PATAPSCO BANCORP INC
S-4, 2000-08-07
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GLOBAL DIAMOND RESOURCES INC, 10QSB, EX-27, 2000-08-07
Next: PATAPSCO BANCORP INC, S-4, EX-4, 2000-08-07



     As filed with the Securities and Exchange Commission on August 7, 2000
                                                       Registration No.333-_____
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-4
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                             PATAPSCO BANCORP, INC.
--------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

        Maryland                             6135                 52-1951797
--------------------------------------------------------------------------------
(State or Other Jurisdiction of  (Primary Standard Industrial   (IRS Employer
Incorporation or Organization)   Classification Code Number) Identification No.)

                             1301 MERRITT BOULEVARD
                          DUNDALK, MARYLAND 21222-2194
                                 (410) 285-1010
--------------------------------------------------------------------------------
          (Address, Including Zip Code, and Telephone Number, Including
           Area Code, of the Registrant's Principal Executive Offices)

            JOSEPH J. BOUFFARD, PRESIDENT AND CHIEF EXECUTIVE OFFICER
                             PATAPSCO BANCORP, INC.
                             1301 MERRITT BOULEVARD
                          DUNDALK, MARYLAND 21222-2194
                                 (410) 285-1010
--------------------------------------------------------------------------------
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                        COPIES OF ALL COMMUNICATIONS TO:

                           GARY R. BRONSTEIN, ESQUIRE
                           JOEL E. RAPPOPORT, ESQUIRE
                STRADLEY RONON HOUSLEY KANTARIAN & Bronstein, LLP
                        1220 19th Street, N.W., Suite 700
                             Washington, D.C. 20036

         APPROXIMATE  DATE OF COMMENCEMENT OF PROPOSED SALE OF THE SECURITIES TO
THE PUBLIC:  As soon as practicable after the effective date of the registration
statement.
         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box.[  ]
         If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list  the  Securities  Act   registration   number  of  the  earlier   effective
registration statement for the same offering. [  ]_______
         If this  form is a  post-effective  amendment  filed  pursuant  to Rule
462(b) under the Securities Act, check the following box and list the Securities
Act registration number of the earlier effective  registration statement for the
same offering. [  ]______

         THE REGISTRANT HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS  EFFECTIVE  DATE UNTIL THE  REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE  ON SUCH  DATE  AS THE  SECURITIES  AND  EXCHANGE  COMMISSION,  ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
==========================================================================================================================
                                                        Proposed Maximum          Proposed Maximum           Amount
      Title of each class of            Amount To        Offering Price          Aggregate Offering            of
  securities to be registered       Be Registered (1)       Per Share                 Price (2)        Registration Fee(2)
--------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                     <C>                <C>                         <C>
Series A Noncumulative Convertible
  Perpetual Preferred Stock, $.01
  par value per share                  114,107 (3)             $9.11              $1,040,030                  $274.57
--------------------------------------------------------------------------------------------------------------------------
Common Stock,
$.01 par value per share               114,107 (3)                --                      --                       --
--------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
(1) Pursuant to Rule 416 under the  Securities  Act of 1933,  this  registration
    statement also includes an indeterminate number of shares that may be issued
    as a result of anti-dilution and other provisions of the preferred stock.
(2) Estimated  solely for the purpose of calculating the  registration  fee. The
    registration  fee has been  computed in accordance  with Rule  457(f)(1) and
    (f)(3) under the Securities Act of 1933, as amended, based on the average of
    the high and low  price for the  475,442  outstanding  shares of  Northfield
    Bancorp  common stock of $14.6875 on August 2, 2000,  as reported on the OTC
    Bulletin Board, less the cash to be paid by the registrant, $12.50 per share
    of  Northfield   Bancorp   common  stock  in  the  exchange   ($6,983,055  -
    $5,943,025).
(3) Represents the maximum number of shares of common stock,  par value $.01 per
    share, of Patapsco  Bancorp,  Inc. expected to be issued upon the conversion
    of the 114,107  shares of preferred  stock of Patapsco  Bancorp,  Inc. being
    registered  hereby.  No  additional  consideration  will be received for any
    shares of common stock issued upon conversion of the preferred stock.



<PAGE>


PROXY STATEMENT/PROSPECTUS

                            [NORTHFIELD BANCORP LOGO]

                  MERGER PROPOSED - YOUR VOTE IS VERY IMPORTANT

Dear Stockholders:

         The Boards of  Directors  of  Patapsco  Bancorp,  Inc.  and  Northfield
Bancorp,  Inc.  have  approved a merger  agreement  that  provides  for Patapsco
Bancorp's  acquisition of Northfield  Bancorp.  Patapsco Bancorp will accomplish
the  acquisition  by merging  Northfield  Bancorp into a subsidiary  of Patapsco
Bancorp.  If we complete the merger,  you will  receive  $12.50 in cash and 0.24
shares  of  Patapsco  Bancorp's  Series A  Noncumulative  Convertible  Perpetual
Preferred Stock for each share of Northfield  Bancorp common stock that you own,
plus cash in lieu of any fractional  share of preferred  stock.  Generally,  the
merger will be a taxable transaction for Northfield Bancorp stockholders.

         To complete the merger,  Northfield  Bancorp needs your approval.  This
document  is being  furnished  to you in  connection  with the  solicitation  of
proxies by  Northfield  Bancorp's  Board of  Directors  for its use at a special
meeting of stockholders, which is being held to vote upon the merger.

         The place,  date and time of the  special  meeting  is  ______________,
2000,  __:__ p.m.,  local time,  at our  executive  offices,  8005 Harford Road,
Baltimore, Maryland.

         This document contains  detailed  information about the special meeting
and the proposed merger. You should read this document  carefully.  You may also
obtain  information about Patapsco Bancorp and Northfield Bancorp from documents
each company has filed with the Securities and Exchange Commission.

         Northfield Bancorp's financial advisor,  Ferguson & Company, has issued
its opinion to Northfield Bancorp's Board of Directors that the consideration to
be received  from  Patapsco  Bancorp is fair from a  financial  point of view to
Northfield Bancorp stockholders.

         No shares of Patapsco Bancorp preferred stock currently are outstanding
and, consequently,  the preferred stock is not listed on any national securities
exchange or the Nasdaq stock market. Following the merger, Patapsco Bancorp will
seek to obtain a market maker so that the  preferred  stock can be listed on the
OTC Bulletin Board.  Patapsco Bancorp common stock is listed on the OTC Bulletin
Board.

         YOUR VOTE IS  IMPORTANT.  Whether or not you plan to attend the special
meeting,  please take the time to vote by  completing  and mailing the  enclosed
proxy  card  to us.  If you do not  return  your  proxy  card,  or if you do not
instruct  your broker how to vote any shares held for you in "street  name," the
effect will be a vote against the merger.

          BEFORE CASTING YOUR VOTE, PLEASE CONSIDER CAREFULLY THE "RISK FACTORS"
BEGINNING ON P. 10 OF THIS DOCUMENT.

                                   Sincerely,


                                   G. Ronald Jobson
                                   President and Chief Executive Officer
--------------------------------------------------------------------------------
NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE SECURITIES TO BE ISSUED UNDER THIS
PROXY  STATEMENT/PROSPECTUS OR DETERMINED IF THIS PROXY  STATEMENT/PROSPECTUS IS
TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE  SECURITIES  BEING OFFERED  THROUGH THIS DOCUMENT ARE NOT SAVINGS OR DEPOSIT
ACCOUNTS OR OTHER OBLIGATIONS OF ANY BANK OR SAVINGS  ASSOCIATION,  AND THEY ARE
NOT  INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE   CORPORATION,   THE  SAVINGS
ASSOCIATION  INSURANCE  FUND, THE BANK INSURANCE FUND OR ANY OTHER  GOVERNMENTAL
AGENCY.
--------------------------------------------------------------------------------
                 Proxy Statement/Prospectus dated _____ __, 2000
           and first mailed to stockholders on or about _____ __, 2000


<PAGE>


         This document incorporates important business and financial information
about  Patapsco  Bancorp from  documents  filed with the Securities and Exchange
Commission  that have not been included in or delivered with this document.  You
may read and copy these  documents  at the SEC's  public  reference  facilities.
Please call the SEC at  1-800-SEC-0330  for information  about these facilities.
This  information  is also  available at the Internet  site the SEC maintains at
http://www.sec.gov. See "Where You Can Find More Information" on page 93.

         You also may request copies of these  documents from Patapsco  Bancorp.
Patapsco  Bancorp  will  provide  you with copies of the  documents  relating to
Patapsco Bancorp, without charge, upon written or oral request to:

                             Patapsco Bancorp, Inc.
                             1301 Merritt Boulevard
                          Dundalk, Maryland 21222-2194
                                            Attn:  Michael Dee
                            Telephone: (410) 285-1010

         IN ORDER TO RECEIVE  TIMELY  DELIVERY  OF THE  DOCUMENTS  IN ADVANCE OF
NORTHFIELD  BANCORP'S  SPECIAL  MEETING OF  STOCKHOLDERS,  YOU SHOULD  MAKE YOUR
REQUESTS NO LATER THAN _________ __, 2000.


<PAGE>


                            NORTHFIELD BANCORP, INC.
                                8005 HARFORD ROAD
                            BALTIMORE, MARYLAND 21234
                                 (410) 665-7900
--------------------------------------------------------------------------------

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS

                         TO BE HELD ON __________, 2000

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


A special meeting of stockholders  of Northfield  Bancorp,  Inc. will be held at
our  executive  offices,  8005 Harford Road,  Baltimore,  Maryland on _________,
___________, 2000, at __:00 _.m., local time, for the following purposes:

          1.   To  consider  and vote upon a  proposal  to  approve  and adopt
               the Agreement of Merger,  dated as of May 16, 2000, by and among
               Patapsco  Bancorp,  Inc., The Patapsco Bank, PN Financial,  Inc.,
               Northfield  Bancorp,  Inc. and Northfield  Federal  Savings Bank,
               pursuant to which,  among other things,  Northfield  Bancorp will
               merge with and into PN Financial  and each share of common stock,
               par value $.01 per share, of Northfield Bancorp will be converted
               into the  right to  receive  $12.50  in cash and 0.24  shares  of
               Patapsco  Bancorp Series A  Noncumulative  Convertible  Perpetual
               Preferred Stock,  par value $.01 per share,  plus cash in lieu of
               any fractional  share of preferred  stock,  all on and subject to
               the terms and conditions contained therein;

          2.   To consider and vote upon a proposal to adjourn the special
               meeting,  if necessary,  to solicit additional proxies in the
               event there are not sufficient  votes present,  in person or
               by proxy, to approve the merger agreement and the merger;  and

          3.   To transact any other  business as may  properly  come before the
               special  meeting  or  any  adjournment  or   postponement.

Only stockholders of record at the close of business on _________,  2000 will be
entitled to notice of and to vote at the special  meeting and at any adjournment
or postponement.


                                             By Order of the Board of Directors



                                             J. Thomas Hoffman
                                             Secretary


Baltimore, Maryland
__________, 2000


         THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS THAT YOU VOTE "FOR" THE
PROPOSAL TO APPROVE THE MERGER  AGREEMENT  AND THE MERGER AND "FOR" THE PROPOSAL
TO ADJOURN THE SPECIAL MEETING,  IF NECESSARY,  TO SOLICIT ADDITIONAL PROXIES IN
THE EVENT THERE ARE NOT  SUFFICIENT  VOTES  PRESENT,  IN PERSON OR BY PROXY,  TO
APPROVE THE MERGER  AGREEMENT AND THE MERGER.  WHETHER OR NOT YOU PLAN TO ATTEND
THE SPECIAL MEETING,  PLEASE COMPLETE,  SIGN, DATE AND RETURN THE ENCLOSED PROXY
IN THE ACCOMPANYING PRE-ADDRESSED POSTAGE-PAID ENVELOPE.



<PAGE>


                    [Table of Contents in two column format]


                                TABLE OF CONTENTS

Questions and Answers About the Merger........................................1
Summary.......................................................................3

Risk Factors.................................................................10
     Limited Trading for Preferred Stock and
         Common Stock........................................................10
     You Will Have Limited Voting Rights.....................................10
     Patapsco Bancorp and Northfield Bancorp May
         Not Successfully Integrate Their Respective
         Business Operations.................................................11

Selected Historical Financial Data for Patapsco Bancorp, Inc................ 12
     Selected Consolidated Financial Condition Data..........................12
     Selected Consolidated Income Data.......................................12
     Key Operating Ratios....................................................13

Selected Historical Financial Data for Northfield
   Bancorp, Inc..............................................................14
     Selected Financial Data.................................................14
     Selected Operations Data................................................14
     Selected Ratios.........................................................15

Pro Forma Condensed Combined Financial Information...........................16
     Unaudited Pro Forma Condensed Combined
         Statement of Condition at March 31, 2000............................16
     Unaudited Pro Forma Condensed Combined Statement of
         Income for the Nine Months Ended March
         31, 2000............................................................17
     Unaudited Pro Forma Condensed Combined
         Statement of Income for the Year Ended June
         30, 1999............................................................18
     Notes to Pro Forma Combined Financial Information.......................18

Comparative Per Share Data...................................................20

Market Price and Dividend Information........................................21

Special Meeting of Northfield Stockholders...................................22
     Place, Date and Time....................................................22
     Purpose of Meeting......................................................22
     Who Can Vote at the Meeting.............................................22
     Attending the Meeting...................................................23
     Vote Required...........................................................23
     Voting by Proxy.........................................................23

Ownership of Northfield Bancorp Common Stock.................................24

Proposal I - The Merger......................................................25
     The Parties to the Merger...............................................25
     Form of the Merger; Conversion of Northfield
         Bancorp Common Stock................................................26
     Background of the Merger................................................26
     Reasons for the Merger and Recommendation of
         Northfield Bancorp Board of Directors...............................28
     Opinion of Northfield Bancorp's Financial Advisor.......................29
     Description of Preferred Stock..........................................31
     Conversion of Northfield Bancorp Common Stock...........................32
     Surrender of Stock Certificates.........................................33
     Objecting Stockholders' Rights of Appraisal.............................33
     Voting Agreement........................................................34
     Management of Patapsco Bancorp and Patapsco
         Bank After the Merger...............................................35
     Representations and Warranties..........................................35
     Covenants Pending the Merger............................................36
     No Solicitation.........................................................37
     Additional Covenants....................................................38
     Conditions to the Merger................................................39
     Required Regulatory Approvals Needed to
         Complete the Merger.................................................41
     Termination and Amendment...............................................41
     Expenses................................................................43
     When the Merger Will be Completed.......................................43
     Interests on Northfield Bancorp's Directors and
         and Officers in the Merger that Differ From Your
         Interests...........................................................43
     Federal Income Tax Consequences.........................................45
     Accounting Treatment....................................................46
     Resale of Patapsco Bancorp Preferred Stock;
         Restrictions on Transfer............................................46
     Illiquid Trading Market for Patapsco Bancorp
         Common Stock and Preferred Stock....................................47
     Vote Required...........................................................47

Proposal II - Adjournment of the Special Meeting.............................48

A Warning About Forward-Looking Statements...................................48

Patapsco Bancorp.............................................................49

Recent Developments for Patapsco Bancorp, Inc................................51
     Selected Consolidated Financial Condition Data..........................52
     Selected Consolidated Income Data.......................................52
     Key Operating Ratios....................................................53
     Comparison of Financial Condition at June 30, 2000
         and 1999............................................................53
     Comparison of Operating Results for the Quarters
        and Year Ended June 30, 2000 and June 30, 1999.......................54

Northfield Bancorp, Inc......................................................56

Business of Northfield Bancorp, Inc..........................................56
     Market Area.............................................................56
     Financial Modernization Legislation.....................................56
     Lending Activities......................................................57
     Nonperforming and Problem Assets........................................61
     Investment Activities...................................................65
     Sources of Funds........................................................68
     Competition.............................................................69
     Description of Property.................................................70
     Legal Proceedings.......................................................70
     Federal Taxation........................................................70
     State Taxation..........................................................71

Management's Discussion and Analysis of Financial
         Condition and Results of Operations for
             Northfield Bancorp..............................................71
     Community Reinvestment Act Compliance...................................71
     Market Risk Disclosure..................................................72
<PAGE>
     Average Balances, Interest and Average Yields...........................74
     Rate/Volume Analysis....................................................75
     Comparison of Financial Condition at December 31,
         1999 and December 31, 1998..........................................75
     Comparison of Results of Operations for the Years
         Ended December 31, 1999 and 1998....................................75
     Liquidity and Capital Resources.........................................76
     Impact of Inflation and Changing Prices.................................77
     Impact of New Accounting Standards......................................77
     Comparison of Financial Condition at March 31,
         2000 and December 31, 1999..........................................77
     Comparison of Results of Operations for the Three
         Months Ended March 31, 2000 and 1999................................78

Regulation of Northfield Bancorp and Northfield Federal......................79
     Regulation of Northfield Federal........................................79
     Regulation of Northfield Bancorp........................................83

Comparison of Rights of Stockholders.........................................84

Selected Provisions in the Articles of Incorporation
         and Bylaws of Patapsco Bancorp......................................87
     Classified Board of Directors and Related Provisions....................87
     Stockholder Vote Required to Approve Business
         Combinations with Principal Stockholders............................87
     Limitations on Call of Meetings of Stockholders.........................88
     Absence of Cumulative Voting............................................88
     Restrictions on Acquisition of Securities...............................88
     Board Consideration of Certain Nonmonetary Factors
         in the Event of an Offer by Another Party...........................89
     Authorization of Preferred Stock........................................90
     Procedures for Stockholder Nominations..................................90
     Amendment of Bylaws.....................................................90
     Amendment of Articles of Incorporation..................................90
     The Purpose of and Anti-Takeover Effect of
         Patapsco Bancorp's Articles of Incorporation
         and Bylaws..........................................................91
Indemnification of Patapsco Bancorp Directors and Officers for
  Securities Act Liabilities.................................................92
Where You Can Find More Information..........................................93
Legal Matters................................................................94
Experts......................................................................94
Stockholder Proposals........................................................95
Other Matters................................................................95
Index to Consolidated Financial Statements of Northfield
   Bancorp, Inc..............................................................96



Annex A   - Agreement of Merger
Annex B   - Title 3 Subtitle 2 of the Maryland General Corporation Law
Annex C   - Patapsco Bancorp's 1999 Annual Report to Stockholders
Annex D   - Patapsco Bancorp's Quarterly Report on Form 10-Q for the
              Quarter Ended March 31, 2000
Annex E   - Opinion of Ferguson & Company
Annex F   - Articles of Supplementary



<PAGE>


                     QUESTIONS AND ANSWERS ABOUT THE MERGER

Q: WHY ARE PATAPSCO BANCORP AND NORTHFIELD BANCORP PROPOSING TO MERGE?

A: Our  companies  are  proposing  the merger  because we believe the resulting
combination  will provide our stockholders  with  substantial  benefits and will
enable us to better serve our customers.  Our products and markets generally are
complementary.  The combined  company should be in a better  position to exploit
opportunities  within the  marketplace.  To review the reasons for the merger in
greater detail, see page 28.

Q: WHAT SHOULD I DO?

A: First, carefully read this document.  Then complete, sign and mail your proxy
card in the enclosed postage paid envelope. The instructions on the accompanying
proxy card give you more information on voting.  This will enable your shares to
be represented at the Northfield  Bancorp special meeting of  stockholders.  The
Board of Directors of Northfield Bancorp has unanimously  recommended that their
stockholders  vote "FOR" the approval of the merger agreement and the merger and
"FOR" the proposal to adjourn the special meeting to solicit  additional proxies
in the event there are not sufficient votes present at the special  meeting,  in
person or by proxy, to approve the merger  agreement and the merger.  Of course,
you may also attend the meeting and vote in person.

Q:  IF MY  SHARES  ARE  HELD IN  "STREET  NAME"  BY MY  BROKER,  WILL MY  BROKER
AUTOMATICALLY VOTE MY SHARES FOR ME?

A: No. Your broker  will not be able to vote your  shares  without  instructions
from you. You should  instruct  your broker to vote your shares,  following  the
directions  your broker  provides.  Your failure to instruct your broker to vote
your shares will result in your shares not being voted, which will have the same
effect as a vote against the merger.

Q:  CAN  I  CHANGE  MY  VOTE  AFTER  I  HAVE  SUBMITTED  MY  PROXY  WITH  VOTING
INSTRUCTIONS?

A: Yes.  There are three ways you can change  your vote.  First,  you may send a
written  notice to the  Secretary of Northfield  Bancorp  stating that you would
like to revoke your proxy.  Second, you may complete and submit a new proxy card
by mail and, if received  timely,  it will revoke any earlier proxy.  Third, you
may attend the Northfield  Bancorp special meeting and vote in person by written
ballot.  Simply attending the special meeting without voting,  however, will not
revoke your proxy. If you have instructed a broker to vote your shares, you must
follow the  directions  you  receive  from your  broker to change or revoke your
proxy.

Q: SHOULD I SEND IN MY STOCK CERTIFICATES NOW?

A: No. Do not send in your stock  certificates at this time.  Northfield Bancorp
stockholders  will  exchange  their  stock  certificates  for cash and  Patapsco
Bancorp preferred stock certificates after we complete the merger. If the merger
is  completed,  instructions  for  exchanging  Northfield  Bancorp  common stock
certificates  will be  sent  to you.  Patapsco  Bancorp  stockholders  will  not
exchange  their   certificates  in  the  merger.   The  certificates   currently
representing  shares of Patapsco Bancorp common stock will continue to represent
the same number of shares of  Patapsco  Bancorp  common  stock after the merger.
Holders of Patapsco  Bancorp common stock before the merger will not receive any
shares of Patapsco Bancorp preferred stock as a result of the merger.

Q: PLEASE EXPLAIN THE MERGER CONSIDERATION.

A: Northfield  Bancorp  stockholders will receive $12.50 in cash and 0.24 shares
of Patapsco Bancorp Series A Noncumulative Convertible Perpetual Preferred Stock
in exchange for each share of Northfield Bancorp common stock. We will not issue
fractional  shares.  Northfield  Bancorp  stockholders  who would  otherwise  be
entitled to receive a fractional  share of preferred  stock instead will receive
cash in lieu of the  fractional  share in an  amount  based  on the  liquidation
preference of the preferred stock of $25.00 per share.



                                       1
<PAGE>



Q: WHEN DO YOU EXPECT TO COMPLETE THE MERGER?

A: We are working to complete the merger as quickly as possible.  In addition to
stockholder approvals,  we must obtain regulatory approvals. We hope to complete
the merger in the fourth quarter of 2000.

Q: WHAT ARE THE TAX CONSEQUENCES OF THE MERGER?

A: Generally, the exchange of shares by Northfield Bancorp stockholders for cash
and preferred  stock of Patapsco  Bancorp will be taxable to Northfield  Bancorp
stockholders  for  federal  income  tax  purposes.  To review  the  federal  tax
consequences in greater detail, see pages 45 through 46.

Q: WHO SHOULD I CALL WITH QUESTIONS?

A: Northfield Bancorp stockholders should call ____________,  _________________,
at  (___)  ___-  ____  with any  questions  about  the  merger  and the  related
transactions.
                                       2
<PAGE>


                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is important to you. For a more  complete
understanding  of the merger and for a more  complete  description  of the legal
terms of the merger, you should read this entire document carefully,  as well as
the additional  documents to which we refer you, including the merger agreement.
See "Where You Can Find More Information" (page 93).

             THE SPECIAL MEETING OF NORTHFIELD BANCORP STOCKHOLDERS

Place,  Date and Time (Page 22)

          The special meeting will be held on  ___________________,  2000 at our
          executive offices, 8005 Harford Road, Baltimore, Maryland at ___ p.m.

Purpose of the Meeting (Page 22)

          At the  special  meeting,  stockholders  of  Northfield  Bancorp  will
          consider and vote upon a proposal to approve the merger and the merger
          agreement  and a proposal to adjourn  the  special  meeting to solicit
          additional  proxies  if there are not  sufficient  votes  present,  in
          person or by proxy,  to approve  the merger and the merger  agreement.
          Stockholders  also will transact any other  business that may properly
          come before the special meeting.

          Stockholders  of record at the close of business on  __________,  2000
          will be entitled to one vote for each share then held.

What Vote is Required  for  Approval  of of the the Merger  Agreement; Voting By
Northfield  Bancorp's  Officers and by Patapsco  Bancorp and Its Officers and
Directors (Page 23)

          The affirmative vote of the holders of at least two-thirds  issued and
          outstanding  shares of Northfield  Bancorp common stock is required to
          approve the merger and the merger agreement. The affirmative vote of a
          majority of the shares  present at the special  meeting is required to
          approve the adjournment proposal.

          We expect the following  shares to be voted in favor of the merger and
          the merger agreement and the adjournment proposal:
<TABLE>
<CAPTION>
                                    No. of         Percent of
Owner                               Shares         Outstanding
-----                               ------         -----------
<S>                                 <C>              <C>
Northfield Bancorp
  directors and officers*           66,582           14.0%

Northfield Federal Savings
  Grantor Trust                     13,465            2.8

Patapso Bancorp                     20,224            4.3

Patapsco Bancorp
  directors and officers             7,308            1.5
                                   -------           ----

      Total                        107,579           22.6%
                                   =======           ====
<FN>

---------
* The  individuals  have  entered  into a voting  agreement  with
  Patapsco  Bancorp  to vote  their  shares of  Northfield  Bancorp
  common stock in favor of the merger agreement and the merger.
</FN>
</TABLE>


                                       3
<PAGE>
Northfield  Bancorp's Board of Directors Unanimously
Recommends that Stockholders  Approve the Merger and
Adjournment Proposal adjournment proposal. (Page 28)

               Northfield  Bancorp's Board of Directors believes that the merger
               is in your best  interests and  unanimously  recommends  that you
               vote "FOR" the proposal to approve the merger agreement and "FOR"
               the adjournment proposal.

                                   THE PARTIES

Patapsco Bancorp, Inc.
The Patapsco Bank
PN Financial, Inc.
1301 Merritt Boulevard
Dundalk, Maryland 21222-2194
(410) 285-1010
(Page 49)

               Patapsco  Bancorp is the holding  company for The Patapsco  Bank.
               Patapsco  Bank  operates  through  a  single  office  located  in
               Dundalk,  Maryland  and  serves  eastern  Baltimore  County.  The
               principal  business  of  Patapsco  Bank  consists  of  attracting
               deposits from the general public and investing  these deposits in
               loans  secured  by  residential   and  commercial   real  estate,
               construction loans, commercial business loans and consumer loans.
               PN Financial is a wholly owned subsidiary of Patapsco Bancorp and
               was formed for the sole purpose of  facilitating  the merger.  At
               March 31,  2000,  Patapsco  Bancorp  had  total  assets of $101.3
               million,  deposits of $75.2 million and  stockholders'  equity of
               $9.3 million.

Northfield Bancorp, Inc.
Northfield Federal Savings Bank
8005 Harford Road
Baltimore Maryland, 21234
(410) 665-7900
(Page 56)

               Northfield  Bancorp was organized in March 1998 to acquire all of
               the  capital  stock to be issued  by  Northfield  Federal  in its
               conversion  from  mutual  to  stock  form.  Northfield  Bancorp's
               principal  business  is  the  business  of  Northfield   Federal.
               Northfield  Federal is a community and customer  oriented federal
               stock  savings  bank  operating  through two  offices  located in
               Baltimore,  Maryland.  Northfield  Federal's business  emphasizes
               residential    construction   lending,    primarily   originating
               construction/permanent   mortgages   on   one-   to   four-family
               properties.  It also makes  commercial  real estate  loans,  home
               equity loans and certain  types of consumer  loans.  At March 31,
               2000,  Northfield  Bancorp  had total  assets  of $54.3  million,
               deposits  of  $36.4  million  and  stockholder's  equity  of $7.1
               million.
                                   THE MERGER

Patapsco Bancorp Will Acquire
Northfield Bancorp
(Page 26)
               We propose a business  combination  in which  Northfield  Bancorp
               will be  acquired by  Patapsco  Bancorp  through a merger with PN
               Financial,  Inc., a subsidiary  of Patapsco  Bancorp.  Northfield
               Bancorp will be the surviving corporation.  Following the merger,
               Northfield  Bancorp will be liquidated,  and  Northfield  Federal
               will merge with Patapsco Bank.

Shares of Northfield  Bancorp
Common Stock Will be Converted into Cash and
Patapsco  Bancorp Preferred  Stock
(Page 32)

               Each  of  your  shares  of   Northfield   Bancorp   common  stock
               outstanding  at the effective time of the merger will be canceled
               and converted  into the right to receive  $12.50 in cash and 0.24
               shares of Patapsco  Bancorp's Series A Noncumulative  Convertible
               Perpetual  Preferred  Stock.  Patapsco  Bancorp  will  not  issue
               fractional  shares of preferred stock in the merger. If the total
               number of shares of Patapsco  Bancorp  preferred stock you are to
               receive in the  merger  does not equal a whole  number,  you will
               receive cash instead of the fractional share.

               Because each share of  preferred  stock is  convertible  into one
               share of Patapsco Bancorp common stock,  based on the most recent
               sale price for the  Patapsco  Bancorp  common stock of $_____ per
               share on


                                       4
<PAGE>
               ______________, 2000, the 0.24 shares of preferred stock you will
               receive would be valued at $____ per share of Northfield  Bancorp
               common  stock  currently  owned,  which,  when  added to the cash
               payment  of $12.50 per share,  results in an  aggregate  value of
               $_____ per share of Northfield Bancorp common stock. Based on the
               liquidation  preference  for the preferred  stock of $25.00,  the
               0.24 shares of preferred  stock you will receive  would be valued
               at $6.00 per share of Northfield  Bancorp common stock  currently
               owned, which, when added to the cash payment of $12.50 per share,
               results in an aggregate  value of $18.50 per share of  Northfield
               Bancorp common stock.


Description of Preferred Stock
(Page 31)

               In addition to $12.50 in cash,  you will  receive in exchange for
               each of your  shares of  Northfield  Bancorp  common  stock  0.24
               shares of Patapsco  Bancorp's Series A Noncumulative  Convertible
               Perpetual  Preferred  Stock.  At any  time  after  issuance,  the
               preferred  stock will be convertible at your election into shares
               of Patapsco Bancorp common stock, on a one-for-one basis, subject
               to future  adjustment  in  certain  circumstances.  Each share of
               Patapsco   Bancorp's   outstanding   preferred  stock  will  earn
               dividends  at  the  annual  rate  of  7.5%  of  its   liquidation
               preference  of $25.00 per share,  payable when and if declared by
               Patapsco   Bancorp's   Board   of   Directors.    Dividends   are
               noncumulative,  which  means  that  if the  Board  does  not  pay
               dividends  for a quarterly  period,  it is not obligated to pay a
               dividend  for that period at a later date.  After five years from
               the date of issuance of the  Patapsco  Bancorp  preferred  stock,
               Patapsco  Bancorp  may  redeem  some  or all  of the  outstanding
               Patapsco  Bancorp  preferred  stock at $25.00  per share plus any
               declared but unpaid dividends for the then-current quarter.

               The  preferred  stock  generally has no voting  rights.  However,
               holders of preferred stock will be permitted to vote to elect one
               director to Patapsco  Bancorp's  Board of  Directors in the event
               that  Patapsco  Bancorp  fails to pay  dividends on the preferred
               stock for a total of eight quarters.  Also,  holders of preferred
               stock are entitled to vote on any amendment to Patapsco Bancorp's
               Articles of Incorporation which would adversely affect the rights
               and preferences of the preferred stock.

How to  Exchange  Your Stock  Certificates
(Page 33)

               Prior to the effective time of the merger,  Patapsco Bancorp will
               appoint  an  exchange  agent  to  effect  the  exchange  of stock
               certificates   in  connection   with  the  merger.   As  soon  as
               practicable but no later than five days after the effective time,
               the exchange  agent will send a notice and letter of  transmittal
               to each  Northfield  Bancorp  stockholder  of record at such date
               advising such stockholder of the  effectiveness of the merger and
               the procedure for surrendering to the exchange agent  outstanding
               certificates  formerly evidencing Northfield Bancorp common stock
               in exchange  for cash and new  certificates  of Patapsco  Bancorp
               preferred stock and cash in lieu of fractional  shares.  Promptly
               following  receipt of the notice and transmittal form, you should
               surrender your Northfield Bancorp certificates in accordance with
               the specified procedures.  We will cancel each Northfield Bancorp
               common stock certificate upon surrender.

