, higher than the 
$464,000 recorded in 1997.  The majority of this increase was due to 
depreciation and other expenses associated with the completion of the third 
floor of the main banking facility in early 1998 where GTPS Insurance Agency 
is now located.   Equipment expenses totaled $385,000 in 1998, $80,000, or 
26.2%, higher than the $305,000 recorded in 1997.  The additional expenses in 
1998 include depreciation, maintenance, and other expenses relating to the 
purchase of furniture and computers for the Agency.  Also, the Bank purchased 
computers, printers and software for a network installed in May, 1998 and 
acquired the software for its conversion to a new in-house main operating 
system in October, 1998.  The Bank had previously operated its main banking 
system through a third party service bureau.  Equipment expenses were also 
higher in 1998 due to maintenance expenses related to check processing 
equipment installed in January, 1997.  The first year's maintenance on this 
equipment had been free.
 
Data processing fees declined $58,000, or 30.1%, from $193,000 in 1997 to 
$135,000 in 1998 due primarily to a reduction in the monthly fees charged by 
the Bank's service bureau beginning in June 1998.  The Bank negotiated the 
lower fees subsequent to being informed that the service bureau would not be 
renewing its contract with the Bank which was due to expire in March, 1999.  
The Bank then converted to its new in-house system in October, 1998.

Legal and professional fees decreased $51,000, or 25.1%, from $203,000 in 1997 
to $152,000 in 1998 due to lower attorney fees relating to holding company 
activities and a reduction in consulting fees.  Marketing and advertising 
expenses increased $43,000, or 26.1%, from $165,000 in 1997 to $208,000 in 
1998 due to the greater use of television and newspaper advertising during 
1998 and an increase in local sponsorships and grants. 

Income Tax Expense

Total income tax expense was $663,000 in 1998, compared to $651,000 in 1997.  
The increase is attributable to higher taxable income in 1998.  The effective 
tax rates for the years ended December 31, 1998 and 1997 were 43.9% and 42.7%. 
 The effective tax rate was lower in 1997 due to a higher level of state tax 
exempt interest income from U.S. Treasury and qualified Federal agency 
securities.

Financial Condition

Total consolidated assets of the Company increased from $141.97 million as of 
December 31, 1997 to $157.17 million as of December 31, 1998, an increase of 
$15.20 million, or 10.8%.  The growth in assets occurred primarily in loans, 
cash and cash equivalents, premises and equipment and other assets, offset by 
a reduction in investment securities.  

Total cash and cash equivalents increased $4.34 million, or 24.8% from $17.48 
million at December 31, 1997 to $21.82 million at December 31, 1998.   The 
increase represents the short-term investment of proceeds from FHLB advances 
entered into in September and October, 1998. 

Total investment securities decreased $320,000, from $3.30 million at December 
31, 1997 to $2.98 million at December 31, 1998.   During 1998,  the Company 
purchased $2.00 million of Federal agency securities, designating $1.00 
million of these securities as available for sale.  The Company also purchased 
$777,000 in municipal securities, designating these securities as held to 
maturity.  Municipal securities totaling $100,000 matured during 1998 and 
Federal agency securities totaling $3.00 million were called during 1998, 
including $2.00 million designated as available for sale.  At December 31, 
1998, the Company held $2.00 million of Federal agency securities with an 
average yield of 5.97% and maturing in 2001.  The Company also held $977,000 
in municipal securities with an average yield of 3.63% which mature in various 
years from 1999 to 2001.  The municipal securities are exempt from federal 
income taxes.


Total net loans grew $9.93 million, or 8.9%, from $111.82 million at December 
31, 1997 to $121.75 million at December 31,1998.   The following schedule 
shows the balances by loan category at December 31 of each year, along with 
the change and percentage change:

                                Balance       Balance
                              December 31,  December 31,            Percentage
                                  1998          1997       Change     Change
------------------------------------------------------------------------------
One-to four family 
  mortgage loans               $  66,694    $  57,613     $  9,081      15.8%
Multi-family mortgage loans       16,956       18,174       (1,218)     (6.7)
Commercial mortgage loans         14,685       10,855        3,830      35.3 
Construction loans                 3,657        1,615        2,042     126.4 
------------------------------------------------------------------------------
  Total real estate loans        101,992       88,257       13,735      15.6
Commercial loans                   9,435       11,967       (2,532)    (21.2) 
 
Consumer loans                    11,245       12,088         (843)     (7.0)
------------------------------------------------------------------------------
  Total loans                    122,672      112,312       10,360       9.2 
Allowance for loan losses           (925)        (497)        (428)    (86.1) 
 
------------------------------------------------------------------------------
  Total loans, net             $ 121,747    $ 111,815     $  9,932       8.9%
==============================================================================

Stable to declining interest rates during 1998 resulted in increased loan 
originations and refinancing activity which was the major reason for the 
increase in one-to four family mortgage loans.  This growth was primarily in 
fixed rate loans with fifteen and thirty year maturities.  Favorable interest 
rates and a stable local economy were factors in the growth of commercial 
mortgage loans and construction loans.  The majority of the construction loan 
balance at December 31, 1998 is commercial related.  Multi-family mortgage 
loans and commercial loans each declined due to the payoff of one large 
borrower.  The decline in consumer loans reflects payoffs exceeding loan 
originations during the year.

The allowance for loan losses increased from $497,000 at December 31, 1997 to 
$925,000 at December 31, 1998 due to the total provision recorded of $456,000, 
which included the $300,000 additional provision recorded in the fourth 
quarter of 1998, offset by net charge-offs of $28,000.  The ratios of the 
Company's allowance for loan losses to total loans were .75% and .44% at 
December 31, 1998 and 1997.  The ratios of the Company's allowance for loan 
losses to total nonperforming loans were 62.8% and 126.8% at December 31, 1998 
and 1997.

Company management and the Board of Directors perform ongoing reviews of the 
loan portfolio in order to identify nonperforming loans and potential problem 
loans and to evaluate the adequacy of the allowance for loan losses.  In 
performing its reviews, management classifies nonperforming and potential 
problem loans as either substandard, doubtful, loss or watch loans.  A loan is 
considered substandard if it is inadequately protected by the current net 
worth and paying capacity of the borrower or of the collateral pledged, if 
any.  Substandard loans include those characterized by the distinct 
possibility that the Company will sustain some loss if the deficiencies are 
not corrected.  Loans classified as doubtful have all of the weaknesses 
inherent in those classified as substandard with the added characteristic that 
the weaknesses present make collection or liquidation in full, on the basis of 
currently existing facts and conditions, highly questionable and improbable.  
Loans classified as loss are those considered uncollectible and of such little 
value that their continuance as loans without the establishment of a specific 
loss reserve is not warranted.  Loans which do not currently expose the 
Company to sufficient risk to warrant classification in one of the categories 
described above but possess weaknesses are classified as watch.  The total of 
internally classified loans equals the sum of nonperforming loans, which are 
loans past due 90 days or more and nonaccruing loans, and potential problem 
loans.

Total classified loans at December 31, 1998 and 1997 are summarized as 
follows:


December 31                                            1998             1997
---------------------------------------------------------------------------- 
Watch                                             $     324       $      375
Substandard                                           1,537              538
Doubtful                                                132              227 
----------------------------------------------------------------------------
  Total classified loans                          $   1,993       $    1,140
============================================================================
Nonperforming                                     $   1,472       $      392
Potential problem loans                                 521              748
----------------------------------------------------------------------------
  Total classified loans                          $   1,993       $    1,140
============================================================================
Impaired loans                                    $   1,800       $      730
============================================================================

There were no loans considered loss as of December 31, 1998 or December 31, 
1997.  Impaired loans include loans where, based on current information and 
events, it is probable that the Company will be unable to collect all amounts 
due according to the contractual terms of the loan agreement.  If the present 
value of expected future cash flows, or in certain instances the observable 
market price of the loan or the fair value of the underlying collateral, is 
less than the recorded investment in the loan, then the Company recognizes an 
impairment by adjusting the allowance for loan losses with a corresponding 
charge to the provision for loan losses.  The allowance for impaired loans 
included in the Company's allowance for loan losses was $419,000 and $206,000 
at December 31, 1998 and 1997.  All loans considered impaired at December 31, 
1998 and 1997 were included in total classified loans.

Total classified assets increased $853,000 or 74.8% from $1.14 million at 
December 31, 1997 to $1.99 million at December 31, 1998.  This increase is 
primarily the result of the $1.36 million commercial loan becoming 
nonperforming in the fourth quarter of 1998.  This loan is classified as 
substandard and impaired as of December 31, 1998.  In 1999, this borrower 
filed Chapter 11 bankruptcy.  The loan is secured by business assets; however, 
the ratio of the value of the assets to the outstanding balance of the loan is 
undetermined at this time.  Company management are working closely with 
attorneys to determine appropriate actions regarding this loan, however, the 
loan will most likely remain in a workout status for several months. 

Additional classified loans at December 31, 1998 include loans to three 
commercial borrowers totaling $339,000.   These loans were also classified at 
December 31, 1997, with the balance totaling $532,000 on December 31, 1997.  
The Company continues to work with each of these borrowers to establish 
acceptable repayment schedules.  These borrowers were all current with terms 
of their loan agreements as of December 31, 1998. 

Also included in classified assets at December 31, 1998 were consumer loans to 
seven borrowers totaling $93,000 and residential mortgage loans to eight 
customers totaling $201,000.   The majority of these loans are substantially 
secured and the Company anticipates that the loans will be repaid 
satisfactorily either from repayment by the customer or from the sale of the 
underlying collateral.

Total premises and equipment increased $460,000 from $7.09 million at December 
31, 1997 to $7.55 million at December 31, 1998, primarily furniture and 
equipment for GTPS Insurance Agency and computers, printers, and software for 
the Bank's area network implemented in May, 1998 and the new in-house computer 
system the Bank converted to in October, 1998.

Other assets were $2.34 million at December 31, 1998 compared to $1.71 million 
at December 31, 1997, an increase of $630,000.  Approximately $374,000 of the 
increase is the unamortized balance of the excess of the purchase price over 
the tangible net assets acquired in the acquisition of the Cox, Lowry, and 
Marsh Insurance Agency which was completed by GTPS Insurance Agency in March, 
1998.   Premiums receivable at the Agency increased $62,000 from December 31, 
1997 to December 31, 1998.  Prepaid expenses were $79,000 higher at December 
31, 1998, primarily expenses related to insurance and marketing expenses.

Total deposits grew by $11.04 million, or 9.9%, from $111.98 million at 
December 31, 1997 to $123.02 million at December 31, 1998.  The following 
table summarizes the balances of deposits at December 31, 1998 and 1997, the 
change in the balances and the percentage change:

                                Balance       Balance
                              December 31,  December 31,            Percentage
                                  1998          1997       Change     Change
------------------------------------------------------------------------------
Noninterest bearing
 checking accounts             $   8,401    $   5,463     $  2,938      53.8%

Interest bearing:
 NOW accounts                     15,051       14,019        1,032       7.4
 IMMA accounts                     8,871        6,969        1,902      27.3 
 Savings accounts                 15,105       15,072           33        .2
 Certificates of deposit          75,592       70,461        5,131       7.3 
------------------------------------------------------------------------------
  Total interest
   bearing deposits              114,619      106,521        8,098       7.6
------------------------------------------------------------------------------
  Total deposits               $ 123,020    $ 111,984     $ 11,036       9.9% 
==============================================================================

The largest increase in noninterest bearing checking accounts occurred in 
personal checking accounts, other than free checking, which increased $1.54 
million from December 31, 1997 to December 31, 1998.  Free checking, a no 
service charge product introduced by the Company in early 1997 and actively 
marketed during 1998 increased $1.07 million from December 31, 1997 to 
December 31, 1998. Commercial checking accounts increased by $298,000.  

The growth in NOW and IMMA accounts was primarily in the Company's Club Fed 
products.  These products were introduced in early 1997 and provide enhanced 
services to customers including a higher rate of interest for maintaining 
required minimum balances.  Total Club Fed NOW accounts increased by $620,000 
from December 31, 1997 to December 31, 1998, while total Club Fed IMMA 
accounts increased by $1.8 million. 

Certificate of deposit categories with the largest increases from December 31, 
1997 to December 31, 1998 included the six month to one year categories, 
thirty month to four year categories and retirement certificates.  Total six 
month certificates of deposit grew $1.18 million from December 31, 1997 to 
December 31, 1998, while one year certificates grew $948,000, thirty month 
certificates increased $966,000, four year certificates grew $908,000 and 
retirement certificates, which have varying maturities, increased by $1.06 
million.  

Short-term borrowings at December 31, 1998 included a loan sold under a 
repurchase agreement totaling $2.00 million.  There were no short-term 
borrowings at December 31, 1997.  The proceeds from the repurchase agreement 
were mainly used to fund the purchase of treasury stock.  The obligation is 
secured by a multi-family residential loan maintained by the Company.  The 
rate on the agreement was 6.0% at December 31, 1998.

Long-term debt totaled $7.00 million at December 31, 1998, compared to zero 
long-term debt at December 31, 1997.  Long-term debt was comprised of two FHLB 
advances, one for $2.00 million at 5.31% maturing in 2000 and the second for 
$5.00 million, maturing in 2008 at 4.30%.  The $5.00 million advance is 
callable by the FHLB beginning in 2001.  Proceeds from the advances have 
provided liquidity for loans and treasury stock purchases.

Other liabilities increased by $300,000 from $1.70 million at December 31, 
1997 to $2.00 million at December 31, 1998.  Contracts payable related to 
insurance business acquired was $194,000 higher at December 31, 1998 compared 
to the balance owed at December 31, 1997 and GTPS Insurance Agency premiums 
due insurance companies increased $114,000.

Total stockholders' equity decreased from $28.29 million at December 31, 1997 
to $23.15 million at December 31, 1998, a decrease of $5.14 million.  This 
decline resulted from net income of $848,000, plus ESOP and incentive plan 
shares earned of $468,000 and $221,000, respectively, and $25,000 in treasury 
stock issued, less $604,000 in dividends declared, $6.10 million in treasury 
stock purchased, and $1,000 from the change in the unrealized gain on 
securities available for sale.

Subsequent to December 31, 1998, the Company announced plans to repurchase 10% 
of the Company's common stock, net of treasury stock, or 135,968 shares.  The 
repurchased shares will be held as treasury shares to be used for general 
corporate purposes.

Liquidity and Capital Resources

The Company's primary sources of funds are deposits, principal and interest 
payments on loans, and, to a lesser extent, proceeds from the sale of loans.  
While maturities and scheduled amortization of loans are predictable sources 
of funds, deposit flows and mortgage prepayments are greatly influenced by 
general interest rates, economic conditions, and competition.  The Bank is 
subject to required minimum liquidity ratios as established by the OTS, the 
Bank's primary regulator.  These ratios are based upon a percentage of 
deposits and short-term borrowings.  The ratio may vary at the direction of 
the OTS depending upon economic conditions and deposit flows and is currently 
4%. The Bank's liquidity ratios were 15.67% and 16.38% at December 31, 1998 
and 1997, respectively.  The Company is not required to maintain a minimum 
level of regulatory liquidity.

The primary investment activity of the Company is the origination of mortgage 
loans, commercial and consumer loans, and the purchase of Federal agency 
securities.  Asset acquisitions during the year ended December 31, 1998 were 
primarily funded by deposits, short-term borrowings, and long-term debt.  
Asset acquisitions during the year ended December 31, 1997 were primarily 
funded by deposits, a decrease in cash and cash equivalents and interest-
bearing time deposits, principal repayments on loans and proceeds from the 
sale of adjustable-rate mortgage mutual funds which were sold in late 1996.

A review of the Consolidated Statement of Cash Flows included in the 
accompanying financial statements shows that the Company's cash and cash 
equivalents ("cash") increased $4.34 million during 1998 and decreased $8.93 
million in the year ended December 31, 1997.  Cash increased in the year
ended December 31, 1998 due to net cash provided by operating activities of 
$2.66 million and net cash provided by financing activities of $13.34 million 
offset by cash used in investing activities of $11.66 million. Cash provided 
by operating activities included net income of $848,000, and noncash 
adjustments to net income including the provision for loan losses of $456,000, 
depreciation and amortization of $625,000, ESOP compensation expense of 
$468,000 and incentive plan expense of $221,000.  Cash provided by financing 
activities included the increases in noninterest-bearing, interest bearing 
demand and savings deposits of $5.91 million, certificates of deposit of $5.13 
million, short-term borrowings of $2.00 million, and long-term debt of $7.00 
million, offset by cash used to pay dividends of $620,000, and the purchase of 
treasury stock of $6.10 million.  Cash used in investing activities included 
the $10.36 million net increase in loans, which is primarily loan originations 
net of principal repayments, the $1.0 million purchase of securities available 
for sale, $1.77 million purchase of securities held to maturity, and the $1.05 
purchase of premises and equipment, offset by proceeds from maturing and 
called securities of $3.10 million. 

Cash decreased in the year ended December 31, 1997 due to net cash used in 
investing activities of $18.73 million offset by cash provided by operating 
activities of $2.24 million and net cash provided by financing activities of 
$7.56 million.  Cash used in investing activities included the $20.49 million 
net increase in loans, which is primarily loan originations net of principal 
repayments, the $1.99 million purchase of securities available for sale and 
$3.0 million purchase of securities held to maturity, offset by a decrease in 
interest-bearing time deposits of $2.0 million and proceeds from maturing 
securities of $5.10 million.  Cash flows from operating activities included 
net income of $873,000, and noncash adjustments to net income including the 
provision for loan losses of $156,000, depreciation and amortization of 
$444,000, ESOP compensation expense of $434,000 and incentive plan expense of 
$217,000.  Cash provided by financing activities included the increases in 
certificates of deposit of $9.93 million and noninterest-bearing, interest 
bearing demand and savings deposits of $1.34 million, offset by cash used to 
pay dividends of $659,000, and the purchase of treasury stock of $3.05 
million. 

At December 31, 1998, the Bank exceeded all of its regulatory capital
requirements with tangible capital and core capital both at $11.44 million or
7.9% of total adjusted tangible assets and risk-based capital at $12.37 
million or 13.8% of total risk-weighted assets.  The required ratios are 1.5% 
for tangible capital to tangible assets, 4.0% for core capital to tangible 
assets and 8.0% for risk-based capital to risk-weighted assets.  See the 
accompanying Notes to Consolidated Financial Statements for the Bank's capital 
calculations as of December 31, 1998 and 1997.

The Company's most liquid assets are cash and cash equivalents.  The level of
cash and cash equivalents is dependent on the Company's operating, financing,
lending and investing activities during any given period.  At December 31,
1998, cash and cash equivalents totaled $21.82 million.  The Company's future
short-term requirements for cash are not expected to significantly change. 
However, in the event that the Company should require funds beyond its
ability to generate them internally, additional sources of funds are
available, such as FHLB advances.  With no parent company debt and sound
capital levels, the Company has several options for longer-term cash needs,
such as for future expansion and acquisitions.

Management is not aware of any current recommendations or government
proposals which if implemented would have a material effect on the Company's
liquidity, capital resources or operations. 

Management of Interest Rate Risk

The principal objective of the Company's interest rate risk management
function is to evaluate the interest rate risk included in certain balance
sheet accounts, determine the level of risk appropriate given the Company's
business focus, operating environment, capital and liquidity requirements and
performance objectives, establish asset concentration guidelines and manage
the risk consistent with Board-approved guidelines.  Through such management,
the Company seeks to reduce the vulnerability of its operations to changes in
interest rates and to manage the ratio of interest rate sensitive assets to
interest rate sensitive liabilities within specified maturities or repricing
dates.  The Bank's Board of Directors has established an Asset/Liability
Committee consisting of management officers, which is responsible for
reviewing the Bank's asset/liability policies and interest rate risk
position.  Such committee generally meets on a quarterly basis, and at other
times as dictated by market conditions, and reports to the Board of Directors
after each such meeting.

The Bank's interest rate risk strategy primarily consists of: (i) emphasizing
the attraction and retention of core deposits, which tend to be a more stable
source of funding; (ii) emphasizing the origination of adjustable rate
mortgage loan products and short-term commercial loans, the origination of
which is largely dependent on the market demand for such loans; (iii) when
market conditions are favorable and in consideration of the regulatory
requirements relating to required levels of residential loans which must be
maintained by the Bank, selling fixed-rate one- to four-family mortgage
loans; and (iv) investing in short-term U.S. Government securities.  As a
traditional thrift lender, the Bank has a significant amount of its earning
assets invested in fixed-rate mortgages with contractual maturities greater
than one year.  At December 31, 1998, an aggregate of $54.68 million, or
34.8% of total assets, were invested in such assets.

The following table sets forth the amounts of interest-earning assets and
interest-bearing liabilities outstanding at December 31, 1998 which mature or
reprice in the periods shown.  Except as stated in the table, the amount of
assets and liabilities shown which reprice or mature during a particular
period were determined in accordance with the earlier of term to repricing or
the contractual maturity.