Northfield Bancorp Stockholders Have
the Right to Object
(Page 33)

               If you hold  Northfield  Bancorp  common stock and do not wish to
               receive the merger consideration in exchange for your shares, you
               are


                                       5
<PAGE>
               entitled to obtain payment of the fair value of your shares. Your
               shares  will  then be known as  "objecting  shares."  In order to
               receive  payment for  objecting  shares,  you must file a written
               objection  to the merger with  Northfield  Bancorp,  you must not
               vote in favor of the  merger  and you must  comply  with  certain
               other  requirements of the Maryland  General  Corporation Law. We
               have  attached a copy of the  relevant  sections of the  Maryland
               General Corporation Law as Annex B.

               After the completion of the merger,  holders of objecting  shares
               will cease to have any  rights of a  stockholder,  including  the
               right to vote or to receive  the merger  consideration,  and will
               only have the right to receive payment of the fair value of their
               shares.  If you do not  properly  file a notice  with  Northfield
               Bancorp,  vote in favor of the merger or otherwise fail to comply
               with the  requirements of Maryland law, then you will receive the
               merger consideration.

               If you object to the merger and demand  payment of the fair value
               of your shares,  the fair value will be determined by a court. We
               cannot  predict  how the court  will value  shares of  Northfield
               Bancorp  common stock,  and the fair value may be more  valuable,
               less  valuable,  or equal in  value to the  merger  consideration
               being paid by Patapsco Bancorp in the merger.

Conditions to the Merger
(Page 39)
               The  obligations of Patapsco  Bancorp and  Northfield  Bancorp to
               complete  the  merger  are  subject  to a  number  of  conditions
               including,  among other things, the receipt of Northfield Bancorp
               stockholder approval and regulatory approval of the merger.

Regulatory  Approvals  Needed to
Complete  the Merger
(Page 41)

               The merger is subject to the  approval of the Board of  Governors
               of the Federal  Reserve  System,  the  Commissioner  of Financial
               Regulation of the Maryland  Department of Labor,  Licensing,  and
               Regulation  and the Office of Thrift  Supervision.  Further,  the
               U.S.  Department  of  Justice  may  review  the  merger and raise
               objections  on antitrust  grounds.  Regulatory  applications  for
               approval of the merger have been filed. We cannot guarantee these
               applications  will be  approved or that they will not be approved
               on terms or  conditions  that may  require  an  amendment  to the
               merger  agreement.  We  do  not  currently  anticipate  any  such
               conditions.  Any  regulatory  approvals  obtained  should  not be
               construed as a recommendation or endorsement of the merger or the
               merger agreement by any regulatory authority.

Terminating the Merger
(Page  41)
               The merger  agreement  may be  terminated  at any time before the
               merger  is  completed,   whether  before  or  after  approval  by
               Northfield  Bancorp  stockholders,  in a number of circumstances,
               including:

               o by mutual consent of the parties;

               o by either party if an event occurs which makes it impossible to
                 satisfy one or more of the conditions to the merger;

               o by  Patapsco  Bancorp  if  the  Northfield  Bancorp  Board  of
                 Directors  withdraws or modifies its  recommendation  of the
                 merger in a manner materially adverse to Patapsco Bancorp or
                 announces its intention to do so;

                                       6
<PAGE>

               o by Patapsco Bancorp if a tender or exchange offer for 10% or
                 more of the outstanding  shares of Northfield Bancorp is
                 commenced and Northfield  Bancorp's  Board  of  Directors
                 fails  to  recommend against or to take a position with respect
                 to such an offer;

               o by either  party if Northfield Bancorp enters into a definitive
                 agreement or  letter  of intent with  respect  to  an
                 acquisition of Northfield Bancorp by a  party  other  than
                 Patapsco Bancorp; or

               o by Patapsco Bancorp  at any  time within   10  days  of
                 receipt of a Phase II Environmental  Report regarding
                 Northfield Bancorp that projects environmental clean-up
                 expenses to exceed $50,000.

Northfield Bancorp Must Pay Patapsco
Bancorp a Termination Fee Under
Certain  Circumstances (Page 41)

               Northfield  Bancorp  will be required to pay  Patapsco  Bancorp a
               termination fee of $500,000 if the merger agreement is terminated
               and,  before May 16, 2002, a third party  acquires 25% or more of
               Northfield  Bancorp common stock or if Northfield  Bancorp enters
               into a written  definitive  agreement  or letter of intent with a
               third  party  for a  merger  or  business  combination  involving
               Northfield  Bancorp or a subsidiary of Northfield  Bancorp or for
               the acquisition of a 25% or greater equity interest in Northfield
               Bancorp or a subsidiary or the acquisition of a substantial  part
               of their assets.

Northfield Bancorp's Financial Advisor Believes
the Merger  Consideration  is  Fair to Northfield  Bancorp
Stockholders
(Page 29)


               Ferguson & Company,  Northfield  Bancorp's financial advisor, has
               delivered to Northfield  Bancorp's Board of Directors its opinion
               that, as of the date of such opinion, the merger consideration is
               fair to the  stockholders of Northfield  Bancorp from a financial
               point of view.  A copy of  Ferguson  &  Company's  opinion  dated
               ___________,  2000 is  attached  as Annex E. You  should  read it
               completely to understand  the  procedures  followed,  assumptions
               made,  matters  considered and  qualifications and limitations on
               the review made by Ferguson & Company in providing  this opinion.
               Northfield Bancorp has agreed to pay Ferguson & Company a fee for
               its services in connection with the delivery of its opinion.

Interests  of  Northfield  Bancorp's  Directors  and Officers
in the Merger  that Differ from Your
Interests (Page 43)


               Certain members of Northfield  Bancorp's  management and Board of
               Directors  have  interests  in the  merger in  addition  to their
               interests as stockholders of Northfield Bancorp generally.  Those
               interests relate to, among other things, payments to directors in
               lieu of adopting certain  stock-based benefit plans, an officer's
               benefits  under an employment  agreement,  and  provisions in the
               merger  agreement  regarding  indemnification  of  directors  and
               officers and director and officer  insurance for events occurring
               before the merger.

The Merger Generally Will be Taxable to Northfield Bancorp
Stockholders (Page 45)


               Northfield Bancorp stockholders  generally will recognize gain or
               loss for U.S.  federal  income  tax  purposes  as a result of the
               exchange  of all of their  shares of  Northfield  Bancorp  common
               stock in the merger.  The amount of gain will depend on the value
               of the merger  consideration,  which  consists of $12.50 in cash,
               0.24 shares of Patapsco Bancorp  preferred stock and cash in lieu
               of any  fractional  share of  preferred  stock for each  share of
               Northfield Bancorp common stock surrendered.


                                       7
<PAGE>

               Patapsco  Bancorp  has  hired  an  appraiser  experienced  in the
               valuation of stocks of financial  institutions  and their holding
               companies to prepare a valuation of the preferred stock as of the
               effective  date of the merger.  This valuation will determine the
               value of the Patapsco  Bancorp  preferred  stock that  Northfield
               Bancorp  stockholders  will  receive in the  merger  for  federal
               income tax purposes.  Following the completion of the tax year in
               which the merger is concluded,  Patapsco Bancorp will send a Form
               1099 to each Northfield Bancorp  stockholder  reporting the value
               of the cash and preferred  stock  consideration  the  stockholder
               received in the merger, with the preferred stock consideration to
               be determined based on the appraisal.

               THIS  TAX  TREATMENT  MAY NOT  APPLY  TO ALL  NORTHFIELD  BANCORP
               STOCKHOLDERS.  DETERMINING  THE  ACTUAL TAX  CONSEQUENCES  OF THE
               MERGER TO YOU CAN BE COMPLICATED. YOU SHOULD CONSULT YOUR OWN TAX
               ADVISOR FOR A FULL UNDERSTANDING OF THE MERGER'S TAX CONSEQUENCES
               TO YOU.

               We will not be obligated to complete the merger unless we receive
               a legal opinion,  dated the closing date, that the merger will be
               treated as a transaction of a type that is generally  tax-free to
               the parties, other than Northfield Bancorp stockholders, for U.S.
               federal income tax purposes. This opinion, however, will not bind
               the Internal Revenue Service, which could take a different view.

Accounting Treatment
(Page 46)
               Patapsco  Bancorp  will account for the merger using the purchase
               method of accounting.  Under this method of accounting,  Patapsco
               Bancorp will record the fair market value of Northfield Bancorp's
               assets and liabilities on its financial statements as of the date
               the merger is  completed.  The  difference  between the  purchase
               price of the  merger  and the  fair  market  value of  Northfield
               Bancorp's  identifiable  assets  net of its  liabilities  will be
               recorded on Patapsco  Bancorp's  books as "goodwill"  and will be
               amortized  over  15  years  as  charges  to  Patapsco   Bancorp's
               earnings.

We May Amend the Terms of the Merger
and Waive Some Conditions
(Page 41)

               We can agree to amend the  merger  agreement,  and each of us can
               waive our right to require the other party to adhere to the terms
               and  conditions  of the merger  agreement,  where the law allows.
               However,  after  Northfield  Bancorp's  stockholders  approve the
               merger agreement,  they must approve any amendment or waiver that
               reduces  the amount or changes  the type of  consideration  to be
               received by them in the merger.


                                       8
<PAGE>
                        COMPARISON OF STOCKHOLDER RIGHTS

Northfield  Bancorp  Stockholders  Will
Become Patapsco  Bancorp  Stockholders
(Pages 26 and 32)

               As a result of the merger,  holders of Northfield  Bancorp common
               stock,  whose  rights are  presently  governed by the Articles of
               Incorporation  and  Bylaws of  Northfield  Bancorp,  will  become
               stockholders  of the Patapsco  Bancorp through their ownership of
               Patapsco  Bancorp  preferred  stock.  Accordingly,  following the
               merger, Northfield Bancorp stockholder rights will be governed by
               the Articles of Incorporation and Bylaws of Patapsco Bancorp. The
               rights of the  stockholders  of Patapsco  Bancorp are governed by
               the Articles of Incorporation,  which, following the merger, will
               include the Articles  Supplementary  attached  hereto as Annex F,
               and the Bylaws of Patapsco Bancorp.

Northfield Bancorp  Stockholders Will Own
Patapsco  Bancorp's  Series A Preferred Stock
(Page 31)


               After the  completion of the merger,  those holders of Northfield
               Bancorp  common  stock who do not object to the merger  will hold
               shares of  Patapsco  Bancorp  preferred  stock.  The  rights  and
               preferences of holding  Patapsco  Bancorp  preferred stock differ
               from the rights and  preferences  of holding  Northfield  Bancorp
               common stock in  significant  respects.  See " --  Description of
               Preferred Stock" above.

Patapsco Bancorp's Officers and Directors and its Employee Stock
Ownership Plan Hold Over ___% of Patapsco  Bancorp's Common Stock



               Patapsco  Bancorp's  directors  and officers,  as a group,  (plus
               Patapsco  Bancorp's  employee stock ownership plan) hold and have
               the power to vote in excess of ___% of the issued and outstanding
               shares  of  Patapsco  Bancorp  common  stock.  As a  result,  the
               directors  and  officers and Patapsco  Bancorp's  employee  stock
               ownership  plan  possess  the  voting  power to  prevent  certain
               business combinations.


                                       9
<PAGE>
                                  RISK FACTORS

         If the merger is  consummated,  you will  receive  cash plus  shares of
Patapsco  Bancorp's  preferred  stock in exchange for your shares of  Northfield
Bancorp  common  stock  unless you object to the  merger and  receive  the "fair
value" of your shares in cash, in accordance with the provisions of the Maryland
General Corporation Law which appear in this proxy statement/prospectus as Annex
B. An investment in Patapsco  Bancorp  preferred stock is subject to a number of
risks and uncertainties, many of which also apply to your existing investment in
Northfield  Bancorp common stock.  Risks and uncertainties  relating to economic
conditions and other matters that would affect other  financial  institutions in
similar ways are generally not summarized below.  Those risks, among others, are
highlighted  on page 48 under  the  heading  "A  Warning  About  Forward-Looking
Statements."

         However,  there  are a number of risks and  uncertainties  relating  to
Patapsco  Bancorp and your  decision  on the merger that you should  consider in
addition to the risks and uncertainties  associated with financial  institutions
generally. Many of these risks and uncertainties could affect Patapsco Bancorp's
future  financial  results and may cause Patapsco  Bancorp's future earnings and
financial  condition to be less favorable than Patapsco Bancorp's  expectations.
This section summarizes those risks.

LIMITED TRADING FOR PREFERRED STOCK AND COMMON STOCK

         Although  the  Patapsco  Bancorp  preferred  stock to be  issued in the
merger will be registered with the Securities and Exchange  Commission  pursuant
to a registration  statement on Form S-4 filed by Patapsco Bancorp,  neither the
Patapsco Bancorp  preferred stock nor the common stock of Patapsco Bancorp is or
will be listed for trading on any national securities exchange,  such as the New
York Stock Exchange.  The Patapsco Bancorp  preferred stock and Patapsco Bancorp
common  stock will also not be listed for trading on any  nationally  recognized
automated  quotation  system,  such as Nasdaq.  Patapsco Bancorp common stock is
traded on the OTC Bulletin  Board,  and following the merger,  Patapsco  Bancorp
will seek to obtain a market maker for the preferred stock so that it too may be
traded on the OTC Bulletin Board.  However,  Patapsco  Bancorp cannot  guarantee
that it will obtain a market  maker for the  preferred  stock or that,  if we do
obtain one, a trading  market for the preferred  stock will develop.  Therefore,
you should consider the  potentially  illiquid nature of the preferred stock and
the possibility that you may not be able to sell it quickly.

         In addition,  although  Patapsco  Bancorp has established a liquidation
preference for the preferred stock of $25.00 per share,  the preferred stock may
not trade at a price that  equals or exceeds  $25.00  per share.  The  preferred
stock is convertible  into Patapsco Bancorp common stock on a one for one basis.
As of _________ __, 2000, the most recent sale price for Patapsco Bancorp common
stock was $__ per  share.  If you were to  convert  shares of  Patapsco  Bancorp
preferred  stock you receive in the merger into Patapsco  Bancorp  common stock,
you would receive  common stock that,  based on the most recent sale price,  was
below the $25.00 liquidation preference for the preferred stock.

YOU WILL HAVE LIMITED VOTING RIGHTS

         The holders of Patapsco  Bancorp  preferred stock generally do not have
any rights to vote their shares.  There are, however, two circumstances in which
holders of the preferred stock will have a right to vote:

            .  First, if Patapsco Bancorp fails to pay eight quarterly dividends
               on  the  Patapsco   Bancorp   preferred  stock  (whether  or  not
               consecutive),  then the number of directors on Patapsco Bancorp's
               Board of Directors  shall be  increased  by one.  The  additional
               director (known as the "representative director") will be elected
               by the holders of the Patapsco Bancorp  preferred  stock,  voting
               together with the holders of any other class of shares ranking on
               parity with the Patapsco Bancorp  preferred stock for liquidation
               or dividend  purposes,  at the next annual or special  meeting of
               shareholders,  or at a special meeting of preferred  shareholders
               called  for  that  purpose.   The  holders  of  Patapsco  Bancorp
               preferred  stock,  with the  holders of any other class of shares
               electing the representative  director,  shall be entitled to vote
               to reelect, replace or remove the representative director.

            .  Second,  the  affirmative  vote  of at  least a  majority  of the
               outstanding   shares  of  Patapsco  Bancorp  preferred  stock  is
               required in order for Patapsco Bancorp to (i) change its Articles
               of  Incorporation


                                       10
<PAGE>

               in such a way that would  adversely  affect  the  voting  rights,
               designations,  liquidation and other  preferences,  privileges or
               any other special rights afforded to holders of Patapsco  Bancorp
               preferred  stock, or (ii) create or authorize any class or series
               of  shares  ranking  prior  to or on a parity  with the  Patapsco
               Bancorp preferred stock with respect to dividends, liquidation or
               other  preferences.

PATAPSCO BANCORP AND NORTHFIELD  BANCORP MAY NOT SUCCESSFULLY INTEGRATE THEIR
RESPECTIVE BUSINESS OPERATIONS

         Integrating the business  operations of Patapsco Bancorp and Northfield
Bancorp after the merger may be difficult and time  consuming.  If we are unable
to  integrate  our  businesses  successfully,  this could hurt our  business and
operating results.  Successful  integration of Northfield  Bancorp's  operations
will depend on Patapsco Bancorp's ability to consolidate operations, systems and
procedures to eliminate  redundancies and costs.  Patapsco Bancorp may encounter
difficulties in the integration  process,  such as the loss of key employees and
customers,  the disruption of ongoing businesses or possible  inconsistencies in
standards, controls, procedures and policies.



                                       11
<PAGE>
          SELECTED HISTORICAL FINANCIAL DATA FOR PATAPSCO BANCORP, INC.


SELECTED CONSOLIDATED FINANCIAL CONDITION DATA
<TABLE>
<CAPTION>
                                                                   At               At June 30,
                                                                March 31,     --------------------------
                                                                  2000          1999             1998
                                                              -----------     --------         --------
                                                                                    (In thousands)

<S>                                                           <C>               <C>              <C>
Total assets..................................................$ 101,323         $ 95,328         $  92,371
Loans receivable, net.........................................   87,901           77,777            75,871
Cash, federal funds sold and other interest
   bearing deposits...........................................    4,892            9,352             8,538
Investment securities.........................................      447              214             5,119
Mortgage-backed securities....................................    4,523            4,879                --
Deposits......................................................   75,187           69,671            70,327
Borrowings....................................................   14,900           14,056            10,200
Stockholders' equity..........................................    9,290            9,218             9,123

</TABLE>

SELECTED CONSOLIDATED INCOME DATA
<TABLE>
<CAPTION>
                                                         Nine Months Ended
                                                             March 31,                     Year Ended June 30,
                                                     --------------------------          --------------------------
                                                       2000              1999             1999              1998
                                                     --------          --------         --------          --------
                                                                             (In thousands)

<S>                                                  <C>               <C>              <C>               <C>
Interest income....................................  $   5,795         $   5,380        $   7,240         $   7,038
Interest expense...................................      2,658             2,477            3,306             3,444
                                                     ---------         ---------        ---------         ---------
Net interest income before provision
  for loan losses..................................      3,137             2,903            3,934             3,594
Provision for loan losses..........................        255               170              245               240
                                                     ---------         ---------        ---------         ---------
Net interest income after provision
  for loan losses..................................      2,882             2,733            3,689             3,354
Noninterest income.................................        254               181              246               274
Noninterest expense:
    Compensation and employee benefits.............      1,381             1,301            1,797             1,597
    Insurance......................................         45                51               67                72
    Professional fees..............................        100                87               94               134
    Equipment expenses.............................        124                83              115               117
    Net occupancy costs............................         59                63               81                90
    Advertising....................................         29                31               45                53
    Data processing................................        118                86              122               114
    Merger-related expenses........................         --                --               89                --
    Net loss on disposal of fixed assets...........         --                --               23                --
    Other..........................................        338               323              443               372
                                                     ---------         ---------        ---------         ---------
        Total noninterest expenses.................      2,194             2,025            2,876             2,549
Income before provision for income taxes...........        942               889            1,059             1,079
Income tax provision...............................        366               334              399               401
                                                     ---------         ---------        ---------         ---------
Net income.........................................  $     576         $     555        $     660         $     678
                                                     =========         =========        =========         =========
</TABLE>


                                       12
<PAGE>
KEY OPERATING RATIOS
<TABLE>
<CAPTION>

                                                      At or for the Nine Months                At or for the
                                                          Ended March 31,                   Year Ended June 30,
                                                     ----------------------------       ---------------------------
                                                       2000              1999             1999              1998
                                                     --------          --------         --------          --------
                                                                             (In thousands)
<S>                                                       <C>             <C>               <C>              <C>
PERFORMANCE RATIOS:
   Return on average assets (net income divided by
      average total assets)..........................     0.80%           0.82%             0.73%            0.76%
   Return on average stockholders' equity (net income
      divided by average stockholders' equity).......     8.18            7.97              7.05             7.88
   Interest rate spread (combined weighted average
      interest rate earned less combined weighted
      average interest rate cost)....................     3.98            3.85              3.93             3.54
   Net interest margin (net interest income
      divided by average interest-earning assets)....     4.47            4.42              4.46             4.10
   Ratio of average interest-earning assets to
      average interest-bearing liabilities...........   112.95          115.03            114.08           114.12
   Ratio of noninterest expense to average total
      assets.........................................     3.04            3.01             3.17              2.85

ASSET QUALITY RATIOS:
   Nonperforming assets to total assets at
      end of period..................................     0.70            0.69              0.22             0.53
   Nonperforming (nonaccrual) loans to loans
      receivable, net at end of period...............     0.61            0.73              0.23             0.61
   Allowance for loan losses to total loans
      at end of period...............................     0.82            0.81              0.80             0.72
   Allowance for loan losses to nonperforming
      loans at end of period.........................   135.01          111.07            347.19           119.81
   Net charge-offs to average loans outstanding......     0.19            0.12              0.21             0.11

CAPITAL RATIOS:
   Stockholders' equity to total assets at end
        of period....................................     9.17           10.08              9.67             9.88
   Average stockholders' equity to average assets....     9.73           10.34             10.33             9.62
</TABLE>

                                       13
<PAGE>


         SELECTED HISTORICAL FINANCIAL DATA FOR NORTHFIELD BANCORP, INC.

SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
                                                                   At                   At December 31,
                                                                March 31,       -----------------------------
                                                                  2000            1999             1998
                                                              -----------       --------         --------
                                                                                    (In thousands)

<S>                                                            <C>              <C>              <C>
Total assets.................................................. $ 54,301         $ 53,580         $  44,310
Cash..........................................................      184              620               166
Interest-bearing deposits in other banks......................      752            1,039             4,834
Investments available for sale................................    4,881            4,874                --
Investments held to maturity..................................       --               --               799
Mortgage-backed securities- available for sale................    2,433            2,551                --
Mortgage-backed securities - held to maturity.................      518              524             2,123
Loans receivable - net........................................   44,327           42,856            35,702
Federal Home Loan Bank of Atlanta stock.......................      475              445               273
Deposit accounts..............................................   36,413           36,603            36,435
Total equity..................................................    7,126            7,073             7,128
</TABLE>

SELECTED OPERATIONS DATA
<TABLE>
<CAPTION>

                                                        Three Months Ended                      Year Ended
                                                             March 31,                          December 31,
                                                     --------------------------         --------------------------
                                                       2000              1999             1999               1998
                                                     --------          --------         --------          --------
                                                                             (In thousands)

<S>                                                  <C>               <C>              <C>               <C>
Interest income....................................  $     955         $     819        $   3,472         $   2,984
Interest expense...................................        559               430            1,935             1,751
                                                     ---------         ---------        ---------         ---------
Net interest income................................        396               389            1,537             1,233
Provision for loan losses..........................         --                --               --                --
                                                     ---------         ---------        ---------         ---------
Net interest income after provision
   for loan losses.................................        396               389            1,537             1,233
Noninterest income.................................          7                 9               29                31
Noninterest expense................................        348               209              961               761
                                                     ---------         ---------        ---------         ---------
Income before taxes and cumulative effect of
    change in accounting principle.................         55               189              605               503
Income tax expense.................................         24                72              234               196
                                                     ---------         ---------        ---------         ---------
Cumulative effect of change in accounting
   principle.......................................         --                 9                9                --
                                                     ---------         ---------        ---------         ---------
Net income.........................................  $      31         $     126        $     380         $     307
                                                     =========         =========        =========         =========
</TABLE>


                                       14
<PAGE>

SELECTED RATIOS

<TABLE>
<CAPTION>


                                                      At or for the Three                At or for the Year Ended
                                                      Months Ended March 31,                   December 31,
                                                     --------------------------         --------------------------
                                                       2000              1999             1999              1998
                                                     --------          --------         --------          --------
<S>                                                      <C>              <C>               <C>              <C>
PERFORMANCE RATIOS:
   Return on assets (ratio of net earnings
      to average total assets).......................    0.23%            1.10%             0.77%            0.77%
   Return on equity (ratio of net earnings
      to average equity).............................    1.75             6.64              5.25             8.05
   Ratio of average interest-earning assets to
      average interest-bearing liabilities...........  122.41           123.68            123.70           111.57
   Ratio of net interest income, after provision
      for loan losses and noninterest expense........  113.93           186.66            159.94           162.16
   Net interest rate spread..........................    2.04             2.52              2.23             2.63
   Net interest margin...............................    3.00             3.44              3.18             3.15

ASSET QUALITY RATIOS:
   Nonperforming loans to total loans
      at end of period...............................     --               --                --              0.77
   Nonperforming loans to total assets...............     --               --                --              0.67
   Nonperforming assets to total assets
      at end of period...............................     --               --                --              0.67
   Allowance for loan losses to nonperforming
      loans at end of period.........................    n/a              n/a               n/a             66.55
   Allowance for loan losses to total loans, net.....    0.41             0.51              0.43             0.55

CAPITAL RATIOS:
   Equity to total assets at end of period...........   13.12            15.75             13.20            16.09
   Average equity to average assets..................   13.25            16.62             14.65             9.58

</TABLE>

                                       15
<PAGE>

               PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF CONDITION AT MARCH 31, 2000
<TABLE>
<CAPTION>


                                                                                Pro Forma
                                            Patapsco          Northfield        Adjustments        Combined
                                            --------          ----------        -----------        --------
                                                                      (In thousands)

<S>                                       <C>                <C>                <C>                <C>
Cash....................................  $       4,892      $          936     $   (2,144)  (A)   $       3,684
Investments.............................          5,921               7,832           (280)  (B)          13,473
Loans receivable, net...................         87,901              44,327         (1,433)  (C)         130,795
Goodwill................................              0                              2,586   (D)           2,586
Premises and equipment..................          1,030                  90              0                 1,120
Other assets............................          1,579               1,116            543   (E)           3,238
                                          -------------      --------------     ----------         -------------

     Total assets.......................  $     101,323      $       54,301     $     (728)        $     154,896
                                          =============      ==============     ==========         =============

Deposits................................         75,187              36,413          1,209   (F)         112,809
Borrowings..............................         14,900               9,500          2,744   (G)          27,144
Other liabilities.......................          1,946               1,262           (286)  (H)           2,922
                                          -------------      --------------     ----------         -------------

     Total liabilities..................         92,033              47,175          3,667               142,875

Preferred stock.........................              0                   0          2,731   (I)           2,731
Common equity...........................          9,290               7,126         (7,126)  (J)           9,290
                                          -------------      --------------     ----------         -------------

     Total liabilities and equity.......  $     101,323      $       54,301     $     (728)        $     154,896
                                          =============      ==============     ==========         =============
</TABLE>

                                       16
<PAGE>


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME FOR THE NINE MONTHS
ENDED MARCH 31, 2000
<TABLE>
<CAPTION>

                                             Patapsco          Northfield       Adjustments        Combined
                                            ----------        ------------      -----------        --------
                                                             (In thousands, except per share data)

<S>                                         <C>               <C>               <C>                <C>
Interest income
    Interest on loans.....................  $   5,336         $     2,328       $    110  (K)      $   7,774
    Interest on investments...............        459                 443           (139) (L)            763
                                            ---------         -----------       --------           ---------
Total interest income.....................      5,795               2,771            (29)              8,537

Interest expense
    Interest on deposits..................      2,012               1,289              2  (M)          3,303
    Interest on borrowed money............        646                 314             96  (N)          1,056
                                            ---------         -----------       --------           ---------
Total interest expense....................      2,658               1,603             98               4,359

Net interest income.......................      3,137               1,168           (127)              4,178

Loan loss provision.......................        255                   0              0                 255
                                            ---------         -----------       --------           ---------

Net interest income after provision.......      2,882               1,168           (127)              3,923

Noninterest income........................        254                  20              0                 274

Noninterest expense.......................      2,194                 862            129  (0)          3,185
                                            ---------         -----------       --------           ---------

Net income before taxes...................        942                 326           (256)              1,012

Income taxes..............................        366                 125            (49)                442
                                            ---------         -----------       --------           ---------

Net income................................        576                 201           (207)                570

Dividends on preferred stock..............          0                   0            154                 154

Net income available to holders of
    common stock..........................  $     576         $       201       $   (361)          $     416
                                            =========         ===========       ========           =========

Earnings per common share
  Basic...................................  $    1.84         $      0.47                          $    1.33
  Diluted.................................  $    1.75         $      0.45                          $    1.30
Weighted average shares outstanding
  Basic...................................    313,714             429,036                            313,714
  Diluted.................................    330,228             442,501                            439,481  (Q)
</TABLE>

                                       17
<PAGE>

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME FOR THE YEAR ENDED
JUNE 30, 1999

<TABLE>
<CAPTION>

                                             Patapsco         Northfield        Adjustments        Combined
                                            ----------        ----------        -----------        --------
                                                               (In thousands, except per share data)

<S>                                         <C>               <C>               <C>                <C>
Interest income
    Interest on loans.....................  $   6,690         $     2,760       $    146  (K)      $   9,596
    Interest on investments...............        550                 430           (185) (L)            795
                                            ---------         -----------       --------           ---------
Total interest income.....................      7,240               3,190            (39)             10,391

Interest expense
    Interest on deposits..................      2,691               1,740              2  (M)          4,433
    Interest on borrowed money............        615                  54            128  (N)            797
                                            ---------         -----------       --------           ---------
Total interest expense....................      3,306               1,794            130               5,230

Net interest income.......................      3,934               1,396           (169)              5,161

Loan loss provision.......................        245                   0              0                 245
                                            ---------         -----------       --------           ---------

Net interest income after provision.......      3,689               1,396           (169)              4,916

Noninterest income........................        246                  31              0                 277

Noninterest expense.......................      2,876                 894            172  (O)          3,942
                                            ---------         -----------       --------           ---------

Net income before taxes...................      1,059                 533           (341)              1,251

Income taxes..............................        399                 218            (65)                552
                                            ---------         -----------       --------           ---------

Income before cumulative effect
   of accounting change...................        660                 315           (276)                699

Cumulative effect of accounting
   change, net of tax.....................          0                   9              0                   9
                                            ---------         -----------       --------           ---------

Net income................................        660                 324           (276)                708

Dividends on preferred stock..............          0                   0            205                 205
                                            ---------         -----------       --------           ---------

Net income available to holders
    of common stock.......................  $     660         $       324       $   (481)          $     503
                                            =========         ===========       ========           =========

Earnings per common share
  Basic...................................  $    2.03                 N/A (P)                      $    1.55
  Diluted.................................  $    1.87                 N/A                          $    1.53
Weighted average shares outstanding
  Basic...................................    325,300                                                325,300
  Diluted.................................    352,173                                                461,426  (Q)

</TABLE>

NOTES TO PRO FORMA COMBINED FINANCIAL INFORMATION

         The merger will be accounted for by Patapsco Bancorp using the purchase
method of accounting in accordance with Accounting  Principles Board Opinion No.
16 and  Statement of Financial  Accounting  Standards No. 72. Under this method,
the  aggregate  cost of the merger  will be  allocated  to assets  acquired  and
liabilities assumed based on their estimated fair values as of the closing date.
For  purposes  of pro  forma  presentation,


                                       18
<PAGE>

estimates of the fair values of Northfield  Bancorp's  assets and liabilities as
of March 31, 2000 have been combined with the book  values of Patapsco Bancorp's
assets and liabilities as of March  31, 2000.

(A)  As described in the merger  agreement,  Patapsco  will pay a portion of the
     consideration  to  Northfield  Bancorp  shareholders  in cash at $12.50 per
     share.  The gross amount will be $5,943,000.  This amount is reduced by the
     cash  consideration  on the  Northfield  Bancorp  shares  already  owned by
     Patapsco  Bancorp or $253,000.  Additional cash outflows  include  combined
     merger expenses, primarily to legal and financial advisors of $644,000, the
     buyout of Northfield Bancorp's president's  employment contract of $100,000
     and the payoff of miscellaneous  payables of Northfield Bancorp of $10,000.
     Cash inflows include a $3,000,000 loan taken out by Patapsco Bancorp and an
     increase in the cash balances of  Northfield  Federal of  $1,300,000.  This
     increase in cash is required to  liquidate a demand  account of  Northfield
     Bancorp held at  Northfield  Federal.
(B)  The adjustment to investments includes the book value of Patapsco Bancorp's
     current  ownership of  Northfield  Bancorp  stock of $226,000 and a $54,000
     market value adjustment to Northfield Bancorp's held-to-maturity securities
     portfolio.
(C)  The  adjustment  to net loans is the market value  adjustment to Northfield
     Bancorp's loan portfolio and deferred loan fees.
(D)  The purchase  price is allocated to  identifiable  tangible and  intangible
     assets at their fair values.  Any portion of the purchase price that cannot
     be assigned to  specifically  identifiable  tangible and intangible  assets
     acquired less  liabilities  assumed is  considered to be goodwill,  that is
     expected to be amortized over 15 years.