<TABLE>
<CAPTION>

 Interest Rate Sensitivity (in thousands)
 At December 31, 1998
                                                           Over One      Over Three     Over Six
                                                            Month          Months        Months
                                              Within       Through        Through        Through
                                               One          Three           Six          Twelve      Over One
                                              Month         Months         Months        Months        Year         Total
                                            --------------------------------------------------------------------------------
<S>                                         <C>           <C>             <C>          <C>          <C>            <C>
Interest-earning assets:
  Interest-bearing demand deposits          $  15,386     $     --        $     --     $     --     $      --      $  15,386
  Investment securities, net (1)                   --           --             450           --         3,264          3,714
  Loans (2)                                     9,299        4,388           5,181        5,964        97,840        122,672
                                            --------------------------------------------------------------------------------
    Total interest-earning assets           $  24,685     $  4,388        $  5,631     $  5,964     $ 101,104      $ 141,772
                                            ================================================================================
Interest-bearing liabilities:
  NOW, savings and insured
    money market deposits                   $  39,027     $     --        $     --     $     --     $      --      $  39,027
  Certificates of deposit                       7,011        9,760          12,127       20,944        25,750         75,592
                                            --------------------------------------------------------------------------------
    Total interest-bearing deposits            46,038        9,760          12,127       20,944        25,750        114,619
  Short-term borrowings, long term debt
    and other interest-bearing liabilities         --           --              --           --         9,548          9,548 
                                            -------------------------------------------------------------------------------- 
    Total interest-bearing liabilities         46,038        9,760          12,127       20,944        35,298        124,167
                                            --------------------------------------------------------------------------------
Excess (deficiency) of interest-earning
  assets over interest-bearing liabilities  $ (21,353)    $ (5,372)       $ (6,496)    $(14,980)    $  65,806      $  17,605
                                            ================================================================================
Cumulative excess (deficiency) of 
  interest-earning assets over interest-
  bearing liabilities                       $ (21,353)    $(26,725)       $(33,221)    $(48,201)    $  17,605      $  17,605
                                            ================================================================================
Cumulative interest-earning assets
 divided by interest-bearing liabilities          .54          .52             .51          .46          1.14           1.14
                                            ================================================================================
</TABLE>

(1) Includes FHLB stock and reflects repricing, contractual maturity or
    anticipated call date.
(2) Loans are placed in the various interest-sensitive periods based on
    historical prepayment tendencies as well as contractual terms.

The Company tends to be liability sensitive due to the levels of short-term
NOW, savings and insured money market deposits maintained.  However, the
effect of rate increases on these deposits, which are mainly core retail
deposits, tends to lag behind the change in market rates.  This lag generally
lessens the negative impact on net interest income during a period of rising
interest rates.  Based on the information provided in the table, assuming no
management intervention, the effect of an increase in interest rates of 100
basis points would reduce annualized net interest income by approximately
$214,000 in the one month category or approximately $267,000 in the three
month category.  A decrease in interest rates would have the opposite effect.

Management believes that the assumptions used to evaluate interest rate
sensitivity approximate actual experience and considers this method a
reasonable tool; however, the interest rate sensitivity of the Company's
assets and liabilities and the estimated effects of changes in interest rates
on net interest income could vary substantially if different assumptions were
used or actual experience differs from the historical experiences on which
these assumptions were based.

Year 2000 Compliance

As the year 2000 approaches, an important business issue has emerged regarding 
how existing computer application software programs and operating systems can 
accommodate this date value.  Many existing application software products are 
designed to accommodate only two digits.  If not corrected, many computer 
applications and systems could fail or create erroneous results by or at the 
Year 2000.

The Company's Board of Directors approved a Year 2000 readiness plan in early 
1998, which included the appointment of a Year 2000 compliance officer.  This 
compliance officer spent the majority of 1998 identifying and evaluating areas 
that could be affected by the century date change and preparing for the 
Company's conversion of its primary software applications.  In October, 1998, 
the Company converted from a service bureau environment to a new in-house 
system which processes all customer transactions and maintains balances and 
history for all loan and deposit customers.  The new software provider has 
provided written assurances that its software is year 2000 compliant, meaning 
that the date fields in its software are already capable of handling the 
change to the year 2000.  The Year 2000 compliance officer has begun testing 
of the new software program for Year 2000 compliance.  The compliance officer 
is also in the process of testing other software programs for Year 2000 
compatibility, including the Company's area network, wire transfer software 
and modem connections, check processing and ATM software and payroll, accounts 
payable and general ledger software.  The Company expects such testing to be 
completed by the end of the second quarter of 1999. 

The Company's operations may also be affected by the Year 2000 compliance of 
its customers, significant suppliers and other vendors, including those 
vendors that provide non-information and technology systems.  The Company has 
begun the process of requesting information related to the Year 2000 
compliance of its major customers, significant suppliers and other vendors, by 
distributing questionnaires which request information on their Year 2000 
readiness.  However, the Company does not currently have complete information 
concerning the compliance status of its major customers, significant suppliers 
and other vendors.  In the event that any of the Company's major customers, 
significant suppliers or other vendors do not successfully achieve Year 2000 
compliance in a timely manner, the Company's business or operations could be 
adversely affected.  The Company has prepared a contingency plan in the event 
that there are system interruptions.  As part of the contingency plan, the 
Company intends to engage in alternative suppliers or other vendors if its 
current significant suppliers or vendors fail to meet Year 2000 operating 
requirements.  There can be no assurances, however, that such plan or the 
performances by any of the Company's suppliers and vendors will be effective 
to remedy all potential problems.

The lending activities of the Company are concentrated primarily in one- to 
four-family mortgage lending.  Due to the small individual and aggregate 
balance of loans to one- to four-family borrowers, it has been determined that 
customer Year 2000 readiness issues should have an insignificant impact on the 
Company.
   
The Company's direct expenses to date (other than the salary of Company 
employees involved in Year 2000 testing and compliance) have been less than 
$10,000 and the Company currently anticipates that the total costs related to 
Year 2000 compliance will not exceed $50,000.  Material costs, if any, that 
may arise from the failure to achieve Year 2000 compliance by either the 
Company or its significant suppliers and other vendors is not currently 
determinable.  To the extent that the Company's systems are not fully Year 
2000 compliant, there can be no assurance that potential systems interruptions 
or the cost necessary to update software would not have a material adverse 
effect on the Company's business, financial condition, results of operations, 
cash flows or business projects.  In the event that the Company's progress 
towards becoming Year 2000 compliant is deemed inadequate, regulatory action 
may be undertaken.  

Current Accounting Issues

Accounting for Derivative Instruments and Hedging Activities

During 1998, the Financial Accounting Standards Board ("FASB") issued 
Statement No. 133, "Accounting for Derivative Instruments and Hedging 
Activities."  This Statement requires companies to record derivatives on the 
balance sheet at their fair value.  Statement No. 133 also acknowledges that 
the method of recording a gain or loss depends on the use of the derivative.

The new Statement applies to all entities.  If hedge accounting is elected by 
the entity, the method of assessing the effectiveness of the hedging 
derivative and the measurement approach of determining the hedge's 
ineffectiveness must be established at the inception of the hedge.

Statement No. 133 amends Statement No. 52 and supercedes Statements No. 80, 
105 and 119.  Statement No. 107 is amended to include the disclosure 
provisions about the concentrations of credit risk from Statement No. 105.  
Several Emerging Issues Task Force consensuses are also changed or modified by 
the provisions of Statement No. 133.

Statement No. 133 will be effective for all fiscal years beginning after June 
15, 1999.  The Statement may not be applied retroactively to financial 
statements of prior periods.  The adoption of the Statement will have no 
material impact on the Corporation's financial condition or result of 
operations.

Accounting for Mortgage-Backed Securities Retained After the Securitization of 
Mortgage Loans Held for Sale by a Mortgage Banking Enterprise

Also in 1998, the FASB issued Statement No. 134, "Accounting for Mortgage-
Backed Securities Retained After the Securitization of Mortgage Loans Held for 
Sale by a Mortgage Banking Enterprise."  It establishes accounting standards 
for certain activities of mortgage banking enterprises and for other 
enterprises with similar mortgage operations.  This Statement amends Statement 
No. 65.

Statement No. 65, as previously amended by Statements No. 115 and 125, 
required a mortgage banking enterprise to classify a mortgage-backed security 
as a trading security following the securitization of the mortgage loan held 
for sale.  This Statement further amends Statement No. 65 to require that 
after the securitization of mortgage loans held for sale, an entity engaged in 
mortgage banking activities must classify the resulting mortgage-backed 
security or other retained interests based on the entity's ability and intent 
to sell or hold those investments.

The determination of the appropriate classification for securities retained 
after the securitization of mortgage loans by a mortgage banking enterprise 
now conforms to Statement No. 115.  The only new requirement is that if an 
entity has a sales commitment in place, the security must be classified into 
trading.

This Statement is effective for the first fiscal quarter beginning after 
December 15, 1998.  On the date the Statement is initially applied, an entity 
may reclassify mortgage-backed securities and other beneficial interests 
retained after the securitization of mortgage loans held for sale from the 
trading category, except for those with sales commitments in place.  Those 
securities and other interests shall be classified based on the entity's 
present ability and intent to hold the investments.  The adoption of this 
Statement will have no material impact on the Company's financial condition 
and results of operations.

Reporting on the Costs of Start-Up Activities

During 1998, the Accounting Standards Executive Committee, ("AcSEC") issued 
Statement of Position 98-5, "Reporting on the Costs of Start-Up Activities."  
Statement of Position 98-5 will affect all non-government entities, including 
not-for-profits, reporting start-up costs in their financial statements.

Some existing industry practices result in the capitalization and amortization 
of start-up costs.  This Statement of Position requires that start-up costs be 
expensed when incurred.  The Statement of Position applies to start-up 
activities and organizational costs associated with both development stage and 
established operating entities.

According to Statement of Position 98-5, start-up activities are "those one-
time activities related to opening a new facility, introducing a new product 
or service, conducting business in a new territory, conducting business with a 
new class of customer or beneficiary, initiating a new process in an existing 
facility, or commencing some new operation.  Start-up activities include 
activities related to organizing a new entity commonly referred to as 
organizational costs."

Statement of Position 98-5 is effective for fiscal years beginning on or after 
December 15, 1998.  Earlier application is encouraged in fiscal years during 
which annual financial statements have not yet been issued.  The adoption of 
this Statement will not have a material impact on the Company's financial 
condition or results of operation.
 
In addition to historical information, this Annual Report may include certain
forward looking statements based on current management expectations.  The
Company's actual results could differ materially from those management
expectations.  Factors that could cause future results to vary from current
management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies
of the federal government, changes in tax policies, rates and regulations of
federal, state and local tax authorities, changes in interest rates, deposit
flows, the cost of funds, demand for loan products, demand for financial
services, competition, changes in the quality or competition, changes in the
quality or composition of the Bank's loan and investment portfolios, changes
in accounting principles, policies or guidelines, and other economic,
competitive, governmental and technological factors affecting the Company's
operations, markets, products, services and prices.  Further description of
the risks and uncertainties to the business are included in detail in Item 1,
"Business" of the Company's 1998 Form 10-K.