     The following  table  provides a  reconciliation  of the excess cost of the
     merger to Patapsco  Bancorp over the fair value of the net assets  acquired
     from Northfield Bancorp (in thousands):

Cash consideration to be paid by Patapsco Bancorp .................     $ 5,943
Value of preferred stock to be issued by Patapsco Bank ............       2,731
Less cash consideration on shares owned by Patapsco Bancorp .......        (253)
Book value of shares owned by Patapsco Bank .......................         226
Estimated combined merger expenses ................................         494
Payment in lieu of stock benefit plans.............................         150
                                                                        -------
Purchase price ....................................................     $ 9,291
Less stockholders' equity of Northfield Bancorp ...................      (7,126)
Fair value adjustments, net .......................................         771
Less adjustments for ESOP and deferred compensation
   plan termination and employment buyout .........................        (350)
                                                                        -------
Cost in excess of fair value of net assets acquired ...............     $ 2,586
                                                                        =======

(E)  The adjustment to other assets includes a $50,000 fair value  adjustment to
     an owned office and $493,000 deferred tax asset.
(F)  The  adjustment to deposits  includes an increase in  Northfield  Federal's
     deposits of $1,300,000  to fund the  liquidation  of  Northfield  Bancorp's
     demand  account and the market value  adjustment  of  Northfield  Federal's
     deposits.
(G)  The adjustment to borrowings consists of a $3,000,000 borrowing by Patapsco
     Bancorp less a $256,000  market value  adjustment to  Northfield  Bancorp's
     borrowings from the Federal Home Loan Bank of Atlanta.
(H)  The  adjustment  to  other  liabilities  includes  the  liquidation  of the
     Northfield Bancorp employee stock ownership plan and deferred  compensation
     plan and the payoff of the Northfield Bancorp employee stock ownership plan
     loan.
(I)  In the merger,  after  cancellation of 20,224 shares of Northfield  Bancorp
     common stock owned by Patapsco Bancorp, Patapsco Bancorp will issue 109,253
     shares of Series A Noncumulative Convertible Perpetual Preferred Stock with
     a  liquidation  preference  of  $25.00  per share to  Northfield  Bancorp's
     shareholders.
(J)  As the  transaction  is being  accounted  for  using the  purchase  method,
     Northfield Bancorp common stock will be eliminated in its entirety.
(K)  Interest  income on loans  receivable in the  unaudited pro forma  combined
     condensed statements of income for the nine months ended March 31, 2000 and
     the year ended June 30,  1999,  is  increased

                                       19
<PAGE>
     by $107,000 and $146,000, respectively,  reflecting the amortization of the
     $1,753,000  discount calculated on loans receivable over the estimated life
     of 144 months.
(L)  Interest  income  on  investments  in  the  unaudited  pro  forma  combined
     condensed statements of income for the nine months ended March 31, 2000 and
     the year ended June 30,  1999,  is  decreased  by  $139,000  and  $185,000,
     respectively,  reflecting the decrease in federal funds sold due to the use
     of $2,900,000 on  internally  generated  cash in the purchase of Northfield
     Bancorp.
(M)  Interest expense on deposits in the unaudited pro forma combined  condensed
     statements  of income for the nine months ended March 31, 2000 and the year
     ended June 30, 1999,  represents the  amortization  of the deposit  premium
     over 36 months.  Interest  expense on deposits in the nine and twelve month
     periods  ended March 31, 2000 and June  30,1999 is  increased by $2,000 and
     $2,000, respectively.
(N)  Interest on borrowed  money in the unaudited pro forma  combined  condensed
     statements  of income for the nine months ended March 31, 2000 and the year
     ended June 30, 1999,  reflects  the  Patapsco  Bancorp loan used to finance
     approximately half of the cash consideration as well as the amortization of
     the  discount  on  Federal  Home Loan Bank of  Atlanta  borrowings  over 36
     months.  The original  Patapsco  Bancorp loan amount of $3,000,000  will be
     decreased  shortly after the transaction  closes by $1,500,000 by using the
     cash of Northfield Bancorp.
(O)  Goodwill amortization expense in the unaudited pro forma combined condensed
     statements  of income for the nine months ended March 31, 2000 and the year
     ended June 30,  1999,  reflects  $129,000  and  $172,000,  respectively  of
     goodwill amortization over a 15 year period.
(P)  Earnings per share data is not  presented for the year ended June 30, 1999,
     since Northfield Federal converted to stock form in November 1998, and such
     information would not be meaningful.
(Q)  Weighted  average  shares  outstanding  used  in  computing  fully  diluted
     earnings  per share on a pro forma basis  includes  the  109,253  shares of
     Patapsco  Bancorp  preferred  stock to be issued  as part of this  proposed
     transaction  that are  convertible  into shares of Patapsco  Bancorp common
     stock on a one-for-one basis.


                           COMPARATIVE PER SHARE DATA

         The  following  table  shows  information  about our  income per common
share,  dividends  per share and book value per share,  and similar  information
reflecting  the merger.  The  information  in the table  assumes  that  Patapsco
Bancorp will account for the merger using the purchase method of accounting.

         The pro forma information,  while helpful in illustrating the financial
characteristics  of  Patapsco  Bancorp  following  the  merger  under one set of
assumptions,  does not  attempt to predict or suggest  future  results.  The pro
forma information also does not necessarily  reflect what the historical results
of Patapsco Bancorp would have been had our companies been combined during these
periods.

         The  information in the following table is based on, and should be read
together with, the historical  financial  information  that we have presented in
our prior filing with the Securities and Exchange  Commission.  Patapsco Bancorp
has incorporated  its prior filings into this document by reference.  See "Where
You Can Find More Information" on page 93.

                                                                      AT
                                                                   MARCH 31,
                                                                     2000
                                                                   --------
Book value per share:
    Patapsco Bancorp historical .................................. $28.25
    Northfield Bancorp historical ................................  14.99
    Pro forma combined (1) .......................................  36.55
    Pro forma combined assuming conversion
       of all shares of preferred stock (1) ......................  27.43


                                       20
<PAGE>

<TABLE>
<CAPTION>
                                                                              NINE
                                                                          MONTHS ENDED          YEAR ENDED
                                                                           MARCH 31,             JUNE 30,
                                                                              2000                 1999
                                                                        -----------------     ----------------
        <S>                                                                   <C>                   <C>
        CASH DIVIDENDS DECLARED PER SHARE:
             Patapsco Bancorp historical.........................             $0.42                 $0.48
             Northfield Bancorp historical (2)...................              0.10                  0.10
             Pro forma (3).......................................              0.42                  0.48

        DILUTED NET INCOME PER SHARE:
             Patapsco Bancorp historical.........................             $1.75                 $1.87
             Northfield Bancorp historical (2)...................              0.45                   N/A
             Pro forma combined (2)..............................              1.30                  1.53
<FN>
----------
(1)      Pro forma  combined  book value per share of  Patapsco  Bancorp  common
         stock is based upon the historical total combined  stockholders' equity
         for Patapsco Bancorp and Northfield  Bancorp divided by total pro forma
         common stock of the combined entities.
(2)      Historical  cash  dividends  per  share  for  Northfield   Bancorp  and
         historical  diluted net income per share for  Northfield  Bancorp under
         the  column  labeled  "Year  Ended  June  30,  1999"  is for  the  four
         consecutive  quarters ended June 30, 1999.  Pro forma combined  diluted
         net  income  per share  for the year  ended  June 30,  1999 is based on
         Patapsco  Bancorp's  income for its fiscal year ended June 30, 1999 and
         Northfield Bancorp's net income for the four consecutive quarters ended
         June 30, 1999.
(3)      Represents Patapsco Bancorp's historical dividends per share.

</FN>
</TABLE>

                      MARKET PRICE AND DIVIDEND INFORMATION

         Patapsco Bancorp common stock is listed on the OTC Bulletin Board under
the symbol PATD.  Northfield  Bancorp common stock is listed on the OTC Bulletin
Board under the symbol NFSB. The following  table lists the high and low closing
sale prices per share for Patapsco  Bancorp common stock and Northfield  Bancorp
common stock and the cash dividends  declared by Patapsco Bancorp and Northfield
Bancorp for the periods indicated.
<TABLE>
<CAPTION>

                                                  Patapsco Bancorp                Northfield Bancorp (1)
                                                   Common Stock                       Common Stock
                                            -------------------------------  -------------------------------
                                            High       Low        Dividends  High       Low        Dividends
                                            ----       ---        ---------  ----       ---        ---------
<S>                                         <C>        <C>        <C>        <C>        <C>        <C>
1997
    Quarter ended September 30, 1997......  $  30.00   $  26.00    $   --     $   --     $   --     $   --
    Quarter ended December 31, 1997.......     32.00      27.00       .10         --         --         --

1998
    Quarter ended March 31, 1998..........     32.063     30.00       .10         --         --         --
    Quarter ended June 30, 1998...........     33.50      32.00       .10         --         --         --
    Quarter ended September 30, 1998......     34.25      28.125      .12         --         --         --
    Quarter ended December 31, 1998.......     30.00      26.50       .12      10.25      10.00         --

1999
    Quarter ended March 31, 1999..........     31.50      28.25       .12      10.75       9.625        --
    Quarter ended June 30, 1999...........     30.125     28.75       .12      11.25      10.00        .10
    Quarter ended September 30, 1999......     34.25      28.125      .14      10.625     10.25         --
    Quarter ended December 31, 1999.......     30.00      26.50       .14      11.875     10.25        .10

2000
    Quarter ended March 31, 2000..........     26.25      20.50       .14      14.50      10.75         --
<FN>

---------
(1) Northfield Bancorp common stock commenced trading on November 12, 1998.
</FN>
</TABLE>

                                       21
<PAGE>


         The following table shows the closing prices of Patapsco Bancorp common
stock and  Northfield  Bancorp  common stock on May 15,  2000,  which is the day
before the merger was announced, and _________, 2000.

<TABLE>
<CAPTION>

                                 Patapsco Bancorp            Northfield Bancorp
                                    Common Stock                 Common Stock
                                 ----------------            -------------------
       <S>                           <C>                         <C>

       May 15, 2000                  $20.00                      $14.9375
       ________, 2000
</TABLE>

         You should obtain current market quotations for Patapsco Bancorp common
stock as the market  price for  Patapsco  Bancorp  common  stock will  fluctuate
between the date of this document and the date on which the merger is completed,
and  thereafter.  You can get  quotations  on the  Internet  or by calling  your
broker.

         As of July 28, 2000, there were  approximately 379 holders of record of
Patapsco Bancorp common stock. As of _________,  2000, there were  approximately
____ holders of record of Northfield  Bancorp common stock. These numbers do not
reflect the number of persons or entities who may hold their stock in nominee or
"street" name through brokerage firms.

         Following  the merger,  the  declaration  of  dividends  will be at the
discretion of Patapsco Bancorp's Board of Directors and will be determined after
consideration of various factors,  including  earnings,  cash requirements,  the
financial  condition of Patapsco  Bancorp,  applicable  state law and government
regulations  and other factors deemed  relevant by Patapsco  Bancorp's  Board of
Directors.  Federal and Maryland  law limit the ability of Patapsco  Bank to pay
dividends  to Patapsco  Bancorp.  The merger  agreement  limits  cash  dividends
payable on Northfield Bancorp common stock pending consummation of the merger to
a  semi-annual  dividend  of $.10 per share.  See  "Proposal  I -- The Merger --
Covenants Pending the Merger -- Conduct of Northfield Bancorp's Business."

                   SPECIAL MEETING OF NORTHFIELD STOCKHOLDERS

PLACE, DATE AND TIME

         The special meeting will be held at our executive offices, 8005 Harford
Road,  Baltimore,  Maryland on ____________,  __________ __, 2000, at _:00 _.m.,
local time.

PURPOSE OF MEETING

         The  purposes  of the special  meeting  are to  consider  and vote on a
proposal to approve and adopt the merger agreement,  to consider and vote upon a
proposal  to adjourn  the  special  meeting if  sufficient  votes to approve the
merger  agreement are not present at the special meeting and to act on any other
matters brought before the special meeting.

WHO CAN VOTE AT THE MEETING

         You are entitled to vote your  Northfield  Bancorp  common stock if the
records of Northfield  Bancorp show that you held your shares as of the close of
business on _______ __, 2000.  As of the close of business on that date, a total
of  475,442   shares  of  Northfield   Bancorp  common  stock  were  issued  and
outstanding. Each share of common stock has one vote.


                                       22
<PAGE>

ATTENDING THE MEETING

         If you are a beneficial  owner of Northfield  Bancorp common stock held
by a  broker,  bank or other  nominee  (i.e.,  in  "street  name"),  you will be
admitted to the  special  meeting.  However,  if you want to vote your shares of
Northfield  Bancorp  common  stock held in street  name in person at the special
meeting, you will have to get a written proxy in your name from the broker, bank
or other nominee who holds your shares.

VOTE REQUIRED

         The  special  meeting  will be held if a  majority  of the  outstanding
shares of common stock  entitled to vote is represented in person or by proxy at
the special meeting.  If you return a properly executed proxy card or attend the
special  meeting  in  person,  your  shares  will be  counted  for  purposes  of
determining whether there is a quorum,  even if you abstain from voting.  Broker
non-votes  also will be counted for purposes of  determining  the existence of a
quorum.  A broker non-vote  occurs when a broker,  bank or other nominee holding
shares for a beneficial owner does not vote on a particular proposal because the
nominee does not have  discretionary  voting power with respect to that item and
has not received voting instructions from the beneficial owner. Under applicable
rules,  brokers,  banks  and  other  nominees  may  not  exercise  their  voting
discretion  on the proposal to approve and adopt the merger  agreement  and, for
this reason,  may not vote shares held for beneficial  owners  without  specific
instructions from the beneficial owners.

         Approval and adoption of the merger agreement  requires the affirmative
vote  of the  holders  of at  least  two-thirds  of the  outstanding  shares  of
Northfield  Bancorp  common  stock  entitled  to  vote at the  special  meeting.
Approval of the adjournment of the special meeting requires the affirmative vote
of the holders of at least a majority of the votes cast at the special  meeting.
Failure to return a properly  executed proxy card or to vote in person will have
the same effect as a vote against the merger  agreement.  Abstentions and broker
non-votes also will be counted in determining  whether a quorum is present,  but
have the same effect as a vote against the merger agreement and the merger. Such
votes will not be counted as voted on the adjournment proposal.

         As of _______ __, 2000,  directors and executive officers of Northfield
Bancorp,  and persons closely  associated with them,  beneficially  owned 66,582
shares of Northfield  Bancorp common stock.  This equals 14.0% of the issued and
outstanding  shares of Northfield  Bancorp common stock.  In connection with the
merger  agreement,  the directors of Northfield  Bancorp entered into agreements
under which they agreed to vote in favor of the merger all shares of  Northfield
Bancorp common stock that they  beneficially  own. Also, the Northfield  Federal
Savings  Grantor Trust owns 13,465  shares,  or 2.8% of the shares of Northfield
Bancorp  common stock  outstanding  as of the record date.  As of the same date,
Patapsco Bancorp owned 20,224 shares of Northfield  Bancorp common stock,  which
equals 4.3% of the outstanding  Northfield  Bancorp common stock,  and directors
and executive officers of Patapsco Bancorp,  and persons closely associated with
them,  beneficially owned 7,308 shares of Northfield Bancorp common stock, which
equals 1.5% of the outstanding Northfield Bancorp common stock. All of the above
shares are expected to be voted in favor of the merger  agreement and the merger
and in favor of the adjournment proposal.

VOTING BY PROXY

         This  document  is  being  sent to you by the  Board  of  Directors  of
Northfield  Bancorp for the purpose of requesting  that you allow your shares of
Northfield  Bancorp  common stock to be  represented  at the special  meeting by
persons  named in the  enclosed  proxy card.  All shares of  Northfield  Bancorp
common stock  represented at the special  meeting by properly  executed  proxies
will be voted in  accordance  with the  instructions  you  indicate on the proxy
card. If you sign and return a proxy card without  giving  voting  instructions,
your  shares  will be voted as  recommended  by  Northfield  Bancorp's  Board of
Directors. Northfield Bancorp's Board of Directors unanimously recommends a vote
"FOR" approval of the merger  agreement and the merger and "FOR"  adjournment of
the special meeting if sufficient votes are not present in person or by proxy to
approve the merger agreement.

         If any matters not described in this document are properly presented at
the special  meeting,  the persons named in the proxy card will vote your shares
as directed by Northfield Bancorp's Board of Directors.  Northfield Bancorp does
not know of any other matters to be presented at the special meeting.

                                       23
<PAGE>

         You may revoke  your proxy at any time  before the vote is taken at the
special  meeting.  To revoke your proxy you must either  advise the Secretary of
Northfield  Bancorp in writing  before your  common  stock has been voted at the
special  meeting,  deliver a proxy  with a later  date,  or attend  the  special
meeting and vote your shares in person.  Attendance at the special  meeting will
not in itself constitute revocation of your proxy.

         If your  Northfield  Bancorp  common stock is held in street name,  you
will receive  instructions from your broker, bank or other nominee that you must
follow in order to have your shares voted.  Your broker or bank may allow you to
deliver your voting instructions via the telephone or the Internet.

     Northfield  Bancorp  will  pay  the  cost of this  proxy  solicitation.  In
addition to  soliciting  proxies by mail,  directors,  officers and employees of
Northfield  Bancorp may solicit  proxies  personally  and by telephone.  None of
these persons will receive  additional or special  compensation  for  soliciting
proxies.  Northfield Bancorp will, upon request,  reimburse  brokers,  banks and
other nominees for their expenses in sending proxy  materials to their customers
who are beneficial owners and obtaining their voting instructions.

                  OWNERSHIP OF NORTHFIELD BANCORP COMMON STOCK

         The  following  table  provides  information  as of June 30,  2000 with
respect to persons known to Northfield  Bancorp to be the  beneficial  owners of
more than 5% of Northfield  Bancorp's  outstanding common stock. A person may be
considered to  beneficially  own any shares of common stock over which he or she
had, directly or indirectly, sole or shared voting or investing power.
<TABLE>
<CAPTION>

                                          NUMBER OF     PERCENT OF COMMON STOCK
NAME AND ADDRESS                         SHARES OWNED         OUTSTANDING
----------------                         ------------   -----------------------
<S>                                          <C>                 <C>
Northfield Bancorp, Inc.                     38,035              8.00%
Employee Stock Ownership Plan
8005 Harford Road
Baltimore, Maryland 21234

John W. Spence                               36,272               7.63
Spence Limited, L.P.
4712 Clendenin Road
Nashville, Tennessee 37220

<FN>
(1)  These  shares are held in a suspense  account for future  allocation  among
     participating  employees as the loan used to purchase the shares is repaid.
     The employee stock ownership plan trustees,  currently  Directors  Hoffman,
     Lawrence  and  Rush,   vote  all  allocated   shares  in  accordance   with
     instructions of the participants.  Unallocated  shares and shares for which
     no  instructions  have  been  received  are  voted  by the  employee  stock
     ownership  trustees in the same ratio as participants who direct the voting
     of allocated  shares or, in the absence of such direction,  in the employee
     stock  ownership plan trustees' best judgment.  As of June 30, 2000,  5,422
     shares of Northfield  Bancorp  common stock had been  allocated to employee
     stock ownership plan participants.
(2)  Based on a Schedule  13G filed in January  1999,  John W. Spence and Spence
     Limited,  L.P.  have shared voting and  investment  power over the reported
     shares.
</FN>
</TABLE>

                                       24
<PAGE>


         The following table provides information about the shares of Northfield
Bancorp  common stock that may be considered to be owned by each director and by
all directors and executive officers of Northfield Bancorp as a group as of June
30, 2000.
<TABLE>
<CAPTION>
                                                 NUMBER OF             PERCENT OF COMMON STOCK
NAME AND ADDRESS                             SHARES OWNED (1)                OUTSTANDING
----------------                             ----------------          -----------------------
<S>                                               <C>                           <C>
G. Ronald Jobson                                   13,857 (2)                   2.9%
J. Thomas Hoffman                                  11,140                       2.3
Gary R. Bozel                                      17,300                       3.6
William R. Rush                                     9,285                       2.0
E. Thomas Lawrence, Jr.                             5,000                       1.1
David G. Rittenhouse                               10,000                       2.1

All executive officers and directors              66,582 (3)                   14.0
    as a group (6 persons)

<FN>
(1)  Includes  stock held in joint  tenancy;  stock  owned as tenants in common;
     stock  owned  or held by a  spouse  or  other  member  of the  individual's
     household;  stock  allocated  through  certain  employee  benefit  plans of
     Northfield  Bancorp;  stock in which the  individual  either  has or shares
     voting  and/or  investment  power and shares which the  individual  has the
     right to acquire at any time within 60 days of June 30,  2000.  Each person
     or relative of such person whose shares are included herein  exercises sole
     or shared voting and dispositive power as to the shares reported.  Does not
     include shares with respect to which Directors  Hoffman,  Lawrence and Rush
     have "voting  power" by virtue of their  positions as trustees of the trust
     holding 38,035 shares under the Company's  employee stock  ownership  plan.
     The employee stock  ownership plan trustees must vote all allocated  shares
     held  in  the  employee  stock   ownership  plan  in  accordance  with  the
     instructions of the participants.  Unallocated  shares and allocated shares
     for which no timely  direction is received are voted by the employee  stock
     ownership plan trustees in proportion to the participant-directed voting of
     allocated  shares or, in the  absence of such  direction,  in the  employee
     stock  ownership plan trustees' best judgment.  Excludes 13,465 shares held
     by Northfield Federal's deferred  compensation plan trust over which shares
     Northfield Federal's full Board of Directors has voting power.
(2)  Includes  1,332 shares which have been allocated to Mr.  Jobson's  employee
     stock ownership plan account.
(3)  Includes  1,332  shares  which  have  been  allocated  to the  accounts  of
     executive officers in the employee stock ownership plan.
</FN>
</TABLE>

                            PROPOSAL I -- THE MERGER

         The  following  discussion  of the merger and the merger  agreement  is
qualified  by  reference  to the full  text of the  merger  agreement,  which is
attached  as Annex A to this proxy  statement/prospectus.  You  should  read the
entire merger  agreement  carefully.  It is the legal  document that governs the
merger.

THE PARTIES TO THE MERGER AGREEMENT

         Patapsco  Bancorp,  Inc.,  The  Patapsco  Bank and PN  Financial,  Inc.
Patapsco  Bancorp is the holding  company for The Patapsco  Bank.  Patapsco Bank
operates through a single office located in Dundalk, Maryland and serves eastern
Baltimore County. The principal business of Patapsco Bank consists of attracting
deposits from the general  public and investing  these deposits in loans secured
by  residential  and  commercial  real estate,  construction  loans,  commercial
business loans and consumer loans. PN Financial is a wholly owned  subsidiary of
Patapsco Bancorp and was formed for the sole purpose of facilitating the merger.
At March 31, 2000, Patapsco Bancorp had total assets of $101.3 million, deposits
of $75.2 million and stockholders' equity of $9.3 million.

         Patapsco  Bancorp's 1999 Annual Report to  Stockholders  is included in
this document as Annex C, and Patapsco Bancorp's Quarterly Report on Form 10-QSB
for the quarter  ended  March 31, 2000 in included in this


                                       25
<PAGE>
document  as Annex D.   For  additional  information about Patapsco Bancorp, see
"Where You Can Find More Information" on page 93.

         Northfield   Bancorp,   Inc.  and  Northfield   Federal  Savings  Bank.
Northfield  Bancorp  was  organized  in March 1998 to acquire all of the capital
stock to be issued by Northfield  Federal in its conversion from mutual to stock
form.  Northfield  Bancorp's  principal  business is the business of  Northfield
Federal.  Northfield  Federal is a community and customer oriented federal stock
savings  bank  operating  through two offices  located in  Baltimore,  Maryland.
Northfield  Federal's  business  emphasizes  residential  construction  lending,
primarily  originating  construction/permanent  mortgages on one- to four-family
properties.  It also makes  commercial real estate loans,  home equity loans and
certain types of consumer loans. At March 31, 2000, Northfield Bancorp had total
assets of $54.3 million,  deposits of $36.4 million and stockholder's  equity of
$7.1 million.

FORM OF THE MERGER; CONVERSION OF NORTHFIELD BANCORP COMMON STOCK

         The merger agreement provides for the acquisition of Northfield Bancorp
by Patapsco Bancorp as follows.  First, PN Financial,  Patapsco Bancorp's wholly
owned  subsidiary,  will merge with and into Northfield  Bancorp with Northfield
Bancorp  surviving  as a wholly owned  subsidiary  of Patapsco  Bancorp.  In the
merger,  each outstanding share of Northfield  Bancorp common stock,  other than
shares held by objecting shareholders,  will be automatically converted into the
right to receive $12.50 in cash and 0.24 shares of Patapsco Bancorp's  preferred
stock and cash in lieu of any fractional share. Following the merger, Northfield
Bancorp will be liquidated into Patapsco Bancorp, and Northfield Federal will be
merged with and into Patapsco Bank.

BACKGROUND OF THE MERGER

            In August 1999,  Northfield Bancorp was approached on an unsolicited
basis by a Baltimore area financial  institution  regarding the possible sale of
Northfield Bancorp to the institution.  At that time, Northfield Bancorp advised
the institution that, because of regulatory constraints associated with business
combination  transactions  within the one year period after  conversion from the
mutual to stock form of  ownership,  it would be  inappropriate  for  Northfield
Bancorp  to enter into  discussions  with the  institution  less than ten months
after the mutual to stock  conversion of Northfield  Bancorp's bank  subsidiary,
Northfield Federal. Northfield Federal converted to the stock form of ownership,
and Northfield  Bancorp  became the holding  company of Northfield  Federal,  on
November 12, 1998. Although,  at that time, the Northfield Bancorp Board desired
that Northfield  Bancorp remain  independent,  the Board believed that it was in
the  best  interests  of  Northfield  Bancorp's  stockholders  to  consider  all
proposals.  Management  then advised the soliciting  institution  that if it was
still  interested in late October or November  1999, it could make a proposal to
the Board at that time.

            In late October,  early November 1999,  the same  institution  again
approached Northfield Bancorp about a possible sale of Northfield Bancorp to the
institution.  The parties engaged in preliminary discussions and the institution
made a non-binding  verbal offer to purchase  Northfield Bancorp common stock in
an all cash transaction.  Northfield Bancorp's Board rejected the offer. At this
time,  the  Board  also  directed  Board  Chairman  Gary R.  Bozel to  interview
investment  banking firms and to determine  whether  Northfield  Bancorp  should
engage such a firm to advise and assist it in connection with its possible sale.

            In early  November  1999,  Patapsco  Bancorp  approached  Northfield
Bancorp on an  unsolicited  basis  regarding  the  possible  sale of  Northfield
Bancorp to Patapsco Bancorp, and the parties engaged in preliminary negotiations
through  November 1999. In late November 1999,  Northfield  Bancorp  received an
unsolicited  verbal  offer from a third  Baltimore  area  financial  institution
regarding  the possible  sale of Northfield  Bancorp to the  institution.  After
preliminary discussions with this institution, Northfield Bancorp rejected their
offer as it was below the offer price then being discussed with Patapsco.

            During  November  and early  December  1999,  the  Board  considered
whether it should  continue  to  evaluate  offers or whether it should  make the
decision to remain independent,  notwithstanding any unsolicited  proposals that
it might  receive.  The Board  determined  that in light of the premium over the
market  price for  Northfield  Bancorp  common  stock which had been offered and
which  was being  discussed  with  Patapsco,  it was in the  stockholders'  best
interests  for the Board to continue to negotiate  with  Patapsco and to solicit
other offers. The Board directed Mr. Bozel,  Northfield Bancorp's President,  G.
Ronald Jobson, and its Secretary,  J. Thomas Hoffman,


                                       26
<PAGE>
to  determine  whether  there  existed an interest  among  other  community
banking institutions to acquire Northfield Bancorp.

            On December 23, 1999  Patapsco  Bancorp  made a written  non-binding
offer  to  purchase   Northfield  Bancorp  common  stock  for  $19.00  with  the
consideration  being a combination of cash and shares of Patapsco Bancorp common
stock.  The Board advised  Patapsco that $19.00 per share was  insufficient  and
that the Board preferred an all cash offer.

            During  December 1999 and January 2000,  Messrs.  Bozel,  Jobson and
Hoffman  solicited two Baltimore area financial  institutions that they believed
were  likely to have an  interest  in  acquiring  Northfield  Bancorp  and whose
management  philosophies  were  compatible  with  Northfield  Bancorp.  However,
neither of these institutions made an offer to purchase Northfield Bancorp.

            During  November and December 1999 and January 2000,  Mr. Bozel also
met with  three  investment  banking  firms.  One of  these  firms  was  Trident
Securities,  which had  served as  Northfield  Bancorp's  financial  advisor  in
connection with the mutual to stock  conversion.  Trident advised Mr. Bozel that
Patapsco  Bancorp  had  retained  it  in  connection  with  Patapsco   Bancorp's
acquisition  activities  and that it would not be able to  represent  Northfield
Bancorp.  In January  2000,  Mr. Bozel advised the Board that he did not believe
that either of the other two investment  banking firms he had interviewed  would
add sufficient  value so as justify their being retained by Northfield  Bancorp.
The Board agreed with Mr. Bozel's decision based upon,  among other things,  the
Board's  knowledge  of the terms of recent  business  combinations  in the local
financial services industry and the Board's knowledge of the entities that would
be interested in acquiring institutions such as Northfield Bancorp.

            In lieu of engaging an investment  banking firm,  the Board directed
Mr. Jobson to retain Ferguson & Company on a fee basis to determine  whether the
consideration  to be  received  by  Northfield  Bancorp's  stockholders  in  any
transaction  approved by the Board is fair to such stockholders from a financial
point of view.  Ferguson & Company is an  independent  economic  consulting  and
appraisal firm with significant  experience in appraising the value of financial
institutions.

            On February 25, 2000,  Patapsco  Bancorp made a  non-binding  verbal
offer to purchase Northfield Bancorp common stock for $19.50 per share in an all
cash transaction.  On March 7, 2000 at a special meeting of Northfield Bancorp's
Board of Directors,  the Board accepted the offer and authorized the negotiation
of a definitive agreement to sell Northfield Bancorp to Patapsco Bancorp.

            After  a  preliminary  draft  merger  agreement  was  circulated  in
mid-March 2000, Patapsco Bancorp advised Northfield Bancorp that due to concerns
that the proposed all cash transaction would not receive regulatory approval and
would adversely impact Patapsco Bancorp's  regulatory capital,  Patapsco Bancorp
was not willing to proceed  with the all cash  transaction.  Patapsco  indicated
that it would be willing to purchase  each share of  Northfield  Bancorp  common
stock for $12.50 in cash and 0.24 shares of a newly  created  series of Patapsco
Bancorp  preferred stock,  which would,  among other things, be convertible into
shares of Patapsco's  common stock on a one-for-one  basis.  At the time of this
revised offer, Patapsco Bancorp common stock had a market value of approximately
$20.00 per share.

            Northfield  Bancorp's Board of Directors agreed to the changed terms
and  directed  legal  counsel to proceed  with the  negotiation  of a definitive
agreement.  Among  other  things  that  the  Board  considered  in  making  this
determination  was the fact that the market  price of  Patapsco  Bancorp  common
stock appeared to be undervalued  based on its book and liquidation  value,  and
that  upon  conversion  of the  preferred  stock  at the  then  market  value of
approximately $20.00 per share,  Northfield Bancorp stockholders would recognize
a premium over the stock's historical trading prices.

            During  April  and  early May  2000,  Northfield  Bancorp,  with the
assistance of Ferguson & Company,  conducted due diligence on Patapsco  Bancorp.
In part as a result of this due diligence, in early May 2000, Ferguson & Company
advised  Northfield  Bancorp that the consideration to be received by Northfield
would be fair from a financial  point of view and that  Ferguson & Company would
deliver Northfield Bancorp an opinion to that effect.

                                       27
<PAGE>

            On May 10, 2000, at a special meeting of the Board of Directors, the
Northfield   Bancorp  Board  unanimously   approved  the  merger  agreement  and
authorized  Mr.  Bozel to execute the  agreement  with such changes as Mr. Bozel
deemed to be  appropriate.  On May 16,  2000,  the parties  executed  the merger
agreement.

REASONS FOR THE MERGER AND RECOMMENDATION OF NORTHFIELD BANCORP BOARD OF
DIRECTORS

            Northfield  Bancorp's  Board  believes  that the  merger is fair to,
advisable and in the best interests of Northfield Bancorp's stockholders and has
unanimously  approved,  adopted and declared  advisable the merger agreement and
the  transactions   contemplated  by  the  merger  agreement,   and  unanimously
recommends  that  Northfield  Bancorp's  stockholders  vote for the approval and
adoption of the merger agreement.

            In  approving  the merger  agreement  and the related  transactions,
Northfield Bancorp's Board took into account a number of factors,  including the
following:

o    the  terms  and   conditions  of  the  merger   agreement,   including  the
     consideration  of $12.50  in cash and 0.24  shares  of  Patapsco  Bancorp's
     preferred stock to be received by Northfield Bancorp's  stockholders in the
     merger;

o    the terms of the Patapsco Bancorp preferred stock;

o    the fact that the  consideration to be received in the merger by Northfield
     Bancorp's  stockholders  reflects a premium for  Northfield  Bancorp common
     stock  over the value at which it has  historically  traded  in the  market
     since its  conversion  from  mutual  form;

o    information  concerning the financial condition,  results of operations and
     prospects of both Patapsco  Bancorp and Northfield  Bancorp,  including the
     long-term  equity  growth  potential of  Northfield  Bancorp as compared to
     Patapsco Bancorp;

o    the competitive environment for financial institutions  generally,  and the
     ability of the combined entities to compete effectively in the marketplace;

o    the  compatibility of the respective  business  management  philosophies of
     Northfield Bancorp and Patapsco Bancorp, including Patapsco Bancorp's focus
     on customer service;

o    the ability of Patapsco  Bancorp and  Patapsco  Bank to offer  products and
     services that Northfield  Bancorp and Northfield  Federal are not currently
     able to offer;

o    the  economic  terms of other  recent  business  combinations  in the local
     financial services industry; and

o    the opinion of Northfield Bancorp's financial advisor,  Ferguson & Company,
     that the consideration to be received by Northfield Bancorp's  stockholders
     in the merger is fair to such stockholders from a financial point of view.

            The foregoing  discussion of the information and factors  considered
by Northfield  Bancorp's Board of Directors is not intended to be exhaustive but
includes the material  factors  considered  by the Board.  Northfield  Bancorp's
Board did not assign any relative or specific weights to the foregoing  factors.
Rather,  the Board viewed its conclusions and  recommendations as being based on
the totality of the information  presented to and considered by it. In addition,
individual directors may have given different weights to different factors.


                                       28
<PAGE>
OPINION OF NORTHFIELD BANCORP'S FINANCIAL ADVISOR

         Northfield Bancorp has retained Ferguson & Company to render a fairness
opinion  with  respect  to the  merger.  On May 16,  2000,  Ferguson  &  Company
delivered its opinion,  which opinion was subsequently  updated in writing as of
the date of this proxy statement/prospectus,  that, as of such dates and subject
to the assumptions described in such opinions,  the consideration to be received
by the holders of Northfield  Bancorp common stock in the merger is fair to such
stockholders  from a financial  point of view.  No  limitations  were imposed on
Ferguson & Company by Northfield  Bancorp's  Board of Directors  with respect to
the  investigations  made or the  procedures  followed  by it in  rendering  its
opinion.

         Northfield  Bancorp  has  agreed  to pay  Ferguson  & Company a general
advisory  fee  of  $20,000  for  delivery  of its  fairness  opinion,  plus  all
reasonable  out-of-pocket  expenses  incurred in  connection  with the  services
provided by Ferguson & Company,  and to indemnify and hold  harmless  Ferguson &
Company to the full extent allowed by law from and against certain  liabilities,
including certain  liabilities under the federal  securities laws, in connection
with this engagement.

         The summary below is not a complete description of the methodology used
in the analyses  performed by Ferguson & Company.  It is, however,  a summary of
the salient factors taken into consideration, from the perspective of evaluating
the  worth of  Northfield  Bancorp  and  evaluating  the offer  received  in the
valuation  process.  The  preparation of a fairness  opinion is not  necessarily
susceptible  to partial  analysis  or summary  descriptions.  Ferguson & Company
believes that its analysis and the summary set forth below must be considered as
a whole and that  selecting  portions of its analysis  without  considering  all
analyses,  or selecting part of the summary without  considering all factors and
analyses, would create an incomplete view of the process underlying the analysis
set forth in  Ferguson &  Company's  presentations  and  opinion.  The ranges of
valuation  resulting from any particular  analysis described below should not be
taken to be Ferguson & Company's view of the actual value of Northfield Bancorp.
The fact that any specific analysis has been referred to in the summary below is
not meant to indicate that such analysis was given greater weight than any other
analysis.

         Major  considerations  (giving no greater weight to any consideration),
were:

         o    financial  performance and factors impacting earnings;
         o    discounted cash flow analysis;
         o    dividend payment history, capacity and earnings potential;
         o    pricing of similar transactions;
         o    investment characteristics of the potential acquirer;and
         o    review of the merger agreement and its terms.

         Financial  Performance and Factors  Impacting  Earnings.  In connection
with  rendering  its opinion,  Ferguson & Company  reviewed  publicly  available
information and information  provided by management regarding Northfield Bancorp
and the potential  acquirer.  Ferguson & Company's  analysis of such methodology
began with the historic  measurement of at least four analytic modules that help
develop a projective risk/opportunity profile for each institution.  Each module
is potentially  (but not always) complex:  liquidity,  capital  adequacy,  asset
quality,  earnings  power  and in the case of a holding  company,  the cash flow
sources available for debt service and stockholder dividends.  In reviewing each
area  Ferguson  &  Company  was  attentive  to  peer  comparisons  as well as to
regulatory  guidelines and standards.  However,  each  institution was viewed as
situational and strategically unique.

         Discounted  Cash Flow Analysis.  Using  discounted  cash flow analysis,
Ferguson & Company estimated the future dividend stream that Northfield  Bancorp
could  produce over a ten-year  period,  assuming  performance  met  projections
(provided by  management,  with the  assistance  of Ferguson & Company) for such
period, taking into consideration  regulatory capital levels. The terminal value
of the  institution  at the end of the period was  estimated  to be 130% of book
value and 15.7 times  earnings.  The book value multiple was consistent with the
market value of other thrifts of similar size,  asset quality and earnings.  The
earnings  multiple was also  considered to be reasonable  when compared to other
thrifts of similar size, asset quality and earnings. The cash flows and terminal
transaction  values were then  discounted at varying rates ranging from 10.5% to
12.0%,  which  reflect  Ferguson  &  Company's  assumptions  of rates of  return
required by the bidding institutions.

                                       29
<PAGE>
     Dividend Payment History,  Capacity and Earnings  Potential.  In connection
with  its  opinion,  Ferguson  &  Company  prepared  earnings  estimates  on the
potential acquiror for Northfield  Bancorp using publicly available  information
with respect to such  acquiror.  Ferguson & Company also  reviewed the "marginal
dilution" ((net income acquired  divided by shares issued to acquire) divided by
pre-deal  earnings  per  share of the  acquiror)  which  would  result  from the
proposed  merger.  The  results  were that there was an  accretion  in  earnings
indicated to Northfield Bancorp stockholders.

     Pricing of Similar Transactions. Ferguson & Company's analysis assumes that
Patapsco  Bancorp's  offer is  valued at  $18.50  per  share  for each  share of
Northfield  Bancorp.  The  consideration of $18.50 per share includes $12.50 per
share in cash plus 0.24 of a share of Patapsco  Bancorp  Series A  Noncumulative
Convertible  Perpetual  Preferred  Stock which is assumed to have a value of $25
per share. In preparing its opinion,  Ferguson & Company analyzed four announced
merger and  acquisition  transactions  in Maryland and  contiguous  states where
thrift institution  acquisitions were announced from July 1999 to February 2000.
In addition,  Ferguson & Company  analyzed 53  transactions in the United States
where thrift institution acquisitions were announced in this same time frame; 26
transactions  involving thrifts that were under $100 million in total assets; 10
transactions in the  Mid-Atlantic  Region of the United States;  15 transactions
with  returns on equity  between 5% and 8%; and 10  transactions  that  involved
thrifts that had capital  accounts  between 12% and 16% of total assets.  In the
four transactions that were announced in Maryland and all contiguous states, the
sales  resulted in an average price that was 129.1% of tangible  book value.  In
that  group,  the median  sales  price was 114.7% of  tangible  book.  In the 53
announced  transactions in the United States  involving the purchase of thrifts,
the  average  was 164.1% of  tangible  book,  and the median  sale was 157.3% of
tangible book value. In the 26 announced  transactions where the seller had less
than $100 million in assets, the average price was 149.3% of tangible book value
and the median price was 139.7% of tangible book value.  In the 10  transactions
that were announced in the Mid-Atlantic  Region, the average price was 173.5% of
tangible book value and the median price was 153.9% of tangible  book value.  In
the 15 transactions  that involved thrifts with returns on equity between 5% and
8%, the average price was 150.0% of tangible book value and the median price was
150.8% of tangible book value. In the 10 transactions that involved thrifts with
capital  between 12% and 16% of total assets,  the sales  resulted in an average
price of 157.6% of  tangible  book value and a median  sales  price of 157.3% of
tangible book value.  The transaction  between  Northfield  Bancorp and Patapsco
Bancorp is priced at 124.4% of tangible book value.

     The  information  revealed  that in all the  transactions  reviewed for all
sales announced in the United States,  the average price in relation to earnings
per share was 27.1 times and the median was 25.6 times  earnings  per share.  In
the transactions for Maryland and all contiguous states, the average price times
earnings  per  share was 30.7 and the  median  was 31.0  times.  In the group of
thrifts  with  return on equity  between  5% and 8%,  the  average  price  times
earnings  per share was 24.1 and the  median  was 25.7.  In the group of thrifts
with capital between 12% and 16% of assets, the average price times earnings per
share was 32.5 times and the median was 30.7. The purchase of Northfield Bancorp
by Patapsco  Bancorp is priced at 21.5 times last  twelve  months  earnings  per
share.

     Investment Characteristics and Stock Valuation Comparatives.  In connection
with preparing its opinion, Ferguson & Company compared

     o    the effects of the proposed merger on the earnings per share of the
          bidding institution;

     o    post-merger earnings per share enhancement of Northfield Bancorp
          common stock, from the standpoint of a Northfield Bancorp stockholder;

     o    post-merger book value enhancement of Northfield Bancorp common stock,
          also from the same standpoint;

     o    likely share price enhancement of Northfield Bancorp common stock;

     o    return on equity;

     o    return on assets; and

                                       30
<PAGE>

     o    likely  post-merger  dividend yield. This method gives the advantage
          to the stockholders of Northfield Bancorp in the exchange with
          Patapsco Bancorp,  due to potentially higher earnings growth,  and
          stock value  appreciation.  Dividend yield is  likely  to be higher
          because  of the  preferred stock feature.

         In addition to the  liquidity of the stock  offered and the analysis of
the  investment  characteristics  and stock  valuation  comparatives,  which are
discussed above, the stock provided  additional  opportunities for future growth
and profitability to Northfield Bancorp's stockholders.

         Ferguson & Company, as a customary part of its consulting business,  is
engaged in the  valuation  of banks,  thrifts  and holding  companies  and their
securities in connection  with mergers and  acquisitions,  stock purchase offers
and other purposes.

DESCRIPTION OF PREFERRED STOCK

         Of Patapsco Bancorp's 1,000,000  authorized  preferred shares,  114,107
shares are designated as Series A Noncumulative, Convertible Perpetual Preferred
Stock.  Upon  consummation of the merger,  there will be up to 114,107 shares of
Series A preferred stock outstanding,  held by the current holders of Northfield
Bancorp  common stock.  At any time after issuance of the preferred  stock,  all
outstanding  shares of preferred stock will be convertible into shares of common
stock,  on  a  one-for-one  basis,  subject  to  future  adjustment  in  certain
circumstances. Each share of Patapsco Bancorp's outstanding preferred stock will
earn dividends at the rate of 7.5% of the  liquidation  preference of $25.00 per
share, payable when declared by the Board of Directors.

         A more detailed description of the special rights and preferences given
to holders of Patapsco Bancorp preferred stock is set forth below.

         Dividend  Preference.  The holders of Patapsco Bancorp  preferred stock
are  entitled to receive,  when and if declared by Patapsco  Bancorp's  Board of
Directors,  quarterly  dividends at a fixed annual rate per share of 7.5% of the
liquidation  preference.  The liquidation preference will be $25.00 per share at
the time of the merger,  and can be adjusted for stock splits,  stock dividends,
recapitalizations,  reclassifications  and similar events that affect the number
of outstanding  shares of Patapsco Bancorp  preferred stock. If Patapsco Bancorp
has  insufficient  funds or otherwise fails to pay a declared  dividend in full,
dividends will be paid to the holders of Patapsco  Bancorp  preferred stock, and
the holders of any other series of capital stock ranking on parity with Patapsco
Bancorp preferred stock for dividend purposes, pro rata based upon the number of
Patapsco Bancorp preferred stock and such other shares outstanding.

         Dividends  on  the  Patapsco  Bancorp   preferred  stock  will  not  be
cumulative. This means that, if the Board of Directors of Patapsco Bancorp fails
to declare a dividend on the Patapsco  Bancorp  preferred stock for any quarter,
Patapsco  Bancorp will have no  obligation  to pay a dividend for that  quarter,
whether or not dividends on the Patapsco  Bancorp  preferred  stock or any other
class or series of capital stock of Patapsco Bancorp are declared for any future
quarter.  Also,  if  dividends  are not  paid to  holders  of  Patapsco  Bancorp
preferred stock for a given quarter,  then during that quarter  Patapsco Bancorp
may not pay any cash  dividends on, or make any  repurchase or redemption of any
junior stock, including Patapsco Bancorp common stock. If Patapsco Bancorp fails
to pay dividends on the Patapsco  Bancorp  preferred  stock for a total of three
quarters,  then it cannot raise the dividend paid on any junior stock, including
Patapsco  Bancorp  common  stock,  above  the  dividend  rate  paid in the prior
quarter.

         Liquidation  Preference.  If Patapsco Bancorp is either  voluntarily or
involuntarily  liquidated,  dissolved  or wound up, then the holders of Patapsco
Bancorp  preferred  stock will be  entitled  to be paid in full the  liquidation
preference prior to any payment to holders of any junior stock, such as Patapsco
Bancorp common stock,  or such lesser amount  remaining  after the claims of all
creditors  have been  satisfied.  If, upon such a  liquidation,  dissolution  or
winding  up,  the  assets  of  Patapsco  Bancorp  are  insufficient  to pay  the
liquidation  preference  in full to the  holders of Patapsco  Bancorp  preferred
stock and the holders of any other class of capital stock ranking on parity with
Patapsco Bancorp preferred stock with respect to liquidation, then the available
assets of  Patapsco  Bancorp  will be paid pro rata to the  holders of  Patapsco
Bancorp preferred stock and such other similarly ranked shares. This liquidation
preference will also be payable to holders of Patapsco  Bancorp  preferred stock
upon the sale of all or substantially all of the assets of Patapsco Bancorp,  or
upon a merger or  reorganization  by Patapsco  Bancorp,  after


                                       31
<PAGE>
which  the current  stockholders  will  own less than 50% of the voting power of
the  surviving  entity,  or  upon a  transaction  in  which 50% of  the  current
voting power is transferred to others.

         Redemption.  After five years from the date of issuance of the Patapsco
Bancorp  preferred  stock,  Patapsco  Bancorp  may  redeem  some  or  all of the
outstanding  Patapsco  Bancorp  preferred  stock at $25.00  per  share  plus any
declared but unpaid dividends for the then-current quarter. Patapsco Bancorp may
also redeem the  Patapsco  Bancorp  preferred  stock at an earlier date with the
prior approval of the holders of a majority of the outstanding  Patapsco Bancorp
preferred  stock.  Holders of Patapsco  Bancorp  preferred  stock will receive a
notice of any such  redemption  at least 40 days but not more than 70 days prior
to the date fixed for redemption.

         Voting  Rights.   The  holders  of  Patapsco  Bancorp  preferred  stock
generally  do not have any rights to vote their  shares.  However,  if  Patapsco
Bancorp fails to pay eight quarterly dividends on the Patapsco Bancorp preferred
stock,  whether or not consecutive,  then Patapsco  Bancorp's Board of Directors
will add one additional  member  elected by the holders of the Patapsco  Bancorp
preferred  stock,  voting together with the holders of any other class of shares
ranking on parity with the preferred stock for liquidation or dividend purposes.
The holders of Patapsco Bancorp  preferred stock,  with the holders of any class
of  shares  electing  the  additional  director,  shall be  entitled  to vote to
reelect, replace or remove the additional director.

         Also, the  affirmative  vote of at least a majority of the  outstanding
shares of Patapsco  Bancorp  preferred  stock is required in order for  Patapsco
Bancorp to (i) change its  Articles  of  Incorporation  in such a way that would
adversely  affect  the  voting  rights,  designations,   liquidation  and  other
preferences,  privileges  or any other  special  rights  afforded  to holders of
Patapsco  Bancorp  preferred  stock,  or (ii) create or  authorize  any class or
series of  shares  ranking  prior to or on a parity  with the  Patapsco  Bancorp
preferred stock with respect to dividends, liquidation or other preferences.

         Conversion.  At  any  time  after  the  issuance  of  Patapsco  Bancorp
preferred stock, the holders thereof may elect to convert their Patapsco Bancorp
preferred  stock into shares of Patapsco  Bancorp common stock.  Initially,  one
share of preferred  stock will be  convertible  into one share of common  stock.
This conversion rate will be subject to adjustment from time to time if Patapsco
Bancorp  splits or  combines  its shares of common  stock,  or  declares a stock
dividend on its common  stock,  or otherwise  changes the number of  outstanding
shares of common stock through a reclassification  of its capital stock. In each
of these events,  an adjustment  will be made to the  conversion  rate so that a
holder of Patapsco  Bancorp  preferred  stock will be  entitled to receive  upon
conversion  that number of shares of common stock he or she would have  received
after  such an event,  had the  conversion  been made  immediately  prior to the
happening  of such  event.  However,  the  conversion  rate will not be adjusted
unless the adjustment would increase or decrease the conversion rate by at least
two percent (2%).

         If  Patapsco  Bancorp  merges  or  reorganizes  with  or  sells  all or
substantially  all of its assets to  another  corporation,  then the  holders of
Patapsco  Bancorp  preferred stock will be entitled to convert their shares into
the kind and amount of shares or other property which would have been payable to
them upon such  merger,  reorganization  or sale,  if the  holders  of  Patapsco
Bancorp  preferred stock had converted their Patapsco Bancorp preferred stock to
common shares immediately prior to such event.

         Patapsco Bancorp will not issue  fractional  shares of its common stock
upon conversion of Patapsco  Bancorp  preferred  stock. If the conversion of any
shares would result in the  issuance of a fraction of a common  share,  Patapsco
Bancorp  will pay the  cash  value of such  fractional  share to the  converting
stockholder.

CONVERSION OF NORTHFIELD BANCORP COMMON STOCK

         Upon completion of the merger,  each share of Northfield Bancorp Common
Stock issued and outstanding  immediately prior to the merger,  except objecting
shares and shares  referred  to in the next  paragraph,  will  automatically  by
virtue of the merger be  canceled  and  converted  into the right to receive the
merger  consideration  of  $12.50  in cash,  0.24  shares  of  Patapsco  Bancorp
preferred  stock,  plus cash in lieu of any fractional share of preferred stock.
This  cancellation  and conversion will occur without the need for any action on
your part. After the merger,  you will cease to have any rights as a stockholder
of  Northfield  Bancorp,  except the right to receive the merger  consideration,
except with respect to rights applicable to objecting shares. See "Proposal I --
The Merger -- Objecting Stockholders' Rights of Appraisal."

                                       32
<PAGE>

         Any shares of Northfield  Bancorp  common stock which are owned or held
by Northfield  Bancorp or any of its  subsidiaries or by Patapsco Bancorp or any
of its  subsidiaries  at the effective  time of the merger shall cease to exist,
and  the   certificates  for  such  shares  shall  be  canceled  and  no  merger
consideration shall be issued or exchanged for those shares. This does not apply
to shares held in any 401(k) plan or employee stock ownership plan of Northfield
Bancorp  or any of its  subsidiaries  or other  shares  held in a  fiduciary  or
similar  capacity  including any shares held in a grantor trust  associated with
any of Northfield Bancorp's or Patapsco Bancorp's employee benefit plans.

         If the  holders of  Patapsco  Bancorp  common  stock  receive or become
entitled to receive  additional  shares of common stock or other  securities for
their  stock  by  way  of  a  stock  split,  stock  dividend,  reclassification,
combination  of shares  or  similar  corporate  rearrangement,  without  payment
therefor, between the date of the merger agreement and the effective time of the
merger,  then the amount and/or  characteristics  of the  preferred  stock to be
exchanged for Patapsco Bancorp common stock will be proportionately  adjusted to
take into account such adjustment.

SURRENDER OF STOCK CERTIFICATES

         After the completion of the merger,  Patapsco Bancorp or its agent will
mail to each  Northfield  Bancorp  stockholder a form of letter of  transmittal,
together with instructions on how to surrender certificates  representing shares
of Northfield Bancorp common stock.

         PLEASE DO NOT SEND IN YOUR NORTHFIELD  BANCORP STOCK CERTIFICATES UNTIL
YOU RECEIVE THE LETTER OF TRANSMITTAL AND INSTRUCTIONS  FROM PATAPSCO BANCORP OR
ITS AGENT. DO NOT SEND IN YOUR CERTIFICATES WITH THE ENCLOSED PROXY.

         After you mail the letter of transmittal  and your  Northfield  Bancorp
stock  certificates  to  Patapsco  Bancorp  or its  agent,  a stock  certificate
representing the number of whole shares of Patapsco Bancorp preferred stock that
you are  entitled  to  receive  and a check  in the  amount  of the cash you are
entitled to receive, plus cash for any fractional shares, will be mailed to you.
The Northfield Bancorp certificates that you surrender will be canceled.

         Until you surrender  your  Northfield  Bancorp stock  certificates  for
exchange after completion of the merger, you will not be paid dividends or other
distributions  declared  after the merger with respect to any  Patapsco  Bancorp
preferred stock into which your  Northfield  Bancorp shares have been converted.
When you surrender your Northfield Bancorp stock certificates,  Patapsco Bancorp
will pay any unpaid dividends or other  distributions,  without interest.  After
the completion of the merger,  there will be no further  transfers of Northfield
Bancorp  common  stock.  Northfield  Bancorp  stock  certificates  presented for
transfer  after the  completion of the merger will be canceled and exchanged for
the merger consideration.

         If your Northfield Bancorp stock certificates have been lost, stolen or
destroyed,  you will have to prove your ownership of these certificates and that
they were lost,  stolen or destroyed  before you receive any  consideration  for
your  shares.  Upon  request,  Patapsco  Bancorp  or its  agent  will  send  you
instructions on how to provide evidence of ownership.

OBJECTING STOCKHOLDERS' RIGHTS OF APPRAISAL

         Under Subtitle 2 of Title 3 of the Maryland General  Corporation Law, a
copy of which  appears as Annex B to this proxy  statement/prospectus,  you have
the right to demand  payment  from  Patapsco  Bancorp  of the fair value of your
shares  of  Northfield   Bancorp  common  stock.  To  qualify  as  an  objecting
stockholder, you must deliver to G. Ronald Jobson, President and Chief Executive
Officer, Northfield Bancorp, Inc., 8005 Harford Road, Baltimore, Maryland 21234,
at or prior to the special meeting,  your written  objection to the merger.  The
written  objection  must be  separate  from and in addition to any proxy or vote
against  the  merger.  A proxy or vote  against  the  merger  does not by itself
constitute your written objection or demand for appraisal.

         In addition,  if you wish to exercise  your right to demand  payment of
the fair value of your stock,  within 20 days  following  the date the merger is
recorded with the State of Maryland,  you must make a written demand on


                                       33
<PAGE>
Patapsco  Bancorp for the payment of your Northfield  Bancorp common stock,
stating the number of shares for which you demand payment. In addition to making
a written notice of your demand for payment for your stock, you must not vote in
favor of the merger.  Stockholders who return executed but unmarked proxies will
be deemed to have voted in favor of the merger.  Stockholders  who abstain  from
voting on the merger will not be deemed to have voted in favor of the merger.

         Once you have filed a demand for payment,  you have no right to receive
dividends or distributions  payable to Northfield  Bancorp  stockholders as of a
record  date that is after the date of the  special  meeting.  You also cease to
have any rights as a Northfield Bancorp  stockholder except the right to receive
payment for the fair value of your  shares.  Once you make a demand for payment,
you may withdraw that demand only with the consent of Patapsco Bancorp.

         Provided  that  you do not vote in favor of the  merger  or  return  an
executed but unmarked proxy,  and assuming the Northfield  Bancorp  stockholders
approve the  merger,  then,  promptly  after the merger is  effective,  Patapsco
Bancorp  must  notify you of the date the merger is  recorded  with the State of
Maryland.  As part of that  notice,  Patapsco  Bancorp may offer to pay to you a
specified price deemed by Patapsco Bancorp to be the fair value for your shares,
with each offer being  accompanied by a balance sheet as of a date not more than
six  months  prior to the offer  date,  a profit and loss  statement  for the 12
months  ending  on the date of the  balance  sheet,  and any  other  information
Patapsco Bancorp considers  pertinent.  Within 50 days after the date the merger
is recorded  with the State of Maryland,  if you have not received from Patapsco
Bancorp the fair value of your shares,  you may file a petition  with a court of
equity in the county where the principal  office of Patapsco  Bancorp is located
for an appraisal to determine the fair value of your shares. After a petition is
filed,  the court may require you, as a condition to exercising  your  appraisal
rights, to submit to the court your stock  certificates so the court can place a
notation on them regarding your demand for appraisal and payment.

         IF YOU DO NOT COMPLY WITH THE PROCEDURES FULLY, YOU MAY LOSE YOUR RIGHT
TO DEMAND PAYMENT OF THE FAIR VALUE OF YOUR SHARES,  AND YOU WILL BE REQUIRED TO
ACCEPT THE MERGER CONSIDERATION.

         If the court finds you are entitled to an  appraisal of your stock,  it
will appoint three disinterested  appraisers to determine the fair value. Unless
the court permits a longer period,  the appraisers have 60 days to determine the
fair value and file their  report  with the court,  and within 15 days after the
appraisers file their report,  any party may object to it and request a hearing.
The  court  may,  among  other  things,   accept  the  report  or  set  its  own
determination  of the fair value,  and then direct  Patapsco  Bancorp to pay the
appropriate amount.

         We cannot predict how the court will value shares of Northfield Bancorp
common stock, and the fair value may be more valuable,  less valuable,  or equal
in value to the  merger  consideration  being  paid by  Patapsco  Bancorp in the
merger.

         If the court finds that the failure of a stockholder to accept an offer
for the stock was arbitrary,  vexatious and not in good faith, the court has the
right  to  apportion  among  all or  some of the  parties  any  expenses  of any
proceeding  to  demand  the  fair or  appraised  value  of  shares  as it  deems
equitable.

         The  above  description  is a summary  of the  material  provisions  of
Subtitle 2 of Title 3 of the Maryland General Corporation Law. You should review
the complete text of Subtitle 2, which appears as Annex B to this document,  for
complete information.

VOTING AGREEMENT

         As a condition to Patapsco Bancorp entering into the merger  agreement,
the directors of Northfield  Bancorp have entered into a voting  agreement  with
Patapsco Bancorp.  The voting agreement  provides that the individuals will vote
all of their shares of  Northfield  Bancorp  common  stock  owned,  or any stock
acquired  prior to the  record  date for the  special  meeting,  in favor of the
merger  agreement  and the merger.  The  individuals  are not  obligated to vote
shares of Northfield  Bancorp common stock in favor of the merger at the special
meeting  if prior to the  special  meeting  Northfield  Bancorp  enters  into an
agreement  or binding  letter of intent to be acquired  by another  entity for a
higher price. The voting agreement prohibits the sale,  assignment,  or transfer
of shares subject to the voting agreement. The voting agreement provides that it
will  terminate  upon the  earlier  of the  effective  date of the  merger,

                                       34
<PAGE>
the termination of the merger  agreement or the  abandonment of the merger by
mutual agreement of Patapsco Bancorp and Northfield Bancorp.

MANAGEMENT OF PATAPSCO BANCORP AND PATAPSCO BANK AFTER THE MERGER

     After the merger, two directors of Northfield Bancorp, Gary R. Bozel and J.
Thomas Hoffman,  will become directors of Patapsco Bancorp and Patapsco Bank. In
addition,  a third Northfield Bancorp director,  David G. Rittenhouse,  shall be
named as an honorary  director to  Patapsco  Bank to advise and assist  Patapsco
Bank with respect to the communities served by Northfield Federal.

     Gary R. Bozel is a self-employed  certified public accountant practicing in
Towson,  Maryland.  He has served as Northfield  Bancorp's Chairman of the Board
since March 1998 and as Northfield  Federal's  Chairman of the Board since 1996.
He also served as  Northfield  Federal's  President  from 1993 to 1996.  He is a
member of the board of  directors  and finance  committee of the Towson Golf and
Country Club.

     J. Thomas Hoffman serves as Northfield  Bancorp's and Northfield  Federal's
Secretary  and is a  self-employed  sales  consultant  of financial  products in
Towson,  Maryland.  Mr.  Hoffman is also a registered  representative  with John
Hancock Financial Distributors  Services,  Inc. and is a member of the Parkville
Optimist Club and Towson Business Association.

     David G. Rittenhouse is the chief executive officer of the Rittenhouse Fuel
Company,  a heating oil, heat and air  conditioning  services company located in
Baltimore, Maryland.

REPRESENTATIONS AND WARRANTIES

     Patapsco  Bancorp  and  Northfield  Bancorp,  together  with  each of their
subsidiary  banks,  have given certain  representations  and  warranties to each
other in the merger  agreement  relating to, among other things,  the following:
the validity of their organization; authorized capital; the ownership of each of
their subsidiaries; the accuracy and completeness of their financial statements,
reports  and  material   relating  to  them;  the  absence  of  any  undisclosed
liabilities, or material adverse changes in their business, financial conditions
or results of operations or assets; the accuracy and completeness of information
contained in this proxy statement/prospectus;  disclosure of financial advisory,
broker, finders and similar fees; the absence of undisclosed material pending or
threatened  litigation;  their  standing under and  compliance  with  applicable
local, state and federal law and regulations; tax matters; the due authorization
of the merger agreement;  their authority to enter into the merger agreement and
to undertake  the  transactions  contemplated  by it; the  existence of material
agreements  or  commitments;  Year 2000  compliance  of  computer  hardware  and
software;  satisfaction  of the Community  Reinvestment  Act  requirements;  the
accuracy  of all  information  provided  to each  other in  connection  with the
merger;  their property and assets;  insurance coverage;  and the absence of any
matter that would cause a delay in  completion  of the merger or  obtaining  the
required governmental approvals of the merger. Northfield Bancorp and Northfield
Federal  have  made  additional   representations  as  to  labor  relations  and
employment  arrangements;   their  employee  benefit  plans;  material  contract
defaults;  environmental  matters;  the quality of loan portfolios and portfolio
management;  the value of real estate loans and investments;  and the absence of
any investment in derivative securities. Patapsco Bancorp and Patapsco Bank have
made additional representations as to the funding of the merger consideration.