                                
                                
                  Independent Auditor's Report


To the Stockholders and
Board of Directors
Great American Bancorp, Inc.
Champaign, Illinois


We have audited the accompanying consolidated balance sheet of Great American 
Bancorp, Inc. and subsidiary as of December 31, 1998 and 1997, and the related
consolidated statements of income, comprehensive income, stockholders' equity, 
and cash flows for the years 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 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 described above present
fairly, in all material respects, the consolidated financial position of
Great American Bancorp, Inc. and subsidiary as of December 31, 1998 and 1997,
and the results of their operations and their cash flows for the years then 
ended in conformity with generally accepted accounting principles.

/s/ Olive LLP




Champaign, Illinois
February 17, 1999

<TABLE>
<CAPTION>
GREAT AMERICAN BANCORP, INC. AND SUBSIDIARY
Consolidated Balance Sheet (in thousands, except share data)                   
       

December 31                                                     1998             1997
-------------------------------------------------------------------------------------
<S>                                                        <C>             <C>
Assets                                                                 
Cash and due from banks                                    $   6,429       $    5,285
Interest-bearing demand deposits                              15,386           12,191
                                                           --------------------------
      Cash and cash equivalents                               21,815           17,476

Investment securities                                                          
  Available for sale                                           1,001            1,999
  Held to maturity (fair value of $1,988 and $1,305)           1,977            1,300
                                                           --------------------------
      Total investment securities                              2,978            3,299   
Loans, net of allowance for loan losses of $925 and $497     121,747          111,815
Premises and equipment                                         7,551            7,090
Federal Home Loan Bank stock                                     736              580
Other assets                                                   2,344            1,713
                                                           --------------------------
       Total assets                                        $ 157,171       $  141,973
                                                           ==========================
Liabilities                                                  
Deposits                                                    
  Noninterest bearing                                      $   8,401       $    5,463
  Interest bearing                                           114,619          106,521
                                                           --------------------------
      Total deposits                                         123,020          111,984
Short-term borrowings                                          2,000               --
Long-term debt                                                 7,000               --
Other liabilities                                              1,999            1,695
                                                           --------------------------
      Total liabilities                                      134,019          113,679
                                                           --------------------------
Commitments and Contingent Liabilities

Stockholders' Equity
Preferred stock, $0.01 par value
  Authorized and unissued - 1,000,000 shares                      --               --
Common stock, $0.01 par value
  Authorized - 7,000,000 shares
  Issued and outstanding - 2,052,750 shares                       21               21
Additional paid-in capital                                    19,877           19,655
Retained earnings                                             16,411           16,167
Accumulated other comprehensive income                             1                2
                                                            --------------------------
                                                              36,310           35,845
Less:  
  Treasury stock, at cost - 693,067 and 
    380,773 shares                                           (11,999)          (5,925)
  Unallocated employee stock ownership plan
    shares - 63,698 and 87,891 shares                           (637)            (879)
  Unearned incentive plan shares - 36,214 and
    51,802 shares                                               (522)            (747)
                                                            --------------------------
      Total stockholders' equity                               23,152           28,294
                                                            --------------------------
      Total liabilities and 
        stockholders' equity                                $ 157,171       $  141,973
                                                            ==========================

</TABLE>

See notes to consolidated financial statements.

<TABLE>
<CAPTION>
GREAT AMERICAN BANCORP, INC. AND SUBSIDIARY
Consolidated Statement of Income (in thousands, except share data)
                                                          

Year Ended December 31                                          1998             1997
--------------------------------------------------------------------------------------
<S>                                                        <C>               <C> 
Interest Income
  Loans receivable                                         $  10,183         $  8,811
  Investment securities                                     
    Taxable                                                      214              370
    Tax exempt                                                    19               14
  Deposits with financial institutions and other                 602              960
                                                           --------------------------
        Total interest income                                 11,018           10,155
                                                           --------------------------
Interest Expense
  Deposits                                                     4,958            4,518
  Other                                                          183               33
                                                           --------------------------
        Total interest expense                                 5,141            4,551
                                                           --------------------------
Net Interest Income                                            5,877            5,604
  Provision for loan losses                                      456              156
                                                           --------------------------
Net Interest Income After
  Provision for Loan Losses                                    5,421            5,448
                                                           --------------------------
Noninterest Income
  Brokerage commissions                                          135               61
  Insurance sales commissions                                    490               41
  Service charges on deposit accounts                            483              451
  Loan servicing fees                                             25               32
  Other customer fees                                            150              142
  Net gains on loan sales                                          1                1
  Other income                                                    11               55
                                                           --------------------------
         Total noninterest income                              1,295              783
                                                           --------------------------
Noninterest Expenses
  Salaries and employee benefits                               2,894            2,531
  Net occupancy expenses                                         580              464
  Equipment expenses                                             385              305
  Data processing fees                                           135              193
  Deposit insurance expense                                       69               64
  Printing and office supplies                                   255              275
  Legal and professional fees                                    152              203
  Directors and committee fees                                   104              100
  Insurance expense                                               42               41
  Marketing and advertising expenses                             208              165
  Other expenses                                                 381              366
                                                           -------------------------- 
          Total noninterest expenses                           5,205            4,707
                                                           --------------------------
Income Before Income Tax                                       1,511            1,524
  Income tax expense                                             663              651
                                                           --------------------------
Net Income                                                 $     848         $    873
                                                           ========================== 
Basic Earnings per Share                                   $    0.61         $   0.55
                                                           ==========================
Diluted Earnings per Share                                 $    0.57         $   0.53
                                                           ==========================
Dividends per Share                                        $    0.43         $   0.40
                                                           ==========================

</TABLE>
See notes to consolidated financial statements.

<TABLE>
<CAPTION>
GREAT AMERICAN BANCORP, INC. AND SUBSIDIARY
Consolidated Statement of Comprehensive Income
(in thousands)

Year Ended December 31                                          1998             1997
--------------------------------------------------------------------------------------
<S>                                                        <C>               <C> 
Net income                                                 $     848         $    873
Other comprehensive income, net of tax:
  Unrealized holding gains (losses) on securities
    available for sale arising during the period,
    net of income tax of $0 and $1                                (1)               2
                                                          ---------------------------
Comprehensive income                                       $     847         $    875
                                                          ===========================
</TABLE>
See notes to consolidated financial statements

<TABLE>
<CAPTION>
GREAT AMERICAN BANCORP, INC. AND SUBSIDIARY
Consolidated Statement of Stockholders' Equity
(in thousands, except share data)


                                                                                                   Unallocated
                                                                           Accumulated               Employee    Unearned
                                                    Additional                Other                Stock Owner-  Incentive
                                            Common    Paid-in   Retained  Comprehensive  Treasury    ship Plan     Plan
                                             Stock    Capital   Earnings     Income       Stock       Shares      Shares     Total
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>     <C>        <C>         <C>        <C>         <C>          <C>       <C> 
Balances, January 1, 1997                    $  21   $ 19,486   $ 15,938    $     --   $ (2,875)   $   (1,136)  $  (972)  $ 30,462
 Net income                                     --         --        873          --         --            --        --        873
 Cash dividends ($.40 per share)                --         --       (644)         --         --            --        --       (644)
 Other comprehensive income, net of tax         --         --         --           2         --            --        --          2
 Employee stock ownership plan
  shares allocated                              --        177         --          --         --           257        --        434
 Incentive plan shares earned                   --         (8)        --          --         --            --       225        217
 Purchase of treasury stock                     --         --         --          --     (3,050)           --        --     (3,050)
-----------------------------------------------------------------------------------------------------------------------------------
Balances, December 31, 1997                  $  21   $ 19,655   $ 16,167    $      2   $ (5,925)   $     (879)  $  (747)  $ 28,294
 Net income                                     --         --        848          --         --            --        --        848
 Cash dividends ($.43 per share)                --         --       (604)         --         --            --        --       (604)
 Other comprehensive income, net of tax         --         --         --          (1)        --            --        --         (1)
 Employee stock ownership plan
  shares allocated                              --        226         --          --         --           242        --        468
 Incentive plan shares earned                   --         (4)        --          --         --            --       225        221
 Purchase of treasury stock                     --         --         --          --     (6,099)           --        --     (6,099)
 Exercise of stock options                      --         --         --          --         25            --        --         25  
-----------------------------------------------------------------------------------------------------------------------------------
Balances, December 31, 1998                  $  21   $ 19,877   $ 16,411    $      1   $(11,999)   $     (637)  $  (522)  $ 23,152
==================================================================================================================================

</TABLE>

See notes to consolidated financial statements.

<TABLE>
<CAPTION>
GREAT AMERICAN BANCORP, INC. AND SUBSIDIARY
Consolidated Statement of Cash Flows (in thousands)

                                                         
Year Ended December 31                                          1998              1997
--------------------------------------------------------------------------------------
<S>                                                        <C>                <C>
Operating Activities
Net income                                                 $     848          $    873
Adjustments to reconcile net income to net
  cash provided by operating activities
    Provision for loan losses                                    456               156
    Depreciation and amortization                                625               444
    Amortization of deferred loan fees                           (33)              (36)
    Deferred income tax                                          (89)              (15)
    Investment securities accretion, net                          (1)               (5)
    Net gain on loan sales                                        (1)               (1)
    Employees stock ownership plan 
      compensation expense                                       468               434
    Incentive plan expense                                       221               217     
    Loans originated for sale                                    (44)              (72)
    Proceeds from sales of loans originated for resale            45                73
    Net change in
      Other assets                                              (249)              (89)
      Other liabilities                                          410               531     
                                                            --------------------------
        Net cash provided by operating activities              2,656             2,510
                                                            --------------------------
                                                                    

Investing Activities
  Net change in interest-bearing time deposits                    --             2,000
  Purchase of securities available for sale                   (1,000)           (1,993)
  Purchases of securities held to maturity                    (1,777)           (2,995)
  Proceeds from maturities of securities available for sale    1,997                --     
  Proceeds from maturities of securities held to maturity      1,100             5,097
  Purchase of Federal Home Loan Bank stock                      (156)             (126)
  Net change in loans                                        (10,355)          (20,492)
  Purchases of premises and equipment                         (1,045)             (222)
  Purchases of insurance agencies                               (423)             (274)
                                                            --------------------------
        Net cash used by investing activities                (11,659)          (19,005)
                                                            --------------------------
Financing Activities
  Net change in                                              
    Noninterest-bearing, interest-bearing demand
      and savings deposits                                     5,905             1,338
    Certificates of deposit                                    5,131             9,932
    Short-term borrowings                                      2,000                --
  Proceeds of long-term debt                                   7,000                -- 
  Cash dividends                                                (620)             (659)
  Purchase of treasury stock                                  (6,099)           (3,050)
  Stock options exercised                                         25                --
                                                            --------------------------  
        Net cash provided by financing activities             13,342             7,561
                                                            --------------------------
Net Change in Cash and Cash Equivalents                        4,339            (8,934)

Cash and Cash Equivalents, Beginning of Period                17,476            26,410
                                                            --------------------------
Cash and Cash Equivalents, End of Period                    $ 21,815          $ 17,476
                                                            ==========================

Additional Cash Flows Information
  Interest paid                                            $   5,116          $  4,563

  Income tax paid                                                828               495



</TABLE>

See notes to consolidated financial statements.

GREAT AMERICAN BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
(Table dollar amounts in thousands, except share data)
                                
Note 1 -- Nature of Operations and Summary of Significant Accounting Policies

The accounting and reporting policies of Great American Bancorp, Inc.
("Company"), its wholly owned subsidiary, First Federal Savings Bank of
Champaign-Urbana ("Bank") and the Bank's wholly owned subsidiary, Park Avenue
Service Corporation ("PASC"), conform to generally accepted accounting
principles and reporting practices followed by the thrift industry.  The more
significant of the policies are described below.

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

The Company is a thrift holding company whose principal activity is the
ownership and management of the Bank.  The Bank operates under a federal
savings bank charter and provides full banking services.  As a federally-
chartered thrift, the Bank is subject to regulation by the Office of Thrift
Supervision and the Federal Deposit Insurance Corporation.

The Bank generates commercial, mortgage and consumer loans and receives
deposits from customers located primarily in Champaign County, Illinois and
surrounding counties.  The Bank's loans are generally secured by specific
items of collateral including real property, consumer assets and business
assets.  Although the Bank has a diversified loan portfolio, a substantial
portion of its debtors' ability to honor their contracts is dependent upon
economic conditions in the real estate industry.

Consolidation - The consolidated financial statements include the accounts of
the Company and the Bank after elimination of all material intercompany
transactions.

Investment Securities - Debt securities are classified as held to maturity
when the Company has the positive intent and ability to hold the securities to
maturity.  Securities held to maturity are carried at amortized cost.  Debt
securities not classified as held to maturity are classified as available for
sale.  Securities available for sale are carried at fair value with unrealized
gains and losses reported in accumulated other comprehensive income in 
stockholders' equity, net of tax.

Amortization of premiums and accretion of discounts are recorded as interest
income from securities.  Realized gains and losses are recorded as net
security gains (losses).  Gains and losses on sales of securities are
determined on the specific-identification method.

Loans are carried at the principal amount outstanding.  Interest income is
accrued on the principal balances of loans.  The accrual of interest on
impaired loans is discontinued when, in management's opinion, the borrower may
be unable to meet payments as they become due.  When interest accrual is
discontinued, all unpaid accrued interest is reversed when considered 
uncollectible. Interest income is subsequently recognized only to the extent 
cash payments are received. Certain loan fees and direct costs are deferred 
and amortized as an adjustment of yield on the loans.    

Allowance for loan losses is maintained to absorb loan losses based on
management's continuing review and evaluation of the loan portfolio and its
judgment as to the impact of economic conditions on the portfolio.  The
evaluation by management includes consideration of past loss experience,
changes in the composition of the portfolio, the current condition and amount
of loans outstanding, and the probability of collecting all amounts due. 
Impaired loans are measured by the present value of expected future cash
flows, or the fair value of the collateral of the loan, if collateral
dependent.

The determination of the adequacy of the allowance for loan losses is based on
estimates that are particularly susceptible to significant changes in the
economic environment and market conditions.  Management believes that as of
December 31, 1998 the allowance for loan losses is adequate based on
information currently available.  A worsening or protracted economic decline
in the areas within which the Bank operates would increase the likelihood of
additional losses due to credit and market risks and could create the need for
additional loss reserves.

Premises and equipment are carried at cost net of accumulated depreciation. 
Depreciation is computed on the straight-line method for buildings, furniture
and fixtures based principally on the estimated useful lives of the assets. 
Maintenance and repairs are expensed as incurred while major additions and
improvements are capitalized.  Gains and losses on dispositions are included
in current operations.

Federal Home Loan Bank stock is a required investment for institutions that
are members of the Federal Home Loan Bank system.  The required investment in
the common stock is based on a predetermined formula.

Intangible assets are being amortized on the straight-line basis over fifteen
years.  Such assets are periodically evaluated as to the recoverability of
their carrying value.

Mortgage servicing rights on originated loans are capitalized by allocating
the total cost of the mortgage loans between the mortgage servicing rights and
the loans based on their relative fair values.  Capitalized servicing rights
are amortized in proportion to and over the period of estimated servicing
revenues.

Treasury stock is stated at cost.  Cost is determined by the first-in, first-
out method.

Incentive Plan - The Company accounts for its stock award program, or
incentive plan, in accordance with Accounting Principles Board Opinion ("APB")
No. 25.  The aggregate purchase price of all shares owned by the incentive
plan is reflected as a reduction of stockholders' equity.  Compensation
expense is based on the market price of the Company's stock on the date the
shares are granted and is recorded over the vesting period.  The difference
between the aggregate purchase price and the fair value on the date granted of
the shares earned is recorded as an adjustment to paid-in capital. 

Employee Stock Ownership Plan - The Company accounts for its employee stock
ownership plan ("ESOP") in accordance with American Institute of Certified
Public Accountants ("AICPA") Statement of Position 93-6.  The cost of shares
issued to the ESOP but not yet committed to be released to participants is
presented in the consolidated balance sheet as a reduction of stockholders'
equity.  Compensation expense is recorded based on the market price of the
shares as they are committed to be released for allocation to participant
accounts.  The difference between the market price and the cost of shares
committed to be released is recorded as an adjustment to paid-in capital.  
Dividends on allocated ESOP shares are recorded as a reduction of retained
earnings; dividends on unallocated ESOP shares are not considered dividends
for financial statement purposes.

ESOP shares are considered outstanding for earnings per share calculations as 
they are committed to be released; uncommitted shares are not considered 
outstanding.

Stock options are granted for a fixed number of shares to employees with an 
exercise price equal to the fair value of the stares at the date of grant.  
The Company accounts for and will continue to account for stock option grants 
in accordance with APB Opinion No. 25, Accounting for Stock Issued to 
Employees, and accordingly, recognizes no compensation expense for the stock 
option grants.

Accounting for Postretirement Benefits - The Company is recognizing the
transition obligation using the straight-line method over the plan
participants' average future service period of twenty years.

Income tax in the consolidated statement of income includes deferred income
tax provisions or benefits for all significant temporary differences in
recognizing income and expenses for financial reporting and income tax
purposes.  The Company files consolidated income tax returns with its
subsidiary.

Earnings per share - Basic earnings per share have been computed based upon
the weighted average common shares outstanding during each year.  Diluted
earnings per share reflects the potential dilution that could occur if
securities or other contracts to issue common stock were exercised or
converted into common stock or resulted in the issuance of common stock that
then shared in the earnings of the Company.

Reclassifications of certain amounts in the 1997 consolidated financial
statements have been made to conform to the 1998 presentation.

Note 2 -- Establishment of Insurance Agency

In September 1997, the Company purchased the insurance business of a local 
insurance agent for approximately $274,000 and established the GTPS Insurance 
Agency ("Agency") as a division of PASC.  In March, 1998, the Company acquired 
the business of an additional agency for approximately $423,000.  The excess 
of the purchase price over the fair value of assets acquired is being 
amortized over fifteen years.

Note 3 -- Restriction on Cash and Due from Banks

The Bank is required to maintain reserve funds in cash and/or on deposit with 
the Federal Reserve Bank.  The reserve required at December 31, 1998 was 
$800,000.

<TABLE>
<CAPTION>
 
Note 4 -- Investment Securities
                                                                  1998                           
                                               
----------------------------------------------------------------------------------------------
                                                          Gross          Gross  
                                           Amortized    Unrealized     Unrealized       Fair
December 31                                   Cost        Gains          Losses         Value
----------------------------------------------------------------------------------------------
<S>                                        <C>           <C>           <C>            <C>
Available for sale
  Federal agencies                         $   1,000     $      1      $      --      $  1,001
                                           ---------------------------------------------------
    Total available for sale                   1,000            1             --         1,001
                                           ---------------------------------------------------
Held to maturity                              
  Federal agencies                             1,000            2             --         1,002
  State and municipal                            977            9             --           986
                                           ---------------------------------------------------
    Total held to maturity                     1,977           11             --         1,988
                                           ---------------------------------------------------
    Total investment securities            $   2,977     $     12      $      --      $  2,989
                                           ===================================================

<CAPTION>
                                                                  1997
                                           ---------------------------------------------------
                                                          Gross          Gross
                                           Amortized    Unrealized     Unrealized      Fair
December 31                                  Cost         Gains          Losses        Value
----------------------------------------------------------------------------------------------
<S>                                        <C>           <C>           <C>            <C>
Available for sale
  Federal agencies                         $   1,996     $      3      $      --      $  1,999
                                           ---------------------------------------------------
    Total available for sale                   1,996            3             --         1,999
                                           ---------------------------------------------------
Held to maturity
 Federal agencies                              1,000            2             --         1,002
 State and municipal                             300            3             --           303
                                           ---------------------------------------------------
    Total held to maturity                     1,300            5             --         1,305
                                           ---------------------------------------------------
    Total investment securities            $   3,296     $      8      $      --      $  3,304
                                           ===================================================
</TABLE>

The amortized cost and fair value of securities at December 31, 1998, by 
contractual maturity, are shown below.  Expected maturities will differ from 
contractual maturities because issuers may have the right to call or prepay 
obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                               Held to Maturity          Available for sale 
                                          ------------------------------------------------------
                                           Amortized        Fair       Amortized        Fair
                                             Cost          Value          Cost          Value
------------------------------------------------------------------------------------------------

<S>                                        <C>           <C>           <C>          <C>
Within one year                            $     450     $    457      $      --    $      --
One to five years                              1,527        1,531          1,000        1,001
                                          ------------------------------------------------------
    Totals                                 $   1,977     $  1,988      $   1,000    $   1,001
                                          ===================================================

</TABLE>     

There were no sales of securities during 1998 or 1997.  There were no 
securities transferred between classifications during 1998 or 1997.

With the exception of securities of Federal Agencies, the Company did not hold 
any securities of a single issuer, payable from and secured by the same source 
of revenue or taxing authority, the book value of which exceeded 10% of 
stockholders' equity at December 31, 1998.