                                       35
<PAGE>
COVENANTS PENDING THE MERGER

     Investigations  and Access to  Information.  Between the date of the merger
agreement  and the  completion  of the  merger,  each party  agreed on behalf of
itself and its subsidiaries to give the other party full access, consistent with
laws, to all of its and its subsidiaries' premises, books, records and employees
upon prior  notice.  Each party has also agree to furnish the others with copies
of any  financial  and  operating  data and certain  other  documents  as may be
reasonably requested.  Any such inspection shall not interfere unreasonably with
the operation of the business of the entity inspected.

     Conduct of Northfield  Bancorp's  Business.  Between the date of the merger
agreement and completion of the merger Northfield Bancorp and Northfield Federal
agreed:

     (a)  Northfield  Bancorp and its  subsidiaries  will conduct their business
only in the ordinary course and in accordance with past practices;

     (b)  Northfield  Bancorp  will not,  without the prior  written  consent of
Patapsco Bancorp:

           o        declare,  set  aside  or  pay  any  dividends,   except  for
                    semi-annual cash dividends of $0.10 per share; reacquire any
                    of its outstanding shares of capital stock;

           o        issue,  sell or buy any  shares  of  Northfield  Bancorp  or
                    Northfield Federal stock;

           o        effect   any   stock   split,   stock   dividend   or  other
                    reclassification of Northfield Bancorp common stock; or

           o        grant any options or issue any warrants  exercisable  for or
                    securities convertible or exchangeable into capital stock of
                    Northfield Bancorp or any Northfield Bancorp subsidiary;

     (c)  Northfield  Bancorp  may not,  without  the prior  written  consent of
Patapsco Bancorp:

           o        sell or  dispose  of any  significant  assets of  Northfield
                    Bancorp or of any Northfield Bancorp subsidiary,  other than
                    in the  ordinary  course of  business  consistent  with past
                    practice;

           o        merge or  consolidate  Northfield  Bancorp or any Northfield
                    Bancorp  subsidiary  with or  otherwise  acquire  any  other
                    entity,  or open or plan to open or construct new Northfield
                    Federal branches or buy real property;

           o        change the articles of  incorporation,  charter documents or
                    other  governing  instruments  of Northfield  Bancorp or any
                    Northfield Bancorp subsidiary;

           o        grant to any  executive  officer,  director  or  employee of
                    Northfield  Bancorp or any Northfield Bancorp subsidiary any
                    increase  in  annual  compensation,   any  award  under  any
                    employee  benefit  plan or any bonus  type  payment,  except
                    increases in compensation, bonus or benefits in the ordinary
                    course of business to non-officer employees;

           o        adopt any new or amend or terminate  any  existing  employee
                    benefit  plan of any type or  contribute  to any plan  other
                    than its current plans;
                                       36
<PAGE>

           o        authorize  severance pay or other  benefits for any officer,
                    director or employee of Northfield Bancorp or any Northfield
                    Bancorp subsidiary;

           o        incur any material  indebtedness or obligation or enter into
                    or extend or amend any material  agreement  or lease,  which
                    cannot be canceled  upon one month notice or which  involves
                    annual payments in excess of $5,000,  except that Northfield
                    Federal may obtain Federal Home Loan Bank advances  totaling
                    up to $1.0  million  to  maintain  liquidity  or  fund  loan
                    demand;

           o        engage in any lending  activities other than in the ordinary
                    course of business consistent with past practices;

           o        form any new subsidiary or cause or permit a material change
                    in the  activities  presently  conducted  by any  Northfield
                    Bancorp   subsidiary  or  make  additional   investments  in
                    subsidiaries;

           o        purchase any  investments  or debt  securities,  except that
                    Northfield  Bancorp or any Northfield Bancorp subsidiary may
                    purchase  federal funds or make overnight  deposits with the
                    Federal   Home  Loan  Bank  of  Atlanta  and  may   purchase
                    securities   pursuant  to  any  contractual   obligation  in
                    existence as of the date of the merger agreement;

            o       purchase any equity  securities other than Federal Home Loan
                    Bank stock;

            o       make any investment which would cause Northfield  Federal to
                    fail the qualified thrift lender test or to lose certain tax
                    bad debt reserves benefits under the Internal Revenue Code;

            o       make  any  loan,  except  that  Northfield  Bancorp  or  any
                    Northfield Bancorp subsidiary may, without the prior written
                    consent of Patapsco  Bancorp,  make certain  residential and
                    real  estate  loans  and  unsecured  loans  up to  specified
                    amounts  in  the  ordinary   course   consistent  with  past
                    practices;

             o      authorize  capital  expenditures  other than in the ordinary
                    course of business or in excess of $5,000 in the  aggregate;
                    or

             o      adopt or  implement  any  change in  accounting  principles,
                    practices  or  methods  other  than  as may be  required  by
                    generally accepted accounting  principles or by a regulatory
                    authority or adopt or implement any change in its methods of
                    accounting for Federal income tax purposes.

NO SOLICITATION

         Northfield  Bancorp  has  agreed  that prior to the  completion  of the
merger or the termination of the merger agreement,  whichever occurs earlier, it
will not initiate,  solicit,  encourage or otherwise  facilitate  any inquiries,
enter into or maintain  discussions  in  furtherance  of any such  inquiries or,
agree to,  approve,  recommend or endorse any takeover  proposal  with or from a
third party.

         The  term  "takeover  proposal"  means  any  proposal,  other  than  as
contemplated by the merger agreement, for a merger or other business combination
involving Northfield Bancorp or any of its subsidiaries,  or for the acquisition
of a twenty-five  percent (25%) or greater equity interest in Northfield Bancorp
or any of its subsidiaries, or for the purchase, lease or other acquisition of a
substantial  portion  of  the  assets  of  Northfield  Bancorp  or  any  of  its
subsidiaries.

                                       37
<PAGE>

     However,  if  Northfield  Bancorp's  Board of Directors  determines in good
faith  that a  takeover  proposal  made by a third  party is more  favorable  to
Northfield  Bancorp  stockholders  than the merger and informs  Patapsco Bancorp
immediately of its actions, then Northfield Bancorp may:

          o         furnish   information   to,  or  engage  in  discussions  or
                    negotiations  with, any person in response to an unsolicited
                    bona fide written takeover proposal;

          o         recommend  such an  unsolicited  bona fide written  takeover
                    proposal to its stockholders; or

          o         enter into any agreement or letter of intent with any person
                    with respect to a takeover proposal.

     Northfield  Bancorp has agreed to keep  Patapsco  Bancorp  fully and timely
informed of the status of any inquiries, proposals,  discussions,  negotiations,
furnishing of non-public information, or other activities relating to a takeover
proposal.

ADDITIONAL COVENANTS

     Shareholder  Approval.  Northfield  Bancorp  has agreed to call the special
meeting,  and its Board of  Directors  has agreed to  recommend  approval of the
merger, except as its fiduciary duties may otherwise require. Northfield Bancorp
has also agreed to use its best efforts to solicit from its stockholders proxies
in favor of approval  of the merger and to take all other  action  necessary  or
helpful to secure a vote of stockholders  in favor of the merger,  except as the
fiduciary  duties of the directors may otherwise  require.  Notwithstanding  the
foregoing,  the Board need not take any of these actions if  Northfield  Bancorp
has entered into a written agreement or binding letter of intent to enter into a
takeover  proposal,  as  described  above,  on terms  the Board  considers  more
favorable to Northfield Bancorp  stockholders than those agreed to with Patapsco
Bancorp.

     Consents.  Northfield  Bancorp and  Northfield  Federal will use their best
efforts to obtain the  consent  or  approval  of each  person  whose  consent or
approval shall be required in order to permit  Northfield  Bancorp or Northfield
Federal to consummate the merger.

     Publicity.  The parties have agreed not to issue press  releases  about the
merger without the other party's consent.

     Cooperation.  The parties have agreed to use their best  efforts,  and take
all actions  necessary or appropriate,  to consummate the merger at the earliest
practicable  date. No party may take any action which would adversely affect any
party's  ability  to obtain  required  regulatory  approvals  for the  merger or
ability to perform its obligations under the merger agreement.

     Additional   Financial  Statements  and  Reports.  As  soon  as  reasonably
practicable  after they become publicly  available,  each party shall furnish to
the other its  statement  of  financial  condition  and  related  statements  of
operations,  cash flows and  stockholders'  equity for all periods  prior to the
closing of the merger.

     Update  Disclosure.  Northfield  Bancorp and Patapsco Bancorp will promptly
notify  each other of any  material  changes to the  information  required to be
disclosed to the other party under the merger agreement.

     Northfield Bancorp's Employee Benefit Plans. Between the date of the merger
agreement and the closing of the merger, Northfield Bancorp and its subsidiaries
may not make any contribution, or agree to contribute any amount to any employee
benefit plan other than as specifically provided for in the merger agreement.

     Northfield  Bancorp  and  Northfield  Federal  are  authorized  to commence
termination  of  the  Northfield   Bancorp  employee  stock  ownership  plan  in
accordance  with certain tax laws and the terms of such employee stock ownership
plan.  All shares of Northfield  Bancorp common stock held by the trustee of the
Northfield  Bancorp  employee stock  ownership plan at the effective time of the
merger will be exchanged by the trustee for the merger  consideration.  The cash
proceeds paid to the  Northfield  Bancorp  employee  stock  ownership  plan with
respect to unallocated shares of Northfield Bancorp common stock will be applied
against the current  exempt loan between  Northfield  Bancorp and the Northfield
Bancorp employee stock ownership plan.

                                       38
<PAGE>

     Within 60 days of the date of the Merger Agreement,  Northfield Bancorp and
Northfield  Federal will develop a written  description  and  timetable  for the
termination of Northfield Federal's 401(k) plan, which description and timetable
will be provided to and subject to the approval of Patapsco  Bancorp's  counsel.
Such  description and timetable shall provide that Northfield  Federal's  401(k)
plan will be terminated no later than the day prior to the effective time of the
merger.  Following the effective time, Patapsco Bancorp will file an application
with the Internal  Revenue  Service for an advance  determination  as to whether
Northfield Federal's 401(k) plan meets the qualification requirements of Section
401 of the Internal  Revenue Code with  respect to such plan's  termination.  No
distribution  may be made from  Northfield  Federal's  401(k)  plan prior to the
receipt of a favorable determination letter from the IRS.

     Resale Letter Agreements.  Northfield Bancorp shall use its best efforts to
obtain from each  person who may be deemed to be an  "affiliate"  of  Northfield
Bancorp  within the  meaning of Rule 145 under the  Securities  Act of 1933,  as
amended,  a written letter  agreement  regarding  restrictions  on resale of the
Patapsco  Bancorp  preferred  stock  received  by such  persons in the merger to
ensure compliance with applicable resale restrictions  imposed under the Federal
securities laws.

     Filing of Applications for the Governmental Approvals. Patapsco Bancorp has
agreed to use its best efforts to promptly  prepare,  submit and file as soon as
practicable after the date of the merger agreement all applications necessary to
receive the governmental approvals required to complete the merger.

     Conduct of Business of Patapsco Bancorp and its  subsidiaries.  Between the
date of the merger agreement and the earlier of the effective time of the merger
or the date the merger  agreement is terminated,  Patapsco  Bancorp and Patapsco
Bank  agreed  they would not take any action  that  would  materially  adversely
affect the ability to obtain the governmental  approvals  required or materially
adversely affect Patapsco Bancorp's ability to perform its obligations under the
merger agreement.

CONDITIONS TO THE MERGER

     General  Conditions.  The obligations of the parties to complete the merger
are subject to the following conditions:

           o        The Northfield  Bancorp  stockholders must have approved the
                    merger agreement and the merger.

           o        No order,  decree or injunction  shall have been entered and
                    remain in force  restraining or  prohibiting  the merger and
                    the  related  transactions  in  any  legal,  administrative,
                    arbitration, investigatory or other proceedings.

           o        All approvals of or filings with any governmental regulatory
                    agencies   needed  to   complete   the  merger  and  related
                    transactions  shall  have  been  obtained  or  made  and any
                    waiting  periods shall have expired.  All other statutory or
                    regulatory  requirements  for the valid  consummation of the
                    merger and related transactions shall have been satisfied.

           o        Patapsco Bancorp's  Registration Statement on Form S-4 shall
                    have been  declared  effective and shall not be subject to a
                    stop order of the  Securities and Exchange  Commission,  and
                    the issuance of the preferred  stock shall not be subject to
                    a stop order of any state securities commissioner.

           o        Each party's  representations and warranties must be true in
                    all material  respects at the effective  time of the merger;
                    and each party must have performed all its  obligations  and
                    complied  with  each  of  its  covenants,  in  all  material
                    respects,  and  satisfied  all  conditions  applicable to it
                    under  the  merger  agreement;  and each  party  shall  have
                    delivered  to the  other a  certificate  signed by its chief
                    executive  officer  and  chief  financial  officer  to  such
                    effect.

            o       Neither  party  may be a party  to any  pending  litigation,
                    reasonably expected to result in a material adverse outcome.

                                       39
<PAGE>

            o       Prior to the closing,  neither party shall have suffered any
                    material   adverse   change  in  its  financial   condition,
                    business, results of operations or assets.

            o       Each party  shall have  obtained  all  material  third party
                    consents  or  approvals  required  in  connection  with  the
                    merger.

         Conditions to  Obligations  of Patapsco  Bancorp,  Patapsco Bank and PN
Financial.  The obligations of Patapsco Bancorp,  Patapsco Bank and PN Financial
to complete  the merger and related  transactions  are subject to the  following
additional conditions:

            o       None of the  governmental  approvals  required to consummate
                    the merger  transactions  shall have imposed any  conditions
                    which  Patapsco  Bancorp,  Patapsco  Bank  and PN  Financial
                    reasonably  and  in  good  faith   determine  to  be  unduly
                    burdensome   on  the   conduct  of  their   business  or  to
                    substantially  diminish the benefits  they expect to receive
                    from the merger.

            o       Patapsco  Bancorp  shall have  received,  to its  reasonable
                    satisfaction,  any  Phase  II  Environmental  Reports  as is
                    contemplated in the merger agreement.

            o       No greater than 5% of the  outstanding  shares of Northfield
                    Bancorp  common  stock  entitled  to  vote  at  the  special
                    meeting,  excluding shares owned by Patapsco Bancorp,  shall
                    have  delivered  the written  notice of intent to demand the
                    fair  value of their  Northfield  Bancorp  common  stock and
                    shall have voted against the merger.

             o      Patapsco Bancorp and Northfield  Bancorp shall have received
                    the opinion of  Patapsco  Bancorp's  tax  counsel  described
                    under "-- Federal Income Tax Consequences."

             o      Each of the  persons  serving  as a  director  or officer of
                    Northfield  Bancorp and Northfield Federal or any subsidiary
                    shall, at the closing,  submit his/her written  resignation,
                    effective as of the effective time of the merger.

             o      The legal fees and fees to  Northfield  Bancorp's  legal and
                    financial  advisors  payable or paid in connection  with the
                    merger shall not have exceeded $125,000 in the aggregate.

             o      Patapsco  Bancorp  shall  have  received  letter  agreements
                    regarding  resale of the Patapsco  Bancorp  preferred  stock
                    from all affiliates of Patapsco Bancorp.

         Conditions to Obligations of Northfield Bancorp and Northfield Federal.
The  obligations of Northfield  Bancorp and  Northfield  Federal to complete the
merger  and  related  transactions  are  subject  to  the  following  additional
conditions:

             o      The agent handling the exchange of Northfield Bancorp common
                    stock,  in its  fiduciary  capacity,  shall  have  certified
                    receipt of the aggregate merger consideration for all shares
                    of Northfield Bancorp common stock to be acquired.

             o      Patapsco Bancorp shall have reserved for issuance the number
                    of Patapsco Bancorp  preferred stock issuable in the merger,
                    as well as the number of shares of Patapsco  Bancorp  common
                    stock into which such Patapsco  Bancorp  preferred stock may
                    be converted.

             o      The average of the  highest  bid and lowest  asked price for
                    the Patapsco Bancorp common stock during the 30 trading days
                    ending five  business  days before the closing  shall exceed
                    $15.00 per share.


                                       40
<PAGE>

REQUIRED REGULATORY APPROVALS NEEDED TO COMPLETE THE MERGER

         Completion  of the  merger and the merger of  Northfield  Federal  into
Patapsco  Bank  requires a number of  regulatory  approvals  and  consents.  The
acquisition of Northfield Federal by Patapsco Bancorp must be approved the Board
of  Governors  of the  Federal  Reserve  System or the Federal  Reserve  Bank of
Richmond  under the Bank  Holding  Company  Act.  The Board of  Governors of the
Federal Reserve System or the Federal Reserve Bank of Richmond also must approve
the merger of Northfield Federal into Patapsco Bank under the Bank Merger Act.

         In  reviewing  applications  under the Bank  Merger  Act,  the  Federal
Reserve  must  consider,  among other  factors,  the  financial  and  managerial
resources and future prospects of the existing and resulting  institutions,  and
the convenience  and needs of the communities to be served.  Under the Community
Reinvestment  Act,  the  Federal  Reserve  must take into  account the record of
performance of Patapsco Bank and Northfield  Federal in meeting the credit needs
of the  entire  community,  including  low- and  moderate-income  neighborhoods,
served by each institution.  As part of the review process, the banking agencies
frequently  receive  comments and  protests  from  community  groups and others.
Patapsco  Bank  and  Northfield  Federal  each  received  at  least  an  overall
"Satisfactory"   rating   during  their  last   respective   federal   Community
Reinvestment Act examinations.  In addition, the Federal Reserve may not approve
a transaction  if it will result in a monopoly or otherwise be  anticompetitive.
Patapsco  Bancorp and Patapsco  Bank filed these  applications  with the Federal
Reserve on July 11, 2000.

         In addition,  Patapsco  Bancorp filed an application with the Office of
Thrift Supervision because Northfield Federal converted to stock form within the
last three years. Further,  Northfield Federal must give notice of the merger to
the Office of Thrift  Supervision.  The application and the notice were filed on
July 11, 2000.

         Under  Maryland law, the merger and the bank merger must be approved by
the Maryland  Commissioner of Financial  Regulation.  Patapsco  Bancorp filed an
application with the Maryland  Commissioner of Financial  Regulation on July 11,
2000.

         In addition,  a period of 15 to 30 days must expire following  approval
by the Federal  Reserve,  within which period the United  States  Department  of
Justice may file  objections  to the merger  under the federal  antitrust  laws.
While  Patapsco  Bancorp  believes  that the  likelihood  of such  action by the
Department of Justice in remote in this case, there can be no assurance that the
Department  of Justice will not initiate such  proceeding,  or that the Attorney
General of the State of  Maryland  will not  challenge  the  merger,  or if such
proceeding  is  instituted  or  challenge  is  made,  as to  the  result  of the
challenge.

         The merger and the bank  merger  cannot  proceed in the  absence of the
requisite  regulatory  approvals.  See "--  Conditions  to the  Merger"  and " -
Termination  and  Amendment."  There  can be no  assurance  that  the  requisite
regulatory  approvals  will  be  obtained,  and  if  obtained,  there  can be no
assurance  as to the date of any such  approval.  There can also be no assurance
that any such approvals will not contain a condition or requirement  that causes
such  approvals to fail to satisfy any of the conditions set forth in the merger
agreement and described under " -- Conditions to the Merger."

         Patapsco  Bancorp is not aware of any other  regulatory  approvals that
would be required  for  completion  of the merger,  except as  described  above.
Should any other approvals be required,  it is presently  contemplated that such
approvals would be sought.  There can be no assurance that any other  approvals,
if required, will be obtained.

         The approval of any  application  merely  implies the  satisfaction  of
regulatory criteria for approval,  which does not include a review of the merger
from the  standpoint  of the  adequacy  of the  consideration  to be received by
Northfield  Bancorp  stockholders.  Furthermore,  regulatory  approvals  do  not
constitute an  endorsement  or  recommendation  of the merger by any  regulatory
authority.

TERMINATION AND AMENDMENT

     Termination.  The merger  agreement and the merger may be terminated at any
time, whether before or after approval by stockholders of Northfield Bancorp, as
provided below:

                                       41
<PAGE>

         o     By mutual written consent of the parties.

         o     By  Patapsco   Bancorp  upon   delivery  of  written   notice  of
               termination to Northfield Bancorp if any event occurs which makes
               it impossible for  Northfield  Bancorp to satisfy in any material
               respect  one or  more of the  conditions  to the  obligations  of
               Patapsco Bancorp to complete the merger and  noncompliance is not
               waived.  The notice must  include a statement  of the grounds for
               termination and Northfield  Bancorp has 30 days to cure the event
               or  conditions  cited in the notice,  and if  Northfield  Bancorp
               cures the events or conditions giving the rise to such grounds to
               the reasonable  satisfaction of Patapsco  Bancorp,  then Patapsco
               Bancorp  shall  not  have  any  right  to  terminate  the  merger
               agreement based upon such specified  events or conditions.  Also,
               this  right to  terminate  shall  not be  available  to  Patapsco
               Bancorp where its failure to perform an  obligation  has been the
               cause of, or has  resulted  in,  the  failure  of the  closing to
               occur.  Northfield  Bancorp has the identical  right to terminate
               the  merger  agreement  in the event it  becomes  impossible  for
               Patapsco  Bancorp to satisfy in any material  respect one or more
               of the  conditions of  Northfield  Bancorp to complete the merger
               and noncompliance is not waived.

         o     By  Northfield   Bancorp  in  connection  with  entering  into  a
               definitive  agreement  or letter of intent  with any person  with
               respect to a takeover  proposal  with a third party.  Termination
               under  these  circumstances  may  entitle  Patapsco  Bancorp to a
               break-up fee. See " -- Expenses."

         o     By Patapsco Bancorp, if

               o    the  Northfield  Bancorp  Board of  Directors  withdraws  or
                    modifies its  recommendation  of the merger agreement or the
                    merger in a manner materially adverse to Patapsco Bancorp or
                    shall have  resolved or publicly  announced  or disclosed to
                    any third party its  intention to do any of the foregoing or
                    the  Northfield   Bancorp  Board  of  Directors  shall  have
                    recommended to the  stockholders  of Northfield  Bancorp any
                    takeover proposal with a third party or resolved to do so;

               o    a tender  offer or exchange  offer for 10 percent or more of
                    the outstanding shares of Northfield Bancorp common stock is
                    commenced or a  registration  statement with respect to such
                    an offer  shall have been filed and the  Northfield  Bancorp
                    Board of  Directors,  within 10 days after such tender offer
                    or exchange  offer is  commenced,  either fails to recommend
                    against or takes no position  with respect to  acceptance of
                    such tender or exchange offer by its stockholders; or

               o    Northfield  Bancorp  enters into a  definitive  agreement or
                    letter of intent  with  respect to a takeover  proposal by a
                    third party.

          o    By Patapsco  Bancorp at any time within 10 days of receipt of the
               last  Phase II  environmental  report  if the  costs to bring the
               properties  (either singularly or together with other properties)
               which are the  subject  of such Phase II  reports  into  material
               compliance with applicable environmental laws is projected by the
               environmental consultant to exceed $50,000.

         In the event of the  termination  of the merger  agreement as described
above,  the merger  agreement  will  become void and have no effect and no party
shall  have any  further  liability  to the  other  party  except  as  otherwise
expressly provided in the merger agreement and except that the provisions of the
merger agreement regarding termination, brokers and finders, publicity, expenses
and confidentiality shall survive any such termination.  In the event the merger
agreement is terminated  because of a party's failure to perform its obligations
or satisfy all of the conditions to the merger, and that party has willfully and
materially breached the merger agreement, the other party is entitled to receive
as  liquidated  damages  the  sum of  $250,000  payable  within  30  days of the
effective date of termination.

                                       42
<PAGE>

         Amendment.  Subject to  applicable  law,  the merger  agreement  may be
amended,   whether   before  or  after  any  approval  of   Northfield   Bancorp
stockholders,  by an  agreement  in writing  and  authorized  or ratified by the
Boards of Directors of the parties. However, after stockholder approval, no such
amendment without further  stockholder  approval may reduce the amount or change
the  form  of  the  consideration  to be  received  by  the  Northfield  Bancorp
stockholders in the merger.

EXPENSES

         Except as described below or in "--Termination  and Amendment,"  above,
each party to the  merger  agreement  shall bear and pay all costs and  expenses
incurred by it or on its behalf in connection with the transactions contemplated
by the merger agreement.

         In order to induce Patapsco Bancorp,  Patapsco Bank and PN Financial to
enter into the merger agreement and as a means of compensating Patapsco Bancorp,
Patapsco Bank and PN Financial for the substantial  direct and indirect monetary
and other  costs  incurred  and to be  incurred  in  connection  with the merger
agreement  and the  related  transactions,  Northfield  Bancorp  and  Northfield
Federal agreed that if the merger  agreement is terminated  for any reason,  and
prior to or within 24 months from the date of  termination  a  "takeover  event"
shall have occurred,  Northfield  Bancorp or Northfield Federal will upon demand
pay to  Patapsco  Bancorp  or  Patapsco  Bank  in  immediately  available  funds
$500,000, less $250,000 if such amount was paid previously.  See "-- Termination
and  Amendment."  Under the merger  agreement,  a "takeover  event"  occurs when
Northfield Bancorp or Northfield Federal enters into a definitive agreement or a
binding letter of intent with a third party for a merger or business combination
involving  Northfield  Bancorp or a subsidiary  for the  acquisition of a 25% or
greater  equity  interest in  Northfield  Bancorp or any  subsidiary  or for the
purchase or lease of a substantial  portion of the assets of Northfield  Bancorp
or a  subsidiary.  In  addition,  a  takeover  event  occurs if any third  party
acquires 25% or more of Northfield Bancorp common stock.

WHEN THE MERGER WILL BE COMPLETED

         The  closing of the merger will take place on a date we agree upon that
is no later than 30 days  following  the date on which all of the  conditions to
the merger contained in the merger agreement are satisfied or waived,  unless we
agree to a later date. On the closing date, PN Financial and Northfield  Bancorp
will file  articles of merger with the Maryland  Department of  Assessments  and
Taxation  merging PN Financial into Northfield  Bancorp.  The merger will become
effective at the time stated in the articles of merger.

         We  expect  to  complete  the  merger in the  fourth  quarter  of 2000.
However, we cannot guarantee when or if the required  regulatory  approvals will
be  obtained.  See "--  Required  Regulatory  Approvals  Needed to Complete  the
Merger."

INTERESTS OF NORTHFIELD BANCORP'S DIRECTORS AND OFFICERS IN THE MERGER THAT
DIFFER FROM YOUR INTERESTS

         Some members of Northfield  Bancorp's management and Board of Directors
may have  interests in the merger that are in addition to or different  from the
interests of Northfield  Bancorp  stockholders.  Northfield  Bancorp's  Board of
Directors  was aware of these  interests  and  considered  them in approving the
merger agreement.

         Severance Payments to an Executive  Officer.  Northfield Federal and G.
Ronald  Jobson,  who  serves as its and  Northfield  Bancorp's  President,  have
entered into an employment  agreement.  Under the agreement,  Mr. Jobson will be
entitled to certain payments and benefits if, following a "change in control" of
Northfield Bancorp or Northfield Federal, Mr. Jobson is involuntarily terminated
or voluntarily terminates employment under specified conditions. For purposes of
the employment agreement, the merger will constitute a "change in control."

         If the merger is  completed  before  October 1, 2000,  Mr.  Jobson will
receive (A) his salary  through  October 1, 2000 and (B) the product of 0.99 and
his  annual  salary  for a 12  month  period,  but in no  event  more  than  the
difference  between the  maximum  amount  permitted  under  Section  280G of the
Internal Revenue Code and the sum of any other  "parachute  payments" as defined
under Internal  Revenue Code Section  280G(b)(2) that he receives as a result of
the merger.

                                       43
<PAGE>

         If the merger is  completed  after  October 1, 2000,  Mr.  Jobson  will
receive  his  salary  through  October  1,  2001,  but in no event more than the
difference  between the  maximum  amount  permitted  under  Section  280G of the
Internal Revenue Code and the sum of any other  "parachute  payments" as defined
under Internal  Revenue Code Section  280G(b)(2) that he receives as a result of
the merger.

         The estimated  total value of the payments to be provided to Mr. Jobson
under the employment  agreements  would be $______ if the merger is completed on
October 31, 2000.

         Payments in Lieu of Options or  Restricted  Stock.  Northfield  Bancorp
agreed not to approve or implement a stock option plan and restricted stock plan
that were under consideration  during the negotiations with Patapsco Bancorp and
at the time the merger agreement was signed. In exchange for not approving these
plans,  Patapsco Bancorp agreed that immediately prior to completing the merger,
Northfield  Federal  would  credit  the  sum  of  $150,000  under  its  deferred
compensation  plan,  with such  amount to be  allocated  equally  among the plan
participants.  The participants in the deferred compensation plan are Northfield
Bancorp's and Northfield Federal's directors,  which include Mr. Jobson, who are
the same individuals who would have benefited from the stock option plan and the
restricted stock plan had those plans been implemented.

         Service  with  Patapsco  Bancorp  and  Patapsco  Bank as  Directors  or
Honorary  Directors.  Following the merger,  two directors of Northfield Bancorp
and Northfield  Federal,  Gary R. Bozel and J. Thomas Hoffman,  will be named as
directors of Patapsco  Bancorp and Patapsco Bank. A third director of Northfield
Bancorp  and  Northfield  Federal,  David  G.  Rittenhouse,  will be named as an
honorary  director  of  Patapsco  Bank to advise and assist  Patapsco  Bank with
respect to the communities served by Northfield Federal.  These individuals will
receive  the same Board fees as other  Patapsco  Bancorp  directors  or honorary
directors.

         Deferred  Compensation  Plan. As of the  effective  date of the merger,
Northfield  Federal's  deferred  compensation  plan will be merged into Patapsco
Bancorp's  deferred  compensation  plan.  Upon the  merger of these  plans,  all
benefits  allocated under the Northfield  Federal deferred  compensation plan to
the three directors other than Messrs.  Bozel, Hoffman and Rittenhouse,  will be
paid to them immediately  prior to the effective time of the merger.  Northfield
Federal  will also pay out the $150,000  credited to the  deferred  compensation
plan as described above. The benefits  allocated to Messrs.  Bozel,  Hoffman and
Rittenhouse  will become  benefits  allocated  to those same  individuals  under
Patapsco  Bancorp's  deferred  compensation plan. All of the participants in the
Northfield Federal deferred  compensation plan have elected to receive a rate of
return equal to the return on the Northfield  Bancorp common stock.  Immediately
prior  to the  effective  time  of the  merger,  Northfield  Federal's  deferred
compensation  plan will be  amended to  provide  that the  return on  Northfield
Bancorp  common stock shall be  calculated as if the common stock had a value as
of such date of $18.50.

         Termination  of  Northfield  Bancorp  ESOP.   Northfield  Bancorp  will
terminate its employee stock ownership plan upon  completion of the merger.  The
plan will repay its existing loan from Northfield  Bancorp and will allocate any
surplus cash and Patapsco  Bancorp  preferred  stock to the accounts of the plan
participants,  including Mr. Jobson, in proportion to their account balances, to
the extent allowed under applicable law and the governing documents of the plan.

         Protection of Northfield Bancorp Directors and Officers Against Claims.
Patapsco  Bancorp and Patapsco  Bank have agreed to  indemnify  each present and
former director and officer of Northfield Bancorp for a period of six years from
liability and expenses arising out of matters existing or occurring at or before
the  consummation  of the  merger in  accordance  with the  governing  corporate
documents of Patapsco  Bancorp and Patapsco Bank and to the same extent Patapsco
Bancorp and Patapsco Bank is obligated to indemnify and advance  expenses to its
own directors and officers.  This  indemnification  extends to liability arising
out of the transactions  contemplated by the merger agreement.  Patapsco Bancorp
and Patapsco Bank have also agreed to advance any costs to each of these persons
as they are incurred.  Patapsco  Bancorp has also agreed that it will maintain a
policy of directors' and officers'  liability insurance coverage for the benefit
of  Northfield   Bancorp's  directors  and  officers  for  six  years  following
consummation  of the  merger,  subject to certain  limitations  on the amount of
premiums to be paid.