Note 5 -- Loans and Allowance
                                                                           
December 31                                           1998              1997
----------------------------------------------------------------------------

Mortgage loans:
  One-to four-family                              $ 66,853         $  57,698
  Other loans secured by real estate                31,641            29,029
  Construction                                       3,657             1,615
                                                  --------------------------
                                                   102,151            88,342
  Undisbursed portion of loans                         (94)              (28)
  Deferred loan fees                                   (65)              (57)
                                                  --------------------------
    Total mortgage loans                           101,992            88,257
                                                  --------------------------
Commercial and consumer loans:
  Commercial                                         9,435            11,967
  Consumer                                          11,245            12,088
                                                  --------------------------
    Total commercial and consumer loans             20,680            24,055
                                                  --------------------------
      Total loans                                  122,672           112,312
 
 Allowance for loan losses                            (925)             (497)
                                                  --------------------------
                                                  $121,747         $ 111,815  
                                                  ==========================

Allowance for loan losses
  Balances, January 1                             $    497         $     374
  Provision for losses                                 456               156
  Recoveries on loans                                    8                 5
  Loans charged off                                    (36)              (38)
                                                  --------------------------
  Balances, December 31                           $    925         $     497
                                                  ==========================

Information on impaired loans is summarized below.

December 31                                           1998              1997
----------------------------------------------------------------------------
Impaired loans with an allowance                  $  1,800           $   730  
Allowance for impaired loans (included in the
 Company's allowance for loan losses)                  419               206


Year Ended December 31                                1998              1997
----------------------------------------------------------------------------
Average balance of impaired loans                 $    889         $     784
Interest income recognized on impaired loans            98                77
Cash-basis interest included above                      66                72
                                                             

Note 6 -- Premises and Equipment

December 31                                           1998              1997
----------------------------------------------------------------------------
Land                                              $  1,545         $   1,545
Buildings                                            5,226             5,024
Leasehold improvements                                 867               867
Furniture and equipment                              2,858             2,114
                                                  --------------------------
    Total cost                                      10,496             9,550
Accumulated depreciation                            (2,945)           (2,460)
                                                  -------------------------- 
    Net                                           $  7,551         $   7,090
                                                  ==========================

Note 7 -- Other Assets and Other Liabilities

December 31                                           1998              1997
----------------------------------------------------------------------------
Other assets                                   
  Interest receivable
    Investment securities                         $     91         $      85
    Loans                                              789               912  
  Cash value of insurance                              213               200
  Mortgage servicing rights                             14                17
  Excess of purchase price over the
   fair value of assets acquired                       642               268
  Insurance premiums receivable                        187               125
  Deferred income tax asset                             85                --  
  Prepaid expenses and other assets                    323               106
                                                  --------------------------
    Total                                         $  2,344         $   1,713
                                                  ==========================
Other liabilities
  Interest payable
    Deposits                                      $     19         $      22
    Other borrowings                                    28                --
  Deferred compensation - directors                    548               496
  Accrued real estate taxes                            108               105
  Insurance and real estate taxes held
    in escrow for loan customers                       268               234
  Accrued postretirement benefit obligation            107                87
  Dividends payable                                    140               156
  Deferred income taxes                                 --                 4
  Income taxes payable                                  37               126
  Premiums due insurance companies                     233               119
  Accrued expenses and other                           511               346
                                                  --------------------------
    Total                                         $  1,999         $   1,695
                                                  ==========================

Note 8 -- Deposits

December 31                                           1998              1997
----------------------------------------------------------------------------
Demand deposits                                   $ 23,452         $  19,482
Savings deposits                                    15,105            15,072
Insured money market                                 8,871             6,969
Certificates of deposit of $100,000 or more         10,355             8,151
Other certificates of deposit                       65,237            62,310
                                                  --------------------------
    Total deposits                                $123,020         $ 111,984
                                                  ==========================


Certificates of deposit maturing in years ending December 31,

 1999                                                              $  49,842
 2000                                                                 14,218
 2001                                                                  3,123
 2002                                                                  1,761
 2003                                                                  1,254  
Thereafter                                                             5,394
                                                                   ---------
                                                                   $  75,592
                                                                   =========

Note 9 -- Short-Term Borrowings

December 31                                           1998              1997
---------------------------------------------------------------------------- 
Loan sold under repurchase agreement              $  2,000         $      --
                                                  ========================== 

The loan sold under agreement to repurchase consists of an obligation of the 
Company to another party.  The obligation is secured by a multi-family real 
estate loan and such collateral is held by the Company.  The maximum amount of 
the outstanding agreement at any month-end during 1998 totaled $2,000,000 and 
the daily average balance of such agreement totaled $1,167,000.   There were 
no loans sold under repurchase agreements during 1997.  The agreement at 
December 31, 1998 matures within one month.

Note 10 -- Long-Term Debt

December 31                                           1998              1997
---------------------------------------------------------------------------- 
Federal Home Loan Bank advances, variable
  rates, (4.30% to 5.31% at December 31),
  due at various dates through October, 2008      $  7,000         $      --
                                                  --------------------------
     Total long-term debt                         $  7,000         $      --
                                                  ==========================
 
The Federal Home Loan Bank advances are secured by first mortgage loans and 
all stock in the FHLB.  Advances are subject to restrictions or penalties in 
the event of repayment.

Maturities in years ending December 31

   2000                                                            $   2,000
   After 2003                                                          5,000
                                                                   ---------
                                                                   $   7,000  
                                                                   =========

Note 11 -- Loan Servicing

Loans serviced for others are not included in the accompanying consolidated
balance sheet.  The unpaid principal balances of loans serviced for others
totaled $8,028,000 and $10,730,000 at December 31, 1998 and December 31,
1997.

The aggregate fair value of capitalized mortgage servicing rights at December 
31, 1998 and 1997 totaled $14,000 and $17,000.  Comparable market values were 
used to estimate fair value.  For purposes of measuring impairment, risk 
characteristics including product type, investor type, and interest rates, 
were used to stratify the originated mortgage servicing rights.


                                                      1998              1997
----------------------------------------------------------------------------
Mortgage Servicing Rights
 Balances, January 1                              $     17         $      19 
 Servicing rights capitalized                           --                --
 Amortization of servicing rights                       (3)               (2)
                                                  --------------------------
    Balances, December 31                         $     14         $      17  
                                                  ==========================

Note 12 --  Income Tax

Year Ended December 31                                1998              1997
----------------------------------------------------------------------------
Income tax expense 
  Currently payable
    Federal                                       $    622         $     557
    State                                              130               109
  Deferred
    Federal                                            (72)               (6)
    State                                              (17)               (9)
                                                  --------------------------
      Total income tax expense                    $    663         $     651  
                                                  ========================== 
Reconciliation of federal statutory to
 actual tax expense
  Federal statutory income tax at 34%             $    514         $     518
  Effect of state income taxes                          75                66
  Effect of allocating ESOP shares                      79                67
  Other                                                 (5)               -- 
                                                  --------------------------
      Actual tax expense                          $    663         $     651
                                                  ==========================  
  
A cumulative net deferred tax asset (liability) is included in other 
assets/other liabilities.  The components of the asset (liability) are as 
follows:

December 31                                           1998              1997
----------------------------------------------------------------------------
Assets
 Deferred loan fees                               $     13         $       9
 Allowance for loan losses                             303               126  
 Deferred compensation                                 212               192
 Postretirement benefit obligation                      42                34
 Net unrealized losses on securities 
  available for sale                                     1                 1
 Mortgage servicing rights                               6                 6
 Other                                                  31                66
                                                   --------------------------
    Total assets                                       608               434
                                                   --------------------------
Liabilities
 Federal Home Loan Bank stock basis                     20                20 
 Depreciation                                          465               407 
 Other                                                  38                11
                                                  --------------------------
    Total liabilities                                  523               438
                                                  --------------------------
                                                  $     85         $      (4)
                                                  ==========================
                                                                           
Retained earnings include approximately $4,300,000 for which no deferred 
income tax liability has been recognized.  This amount represents an 
allocation of income to bad debt deductions as of December 31, 1987 for tax 
purposes only.  Reduction of amounts so allocated for purposes other than tax 
bad debt losses or adjustments arising from carryback of net operating losses 
would create income for tax purposes only, which income would be subject to 
the then-current corporate income tax rate.  The unrecorded deferred income 
tax liability on the above amount is approximately $1,669,000.

Note 13 -- Commitments and Contingent Liabilities

In the normal course of business there are outstanding commitments and
contingent liabilities, such as commitments to extend credit and standby
letters of credit, which are not included in the accompanying financial
statements.  The Bank's exposure to credit loss in the event of nonperformance
by the other party to the financial instruments for commitments to extend
credit and standby letters of credit is represented by the contractual or 
notional amount of those instruments.  The Bank uses the same credit policies 
in making such commitments as they do for instruments that are included in the 
consolidated balance sheet.

Financial instruments whose contract amount represents credit risk as of 
December 31 were as follows:

December 31                                           1998              1997
----------------------------------------------------------------------------
Commitments to extend credit
  At variable rates                               $  2,478         $   4,525
  At fixed rates (ranging from 6.625% to 11.75%
    at December 31, 1998)                            2,984             2,070
Standby letters of credit                              622               257

Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract. 
Commitments generally have fixed expiration dates or other termination clauses
and may require payment of a fee.  Since many of the commitments are expected
to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements.  The Bank evaluates each
customer's credit worthiness on a case-by-case basis.  The amount of
collateral obtained, if deemed necessary by the Bank upon extension of credit,
is based on management's credit evaluation.  Collateral held varies but may
include accounts receivable, inventory, property and equipment, and income-
producing commercial properties.

Standby letters of credit are conditional commitments issued by the Bank to
guarantee the performance of a customer to a third party.

The Company and subsidiary are also subject to claims and lawsuits which arise
primarily in the ordinary course of business.  It is the opinion of management
that the disposition or ultimate resolution of such claims and lawsuits will
not have a material adverse effect on the consolidated financial position of
the Company.

Note 14 -- Year 2000

Like all entities, the Company and subsidiary are exposed to risks associated 
with the Year 2000 Issue, which affects computer software and hardware; 
transactions with customers, vendors, and other entities; and equipment 
dependent upon microchips.  The Company has begun, but not yet completed, the 
process of identifying and remediating potential Year 2000 problems.  It is 
not possible for any entity to guarantee the results of its own remediation 
efforts or to accurately predict the impact of the Year 2000 Issue on third 
parties with which the Company and the subsidiary do business.  If remediation 
efforts of the Company or third parties with which the Company and subsidiary 
do business are not successful, the Year 2000 Issue could have negative 
effects on the Company's financial condition and results of operation in the 
near term.

Note 15 -- Dividend and Capital Restrictions

The Office of Thrift Supervision ("OTS") regulations provide that savings
associations which meet fully phased-in capital requirements and are subject
only to "normal supervision" may pay out, as a dividend, 100 percent of net
income to date over the calendar year and 50 percent of surplus capital
existing at the beginning of the calendar year without supervisory approval,
but with 30 days prior notice to the OTS.  Any additional amount of capital
distributions would require prior regulatory approval.  Savings associations
meeting current minimum capital requirements but not fully phased-in
standards, may, with 30 days prior notice but without prior approval,
distribute up to 75 percent of net income if they met the risk-based
requirement on January 1, 1993.  Savings associations failing to meet current
capital standards may only pay dividends with supervisory approval.

Note 16 -- Regulatory Capital

The Bank is subject to various regulatory capital requirements administered by 
the federal banking agencies and is assigned to a capital category.  The 
assigned capital category is largely determined by three ratios that are 
calculated according to the regulations: total risk adjusted capital, Tier 1 
capital, and Tier 1 leverage ratios.  The ratios are intended to measure 
capital relative to assets and credit risk associated with those assets and 
off-balance sheet exposures of the entity.  The capital category assigned to 
an entity can also be affected by qualitative judgements made by regulatory 
agencies about the risk inherent in the entity's activities that are not part 
of the calculated ratios.

There are five capital categories defined in the regulations, ranging from
well capitalized to critically undercapitalized.  Classification of a bank in
any of the undercapitalized categories can result in actions by regulators
that could have a material effect on a bank's operations.  At December 31,
1998, the Bank is categorized as well capitalized and met all subject capital 
adequacy requirements.  There are no conditions or events since December 31, 
1998 that management believes have changed the Bank's classification.


The Bank's actual and required capital amounts and ratios are as follows:

<TABLE>
<CAPTION>

                                 
                              -----------------------------------------------------------
                                                      Required for            To Be Well
                                   Actual           Adequate Capital*        Capitalized*
                              -----------------------------------------------------------
December 31                    Amount   Ratio         Amount   Ratio       Amount   Ratio 
-----------------------------------------------------------------------------------------
As of December 31, 1998
<S>                          <C>        <C>          <C>        <C>       <C>       <C>
Total risk-based capital*
 (to risk-weighted assets)   $ 12,366   13.8%        $ 7,185    8.0%      $ 8,982   10.0%

Core capital* (to adjusted
 tangible assets)              11,441    7.9           5,767    4.0         8,651    6.0

Core capital* (to adjusted
 total assets)                 11,441    7.9           5,793    4.0         7,241    5.0


<CAPTION>
 
As of December 31, 1997                       
<S>                          <C>        <C>          <C>        <C>       <C>        <C>
Total risk-based capital*
 (to risk-weighted assets)   $ 18,863   23.6%        $ 6,408    8.0%      $ 8,010   10.0%

Core capital* (to adjusted
 tangible assets)              18,366   13.8           5,310    4.0         7,966    6.0

Core capital* (to adjusted
 total assets)                 18,366   13.8           5,345    4.0         6,681    5.0


</TABLE>

*As defined by regulatory agencies

The Bank's tangible capital at December 31, 1998 and 1997 was $11,441,000 and
$18,366,000, which amount was 7.9 percent and 13.8 percent of tangible assets, 
respectively, and exceeded the required ratio of 1.5 percent.

Note 17 -- Employee Benefits

The Company has an employee stock ownership plan ("ESOP") covering
substantially all of its employees.  The ESOP borrowed $1,642,000 from the
Company and used those funds to acquire 164,220 shares of the Company's common
stock at $10 per share.  The ESOP covers employees who complete at least
twelve consecutive months of service for the Bank during which the employee
performs at least 1,000 hours of service.  A participant is 100 percent vested 
after seven years of credited service. 

The ESOP shares are held in trust and allocated to ESOP participants based on
the interest and principal payments made by the ESOP on the loan from the
Company.  The loan is secured by shares purchased with the loan proceeds and
is being repaid by the ESOP with funds from the Company's discretionary
contributions to the ESOP and earnings on ESOP assets.  Dividends on
unallocated ESOP shares are applied to reduce the loan.  Principal
payments are scheduled to occur in even annual amounts over a seven year 
period.  However, in the event Company contributions exceed the minimum debt
service requirements, additional principal payments will be made.

During the year ended December 31, 1998, 24,193 shares of stock with an
average fair value of $19.34 were committed to be released, resulting in ESOP
compensation expense of $468,000.  During the year ended December 31, 1997,
25,675 shares of stock with an average fair value of $16.90 were committed to
be released, resulting in ESOP compensation expense of $434,000.  The
following table reflects the shares held by the plan:

As of and for Year Ended December 31                  1998              1997
----------------------------------------------------------------------------
Shares earned by participants                      100,522            76,329
Shares distributed to participants                  (7,159)           (7,083)
Unallocated shares                                  63,698            87,891
                                                 --------------------------- 
    Total ESOP shares                              157,061           157,137
                                                 ===========================
Fair value of unallocated shares                  $    924         $   1,670
                                                 ===========================

The Board of Directors of the Company may direct payment of cash dividends on
shares allocated to participants to be paid in cash to the participants or to
be credited to participant accounts and invested.

The Company has a stock-based compensation program which provides for the 
granting of stock of the Company as stock awards and options to purchase stock 
of the Company (the "Incentive Plan").

The Incentive Plan covers key employees and directors and is authorized to
acquire and grant as stock awards 82,110 shares of the Company's common stock
or 4 percent of the shares issued in the Company's initial public offering.  
The 82,110 shares were acquired in 1997 by funds contributed by the Company. 
Participants in the Incentive Plan vest at a rate of 20 percent per year 
commencing one year after the date such shares are granted.  In the event of a 
change in control or death or disability, all unvested stock awards will vest 
immediately.  

The following is a summary of the status of the stock awards and changes in
the stock awards:

As of and for Year Ended December 31                  1998              1997
----------------------------------------------------------------------------
    Stock Awards                                    Shares            Shares
---------------------------------------------------------------------------
Outstanding, beginning of year                      63,455            80,528
Granted                                                 --             5,433
Distributed                                        (15,592)          (16,106)
Forfeited                                               --            (6,400)
                                                  --------------------------
Outstanding, end of year                            47,863            63,455
Shares available for future stock awards             2,549             2,549
                                                  --------------------------
    Total stock awards                              50,412            66,004
                                                  ==========================

During the year ended December 31, 1998, 15,588 shares representing stock
awards were earned by participants and resulted in compensation expense of 
$221,000.  For the year ended December 31, 1997, 15,547 shares were earned, as 
adjusted for forfeitures, and resulted in compensation expense of $217,000.

Note 18 -- Related Party Transactions

The Bank has entered into transactions with certain directors, executive
officers, significant stockholders and their affiliates or associates (related
parties).  Such transactions were made in the ordinary course of business on
substantially the same terms and conditions, including interest rates and
collateral, as those prevailing at the same time for comparable transactions
with other customers, and did not, in the opinion of management, involve more
than normal credit risk or present other unfavorable features.  The aggregate
amount of loans, as defined, to such related parties at December 31, 1998 and 
1997 was $1,070,000 and $785,000.


The aggregate amount of loans, as defined, to such related parties were as 
follows: 

Balances, January 1, 1998                                          $     785
Changes in composition of related parties                                144
New loans, including renewals                                            938
Payments, etc.                                                         (797)
                                                                   ---------
Balances, December 31, 1998                                        $   1,070
                                                                   =========

Deposits from related parties held by the Bank at December 31, 1998 and 1997 
totaled $785,000 and $625,000.

During 1998, the Company entered into a short-term borrowing arrangement for 
$2,000,000 with a related party.  This borrowing was a loan sold under a 
repurchase agreement and was outstanding as of December 31, 1998.

Note 19 -- Leases

The Company leases one branch office and another office previously operated as
a branch office under operating leases.  The branch office is rented on a
twenty-five year lease with four ten-year options with escalating rental
payments.

The previous branch office is currently on a thirty-month lease which is
renewable for three additional thirty-month terms at the lessee's option. 
This office is being subleased to an unrelated party.  In addition, the lessee
is required to pay the property taxes, normal maintenance and insurance on the
property.

The total minimum lease commitment at December 31, 1998 under these leases is
$431,000, which is due as follows:

                                   Lease          Rent from        Net Lease
                                  Payments        Sublease          Payment
                                  ------------------------------------------
Years ending December 31
 1999                             $     52        $     35         $      17
 2000                                   57              32                25
 2001                                   57              29                28
 2002                                   57              29                28  
 2003                                   57              29                28
During the remaining lease term        151             191               (40)
                                  ------------------------------------------
    Total                         $    431        $    345         $      86
                                  ==========================================

Total rent expense was $52,000 and $51,000 for the years ended December 31,
1998 and 1997.

Note 20 -- Stock Option Plan

Under the Company's incentive stock option plan, which is accounted for in 
accordance with APB No. 25, Accounting for Stock Issued to Employees, and 
related interpretations, the Company grants directors, selected executives and 
other key employees stock option awards which vest at a rate of 20 percent per 
year commencing one year after the date the shares are granted.  The plan 
provides that in the event of a change in control or death or disability, all 
unvested options will be immediately exercisable.  During 1996, the Company 
authorized the grant of options for up to 205,275 shares of the Company's 
common stock or 10 percent of the shares issued in the Company's initial 
public offering.  The exercise price of each option, which has a 10-year life, 
was equal to the market price of the Company's stock on the date of grant; 
therefore, no compensation expense was recognized.
Although the Company has elected to follow APB No. 25, SFAS No. 123 requires
pro forma disclosures of net income and earnings per share as if the Company
had accounted for its stock options under that Statement.  The fair value of
each option grant was estimated on the grant date using an option-pricing
model with the following assumptions:
                                                                    
                                                                      1997
                                                                     -------
Risk-free interest rates                                               7.00%
Dividend yields                                                        2.50%
Volatility factors of expected market price
 of common stock                                                      13.00%
Weighted-average expected life of the 
 options (years)                                                      10.00

Under SFAS No. 123, compensation cost is recognized in the amount of the
estimated fair value of the options and amortized to expense over the options'
vesting period.  The pro forma effect on net income and earnings per share of
this statement are as follows:
                      
                                                      1998              1997
                                                  --------------------------
Net income                        As reported     $    848         $     873
                                  Pro forma            705               729

Basic earnings per share          As reported     $   0.61         $    0.55
                                  Pro forma           0.50              0.46

Diluted earnings per share        As reported     $   0.57         $    0.53  
                                  Pro forma           0.47              0.44

The following is a summary of the status of the Company's stock option plan
and changes in that plan as of and for the years ended December 31, 1998 and
1997.

<TABLE>
<CAPTION>

Year Ended December 31                                           1998                    1997
-------------------------------------------------------------------------------------------------------  
                                                               Weighted                Weighted
                                                                Average                 Average
                                                               Exercise                Exercise
    Options                                          Shares      Price        Shares     Price
-------------------------------------------------------------------------------------------------------
<S>                                                 <C>        <C>           <C>       <C>
Outstanding, beginning of year                      194,901    $ 14.20       193,319    $ 14.00
Granted                                                  --         --        16,782      16.38
Exercised                                            (1,800)     14.00            --        --
Forfeited                                                --         --       (15,200)     14.00
                                                    -------                  -------    
Outstanding, end of year                            193,101    $ 14.21       194,901    $ 14.20
                                                    =======                  =======     
Options exercisable at 
  year end                                           75,084                   38,664
Weighted-average fair value of
  options granted during the year                                                       $  6.82

</TABLE>

As of December 31, 1998, the 193,101 options outstanding have exercise prices
ranging from $14.00 to $16.38 and a weighted-average remaining contractual
life of 7.3 years. 