                                       44
<PAGE>
FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a  discussion  of the  material  federal  income tax
consequences  of the merger to holders of Northfield  Bancorp common stock.  The
discussion  is based  upon the  Internal  Revenue  Code,  Treasury  Regulations,
Internal Revenue Service rulings,  and judicial and administrative  decisions in
effect  as of the  date  of this  proxy  statement/prospectus.  This  discussion
assumes  that  the  Northfield  Bancorp  common  stock  is  generally  held  for
investment.  This discussion does not address all of the tax  consequences  that
may  be  relevant  to  you in  light  of  your  particular  circumstances  or to
Northfield  Bancorp  stockholders  subject  to  special  rules,  such as foreign
persons, financial institutions, tax-exempt organizations, dealers in securities
or foreign currencies or insurance  companies.  The opinions of counsel referred
to in this  section  will be based on facts  existing at the  completion  of the
merger.   In  rendering  its  opinion,   counsel  will  require  and  rely  upon
representations contained in certificates of officers of Northfield Bancorp.

         Patapsco  Bancorp and  Northfield  Bancorp will rely upon an opinion of
Stradley, Ronon, Stevens & Young, LLP, to the following effect:

               o      The merger of PN Financial into Northfield Bancorp will be
                      treated as a purchase  of  Northfield  Bancorp's  stock by
                      Patapsco Bancorp.

               o      None of PN  Financial,  Northfield  Bancorp,  nor Patapsco
                      Bancorp will recognize gain or loss on Patapsco  Bancorp's
                      deemed purchase of Northfield Bancorp's stock.

               o      A stockholder  of  Northfield  Bancorp may realize gain or
                      loss  on the  exchange  of such  stockholder's  Northfield
                      Bancorp   common   stock  for  the  merger   consideration
                      depending  on  the  stockholder's  adjusted  basis  in the
                      Northfield    Bancorp   common   stock   the   stockholder
                      surrenders.

               o      A Northfield Bancorp  stockholder's basis in the shares of
                      Patapsco Bancorp preferred stock received will equal their
                      fair market value, on the effective date of the merger.

               o      The  character  of any gain or loss a  Northfield  Bancorp
                      stockholder  recognizes  as a result of the merger will be
                      either capital or ordinary depending on whether the shares
                      of Northfield  Bancorp common stock the Northfield Bancorp
                      stockholder   surrenders   are  a  capital  asset  in  the
                      Northfield  Bancorp  stockholder's  hands and, if capital,
                      long-term  or  short-term  depending on the length of time
                      the  Northfield  Bancrop  stockholder  held the Northfield
                      Bancorp common stock the stockholder surrenders.

               o      The  holding  period  of the  shares of  Patapsco  Bancorp
                      preferred  stock to be  received by a  Northfield  Bancorp
                      stockholder will commence on the day immediately following
                      the date of the merger

               o      Neither  Patapsco  Bancorp  nor  Northfield  Bancorp  will
                      recognize  gain or loss on the  liquidation  of Northfield
                      Bancorp  pursuant  to  sections  332(a)  and 337(a) of the
                      Internal Revenue Code.

               o      On the date the merger of Northfield Federal into Patapsco
                      Bank is undertaken,  Patapsco Bank and Northfield  Federal
                      will  each be a party to a  reorganization  under  section
                      368(b)(2) of the Internal Revenue Code.

               o      The merger of  Northfield  Federal into Patapsco Bank will
                      qualify as a reorganization  under section 368(a)(1)(A) of
                      the Internal Revenue Code.

               o      Neither  Patapsco Bank nor Northfield  will recognize gain
                      or loss on the merger of Northfield  Federal into Patapsco
                      Bank under section 354(a)(1) of the Internal Revenue Code.

                                       45
<PAGE>

         Patapsco Bancorp has hired an appraiser experienced in the valuation of
stocks of  financial  institutions  and their  holding  companies  to  prepare a
valuation of the preferred  stock as of the effective  date of the merger.  This
valuation  will  determine  the value of the Patapsco  Bancorp  preferred  stock
Northfield  Bancorp  stockholders  will receive in the merger for federal income
tax purposes.  Following  the  completion of the tax year in which the merger is
concluded,  Patapsco  Bancorp will send a Form 1099 to each  Northfield  Bancorp
stockholder  reporting the value of the cash and preferred  stock  consideration
the stockholder  received in the merger,  with the preferred stock consideration
to be determined based on the appraisal.

         The  appraisal  is being done  solely to  satisfy  the  obligations  of
Patapsco Bancorp under the Internal  Revenue Code and is not intended,  and must
not be  construed,  as a  recommendation  as to the price at which the preferred
stock should be purchased or sold.  The appraisal,  when done,  will be based on
estimates and projections of a number of matters,  as well as market  conditions
existing at the time, which are subject to change,  and the market price for the
preferred stock could rise or decline in comparison to the valuation established
by the appraiser.

         Payments  made to the holders of Northfield  Bancorp  common stock upon
the  exchange  of those  shares  in the  merger  for cash and  Patapsco  Bancorp
preferred stock, and payments,  if any, made to Northfield Bancorp  stockholders
who exercise  their right to demand the fair value of their shares of Northfield
Bancorp  common stock other than certain  exempt  entities and persons,  will be
subject to backup  withholding  tax under federal  income tax law unless certain
requirements are met. Generally, Patapsco Bancorp will be required to deduct and
withhold  the  tax  if  (i)  the   stockholder   fails  to  furnish  a  taxpayer
identification  number ("TIN") or fails to certify under penalty of perjury that
such TIN is correct  or (ii) the  Internal  Revenue  Service  notifies  Patapsco
Bancorp that the TIN furnished by the  stockholder  is incorrect.  The amount of
the backup withholding tax is presently 31.0% of the total value of the payment.
Any amounts  withheld in  collection  of the 31.0% backup  withholding  tax will
reduce the federal income tax liability of the  stockholders  from whom such tax
was withheld.  The TIN of an individual stockholder is that stockholder's Social
Security number.

         The tax opinions to be delivered  to us in  connection  with the merger
are not binding on the  Internal  Revenue  Service or the courts,  and we do not
intend to request a ruling from the Internal Revenue Service with respect to the
merger.

         THE TAX  CONSEQUENCES OF THE MERGER TO YOU MAY VARY DEPENDING UPON YOUR
PARTICULAR  CIRCUMSTANCES.  THEREFORE,  YOU SHOULD  CONSULT  YOUR TAX ADVISOR TO
DETERMINE THE PARTICULAR TAX CONSEQUENCES OF THE MERGER TO YOU,  INCLUDING THOSE
RELATING TO STATE AND/OR LOCAL TAXES.

ACCOUNTING TREATMENT

         Patapsco  Bancorp will account for the merger using the purchase method
of accounting. Under this method of accounting, Patapsco Bancorp will record the
fair  market  value  of  Northfield  Bancorp's  assets  and  liabilities  on its
financial  statements  as of the date we  complete  the merger.  The  difference
between the purchase price of the merger and the fair market value of Northfield
Bancorp's  identifiable  assets  net of its  liabilities  will  be  recorded  on
Patapsco  Bancorp's  books as "goodwill"  and will be amortized over 15 years as
charges to Patapsco Bancorp's earnings.

RESALE OF PATAPSCO BANCORP PREFERRED STOCK; RESTRICTIONS ON TRANSFER

         The Patapsco Bancorp preferred stock to be issued in the merger will be
registered  under the Securities Act and will be freely  transferable  under the
Securities Act, except for shares issued to any stockholder who may be deemed to
be an "affiliate" of Northfield Bancorp or Patapsco Bancorp for purposes of Rule
145 under the  Securities  Act of 1933,  as amended.  Affiliates  generally  are
individuals  or entities  that  control,  are  controlled by or are under common
control with Northfield  Bancorp or Patapsco Bancorp,  and may include executive
officers  and  directors of  Northfield  Bancorp,  as well as certain  principal
stockholders  of  Northfield  Bancorp.  Affiliates  may not sell their  Patapsco
Bancorp  preferred  stock acquired in connection with the merger except pursuant
to an effective  registration  statement  under the  Securities Act covering the
shares or in compliance with Rule 145 or another  applicable  exemption from the
registration requirements of the Securities Act.

                                       46
<PAGE>

         Northfield  Bancorp and Patapsco  Bancorp have agreed to use their best
efforts to cause each  director,  executive  officer and other  person who is an
affiliate  of  Northfield  Bancorp  to  deliver  to  Patapsco  Bancorp a written
agreement intended to ensure compliance with the Securities Act.

ILLIQUID TRADING MARKET FOR PATAPSCO BANCORP COMMON STOCK AND PREFERRED STOCK

         No shares of Patapsco Bancorp preferred stock currently are outstanding
and, consequently,  the preferred stock is not listed on any national securities
exchange or the Nasdaq stock market. Following the merger, Patapsco Bancorp will
seek to obtain a market maker so that the  preferred  stock can be listed on the
OTC Bulletin Board.  Patapsco Bancorp common stock is listed on the OTC Bulletin
Board.

VOTE REQUIRED

         The  affirmative  vote of at  least  a  two-thirds  of the  outstanding
Northfield   Bancorp   common  stock  is  required  for   Northfield   Bancorp's
stockholders  to approve  the merger  agreement  and the  merger.  Each share of
Northfield  Bancorp  Common  Stock  outstanding  at the close of business on the
record date for the special  meeting,  _____________,  2000,  is entitled to one
vote on each matter to be  considered  at such  special  meeting.  We expect the
following shares to be voted in favor of the merger agreement and the merger and
the adjournment proposal:
<TABLE>
<CAPTION>


                                                       No. of                   Percent of
Owner                                                  Shares                   Outstanding
-----                                                  ------                   -----------
<S>                                                     <C>                         <C>
Northfield Bancorp
  directors and officers*                               66,582                      14.0%

Northfield Federal Savings
  Grantor Trust                                         13,465                       2.8

Patapso Bancorp                                         20,224                       4.3

Patapsco Bancorp
  directors and officers                                 7,308                       1.5
                                                     ---------                    ------

    Total                                              107,579                      22.6%
                                                     =========                    ======
<FN>
---------
*        The  individuals  have entered into a voting  agreement  with  Patapsco
         Bancorp to vote their  shares of  Northfield  Bancorp  common  stock in
         favor of the merger agreement and the merger.
</FN>
</TABLE>

                                       47
<PAGE>

                PROPOSAL II - ADJOURNMENT OF THE SPECIAL MEETING

         With this document,  we are also requesting that stockholders approve a
proposal to adjourn  the  special  meeting for not more than 29 days in order to
solicit  additional  votes in favor of the  proposal  to  approve  and adopt the
merger agreement and the merger in the event that such proposal has not received
the  requisite  affirmative  vote of  stockholders  at the special  meeting.  If
Northfield  Bancorp  desires to adjourn the special  meeting,  it will request a
motion that the special meeting be adjourned for up to 29 days, and no vote will
be taken on the  proposal  to  approve  and adopt the merger  agreement  and the
merger at the originally  scheduled  special meeting.  If we adjourn the special
meeting for 29 days or less, we will not set a new voting record date or provide
notice of the new special  meeting  except that we will  announce at the special
meeting the date, time and location of the adjourned special meeting. All shares
of  Northfield  Bancorp  common  stock  represented  at the  special  meeting by
properly  executed proxies will be voted in accordance with the instructions you
indicate on the proxy card.  If you sign and return a proxy card without  giving
voting  instructions,  your shares will be voted as  recommended  by  Northfield
Bancorp's   Board  of  Directors.   Northfield   Bancorp's  Board  of  Directors
unanimously  recommends a vote "FOR" approval of the merger  agreement and "FOR"
adjournment of the special meeting if sufficient votes are not present in person
or by proxy to approve the merger  agreement.  Unless  revoked prior to its use,
any proxy  solicited  for the special  meeting will continue to be valid for any
adjourned   special  meeting,   and  will  be  voted  in  accordance  with  your
instructions  and, if no contrary  instructions  are given,  for the proposal to
approve and adopt the merger agreement and the merger.

         Any adjournment will permit  Northfield  Bancorp to solicit  additional
proxies and will permit a greater  expression of the views of Northfield Bancorp
stockholders  with  respect  to  the  merger.   Such  an  adjournment  would  be
disadvantageous  to  stockholders  who are against  the  proposal to approve and
adopt the merger  agreement  and the merger  because  an  adjournment  will give
Northfield  Bancorp  additional time to solicit favorable votes and increase the
chances of approving that proposal.  Northfield Bancorp has no reason to believe
that an adjournment of the special meeting will be necessary at this time.

         If a quorum is not present at the special meeting,  no proposal will be
acted upon and the Board of  Directors  of  Northfield  Bancorp will adjourn the
special meeting to a later date in order to solicit  additional  proxies on each
of the proposals being submitted to stockholders.

         BECAUSE THE BOARD OF DIRECTORS  RECOMMENDS  THAT  NORTHFIELD  BANCORP'S
STOCKHOLDERS VOTE FOR THE PROPOSAL TO APPROVE AND ADOPT THE MERGER AGREEMENT AND
THE MERGER,  THE BOARD OF DIRECTORS  RECOMMENDS THAT  STOCKHOLDERS  VOTE FOR THE
ADJOURNMENT PROPOSAL.  THE HOLDERS OF A MAJORITY OF THE SHARES PRESENT IN PERSON
OR BY PROXY AT THE MEETING WILL BE REQUIRED TO APPROVE THE ADJOURNMENT PROPOSAL.

                   A WARNING ABOUT FORWARD-LOOKING STATEMENTS

         This proxy  statement/prospectus,  including  information  included  or
incorporated  by reference in this document,  contains  certain  forward-looking
statements  with  respect to the  financial  condition,  results of  operations,
plans,  objectives,  future performance and business of each of Patapsco Bancorp
and Northfield Bancorp,  as well as certain information  relating to the merger,
including, without limitation,

           o        statements  relating to the cost  savings and  accretion  to
                    reported earnings estimated to result from the merger;

           o        statements  relating  to revenues  of the  combined  company
                    after the merger;

           o        statements relating to the expenses estimated to be incurred
                    in connection with the merger; and

           o        statements  preceded  by,  followed  by or that  include the
                    words "believes," "expects,"  "anticipates,"  "estimates" or
                    similar expressions.

                                       48
<PAGE>

         These   forwarded-looking   statements   involve   certain   risks  and
uncertainties.  Actual results may differ materially from those  contemplated by
the forward-looking statements due to, among others, the following factors:

           o        expected  cost  savings  from  the  merger  may not be fully
                    realized or realized within the expected time frame;

           o        revenues following the merger may be lower than expected;

           o        competitive pressures among financial services companies may
                    increase significantly;

           o        costs or  difficulties  related  to the  integration  of the
                    business of Patapsco  Bancorp and Northfield  Bancorp may be
                    greater than expected;

           o        changes in the interest rate environment may reduce interest
                    margins;

           o        general  economic   conditions,   either  nationally  or  in
                    Maryland, may be less favorable than expected;

           o        legislative or regulatory  changes may adversely  affect the
                    business in which Patapsco Bancorp or Northfield  Bancorp is
                    engaged; and

           o        changes may occur in the securities markets.

         Patapsco  Bancorp  and  Northfield  Bancorp  do not intend to update or
otherwise  revise  any  forward-looking   statements  to  reflect  circumstances
existing since their  preparation or to reflect the occurrence of  unanticipated
events,  even in the event  that any or all of the  underlying  assumptions  are
shown to be in error.  Furthermore,  Patapsco Bancorp and Northfield  Bancorp do
not intend to update or revise the forward-looking statements to reflect changes
in general economic or industry conditions.

         See "Where You Can Find More Information."


                                PATAPSCO BANCORP

         Patapsco  Bancorp,  Inc. is a Maryland  corporation  and is the holding
company for The Patapsco  Bank.  Patapsco Bank is a  Maryland-chartered  Federal
Reserve  member  commercial  bank  operating  through a single office located in
Dundalk,  Maryland and serving eastern Baltimore County.  The principal business
of Patapsco  Bank consists of  attracting  deposits from the general  public and
investing  these  deposits in loans secured by residential  and commercial  real
estate,  construction  loans,  commercial  business  loans and  consumer  loans.
Patapsco Bank derives its income  principally from interest earned on loans and,
to a lesser extent, interest earned on mortgage-backed securities and investment
securities and noninterest income. Principally operating revenues,  deposits and
repayments of outstanding  loans and investment  securities and  mortgage-backed
securities provide funds for these activities.

         Information  concerning Patapsco Bancorp's business is contained in its
1999 Annual Report to  Stockholders,  which appears as Annex C to this document,
and its  Quarterly  Report on Form 10-QSB for the quarter  ended March 31, 2000,
which appears as Annex D to this document.  Northfield Bancorp  stockholders who
want  copies  of the  other  documents  concerning  Patapsco  Bancorp  that  are
incorporated by reference into this document may contact Patapsco Bancorp at the
address or  telephone  number  indicated  under  "Where You Can Find  Additional
Information."

         The following two tables supplement the information concerning Patapsco
Bancorp  contained in its 1999 Annual Report to Stockholders  and Current Report
on Form 10-Q for the quarter ended March 31, 2000.


                                       49
<PAGE>
         The  following   table  sets  forth   selected  data  relating  to  the
composition  of Patapsco  Bancorp's  loan portfolio by type of loan at the dates
indicated.  At March 31, 2000,  Patapsco Bancorp had no  concentrations of loans
exceeding 10% of gross loans other than as disclosed below.
<TABLE>
<CAPTION>
                                                            At March 31, 2000             At June 30, 1999
                                                       ---------------------------  --------------------------------
                                                       Amount                 %           Amount                 %
                                                       ------              -------        ------              ------
                                                                              (Dollars In thousands)
<S>                                                     <C>                 <C>            <C>                 <C>
Real estate loans

Residential.......................................      $51,005             57.43%         $48,549             61.82%
Commercial........................................       10,477             11.80            7,870             10.02
Construction......................................        1,779              2.00            2,351              3.00
                                                       --------            ------         --------            ------
     Total real estate............................       63,261             71.23           58,770             74.84

Consumer loans

Home improvement..................................        9,088             10.24            8,770             11.17
Home equity.......................................        1,695              1.91            1,698              2.16
Loans secured by deposits.........................          234              0.26              285              0.36
Other consumer....................................          978              1.10              668              0.85
                                                         ------            ------           ------            ------
     Total consumer...............................       11,995             13.51           11,421             14.54

Commercial loans..................................

Commercial loans..................................        8,462              9.53            6,849              8.72
Commercial leases.................................        5,092              5.73            1,495              1.90
                                                        -------            ------          -------            ------
     Total commercial.............................       13,554             15.26            8,344             10.62

Gross loans.......................................       88,810            100.00%          78,535            100.00%

Deferred origination fees.........................           74                                 73
Unearned interest.................................          110                                 54
Allowance for loan losses.........................          725                                631
                                                        -------                             ------

Net loans.........................................      $87,901                            $77,777
                                                        =======                            =======
</TABLE>

                                       50
<PAGE>

         The following table sets forth certain information regarding changes in
interest income and interest  expense of the Company for the periods  indicated.
For each  category of  interest-earning  asset and  interest-bearing  liability,
information  is  provided  on changes  attributable  to:  (i)  changes in volume
(changes  in volume  multiplied  by prior  year's  rate);  (ii)  changes in rate
(changes in rate multiplied by prior year's volume).
<TABLE>
<CAPTION>

                                                   Nine Months Ended March 31,
                                              -----------------------------------
                                              2000             vs.           1999
                                              -----------------------------------
                                                       Increase (Decrease)
                                              -----------------------------------
                                               Volume         Rate          Total
                                              -------         ----          -----
                                                    (Dollars in thousands)
<S>                                              <C>          <C>          <C>
Interest income
   Loans receivable......................        $301         $  38        $ 339
   Investment securities.................         (94)          (94)        (188)
   Mortgage-backed securities............         124           125          249
   Federal funds sold and other
      interest-earning assets............           4            11           15
                                                -----         -----        -----
Total interest-earning assets............         335            80          415

Interest-bearing liabilities:
   Deposits..............................          25           (56)         (31)
   Borrowings............................         233           (21)         212
                                              -------        ------       ------
Total interest-bearing liabilities.......         258           (77)         181

Change in net interest income............      $   77       $   157      $   234
                                               ======       =======      =======
</TABLE>

                 RECENT DEVELOPMENTS FOR PATAPSCO BANCORP, INC.

         The following  consolidated financial information is only a summary and
you should read it in conjunction with Patapsco Bancorp's consolidated financial
statements  and  the  notes  to  Patapsco   Bancorp's   consolidated   financial
statements,  which you can find in  Patapsco  Bancorp's  1999  Annual  Report to
Stockholders,  which appears as Annex C to this proxy statement/prospectus.  The
selected financial  condition data at and the selected  consolidated income data
for the year ended June 30, 1999 are derived  from  Patapsco  Bancorp's  audited
consolidated  financial  statements.  All  other  data  has  been  derived  from
unaudited  financial  statements.  In  the  opinion  of  Patapsco  Bancorp,  the
unaudited  information  reflects all  adjustments,  which consist only of normal
recurring adjustments, necessary for a fair presentation. The operating data for
the three  months ended June 30, 2000 does not  necessarily  predict the results
Patapsco Bancorp may achieve in the future.


                                       51
<PAGE>

SELECTED CONSOLIDATED FINANCIAL CONDITION DATA
<TABLE>
<CAPTION>

                                                                               At                   At
                                                                            June 30,             June 30,
                                                                              2000                 1999
                                                                         ------------         -------------
                                                                                    (In thousands)

        <S>                                                                  <C>                   <C>
        Total assets.............................................            $102,685              $95,328
        Loans receivable, net....................................              91,002               77,777
        Cash, federal funds sold and other interest-
             bearing deposits....................................               3,438                9,352
        Investment securities....................................                 463                  214
        Mortgage-backed securities...............................               4,456                4,879
        Deposits.................................................              75,652               69,571
        Borrowings...............................................              15,216               14,056
        Stockholders' equity.....................................               9,577                9,218
         .........
</TABLE>

SELECTED CONSOLIDATED INCOME DATA
<TABLE>
<CAPTION>

                                                                    For the
                                                              Three Months Ended                       For the
                                                                   June 30,                      Year Ended June 30,
                                                         ----------------------------        -----------------------
                                                             2000             1999              2000             1999
                                                             ----             ----              ----             ----

<S>                                                          <C>               <C>              <C>               <C>
Interest income..................................            $2,113            $1,860           $7,908            $7,240
Interest expense.................................               998               828            3,656             3,306
                                                            -------           -------          -------           -------
Net interest income before provision for
  loan losses....................................             1,115             1,032            4,252             3,934
Provision for loan losses........................                70                75              325               245
                                                            -------           -------          -------           -------
Net interest income after provision for
  loan losses....................................             1,045               957            3,927             3,689
Noninterest income...............................                83                65              337               246
                                                            -------           -------          -------           -------
Noninterest expenses:
     Compensation and employee benefits..........               480               494            1,862             1,797
     Insurance...................................                11                16               55                67
     Professional fees...........................                29                 7              129                94
     Equipment expenses..........................                45                32              170               115
     Net occupancy costs.........................                18                19               77                81
     Advertising.................................                17                14               46                45
     Data processing.............................                38                36              157               122
     Merger related expenses.....................                --                89               --                89
     Net loss on disposal of fixed assets........                --                23               --                23
     Other.......................................               123               120              460               443
                                                            -------           -------          -------           -------
          Total noninterest expenses.............               761               850            2,956             2,876
Income before provision for income taxes.........               367               172            1,308             1,059
Income tax provision.............................               149                66              514               399
                                                            -------           -------          -------           -------
Net income.......................................           $   218           $   106          $   794           $   660
                                                            =======           =======          =======           =======
</TABLE>

                                       52
<PAGE>
KEY OPERATING RATIOS
<TABLE>
<CAPTION>
                                                                 At or For the
                                                              Three Months Ended                    At or For the
                                                                   June 30,                      Year Ended June 30,
                                                           ------------------------           ----------------------
                                                             2000             1999              2000             1999
                                                             ----             ----              ----             ----
<S>                                                          <C>               <C>              <C>               <C>
PERFORMANCE RATIOS:
Return on average assets (net income divided by
   average total assets)..................................   0.88%             0.45%            0.81%             0.73%
Return on average stockholders' equity (net income
   divided by average stockholders' equity)...............   9.47              4.56             8.46              7.05
Interest rate spread (combined weighted average
  interest rate earned less combined weighted
  average interest rate cost).............................   4.01              4.02             3.99              3.93
Net interest margin (net interest income divided
   by average interest-earning assets)....................   4.51              4.51             4.49              4.46
Ratio of average interest-earning assets to
   average interest-bearing liabilities................... 112.39            113.55           112.94            114.08
Ratio of noninterest expense to average total assets......   2.98              3.61             3.03              3.17

ASSET QUALITY RATIOS:
Nonperforming assets to total assets at
   end of period..........................................   0.37              0.22             0.37              0.22
Nonperforming (nonaccrual) loans to loans
   receivable, net at end of period.......................   0.33              0.23             0.33              0.23
Allowance for loan losses to total loans
   at end of period.......................................   0.81              0.80             0.81              0.80
Allowance for loan losses to nonperforming loans
   at end of period....................................... 241.92            347.19           241.92            347.19
Net charge-offs to average loans outstanding..............   0.23              0.49             0.25              0.21

CAPITAL RATIOS:
Stockholders' equity to total assets at end
   of period..............................................   9.36              9.69             9.36              9.67
Average stockholders' equity to average
   assets.................................................   9.32              9.84             9.63             10.33
</TABLE>

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 2000 AND 1999

     Patapsco  Bancorp's  assets  increased  by $7.3  million  or 7.7% to $102.7
million at June 30, 2000 from $95.3  million at June 30,  1999.  The increase in
Patapsco  Bancorp's assets during the year ended June 30, 2000 was primarily due
to Patapsco  Bancorp  utilizing cash,  deposit growth and borrowed money to fund
loan growth.  Patapsco Bancorp's net loans receivable increased by $13.2 million
or 17.0% to $91.0  million at June 30, 2000 from $77.8 million at June 30, 1999.
The increase in net loans receivable was comprised of $4.8 million in commercial
equipment leases,  $3.9 million in commercial real estate loans, $3.0 million in
commercial term loans,  $1.4 million in residential  real estate and $900,000 in
consumer loans offset in part by a decrease of $780,000 in  construction  loans.
Patapsco Bancorp's mortgage-backed securities portfolio decreased by $400,000 to
$4.5  million  at June 30,  2000  from  $4.9  million  at June  30,  1999 due to
amortization and prepayments.

     Patapsco  Bancorp's  borrowings  increased by  $1,160,000  or 8.3% to $15.2
million at June 30, 2000 from $14.1 million at June 30, 1999. Deposits increased
by $6.0 million or by 8.6% to $75.6  million at June 30, 2000 from $69.6 million
at June 30,  1999.  The  increase in deposits  was largely  attributable  to the
increase of $4.8 million in interest-bearing  deposits  consisting  primarily of
certificate of deposit accounts.  In February 2000,  Patapsco Bank acquired $1.0
million  in retail  brokered  deposits  in  denominations  less  than  $100,000.
Noninterest-bearing  deposits  increased  by $415,000  or 14.4%  during the year
ended June 30, 2000.

                                       53
<PAGE>

     Patapsco  Bancorp's  stockholders'  equity  increased  by  $359,000 to $9.6
million  at June 30,  2000 from $9.2  million  at June 30,  1999.  In July 1999,
Patapsco Bancorp initiated a 5% (17,221 shares) stock repurchase  program.  This
was completed in November 1999 at a total cost of $457,788.

COMPARISON  OF  OPERATING  RESULTS FOR THE QUARTERS AND YEAR ENDED JUNE 30, 2000
AND JUNE 30, 1999

     Net Income.  Patapsco Bancorp's net income increased by $112,000 or 107% to
$218,000 for the quarter ended June 30, 2000 from $106,000 for the quarter ended
June 30, 1999.  Patapsco  Bancorp's net income increased by $134,000 or 20.3% to
$794,000 for the year ended June 30, 2000 from  $660,000 for the year ended June
30, 1999.  The increase in Patapsco  Bancorp's net income during the  comparable
three-month  period  is a result  of  higher  net  interest  income  before  the
provision  for loan loss and  higher  noninterest  income  and  lower  operating
expenses.  Operating  expenses  are $89,000 or 10.4% lower in the quarter  ended
June 30,  2000  than the  quarter  ended  June 30,  1999 due to the  $89,000  in
expenses  related to the  termination  of the merger  conversion  agreement with
Belmar Federal Savings and Loan Association  which were recognized in June 1999.
Without this expense in the quarter  ended June 30,  1999,  earnings  would have
been $159,000.  After this adjustment,  Patapsco Bancorp's earnings increased by
$57,000 or 35% over the  comparable  quarter in the prior year.  The increase in
Patapsco Bancorp's net income in the comparable year period was primarily due to
increases in net interest and noninterest  income  offsetting  higher  operating
expenses. Adjusted for the merger termination expenses noted above, earnings for
the year ended June 30, 1999 would have been  $715,000.  Net income for the year
ended June 30, 2000 increased $79,000 or 11% over the adjusted 1999 figures.

     Interest  Income.  Total interest income  increased by $253,000 or 13.6% to
$2.1  million  for the  quarter  ended June 30,  2000 from $1.9  million for the
quarter ended June 30, 1999. Total interest income increased by $668,000 or 9.2%
to $7.9  million for the year ended June 30, 2000 from $7.2 million for the year
ended June 30, 1999. The increases in interest  income  resulted  primarily from
the growth in Patapsco  Bancorp's  loan  portfolio  that was funded with deposit
growth, additional borrowings from the Federal Home Loan Bank of Atlanta as well
as cash from lower  yielding  investments in overnight  federal funds.  Patapsco
Bancorp's  average  yield on assets  increased  by 49 basis points to 8.55% from
8.05% during the three-month period ended June 30, 2000 as compared to the three
month period  ended June 30,  1999.  For the  comparative  twelve-month  period,
Patapsco  Bancorp's  average yield on assets increased 14 basis points to 8.34%.
Patapsco Bancorp's average balance of interest-earning  assets increased by $3.1
million in the  three-month  period ended June 30, 2000 and $6.6 million  during
the twelve-month period ended June 30, 2000.

     Interest Expense Total interest  expense  increased by $170,000 or 20.5% to
$998,000 for the quarter ended June 30, 2000 from $828,000 for the quarter ended
June 30, 1999.  Total  interest  expense  increased by $350,000 or 10.6% to $3.7
million  for the twelve  months  ended June 30,  2000 from $3.3  million for the
twelve months ended June 30, 1999. The increases in interest  expense during the
comparable  periods were  primarily due to increases in the average  balances of
Federal Home Loan Bank Advances and deposits used to fund loan growth as well as
the cost of  these  liabilities.  During  the  quarter  ended  June 30,  2000 as
compared   to  the  quarter   ended  June  30,  1999  the  average   balance  of
interest-bearing  liabilities  increased by $7.5  million to $88.3  million from
$80.7   million  of  which  $5.4  million  is   attributable   to  increases  in
interest-bearing   deposits  and  $2.1  million  is  attributable  to  increases
borrowings  from the  Federal  Home Loan Bank of Atlanta.  The  average  rate on
interest-bearing liabilities increased by 47 basis points to 4.54% from 4.07% in
the  quarterly  period.  During the year ended June 30,  2000 as compared to the
year ended June 30, 1999 the average balance of interest-bearing  liabilities in
increased  by $6.5 million to $83.9  million from $77.4  million and the average
rate increased 9 basis points to 4.36% from 4.27%.

     Net Interest  Income.  Patapsco  Bancorp's  net interest  income before the
provision  for loan losses  increased by $83,000 or 8.1% to $1.1 million for the
quarter  ended June 30, 2000 from $1.0  million  for the quarter  ended June 30,
1999.  Net interest  income before the  provision  for loan losses  increased by
$318,000  or 8.1% to $4.2  million  for the year ended  June 30,  2000 from $3.9
million  during the year ended June 30, 1999.  Patapsco  Bancorp's  net interest
margin  decreased 7 basis points to 4.51% in the quarter  ended June 30, 2000 as
compared to 4.58% in the quarter  ended June 30,  1999.  The decrease in the net
interest margin in the comparable quarters is primarily a result of the decrease
in the ratio of interest  earning assets to interest  bearing  liabilities  from
113.55% to 112.39%  from the quarter  ended June 30,  1999 to the quarter  ended
June 30,  2000.  Patapsco  Bancorp's  net interest  margin  increased by 3 basis
points to 4.49% from 4.46% in the year ended June 30, 2000.  The increase in the
yield on  interest  earning  assets of 14 basis  points  offset both the 9 basis
point increase in the cost of interest  bearing  liabilities and

                                       54
<PAGE>
the decrease in the ratio of  interest  earning  assets to  interest  bearing
liabilities  from 114.08% in the year  ended  June 30,  1999 to 112.94% in the
year ended June 30, 2000.

     Provision  For Loan  Losses.  Provisions  for loan  losses  are  charged to
earnings to maintain the total  allowance for loan losses at a level  considered
adequate by management to provide for probable loan losses,  based on prior loss
experience,  volume  and  type  of  collateral  by  Patapsco  Bancorp,  industry
standards  and past due loans in Patapsco  Bancorp's  loan  portfolio.  Patapsco
Bancorp's  management  periodically  monitors and adjusts its allowance for loan
losses based upon its analysis of the loan portfolio.  Patapsco Bancorp provided
$70,000  for loan losses  during the quarter  ended June 30, 2000 and $75,000 in
the quarter ended June 30, 1999. Patapsco Bancorp provided $325,000 and $245,000
for loan losses  during each of the years ended June 30, 2000 and June 30, 1999.
The provision for loan losses were made due to Patapsco  Bancorp's higher levels
of consumer, construction and commercial loans, which generally entail a greater
risk than  single-family  residential loans.  Additionally,  charge-offs for the
year  ended  June 30,  2000 of  $254,000  are 46% higher  than the  $174,000  of
charge-offs  incurred  in the year  ended  June  30,  1999.  Patapsco  Bancorp's
allowance  for loan losses as a percentage  of total loans  outstanding,  net of
unearned  origination  fees of 0.81% at June 30, 2000 is unchanged from June 30,
1999.  Patapsco  Bancorp's ratio of net charge-offs to average loans outstanding
was 0.23% and 0.25% for the quarter and twelve-month periods ended June 30, 2000
on an annualized basis.

     Noninterest  Income.  Patapsco  Bancorp's  noninterest  income  consists of
deposit  fees,  service  charges,  late fees and  gains  and  losses on sales of
securities,   loans  and  repossessed  real  estate  and  other  assets.   Total
noninterest  income  increased  by $18,000 or 27.7% to $83,000  for the  quarter
ended June 30,  2000 from  $65,000 for the quarter  ended June 30,  1999.  Total
noninterest  income  increased  by $91,000 or 37.0% to $337,000  during the year
ended June 30,  2000 from  $246,000  during the year  ended June 30,  1999.  The
majority of the increase in  noninterest  income in the annual period was due to
the  recognition  of a $53,000 gain on the sale of foreclosed  real estate.  The
remainder of the increase in noninterest income in the two comparable periods is
primarily due to higher fees on deposit accounts.

     Noninterest  Expenses.  Total noninterest  expenses decreased by $89,000 or
10.4% to $761,000  for the quarter  ended June 30,  2000 from  $850,000  for the
quarter ended June 30, 1999. Total  noninterest  expense increased by $80,000 to
$2.95  million  during the twelve  months ended June 30, 2000 from $2.88 million
during the year ended June 30, 1999.  During the twelve and three month  periods
ended June 30, 1999,  Patapsco Bancorp recognized $89,000 in expenses related to
the termination of the merger  conversion  agreement with Belmar Federal Savings
and Loan  Association.  After adjusting for this expense,  noninterest  expenses
were relatively unchanged in the comparative three and twelve month periods.

     Liquidity  and  Capital  Resources.  An  important  component  of  Patapsco
Bancorp's  asset/liability structure is the level of liquidity available to meet
the  needs  of  customers  and  creditors.  Patapsco  Bancorp's  Asset/Liability
Management  Committee has established  general guidelines for the maintenance of
prudent levels of liquidity.  The Committee  continually monitors the amount and
source of available liquidity,  the time to acquire it and its cost.  Management
of Patapsco Bancorp seeks to maintain an adequate level of liquidity in order to
retain  flexibility in terms of investment  opportunities  and deposit  pricing.
Because liquid assets  generally  provide lower rates of return, a high level of
liquidity  will, to a certain extent,  result in lower net interest  margins and
lower net income.

     Patapsco  Bancorp's  most liquid assets are cash on hand,  interest-bearing
deposits  and Federal  funds  sold,  which are  short-term.  The levels of these
assets are dependent on Patapsco  Bancorp's  operating,  financing and investing
activities during any given period. At June 30, 2000, Patapsco Bancorp's cash on
hand,  interest-bearing deposits and Federal funds sold totaled $3.4 million. In
addition, Patapsco Bancorp has approximately $5.0 million of mortgage-backed and
equity securities classified as available-for-sale.

     Patapsco  Bancorp  anticipates that it will have sufficient funds available
to meet its  current  loan  commitments  of $4.3  million.  These  funds will be
internally   generated,   raised  through  deposit   operations,   or  borrowed.
Certificates  of deposits  that are scheduled to mature in less than one year at
June 30, 2000 totaled $28.5 million. Historically, a high percentage of maturing
deposits have remained with Patapsco Bancorp.

     Patapsco  Bancorp's primary sources of funds are deposits and proceeds from
maturing investment securities and mortgage-backed  securities and principal and
interest  payments on loans.  While  maturities  and scheduled

                                       55
<PAGE>

amortization  of  mortgage-backed  securities  and  loans  are  predictable
sources of funds,  deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions, competition and other factors.

     Patapsco Bancorp's primary uses of cash in investing  activities during the
year ended June 30, 2000 were loan principal  disbursements,  net of repayments,
of $13.5  million.  Patapsco  Bancorp's  primary  sources of cash  provided from
financing  activities  during the nine  months  ended June 30,  2000 were a $6.0
million  increase in deposits and the  increase of $1.0  million in  outstanding
borrowings from the Federal Home Loan Bank of Atlanta.

     Patapsco  Bancorp's primary use of cash in financing  activities during the
nine months ended June 30, 2000 consisted of the repurchase of stock and payment
of cash dividends of $646,000.


                            NORTHFIELD BANCORP, INC.

     Northfield Bancorp was organized under the laws of the State of Maryland in
March 1998 at the direction of the Board of Directors of  Northfield  Federal to
acquire  all of the  capital  stock to be issued by  Northfield  Federal  in its
conversion  from mutual to stock form.  The conversion was completed on November
12, 1998, with Northfield  Bancorp issuing 475,442 shares of its common stock to
the  public,  and  Northfield  Federal  becoming a wholly  owned  subsidiary  of
Northfield Bancorp.  Prior to the conversion,  Northfield Bancorp did not engage
in any material  operations.  Northfield  Bancorp does not have any  significant
assets other than the outstanding capital stock of Northfield Federal,  cash and
a note  receivable  from  Northfield  Federal's  employee stock  ownership plan.
Northfield  Bancorp's  principal business is the business of Northfield Federal.
At March  31,  2000,  Northfield  Bancorp  had total  assets  of $54.3  million,
deposits of $36.4 million and stockholders' equity of $7.1 million.

     Northfield  Federal is a community  and  customer  oriented  federal  stock
savings  bank  operating  through two offices  located in  Baltimore,  Maryland.
Northfield  Federal's  business  emphasizes  residential  construction  lending,
primarily  originating  construction/permanent  mortgages on one- to four-family
properties.  It also makes  commercial real estate loans,  home equity loans and
limited types of consumer loans. Northfield Federal's deposits are insured up to
applicable limits by the Federal Deposit Insurance Corporation under the Savings
Association  Insurance  Fund and  Northfield  Federal is a member of the Federal
Home Loan Bank of Atlanta.

                      BUSINESS OF NORTHFIELD BANCORP, INC.

     References in this section  applicable to Northfield Bancorp and Northfield
Federal (pages 56 to 71) to "we," "us," and "our" refer to Northfield Bancorp or
Northfield Federal. In certain instances where appropriate, "us" or "our" refers
collectively to Northfield Bancorp and Northfield Federal.

MARKET AREA

     We consider our primary market area to be Baltimore  County,  Maryland.  In
addition, we focus our lending efforts on Harford and Cecil Counties,  Maryland.
The principal sources of employment in Baltimore, Harford and Cecil Counties are
the services, retail trade and manufacturing industries.

FINANCIAL MODERNIZATION LEGISLATION

     On November 12, 1999, President Clinton signed legislation which could have
a far-reaching impact on the financial services industry. The Gramm-Leach-Bliley
Act, known as the G-L-B Act, authorizes affiliations between banking, securities
and insurance firms and authorizes bank holding  companies and national banks to
engage in a variety of new financial  activities.  Among the new activities that
will be  permitted  to bank  holding  companies  are  securities  and  insurance
brokerage, securities underwriting, insurance underwriting and merchant banking.
The Board of  Governors  of the  Federal  Reserve  System,  known as the Federal
Reserve Board, in consultation  with the Secretary of the Treasury,  may approve
additional  financial  activities.  The G-L-B  Act,  however,  prohibits  future
acquisitions  of existing  unitary  savings  and loan  holding  companies,  like
Northfield  Bancorp,  by firms which are engaged in  commercial  activities  and
limits the permissible  activities of unitary holding companies formed after May
4, 1999.

                                       56
<PAGE>

     The G-L-B Act imposes  new  requirements  on  financial  institutions  with
respect to customer  privacy.  The G-L-B Act generally  prohibits  disclosure of
customer  information  to  non-affiliated  third parties unless the customer has
been given the  opportunity  to object and has not objected to such  disclosure.
Financial  institutions  are further required to disclose their privacy policies
to customers  annually.  Financial  institutions,  however,  will be required to
comply  with state law if it is more  protective  of customer  privacy  than the
G-L-B Act.  The G-L-B Act directs the federal  banking  agencies,  the  National
Credit Union Administration,  the Secretary of the Treasury,  the Securities and
Exchange  Commission and the Federal Trade Commission,  after  consultation with
the National Association of Insurance Commissioners,  to promulgate implementing
regulations  within six months of enactment.  The privacy provisions will become
effective six months after that.

     The G-L-B Act contains significant  revisions to the Federal Home Loan Bank
System. The G-L-B Act imposes new capital  requirements on the Federal Home Loan
Banks and authorizes them to issue two classes of stock with differing  dividend
rates and redemption requirements. The G-L-B Act deletes the current requirement
that the  Federal  Home Loan  Banks  annually  contribute  $300  million  to pay
interest on certain  government  obligations  in favor of a 20% of net  earnings
formula.  The G-L-B Act expands the  permissible  uses of Federal Home Loan Bank
advances by community  financial  institutions (under $500 million in assets) to
include   funding   loans  to  small   businesses,   small   farms   and   small
agri-businesses.  The G-L-B Act makes  membership  in the Federal Home Loan Bank
voluntary for federal savings associations.

     The  G-L-B  Act  contains  a  variety  of  other  provisions   including  a
prohibition  against ATM surcharges  unless the customer has first been provided
notice of the  imposition  and  amount of the fee.  The  G-L-B Act  reduces  the
frequency of Community  Reinvestment Act  examinations for smaller  institutions
and imposes certain reporting requirements on depository  institutions that make
payments  to   non-governmental   entities  in  connection  with  the  Community
Reinvestment  Act. The G-L-B Act  eliminates the Savings  Association  Insurance
Fund special reserve and authorizes a federal savings  association that converts
to a national or state bank charter to continue to use the term "federal" in its
name and to retain any interstate branches.

     Northfield  Bancorp is unable to predict the impact of the G-L-B Act on its
operations  at this time.  Although the G-L-B Act reduces the range of companies
with which Northfield Bancorp may affiliate, it may facilitate affiliations with
companies in the financial services industry.

LENDING ACTIVITIES

     Most of our loans are  construction/permanent  loans on one- to four-family
residences.  We also make  multi-family  real estate  mortgage  loans as well as
commercial real estate,  home equity and savings account loans. We also purchase
commercial leases from a local leasing company.


                                       57
<PAGE>
     The following  table sets forth  information  concerning the types of loans
held by us at the dates indicated.
<TABLE>
<CAPTION>

                                                                                    AT DECEMBER 31,
                                                            ------------------------------------------------------
                                                                      1999                             1998
                                                            ----------------------            --------------------
                                                            AMOUNT            %               AMOUNT           %
                                                            ------          -----             ------          ----
                                                                               (DOLLARS IN THOUSANDS)
Real estate loans:
<S>                                                         <C>             <C>             <C>              <C>
  One- to four-family residential mortgage loans..........  $   39,464      88.20%          $   31,332       81.51%
  Land....................................................         173        .39                  123         .32
  Construction loans......................................       2,208       4.93                3,664        9.53
  Commercial real estate loans............................       1,961       4.38                2,478        6.45
Commercial and auto loans collateralized by lease
   finance receivables....................................         698       1.56                  643        1.67
Consumer loans:
  Home equity lines of credit.............................         134        .30                  125         .33
  Loans secured by deposits...............................         108        .24                   73         .19
                                                            ----------     ------           ----------      ------
        Total loans.......................................      44,746     100.00%              38,438      100.00%
                                                                           ======                           ======
Add:
  Premiums................................................          15                              --

Less:
  Undisbursed portion of loans in process.................       1,402                           2,223
  Deferred loan origination fees..........................         320                             316
  Allowance for losses....................................         183                             197
                                                            ----------                       ---------
       Loan portfolio, net................................  $   42,856                      $   35,702
                                                            ==========                      ==========
</TABLE>

     The following table sets forth the estimated maturity of our loan portfolio
at  December  31,  1999.  The table does not  include  the  effects of  possible
prepayments  or scheduled  repayments.  All mortgage loans are shown as maturing
based on the date of the last payment required by the loan agreement.
<TABLE>
<CAPTION>

                                                          DUE AFTER
                                     DUE WITHIN           1 THROUGH             DUE AFTER
                                   ONE YEAR AFTER       5 YEARS AFTER         5 YEARS AFTER
                                  DECEMBER 31, 1999   DECEMBER 31, 1999     DECEMBER 31, 1999        TOTAL
                                  -----------------   -----------------     -----------------      -------
                                                                (IN THOUSANDS)
<S>                                 <C>                   <C>                <C>                   <C>
Real estate loans:
  One- to four-family............   $    129              $     312          $    39,023           $  39,464
  Land...........................         --                    123                   50                 173
  Commercial.....................         --                    230                1,731               1,961
  Construction...................         --                     --                2,208               2,208
Home equity......................        134                     --                   --                 134
Passbook.........................        108                     --                   --                 108
Commercial and auto loans
   collateralized by lease finance
   receivables...................         57                    641                   --                 698
                                    --------              ---------          -----------           ---------
     Total.......................   $    428              $   1,306          $    43,012           $  44,746
                                    ========              =========          ===========           =========
</TABLE>

                                       58
<PAGE>
     The next table sets forth at December  31, 1999,  the dollar  amount of all
loans due one year or more after  December  31,  1999  which have  predetermined
interest rates and have floating or adjustable interest rates.
<TABLE>
<CAPTION>
                                                                       PREDETERMINED            FLOATING OR
                                                                           RATE               ADJUSTABLE RATES
                                                                       -------------          ----------------
                                                                                      (In thousands)
                  <S>                                                  <C>                       <C>
                  Real estate loans:
                      One- to four-family............................  $    39,335               $        --
                      Construction...................................        2,208                        --
                      Commercial real estate.........................        1,704                       257
                      Land...........................................          173                        --
                  Commercial and auto loans collateralized by
                      lease finance receivables......................          641                        --
                                                                       -----------               -----------
                             Total...................................  $    44,061               $       257
                                                                       ===========               ===========
</TABLE>

         Residential  Construction  Loans.  Our most significant loan product is
lending to finance the construction of one- to four-family  residential property
to the  individuals  who will be the owners and  occupants  upon  completion  of
construction.  Construction/permanent  loans  account  for  a  majority  of  our
single-family loan originations. We have historically emphasized these loans and
have  established a reputation in our market areas for this type of lending.  We
believe  that we can  continue  to  respond  to the  demand  for these  loans by
borrowers  engaged in building  and  development  of  single-family  residential
properties  in the growing  communities  of our market  areas.  Virtually all of
these loans are structured to be converted to permanent  loans at the end of the
construction   phase.   Borrowers  are  required  to  pay  interest  during  the
construction  period.  Loan proceeds are disbursed  according to a draw schedule
and we inspect the  progress of the  construction  before  additional  funds are
disbursed.  The interest rate we charge is fixed during the  construction  phase
(based on the prime rate) and fixed  thereafter,  and these loans generally have
30 year terms.

         While  we  believe  we  have  substantial  experience  in  construction
lending,  this type of lending involves a higher degree of credit risk than long
term  financing of  residential  properties.  Our 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  and the  estimated  cost of
construction.  If the estimate of construction cost and the marketability of the
property  upon  completion  of the  project  prove to be  inaccurate,  we may be
compelled to advance additional funds to complete the construction. Furthermore,
if the final value of the completed  property is less than the estimated amount,
the value of the property might not be sufficient to assure the repayment of the
loan.

         Our  underwriting  criteria  are  designed to evaluate and minimize the
risks of each  construction  loan. Among other things, we consider the amount of
the borrower's equity in the project, independent valuations and reviews of cost
estimates and  pre-construction  sale,  the builder's  financial  report and the
reputation  of the  borrower.  In addition,  we review the  builder's  financial
reports and other information.  We have longstanding  relationships with several
builders in our area and do most of our construction lending with them.

         One- to Four-Family  Residential Loans. We also originate standard one-
to four-family  residential  mortgage  loans secured by property  located in our
primary  market  area.  These are made in amounts up to 80% of the lesser of the
appraised value or purchase price, with private mortgage insurance or additional
collateral  required  on loans  with a loan  to-value  ratio in  excess  of 80%.
Although,  all of our one- to four-family loans are underwritten to conform with
secondary market  standards,  we originate such loans with the intention that we
will hold them in our  portfolio  rather  than  sell in the  secondary  mortgage
market.

         Mortgage loans originated and held by us generally include  due-on-sale
clauses. This gives us the right to deem the loan immediately due and payable in
the event the borrower transfers ownership of the property securing the mortgage
loan without our consent.

         Commercial  Real Estate  Loans.  Our  commercial  real estate loans are
secured  primarily by office buildings and multi-family  residential  investment
properties.  Some of our  commercial  real estate loans are  participating  with
other financial  institutions  in our market area.  Commercial real estate loans
are made in amounts of up to 75% of the  appraised  value of the  property.  Our
commercial  real estate loans  generally  have variable rates with terms of


                                       59
<PAGE>
five years and  amortization  schedules of up to 30 years.  At December 31, 1999
the  largest  of our  commercial  real  estate  loans was a  $809,000  loan
participation,  of which our interest totaled $304,000. This loan was secured by
an office building.

         Commercial real estate lending, which accounted for approximately 4.38%
of our loan portfolio at December 31, 1999, entails significant additional risks
compared to single-family  residential  property lending.  These loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The repayment of these loans typically is dependent on the successful  operation
of the real estate project  securing the loan.  These risks can be significantly
affected  by supply  and demand  conditions  in the market for office and retail
space and may also be subject to adverse conditions in the economy.  To minimize
these risks,  we generally  limit this type of lending to our market area and to
borrowers who are otherwise well known to us.

         Commercial and Automobile Leases. For over ten years, we have purchased
commercial  finance  leases  from a local  leasing  company.  These  leases  are
primarily on office  equipment.  We purchase the lease,  but the seller conducts
all servicing.  The average length of the individual leases ranges from 3.5 to 4
years and the average  size ranges from $1,500 to $5,000.  At December 31, 1999,
our portfolio of commercial leases totaled $144,000 or .32%, of total loans. Our
portfolio includes both recourse and non-recourse  purchases,  but in accordance
with Office of Thrift  Supervision  comments,  we are  purchasing  on a recourse
basis only.

         Commercial  leases  are  subject  to the same risk of default as direct
commercial  loans.  Although  these loans provide for higher  interest rates and
shorter terms than permanent  single-family  residential real estate loans, they
involve  more  credit  risk  because of the type and  nature of the  collateral.
Commercial  business  loans are  typically  made on the basis of the  borrower's
ability to make  repayment from the cash flow of the  borrower's  business,  and
repayment  is therefore  substantially  dependent on the success of the business
itself.

         As of December 31, 1999,  we invested  $554,000 in  automobile  finance
leases  from  another  local  company.  These  lease  purchases,   in  which  we
participate  with other local lenders,  are structured in the same manner as the
commercial  finance  leases  discussed  above.  All of our  purchases  from  the
automobile leasing company are with full recourse. Automobile finance leases are
subject to the same risk of  default as direct  automobile  loans.  These  loans
involve a higher  risk of  default  than loans  secured  by one- to  four-family
residential  loans  because they are secured by  automobiles,  which are rapidly
depreciable assets. The repossessed  collateral for a defaulted  automobile loan
may not provide an adequate source of repayment of the outstanding  loan balance
as a result of the greater likelihood of damage,  loss or depreciation,  and the
remaining  deficiency may not warrant  further  substantial  collection  efforts
against the borrower.  In addition,  automobile loan  collections  depend on the
borrower's  continuing  financial  stability,  and thus are  more  likely  to be
adversely affected by job loss, illness or personal bankruptcy.  The application
of various federal and state laws,  including  federal and state  bankruptcy and
insolvency laws, may also limit the amount which can be recovered on such loans.

         Consumer  Loans.  Our  consumer  loans  consist of home equity lines of
credit and savings  account loans. We began offering home equity lines of credit
in December  1996.  These loans are secured by a real estate  mortgage  with our
security interest in the borrower's primary  residence.  These are variable rate
loans  indexed  to the prime rate with terms of 20 years.  Our  savings  account
loans are made for up to 90% of the  balance on deposit in savings  accounts  or
certificates  of  deposit.  These  loans  are  secured  by an  interest  in  the
borrower's account.

         Community Reinvestment Act Compliance.  We are periodically examined by
the Office of Thrift  Supervision  for our record of meeting the credit needs of
our local communities pursuant to the Community  Reinvestment Act. The Office of
Thrift  Supervision  rates  the  performance  of  a  savings  institution  under
applicable Community  Reinvestment Act performance  standards and assigns one of
the  following  ratings:  Outstanding,   Satisfactory,   Needs  to  Improve,  or
Substantial  Non-Compliance.  In our 1999 Community Reinvestment Act evaluation,
we received a "Satisfactory"  Community Reinvestment Act rating. We had a "Needs
to  Improve"  CRA rating in 1998 and in response  to this  rating,  we adopted a
Community Reinvestment Act action plan in 1998.

         In  implementing  our CRA action plan, we purchased ten loans  totaling
$864,000.  The  security  property  for all ten  purchased  loans is  located in
moderate-income  census tracts in Northfield Federal's assessment area. Seven of
the loans totaling  $641,000 are to low or  moderate-income  borrowers.  For the
reasons set forth in purchasing these loans,  Northfield  Federal was assigned a
CRA rating of  "Satisfactory  record of meeting  community  credit

                                       60
<PAGE>
needs" in its 1999 CRA  evaluation.  See  "Regulation  of  Northfield  Bancorp
and  Northfield Federal -- Regulation of Northfield Federal."

         Loan Approval Authority and Underwriting. Our president may approve all
commercial  leases that we  purchase up to $25,000 and all home equity  lines of
credit  up to that  amount.  All  other  loans  are  approved  by our  Board  of
Directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  we order a credit  report.  Income and certain other  information  is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as
security for the proposed loan is obtained.  Appraisals  are prepared by outside
fee appraisers who are approved by the Board of Directors.

         Either title insurance or a title opinion is generally  required on all
real estate loans. Borrowers also must obtain fire and casualty insurance. Flood
insurance is also  required on loans  secured by property  which is located in a
flood zone.

         Loan  Originations,  Purchases and Sales. All of the loans we originate
are  intended  to be held in our  portfolio  rather  than sold in the  secondary
mortgage market. Our one- to four-family residential loans do, however,  conform
to secondary market guidelines.  We may, therefore,  decide to sell loans in the
secondary  market in the future.  We occasionally  purchase loan  participations
from other  financial  institutions.  Generally,  the purchase of  participation
interests  involves the same risks as would the origination of the same types of
loans as well as the  additional  risk that  results  from the fact that we have
less control over the origination and subsequent administration of such loans.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance  within  10 days of the  date of  issuance.  At  December  31,  1999,
commitments to cover originations of mortgage loans were $1.2 million.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower may not exceed the greater of $747,000 or 15% of our unimpaired
capital and unimpaired  surplus. We may lend an additional 10% of our unimpaired
capital  and  unimpaired  surplus  if the  loan  is  fully  secured  by  readily
marketable collateral. Our loan-to-one borrower limit was approximately $747,000
at December 31, 1999. At December 31, 1999, our largest loan  outstanding  had a
balance of $554,000.

NONPERFORMING AND PROBLEM ASSETS

         Loan Delinquencies. Generally when a mortgage loan becomes 30 days past
due, a notice of  nonpayment  is sent to the  borrower.  Additional  notices and
letters  from us are sent if the loan  remains  delinquent  after  45, 60 and 75
days. If the loan  continues in a delinquent  status for 90 days past due and no
repayment  plan is in effect,  a notice of right to cure  default is sent to the
borrower giving 30 additional days to bring the loan current before  foreclosure
is  commenced.   Our  Board  meets  regularly  to  determine  when   foreclosure
proceedings should be initiated.  The customer will be notified when foreclosure
is  commenced.  At December 31, 1999,  our loans past due between 30 and 89 days
totaled $316,000.

         Loans are  reviewed on a monthly  basis and are  generally  placed on a
nonaccrual  status when the loan becomes more than 90 days'  delinquent or when,
in our opinion,  the  collection  of additional  interest is doubtful.  Interest
accrued and unpaid at the time a loan is placed on nonaccrual  status is charged
against  interest  income.  Subsequent  interest  payments,  if any,  are either
applied to the  outstanding  principal  balance or recorded as interest  income,
depending on the assessment of the ultimate collectibility of the loan.

         Nonperforming  Assets.  The  following  table  sets  forth  information
regarding our  nonperforming  loans. As of the dates indicated,  we had no loans
categorized as troubled debt restructurings within the meaning of SFAS 15 and no
real estate owned.


                                       61
<PAGE>
<TABLE>
<CAPTION>
                                                                     AT DECEMBER 31,
                                                              --------------------------
                                                                1999              1998
                                                              --------          --------
                                                                      (IN THOUSANDS)
<S>                                                           <C>               <C>
 Loans accounted for on a non-accrual basis:
   Real estate:
    One- to four-family.....................................  $      --         $     --
    Commercial real estate..................................         --               --
                                                              ---------         --------
       Total real estate loans..............................         --               --
   Commercial and auto loans collateralized by lease finance
          receivables.......................................         --               --
   Consumer loans:
    Loans secured by deposits...............................         --               --
    Home improvement........................................         --               --
    Automobile..............................................         --               --
    Other consumer..........................................         --               --
                                                              ---------         --------
       Total................................................         --               --
                                                              ---------         --------

 Accruing loans delinquent 90 days or more:
  Real estate:
    One- to four-family.....................................  $      --         $     --
    Commercial real estate..................................          8              263
   Commercial and auto loans collateralized by lease finance
      receivables...........................................         --               33
  Consumer loans............................................         --               --
   Loan secured by deposits.................................         --               --
   Home equity lines of credit..............................         --               --
   Automobile...............................................         --               --
   Other consumer...........................................         --               --
                                                              ---------          -------
       Total................................................          8              296
                                                              ---------         --------
          Total nonperforming loans.........................  $       8         $    296
                                                              =========         ========

Total non-performing loans as a percentage
     of total net loans.....................................        .02%             .83%
                                                              =========        =========
 Total non-performing assets as a percentage
     of total assets........................................        .01%             .67%
                                                              =========        =========
</TABLE>

     We had a $90,000  loan which at  December  31, 1999 was not  classified  as
nonaccrual, 90 days past due or restructured, but where known information causes
us to have serious  concerns as to the ability of these borrowers to comply with
their current loan terms.

     Classified Assets.  Office of Thrift Supervision  regulations provide for a
classification  system for problem assets of savings  associations  which covers
all problem assets. Under this classification  system, problem assets of savings
associations  such as ours  are  classified  as  "substandard,"  "doubtful,"  or
"loss." An asset 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 assets include those characterized by the "distinct
possibility"  that the  savings  association  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
may be designated  "special  mention" because of potential  weakness that do not
currently warrant classification in one of the aforementioned categories.

                                       62
<PAGE>
     When a savings association  classifies problem assets as either substandard
or doubtful,  it may establish  general  allowances for loan losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When a savings association  classifies problem assets
as loss,  it is required  either to  establish a specific  allowance  for losses
equal to 100% of that portion of the asset so  classified  or to charge off such
amount. A savings  association's  determination as to the  classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
Office of Thrift  Supervision,  which may order the  establishment of additional
general or  specific  loss  allowances.  A portion of  general  loss  allowances
established to cover possible losses related to assets classified as substandard
or doubtful may be included in  determining a savings  association's  regulatory
capital.  Specific valuation allowances for loan losses generally do not qualify
as regulatory capital.

     At December  31,  1999,  $15,000 of our assets were  classified  as special
mention,  and none of our assets were  classified  as  substandard,  doubtful or
loss.

     Foreclosed  Real  Estate.  Real  estate  acquired  by  us  as a  result  of
foreclosure  is recorded as "real  estate  owned" until such time as it is sold.
When real estate  owned is  acquired,  it is recorded at the lower of the unpaid
principal balance of the related loan or its fair value less estimated  disposal
costs. Any write down of real estate owned is charged to operations. At December
31, 1999, we did not have any real estate owned.

     Allowance  for  Loan  Losses.  Our  policy  is to  provide  for  losses  on
unidentified loans in our loan portfolio. A provision for loan losses is charged
to  operations  based  on  management's  evaluation  of the  losses  that may be
incurred in our loan portfolio. The evaluation,  including a review of all loans
on which full  collectibility  of interest and  principal  may not be reasonably
assured,  considers: (i) our past loan loss experience,  (ii) known and inherent
risks in our portfolio,  (iii) adverse situations that may affect the borrower's
ability to repay, (iv) the estimated value of any underlying collateral, and (v)
current economic conditions.

     We  monitor  our  allowance  for  loan  losses  and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider  adequate for the inherent  risk of loss
in our loan  portfolio,  actual losses could exceed the balance of the allowance
for loan losses and additional  provisions for loan losses could be required. In
addition, our determination as to the amount of the allowance for loan losses is
subject  to  review  by  the  Office  of  Thrift  Supervision,  as  part  of its
examination process. After a review of the information available,  the Office of
Thrift Supervision might require the establishment of an additional allowance.


                                       63
<PAGE>
     The following table sets forth an analysis of our allowance for loan losses
for the periods indicated.