Note 21 -- Postretirement Plan

The Company sponsors a defined benefit postretirement plan that covers both 
salaried and non salaried employees.  The following table sets forth the 
plan's funded status, and amounts recognized in the consolidated financial 
statements:

December 31                                           1998              1997
----------------------------------------------------------------------------
Change in benefit obligation
  Benefit obligation at beginning of year         $    128         $     123
  Service cost                                          10                 8
  Interest cost                                         10                10 
  Actuarial gain (loss)                                 41                (9)
  Benefits paid                                         (5)               (4) 
                                                  --------------------------
  Benefit obligation at end of year                    184               128
                                                  --------------------------
Change in plan assets
  Fair value of plan assets at
     end of year                                        --                --
                                                  --------------------------
  Funded status                                       (184)             (128)
  Unrecognized net actuarial gain                      (55)              (99)
  Unrecognized transition liability                    132               140
                                                  --------------------------
  Accrued benefit cost                            $   (107)         $    (87)
                                                  ==========================
Components of net periodic benefit cost
  Service cost                                          10                 8
  Interest cost                                         10                10 
  Amortization of prior service cost                     5                 3
                                                  --------------------------
  Net periodic benefit cost                       $     25         $      21
                                                  ==========================

The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation was 9 percent, gradually declining to 5
percent in the year 2002.

The weighted average discount rate used in determining the accumulated 
postretirement benefit obligation was 7.25 percent in 1998 and 8.00 percent in 
1997.

Assumed health care cost trend rates have a significant effect on the amounts 
reported for the health care plans.  A one percentage-point change in assumed 
health care cost trend rates would have the following effects:
                                                       
                                                     One Percentage Point
                                                  --------------------------
                                                  Increase          Decrease
                                                  --------------------------
Effect on total service components                $      5         $      (3)
Effect on postretirement benefit obligation             40               (30) 
  
Note 22 -- Deferred Compensation

The Company has a deferred compensation plan for its directors whereby each
director may elect to defer his annual fees.  For the years ended December
31, 1998 and 1997, expense related to this plan was $31,000 and $30,000, with 
payments to directors totaling $21,000 in 1998.


Note 23 --  Earnings per share

<TABLE>
<CAPTION>

Earnings per share (EPS) were computed as follows:

                                                        Year Ended December 31, 1998
                                                  ---------------------------------------
                                                                   Weighted
                                                                    Average     Per-Share
                                                    Income          Shares        Amount
                                                  ---------------------------------------
<S>                                                <C>            <C>           <C>
Basic Earnings Per Share                                     
  Income available to common stockholders          $    848       1,396,800     $   0.61

Effect of Dilutive Securities
  Stock options                                                      51,114                     
  Unearned incentive plan shares                                     40,465           
                                                  -------------------------
Diluted Earnings Per Share
  Income available to common stockholders
   and assumed conversions                         $    848       1,488,379     $   0.57
                                                  =======================================

<CAPTION>
                                                        Year Ended December 31, 1997
                                                  ---------------------------------------
                                                                   Weighted
                                                                    Average     Per-Share
                                                    Income          Shares        Amount
                                                  ---------------------------------------
<S>                                                <C>            <C>           <C>
Basic Earnings Per Share                                     
  Income available to common stockholders          $    873       1,577,554     $   0.55

Effect of Dilutive Securities
  Stock options                                                      31,092                     
  Unearned incentive plan shares                                     55,210           
                                                  -------------------------
Diluted Earnings Per Share
  Income available to common stockholders
   and assumed conversions                         $    873       1,663,856     $   0.53
                                                  =======================================
</TABLE>

Note 24 --  Fair Values of Financial Instruments

The following methods and assumptions were used to estimate the fair value of
each class of financial instrument:

Cash and Cash Equivalents -- The fair value of cash and cash equivalents
approximates carrying value.

Securities -- Fair values are based on quoted market prices.

Loans -- For both short-term loans and variable-rate loans that reprice
frequently and with no significant change in credit risk, fair values are
based on carrying values.  The fair values for certain mortgage loans,
including one-to-four family residential, are based on quoted market prices of
similar loans sold in conjunction with securitization transactions, adjusted
for differences in loan characteristics.  The fair value of other loans is
estimated using discounted cash flow analyses using interest rates currently
being offered for loans with similar terms to borrowers of similar credit
quality.

Interest Receivable/Payable -- The fair values of interest receivable/payable
approximate carrying values.  

FHLB stock -- Fair value of FHLB stock is based on the price at which it may 
be resold to the FHLB. 


Cash Surrender Value of Life Insurance -- Fair values are based on estimated 
net realizable value.

Deposits -- The fair values of noninterest-bearing demand, interest-bearing
demand and savings accounts are equal to the amount payable on demand at the
balance sheet date.  Fair values for fixed-rate certificates of deposit are
estimated using a discounted cash flow calculation that applies interest rates
currently being offered on certificates to a schedule of aggregated expected
monthly maturities on such time deposits.

Loans Sold Under Repurchase Agreements -- Loans sold under repurchase 
agreements are short-term borrowing arrangements.  The rates at December 31, 
1998 approximate market rates, thus the fair value approximates carrying 
value.

FHLB Advances -- The fair value of these borrowings are estimated using a 
discounted cash flow calculation, based on current rates for similar debt.

Off-Balance Sheet Commitments -- Commitments include commitments to purchase
and originate mortgage loans, commitments to sell mortgage loans, and standby
letters of credit and are generally of a short-term nature.  The fair value of
such commitments are based on fees currently charged to enter into similar
agreements, taking into account the remaining terms of the agreements and the
counterparties' credit standing.

The estimated fair values of the Company's financial instruments are as
follows:

<TABLE>
<CAPTION>
         
                                                     1998                     1997
                                     ----------------------------------------------------
                                           Carrying       Fair        Carrying     Fair
December 31                                  Amount       Value        Amount      Value
-----------------------------------------------------------------------------------------
<S>                                      <C>           <C>          <C>         <C>
Assets
  Cash and cash equivalents              $   21,815    $ 21,815     $  17,476   $ 17,476
   Investment securities
    Available for sale                        1,001       1,001         1,999      1,999
    Held to maturity                          1,977       1,988         1,300      1,305
  Loans, net                                121,747     123,312       111,815    113,108      
  Interest receivable                           880         880           997        997
  Federal Home Loan Bank stock                  736         739           580        580
  Cash surrender value of life insurance        213         213           200        200

Liabilities
  Deposits                                  123,020     123,101       111,984    112,074
  Short-term borrowings                       2,000       2,000            --         --
  Long-term debt                              7,000       6,396            --         --  
  Interest payable                               47          47            22         22

Off-balance sheet assets
  Commitments to extend credit                   --          --            --         --
  Standby letters of credit                      --          --            --         --

</TABLE>                                              

GREAT AMERICAN BANCORP, INC.
SHAREHOLDER INFORMATION

Stock Listing and Price Information

The Company's common stock trades on The Nasdaq Stock Market under the symbol
GTPS.  At December 31, 1998, 1,359,683 shares of the Company's common stock
were held of record by 410 persons or entities, not including the number of
persons or entities holding stock in nominee or street name through various
brokers or banks.

The following schedule shows the high and low sales prices for each of the
quarters in the years ended December 31, 1998 and 1997:
                 
                Quarter Ended:             High        Low
              ------------------            ------      ------
             March 31, 1997               16.50       14.50
             June 30, 1997                17          15.50
             September 30, 1997           19.25       16.50
             December 31, 1997            20          18.50
             March 31, 1998               21.25       18.50
             June 30, 1998                23          20
             September 30, 1998           22.75       15.625
             December 31, 1998            17.875      13.50          


At December 31, 1998 the closing price of a common share was $14.50.  Such 
prices do not necessarily reflect retail markups, markdowns, or commissions.
During the years ended December 31, 1998 and 1997, the Company declared
dividends as follows:

  Date Declared          Record Date          Payable Date        Amount
----------------      -----------------    -----------------      ------
February 10, 1997    March 14, 1997         April 1, 1997        $  .10
May 12, 1997         June 13, 1997          July 1, 1997            .10
August 11, 1997      September 15, 1997     October 1, 1997         .10
November 10, 1997    December 15, 1997      January 2, 1998         .10
February 9, 1998     March 13, 1998         April 1, 1998           .10 
May 11, 1998         June 15, 1998          July 1, 1998            .11
August 10, 1998      September 15, 1998     October 1, 1998         .11 
November 9, 1998     December 14, 1998      January 4, 1999         .11
                                                                 -------
                                                                 $  .83
                                                                 =======

Investor Information

Stockholders, investors and analysts interested in additional information may
contact:

Jane F. Adams
Chief Financial Officer
Great American Bancorp, Inc.
1311 S. Neil Street
Champaign, IL  61820

Annual Report on Form 10-KSB

A copy of the annual report on Form 10-KSB for the fiscal year ended December
31, 1998, which has been filed with the Securities and Exchange Commission is
available to stockholders (excluding exhibits) at no charge, upon written
request to the above address.

Corporate Counsel

Muldoon Murphy and Faucette
5101 Wisconsin Avenue N.W.
Washington, D C  20016

Independent Auditors

Olive LLP
100 Trade Center
Champaign, IL  61820

Annual Meeting of Stockholders

The Annual Meeting of Stockholders of Great American Bancorp, Inc. will be
held at 9:30 a.m. April 27, 1999 at:

First Federal Savings Bank of Champaign-Urbana
1311 S. Neil Street
Champaign IL  61820

Shareholders are welcome to attend.

Stock Transfer Agent and Registrar

Inquiries regarding stock transfer, registration, lost certificates or changes
in name and address should be directed to the transfer agent and registrar:

American Securities Transfer and Trust, Inc.
938 Quail Street, Suite 101
Lakewood, CO  80215

               Exhibit 23.0   Consent of Independent Accountants


                      INDEPENDENT ACCOUNTANTS' CONSENT

The Board of Directors
Great American Bancorp, Inc.

We have issued our report dated February 17, 1999 accompanying the 
consolidated financial statements of Great American Bancorp, Inc. and 
Subsidiary appearing in the Company's 1998 Annual Report to Stockholders.  We 
consent to the incorporation by reference in this Form 10-KSB of the 
aforementioned report.

Olive, LLP

/s/ Olive LLP

Champaign, Illinois
March 27, 1999