<TABLE>
<CAPTION>

                                                                YEAR ENDED DECEMBER 31,
                                                              --------------------------
                                                                1999              1998
                                                              --------          --------
                                                                      (IN THOUSANDS)

<S>                                                           <C>               <C>
Balance at beginning of period..............................  $     197         $    216

Charge-offs:
-----------

 Real estate loans:
  One- to four-family.......................................         --              (16)
  Commercial real estate....................................         --               --
                                                              ---------         --------
     Total real estate loans................................                         (16)
 Commercial loans collateralized by lease
     finance receivables....................................        (14)              (3)
                                                              ----------        --------
                                                                    (14)              (3)
                                                              ----------        --------
 Consumer loans:
   Loan secured by deposits.................................         --               --
   Home equity line of credit...............................         --               --
   Automobile...............................................         --               --
   Other consumer...........................................         --               --
                                                              ---------         --------

Recoveries..................................................         --               --
                                                              ---------         --------

Net recoveries (charge-offs)................................        (14)             (19)
                                                              ---------         --------
Additions charged to operations.............................         --               --
                                                              ---------         --------
Balance at end of period....................................  $     183         $    197
                                                              =========         ========
 Allowance for loan losses to total
  non-performing loans at end of period.....................   2,287.50%           66.55%
                                                              =========         ========
Allowance for loan losses to net loans
  at end of period..........................................        .43%             .55%
                                                              =========         ========
Net loans charge-offs.......................................  $      14         $     19
                                                              =========         ========
Provision for loan losses...................................         --               --
                                                              ---------         --------
Ratio of net charge-offs to average
  loans outstanding during the period.......................        .04%             .06%
                                                              =========         ========
</TABLE>

                                       64
<PAGE>

         The following  table  illustrates  the  allocation of the allowance for
loan losses for each category of loan.  The  allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not  restrict our use of the  allowance to absorb  losses in other loan
categories.
<TABLE>
<CAPTION>
                                                                           AT DECEMBER 31,
                                                    --------------------------------------------------------
                                                            1999                         1998
                                                    --------------------------    --------------------------
                                                                  PERCENT OF                   PERCENT OF
                                                                 LOANS IN EACH                 LOANS IN EACH
                                                                  CATEGORY TO                   CATEGORY TO
                                                     AMOUNT       TOTAL LOANS     AMOUNT        TOTAL LOANS
                                                     ------      -------------    ------       --------------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                  <C>                <C>       <C>                 <C>
Real estate loans:
  One- to four-family..............................  $      80          88.20%    $     80            81.51%
  Construction.....................................         --           4.93           --             9.53
  Land.............................................         --            .39           --              .32
  Commercial real estate loans.....................         60           4.38           60             6.45
 Commercial and auto loans collateralized by
   lease finance receivables.......................         43           1.56           57             1.67
Consumer loans.....................................         --            .54           --              .52
                                                     ---------         ------     --------           ------
    Total allowance for loan losses................  $     183         100.00%    $    197           100.00%
                                                     =========         ======     ========           ======
</TABLE>

INVESTMENT ACTIVITIES

     Investment  Securities.  We  are  required  under  federal  regulations  to
maintain a minimum  amount of liquid  assets  which may be invested in specified
short-term securities and certain other investments. For additional information,
see "Management's  Discussion and Analysis of Financial Condition and Results of
Operations  --  Liquidity  and Capital  Resources."  The level of liquid  assets
varies depending upon several factors,  including:  (i) the yields on investment
alternatives,  (ii) our  judgment  as to the  attractiveness  of the yields then
available in relation to other opportunities,  (iii) expectation of future yield
levels,  and (iv) our  projections as to the  short-term  demand for funds to be
used in loan  origination  and other  activities.  We  classify  our  investment
securities  as  "held  to  maturity",   "available-for-sale"   or  "trading"  in
accordance  with SFAS No. 115. At December 31, 1999,  our  investment  portfolio
policy  allowed   investments  in  instruments   such  as:  (i)  U.S.   Treasury
obligations, (ii) U.S. federal agency or federally sponsored agency obligations,
(iii)  mortgage-backed  securities,  (iv)  certificates of deposit,  (v) federal
funds,  including  Federal  Home Loan Bank  overnight  and term  deposits,  (vi)
A-rated state and local municipal bonds, and (vii) A-rated corporate bonds.

     Mortgage-Backed  Securities.  To  supplement  lending  activities,  we have
invested in residential mortgage-backed  securities.  Mortgage-backed securities
can serve as collateral for borrowings and, through  repayments,  as a source of
liquidity.  Mortgage-backed  securities represent a participation  interest in a
pool of  single-family  or  other  type of  mortgages.  Principal  and  interest
payments  are  passed  from the  mortgage  originators,  through  intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation interests in the form of securities,  to investors such as us. Our
mortgage-backed  securities portfolio consists of participations or pass-through
certificates issued by the Federal Home Loan Mortgage Corporation (the "FHLMC"),
the Federal National Mortgage  Association  ("FNMA") and the Government National
Mortgage Association ("GNMA").  GNMA certificates are guaranteed as to principal
and interest by the full faith and credit of the United States,  while FHLMC and
FNMA certificates are guaranteed by those agencies only.

     Expected  maturities  will  differ  from  contractual   maturities  due  to
scheduled  repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

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

                                       65
<PAGE>

rate risk  characteristics of the underlying pool of mortgages (i.e., fixed rate
or  adjustable  rate)  and  the  prepayment  risk,  are  passed  on to the
certificate holder. The life of a mortgage-backed pass-through security is equal
to the life of the underlying mortgages.

     We  have  also  in the  past  made  investments  in  real  estate  mortgage
investment  conduits  ("REMICs").  REMICs are securities derived by reallocating
the cash flows from  mortgage-backed  securities  or pools of mortgage  loans in
order to create multiple classes,  or tranches,  of securities with coupon rates
and average  lives that differ from the  underlying  collateral  as a whole.  At
December 31, 1998 and December 31, 1999, we had no investments in REMICs.

     The following table sets forth the carrying (i.e., amortized cost) value of
our  investment  securities  and  mortgage-backed   securities,   at  the  dates
indicated.
<TABLE>
<CAPTION>

                                                                                AT DECEMBER 31,
                                                                       ----------------------------
                                                                          1999               1998
                                                                       ----------         ---------
                                                                                (IN THOUSANDS)
<S>                                                                    <C>               <C>
Held to Maturity:
  Interest-bearing deposits in other banks...........................  $   1,039         $  4,834
  Other investments..................................................         --              799
  Mortgage-backed securities.........................................        524            2,123
  Federal Home Loan Bank of Atlanta stock............................        445              273
                                                                       ---------         --------
      Total..........................................................  $   2,008         $  8,029
                                                                       =========         ========

Available for Sale:
 Other investments..................................................   $   4,874         $     --
 Mortgage-backed securities..........................................      2,551               --
                                                                       ---------         --------
   Total.............................................................  $   7,425         $     --
                                                                       =========         ========
</TABLE>

                                       66
<PAGE>

         The  following  table sets  forth the  scheduled  maturities,  carrying
values,  market  values and  average  yields  for our  investment  portfolio  at
December 31, 1999.
<TABLE>
<CAPTION>
                                         ONE YEAR OR LESS       ONE TO FIVE YEARS           FIVE TO TEN YEARS
                                       ---------------------   ----------------------    ----------------------
                                                    WEIGHTED                 WEIGHTED                 WEIGHTED
                                       CARRYING      AVERAGE   CARRYING       AVERAGE    CARRYING      AVERAGE
                                         VALUE        YIELD      VALUE         YIELD      VALUE         YIELD
                                       --------     --------   --------      --------    -------      ---------
                                                                      (DOLLARS IN THOUSANDS)
<S>                                     <C>           <C>       <C>            <C>      <C>
Securities held to maturity:
  Interest-bearing deposits...........  $    660      6.72%     $    379       5.94%    $     --        -- %
  Mortgage-backed securities..........        --        --            --        --            --        --
  Federal Home Loan Bank stock........       445      7.25            --        --            --        --
                                        --------                --------                --------
       Total..........................  $  1,105      6.93%     $    379       5.94%    $     --        -- %
                                        ========                ========                ========

Securities Available for Sale
  Other investments...................  $     --        -- %    $     --        -- %    $    369       5.08%
  Mortgage-backed securities..........        --        --            --        --            95       6.48
                                        --------                --------                --------
       Total..........................  $     --        -- %    $     --        -- %    $    464       5.37%
                                        ========                ========                ========

<CAPTION>
                                        MORE THAN TEN YEARS       TOTAL INVESTMENT PORTFOLIO
                                       ---------------------   -------------------------------
                                                    WEIGHTED                          WEIGHTED
                                       CARRYING      AVERAGE   CARRYING     MARKET    AVERAGE
                                         VALUE        YIELD      VALUE      VALUE      YIELD
                                       --------     --------   ---------    ------    --------
                                                       (DOLLARS IN THOUSANDS)
<S>                                     <C>           <C>       <C>            <C>      <C>
Securities held to maturity:
  Interest-bearing deposits...........  $     --        --%     $  1,039    $ 1,039     6.44%
  Mortgage-backed securities..........       524      5.55           524        469     5.55
  Federal Home Loan Bank stock........        --        --           445        445     7.75
                                        --------                --------    -------
       Total..........................  $    524      5.55%     $  2,008    $ 1,953     6.50
                                        ========                ========    =======

Securities Available for Sale
  Other investments...................  $  4,505        --%     $  4,874    $ 4,874     7.25
  Mortgage-backed securities..........     2,456        --         2,551      2,551     6.35
                                        --------                --------    -------
       Total..........................  $  6,961        --%     $  7,425    $ 7,425     6.94
                                        ========                ========    =======
</TABLE>


                                       67
<PAGE>

SOURCES OF FUNDS

         Deposits and Federal Home Loan Bank  borrowings  are our major external
source  of funds  for  lending  and other  investment  purposes.  Funds are also
derived from the receipt of payments on loans and  prepayment of loans and, to a
much lesser  extent,  maturities of investment  securities  and  mortgage-backed
securities, borrowings and operations. Scheduled loan principal repayments are a
relatively  stable source of funds,  while deposit inflows and outflows and loan
prepayments are  significantly  influenced by general  interest rates and market
conditions.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within our  primary  market area  through  the  offering of a selection  of
deposit instruments  including regular savings accounts,  money market accounts,
and term certificate  accounts.  IRA accounts are also offered.  Deposit account
terms vary according to the minimum balance required,  the time period the funds
must remain on deposit,  and the interest rate. The interest rates paid by us on
deposits  are set weekly at the  direction  of our senior  management.  Interest
rates are determined based on our liquidity requirements, interest rates paid by
our competitors, and our growth goals and applicable regulatory restrictions and
requirements. We do not accept brokered deposits.

         The following  table sets forth  information  about our average deposit
balances and interest rates during the periods indicated.
<TABLE>
<CAPTION>

                                                            YEAR ENDED DECEMBER 31,
                                                   ------------------------------------------
                                                         1999                    1998
                                                   ------------------      ------------------
                                                   AVERAGE    AVERAGE      AVERAGE    AVERAGE
                                                   BALANCE     RATE        BALANCE     RATE
                                                   -------    -------      -------    -------
                                                              (DOLLARS IN THOUSANDS)

<S>                                                <C>          <C>        <C>          <C>
Now accounts.....................................  $   2,554    1.64%      $  1,870     3.08%
Money market deposits............................      8,129    3.36          8,571     3.76
Passbook savings.................................      2,822    2.71          3,243     2.88
Certificates of deposit..........................     22,950    5.70         21,380     5.97
                                                   ---------               --------
      Total......................................  $  36,455    4.66       $ 35,064     4.99
                                                   =========               ========
</TABLE>

         The following table indicates the amount of our certificates of deposit
of $100,000 or more by time remaining until maturity as of December 31, 1999.

                                                           CERTIFICATES
MATURITY PERIOD                                            OF DEPOSITS
---------------                                            -------------
                                                          (IN THOUSANDS)

Three months or less ........................................$  550
Over three through six months ...............................   318
Over six through 12 months ..................................   626
Over 12 months .............................................. 2,196
                                                             ------
Total .......................................................$3,690
                                                             ======


                                       68
<PAGE>
         Borrowings. Advances (borrowings), which includes at December 31, 1999,
a $3.0  million  long-term,  fixed-rate  advance  and  $5.9  million  short-term
advances,  may be  obtained  from the  Federal  Home  Loan  Bank of  Atlanta  to
supplement  our supply of lendable  funds.  Advances  from the Federal Home Loan
Bank of Atlanta  are  typically  secured by a pledge of our stock in the Federal
Home  Loan Bank of  Atlanta,  a portion  of our first  mortgage  loans and other
assets.  Each Federal Home Loan Bank credit  program has its own interest  rate,
which may be fixed or adjustable, and range of maturities.
<TABLE>
<CAPTION>

                                                                                AT OR FOR THE
                                                                                  YEAR ENDED
                                                                                  DECEMBER 31,
                                                                        -----------------------------
                                                                           1999                1998
                                                                        ----------          ---------
                                                                            (DOLLARS IN THOUSANDS)
         <S>                                                            <C>           <C>
         Amounts outstanding at end of period:
            Federal Home Loan Bank advances...........................  $    5,900    $      --
            Other short-term borrowings...............................          --           --
         Weighted average rate paid on:
            Other short-term borrowings...............................          --           --
         Federal Home Loan Bank advances..............................        4.79%          --

         Maximum amount of borrowings outstanding at any month end:
            Federal Home Loan Bank advances...........................  $    5,900    $      --
            Other short-term borrowings...............................          --           --
         Approximate average short-term borrowings outstanding
            with respect to:
            Federal Home Loan Bank advances...........................  $    2,471    $      --
            Other short-term borrowings...............................          --           --
         Approximate weighted average rate paid on:
            Other short-term borrowings...............................          --           --
            Federal Home Loan Bank advances...........................        4.95%          --
</TABLE>

COMPETITION

         We compete for deposits with other insured financial  institutions such
as commercial banks, thrift institutions,  credit unions, finance companies, and
multi-state regional banks in our market area. Loan competition varies depending
upon market  conditions.  Our competition in originating real estate loans comes
primarily from commercial banks, thrift institutions, credit unions and mortgage
bankers, many of whom have greater resources than we have.


                                       69
<PAGE>

DESCRIPTION OF PROPERTY

         The following table sets forth certain information regarding Northfield
Federal's offices and other material property.
<TABLE>
<CAPTION>

                                                               BOOK VALUE                           DEPOSITS
                           YEAR           OWNED OR           AT DECEMBER 31,     APPROXIMATE     AT DECEMBER 31,
                          OPENED           LEASED               1999 (1)       SQUARE FOOTAGE         1999
                          ------           ------              -----------     --------------    ---------------
                                                        (DEPOSITS IN THOUSANDS)
<S>                         <C>          <C>                  <C>                   <C>             <C>
MAIN OFFICE:
1844 E. Joppa Road          1983         Leased (2)           $    13,486            3,150          $ 20,169
Baltimore, Maryland

BRANCH OFFICE:
8705 Harford Road
Baltimore, Maryland         1923          Owned                    26,591              750            16,434

EXECUTIVE OFFICES:
8005 Harford Road
Baltimore, Maryland         1998         Leased (3)                57,075            2,915                --
<FN>
____________
(1)      Cost less accumulated depreciation and amortization.
(2)      Lease has been renewed through 03/31/03.
(3)      Lease commenced March 10, 1998 and will expire on June 10, 2001.
</FN>
</TABLE>
         The book value of  Northfield  Federal's  investment  in  premises  and
equipment totaled $97,153 at December 31, 1999.

LEGAL PROCEEDINGS

         Northfield  Federal is, from time to time, a party to legal proceedings
arising in the ordinary course of its business,  including legal  proceedings to
enforce  Northfield  Federal's rights against  borrowers.  At December 31, 1999,
there  were no legal  proceedings  to which  Northfield  Bancorp  or  Northfield
Federal was a party,  or to which any of their property was subject,  which were
expected by  management  to result in  material  loss to  Northfield  Bancorp or
Northfield Federal.

FEDERAL TAXATION

         We are subject to the provisions of the Internal  Revenue Code of 1986,
as amended  (the  "Code"),  in the same  general  manner as other  corporations.
However,  prior to  August  1996,  savings  institutions  such as us,  which met
certain  definitional tests and certain other conditions  prescribed by the Code
could benefit from certain favorable  provisions regarding their deductions from
taxable income for annual additions to their bad debt reserve. The amount of the
bad debt deduction  that a qualifying  savings  institution  could claim for tax
purposes with respect to additions to its reserve for bad debts for  "qualifying
real  property  loans"  could be based  upon our  actual  loss  experience  (the
"experience  method") or as a percentage of our taxable income (the  "percentage
of taxable income method"). Historically, we used the method that would allow us
to take the largest deduction.

         In August  1996,  the Code was  revised to  equalize  the  taxation  of
savings institutions and banks. Savings institutions, such as us, no longer have
a choice  between the  percentage of taxable  income  method and the  experience
method in determining additions to bad debt reserves.  Thrifts with $500 million
of  assets  or less may  still use the  experience  method,  which is  generally
available to small banks currently. Larger thrifts may only take a tax deduction
when a loan is actually  charged off. Any reserve  amounts added after 1987 will
be taxed over a six year period  beginning in 1996;  however,  bad debt reserves
set aside through 1987 are generally not taxed. A savings  institution may delay
recapturing  into income its post-1987  bad debt reserves for an additional  two
years if it meets a residential-lending test. This law is not expected to have a
material  impact on us. At December 31, 1999,  we had $577,000 of post-1987  bad
debt reserves.

                                       70
<PAGE>

         Earnings  appropriated  to our bad debt  reserve  and  claimed as a tax
deduction  including our supplemental  reserves for losses will not be available
for the payment of cash dividends or for distribution  (including  distributions
made on  dissolution  or  liquidation),  unless we include the amount in income,
along with the amount deemed necessary to pay the resulting  federal income tax.
If such amount is used for any purpose  other than bad debt losses,  including a
dividend  distribution or a distribution  in liquidation,  it will be subject to
federal income tax at the then current rate.

         The Code imposes a tax ("AMT") on  alternative  minimum  taxable income
("AMTI")  at a rate of 20%.  AMTI is  increased  by  certain  preference  items,
including the excess of the tax bad debt reserve  deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the  experience  method.  Only 90% of AMTI can be offset by net  operating  loss
carryovers of which we currently have none. AMTI is also adjusted by determining
the tax  treatment  of certain  items in a manner that  negates the  deferral of
income  resulting from the regular tax treatment of those items.  Thus, our AMTI
is  increased  by an amount  equal to 75% of the  amount  by which our  adjusted
current earnings exceeds our AMTI (determined  without regard to this adjustment
and prior to reduction for net operating  losses).  In tax years beginning after
December 31, 1997, a "small"  corporation will not be subject to the AMT because
its tentative  minimum tax will be treated as zero.  For a tax year beginning in
1998, a corporation  that has had average annual gross receipts of $5,000,000 or
less for its 1995-1997 tax years will be a small corporation. Once a corporation
is recognized as a small corporation,  it will continue to be exempt from AMT as
long as its average  annual gross receipts for the prior 3-year period is not in
excess of $7,500,000. If a corporation ceases to be a small corporation, the AMT
will apply prospectively only.

         Northfield  Bancorp  may  exclude  from its  income  100% of  dividends
received from  Northfield  Federal as a member of the same  affiliated  group of
corporations.  A 70% dividends received deduction generally applies with respect
to dividends  received from corporations that are not members of such affiliated
group,  except that an 80% dividends  received  deduction  applies if Northfield
Bancorp owns more than 20% of the stock of a corporation paying a dividend.  The
above exclusion amounts, with the exception of the affiliated group figure, were
reduced  in years in which we availed  ourselves  of the  percentage  of taxable
income bad debt deduction method.

         Our federal  income tax returns have not been audited by the IRS in the
last ten years.

STATE TAXATION

         Northfield Bancorp is subject to Maryland  corporation income tax which
is 7%. Northfield Bancorp is incorporated under Maryland law.


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                AND RESULTS OF OPERATIONS FOR NORTHFIELD BANCORP

         References  in  this  section  applicable  to  Northfield  Bancorp  and
Northfield Federal (pages 71 to 78) to "we," "us," and "our" refer to Northfield
Bancorp or Northfield Federal.  In certain instances where appropriate,  "us" or
"our" refers collectively to Northfield Bancorp and Northfield Federal.

         Our profitability  depends primarily on our net interest income,  which
is the difference  between interest and dividend income on our  interest-earning
assets, principally loans, mortgage-backed securities and investment securities,
and interest expense on our  interest-bearing  deposits and borrowings.  Our net
earnings also are dependent, to a lesser extent, on the level of our noninterest
income,  including servicing fees and other fees, and our noninterest  expenses,
such as compensation and benefits, occupancy and equipment,  insurance premiums,
and miscellaneous other expenses, as well as federal income tax expense.

COMMUNITY REINVESTMENT ACT COMPLIANCE

         We are  periodically  examined by the Office of Thrift  Supervision for
our record of meeting the credit needs of our local communities  pursuant to the
Community   Reinvestment  Act.  The  Office  of  Thrift  Supervision  rates  the
performance of a savings institution under applicable CRA performance  standards
and assigns one of the following


                                       71
<PAGE>
ratings:  Outstanding,  Satisfactory,  Needs  to  Improve,  or  Substantial Non-
Compliance. In our 1999 Community Reinvestment Act evaluation, we received a
"Satisfactory"  Community  Reinvestment Act rating.  We had a "Needs to Improve"
Community  Reinvestment  Act rating in 1998 and in response to this  rating,  we
adopted a Community Reinvestment Act action plan in 1998.

         In  implementing  our  Community   Reinvestment  Act  action  plan,  we
purchased  ten  loans  totaling  $864,000.  The  security  property  for all ten
purchased  loans is located in  moderate-income  census tracts in our assessment
area.  Seven  of the  loans  totaling  $641,000  are  to low or  moderate-income
borrowers.  For the  reasons set forth in  purchasing  these  loans,  Northfield
Federal was assigned a Community Reinvestment Act rating of "Satisfactory record
of special meeting  community  credit needs" in its 1999 Community  Reinvestment
Act evaluation.

MARKET RISK DISCLOSURE

         Asset/Liability  Management. Our assets and liabilities may be analyzed
by examining the extent to which our assets and  liabilities  are  interest-rate
sensitive and by monitoring the expected effects of interest rate changes on our
net portfolio value.

         An asset or liability is interest rate sensitive within a specific time
period if it will  mature or  reprice  within  that time  period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities,  our
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  our net portfolio  value and net interest  income
would tend to decrease  during  periods of rising  interest  rates but  increase
during periods of falling  interest  rates.  Our policy has been to mitigate the
interest rate risk inherent in the historical  savings  institution  business of
originating  long-term loans funded by short-term  deposits by pursuing  certain
strategies  designed to decrease the  vulnerability  of our earnings to material
and prolonged changes in interest rates.

         To manage the interest rate risk of this type of loan portfolio, we are
attempting to emphasize loans with shorter terms and variable interest rates and
longer term deposits.  Most of the loans in our portfolio,  however,  have fixed
rates. Unlike many other thrift institutions who offer both adjustable and fixed
rates on single family loans and tend to emphasize  adjustable  rate loans under
rising interest rate  conditions,  our policy is to originate all of our one- to
four-family  residential  loans,  representing  88.20%  of our  total  loans  at
December 31, 1999, with fixed rates.  While we plan to emphasize the origination
of home equity loans with shorter  terms and  variable  rates,  our primary loan
product will continue to be long-term, fixed-rate  construction/permanent loans.
Our  interest  rate  risk is,  therefore,  significant,  and our  earnings  will
continue to be vulnerable to a rise in prevailing interest rates.

         At December  31,  1999,  the average  weighted  term to maturity of our
mortgage loan portfolio was approximately 25 years and the average weighted term
of our fixed maturity deposits was slightly more than 16 months.

         Net Portfolio  Value.  In recent  years,  we have measured our interest
rate sensitivity by computing the "gap" between the assets and liabilities which
were  expected  to mature or  reprice  within  certain  time  periods,  based on
assumptions  regarding loan prepayment and deposit decay rates formerly provided
by the Office of Thrift Supervision.  However,  the Office of Thrift Supervision
now measures an  institution's  interest  rate risk by  computing  the amount by
which  the net  present  value of cash  flow from  assets,  liabilities  and off
balance  sheet items (the  institution's  net  portfolio  value or "NPV")  would
change in the event of a range of  assumed  changes  in market  interest  rates.
These   computations   estimate  the  effect  on  an   institution's   NPV  from
instantaneous  and  permanent 1% to 3% (100 to 300 basis  points)  increases and
decreases in market  interest  rates.  The following table presents the interest
rate sensitivity of our NPV at December 31, 1999, as calculated by the Office of
Thrift  Supervision,   which  is  based  upon  quarterly   information  that  we
voluntarily provided to the Office of Thrift Supervision.


                                       72
<PAGE>
<TABLE>
<CAPTION>
                                          NET PORTFOLIO VALUE          NPV  AS  %  OF  PORTFOLIO  VALUE OF ASSETS
      CHANGE             ---------------------------------------       -----------------------------------------
      IN RATES           $ AMOUNT        $ CHANGE       % CHANGE       NPV RATIO           BASIS POINT CHANGE
      --------           --------        --------       --------       ---------           ------------------
                                                          (DOLLARS IN THOUSANDS)
     <S>                   <C>            <C>             <C>            <C>                 <C>
     + 300  bp             $(1,051)       $(5,639)        (123)%         (2.27)%             (1,095) bp
     + 200  bp                 736         (3,852)         (84)           1.52                 (715) bp
     + 100  bp               2,645         (1,943)         (42)           5.23                 (345) bp
         0  bp               4,588                                        8.68
     - 100  bp               6,201          1,613           35           11.30                  262  bp
     - 200  bp               7,030          2,442           53           12.53                  385  bp
     - 300  bp               7,424          2,836           62           13.04                  436  bp
</TABLE>

         While we cannot predict  future  interest rates or their effects on our
NPV or net interest  income,  we do not expect current  interest rates to have a
material  adverse  effect on our NPV or net interest  income in the near future.
Computations of prospective  effects of  hypothetical  interest rate changes are
based on numerous  assumptions,  including  relative  levels of market  interest
rates,  prepayments  and  deposit  runoff  and  should  not be  relied  upon  as
indicative  of  actual  results.  Certain  shortcomings  are  inherent  in  such
computations.  Although certain assets and liabilities may have similar maturity
or periods of  repricing,  they may react at  different  times and in  different
degrees to changes in market interest rates. The interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  rates on other  types of assets  and  liabilities  may lag behind
changes in market interest rates.  Certain assets,  such as variable rate loans,
generally have features which restrict changes in interest rates on a short-term
basis and over the life of the loan. In the event of a change in interest rates,
prepayments and early withdrawal levels could deviate  significantly  from those
assumed in making  calculations  set forth  above.  Additionally,  an  increased
credit risk may result as the ability of many  borrowers  to service  their debt
may decrease in the event of an interest rate increase.

         Our Board of  Directors  reviews our asset and  liability  policies and
meets  regularly to review  interest rate risk and trends,  as well as liquidity
and capital ratios and requirements.  The estimated changes of our NPV set forth
above fell within the targets established by our Board of Directors.  Management
administers  the policies  and  determinations  of our Board of  Directors  with
respect to our asset and  liability  goals and  strategies.  We expect  that our
asset and liability  policies and strategies  will continue as described so long
as competitive and regulatory  conditions in the financial  institution industry
and market interest rates continue as they have in recent years.


                                       73
<PAGE>

AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS

         The  following  table sets forth  certain  information  relating to our
average  statement of  financial  condition  and  reflects the average  yield on
assets and average cost of liabilities for the periods indicated and the average
yields  earned and rates paid at the date and for the  periods  indicated.  Such
yields and costs are  derived  by  dividing  income or  expense  by the  average
monthly  balance  of  assets  or  liabilities,  respectively,  for  the  periods
presented.  Average  balances are derived  from  month-end  balances.  We do not
believe that the use of month-end  balances instead of daily balances has caused
any  material  difference  in the  information  presented.  For the  purposes of
computing the average yield, nonaccruing loans have been included in the average
balances.
<TABLE>
<CAPTION>

                                                                        YEAR ENDED DECEMBER 31,
                                               ---------------------------------------------------------------------------
                                                             1999                                     1998
                                               ---------------------------------       -----------------------------------
                                                                         AVERAGE                                   AVERAGE
                                               AVERAGE                   YIELD/        AVERAGE                      YIELD/
                                               BALANCE      INTEREST      COST         BALANCE       INTEREST       COST
                                               -------      --------     -------       -------       --------      -------
                                                                         (DOLLARS IN THOUSANDS)
<S>                                          <C>            <C>             <C>        <C>           <C>            <C>
Interest-earning assets:
  Loans....................................  $   39,947     $ 2,979         7.46%      $   32,216    $  2,566       7.97%
  Investment securities available for sale.       3,656         237         6.48               --          --         --
  Other investments held to maturity.......          --          --           --               66           2       3.03
  Mortgage-backed securities...............       2,882         154         5.34            1,984         150       7.56
  Other interest-earning assets (1)........       1,815         102         5.62            4,915         266       5.41
                                             ----------     -------                    ----------    --------
     Total interest-earning assets ........      48,300       3,472         7.19           39,181       2,984       7.62
Non-interest-earning assets................         980                                       636
                                             ----------                                ----------
     Total assets..........................  $   49,280                                $   39,817
                                             ==========                                ==========
Interest-bearing liabilities:
  Savings deposits.........................  $   34,323     $ 1,699         4.95       $   35,064    $  1,748       4.99
  Short-term borrowings (2)................       2,471         124         5.02               53           2       3.77
  Long-term borrowings (3).................       2,250         112         4.98              --           --         --
                                             ----------     -------                    ----------    --------
     Total interest-bearing liabilities....      39,044       1,935         4.96           35,117       1,750       4.99
                                                            -------                                  --------
Non-interest-bearing liabilities...........       3,015                                       886
                                             ----------                                ----------
     Total liabilities.....................      42,059                                    36,003
Equity.....................................       7,221                                     3,814
                                             ----------                                ----------
     Total liabilities and equity..........  $   49,280                                $   39,817
                                             ==========                                ==========
Net interest income........................                 $ 1,537                                  $  1,234
                                                            =======                                  ========
Net interest rate spread (4)...............                                 2.23%                                   2.63%
                                                                            ====                                   =====
Net interest-earning assets................  $    9,356                                $    4,064
                                             ==========                                ==========
Net interest margin (5)....................                                 3.18%                                   3.15%
                                                                           =====                                   =====
Ratio of average interest-earning assets
   to average interest-bearing
   liabilities.............................                 123.70%                                    111.57%
                                                            ======                                     ======
<FN>
     --------------------
     (1)Other  interest-earning  assets includes  interest-bearing  deposits and
          Federal Home Loan Bank of Atlanta stock.
     (2)  Short-term  borrowings  includes  Federal Home Loan Bank  advances and
          advance payments by borrowers for expenses.
     (3)  Long-term borrowings include a Federal Home Loan Bank advance.
     (4)  Net interest rate spread represents the difference between the average
          yield   on   interest-earning   assets   and  the   average   rate  on
          interest-bearing liabilities.
     (5)  Net interest margin  represents net interest income divided by average
          interest-earning assets.
</FN>
</TABLE>

                                       74
<PAGE>
RATE/VOLUME ANALYSIS

         The table shows certain  information  regarding changes in our interest
income and  interest  expense for the periods  indicated.  For each  category of
interest-earning asset and interest-bearing  liability,  information is provided
on changes  attributable to: (i) changes in volume (changes in volume multiplied
by old rate);  and (ii)  changes  in rates  (change  in rate  multiplied  by old
volume);  and (iii) change in  rate-volume  (changes in rate  multiplied  by the
changes in volume).

<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31,
                                    ---------------------------------------------------------------------------------------
                                         1999           VS.          1998                1998        VS.            1997
                                    ----------------------------------------      -----------------------------------------
                                                INCREASE (DECREASE)                         INCREASE (DECREASE)
                                                     DUE TO                                       DUE TO
                                    ----------------------------------------      -----------------------------------------
                                                             RATE/                                        RATE/
                                    VOLUME      RATE        VOLUME     TOTAL       VOLUME      RATE       VOLUME      TOTAL
                                    ------      ----        ------     -----       ------      ----       -----       -----
                                                                          (IN THOUSANDS)
<S>                                 <C>       <C>          <C>        <C>         <C>        <C>          <C>        <C>
Interest income:
  Loans...........................  $   616   $ (164)      $  (39)    $   413     $   399    $   (35)     $   (6)    $ 358
  Investment securities available
     for sale.....................       86        3          149         237         (15)        --          --       (15)
  Investments held to maturity....       (2)      --           --          (2)          2         --          --         2
  Mortgage-backed securities......       68      (44)         (20)          4         (14)        (2)         --       (16)
  Other interest-earning assets...     (168)      10           (7)       (164)         53        (19)         (4)       30
                                    -------   ------       ------     -------     -------    -------      ------     -----
    Total interest-earning
      assets......................      600     (195)          83         488         425        (56)        (10)      359
                                    -------   ------       ------     -------     -------    -------      ------     -----
Interest-bearing liabilities:
  Deposits........................      (36)     (13)          --         (49)        257         15           3       275
  Short-term borrowings (1).......       81        1           40        (122)        (17)        (5)          5       (17)
  Long-term borrowings (2)........      112       --           --         112          --         --          --        --
                                    -------   ------       ------     -------     -------    -------      ------     -----
     Total interest-bearing
         liabilities..............      157      (12)          40         185         240         10           8       258
                                    -------   ------       ------     -------     -------    -------      ------     -----
  Increase (decrease) in net
    interest income...............  $   443   $ (183)      $   43     $   303     $   185    $   (66)     $  (18)    $ 101
                                    =======   =======      ======     =======     =======    =======      ======     =====
<FN>
     ---------------
     (1)  Includes  Federal  Home Loan Bank of Atlanta  advances and advance
          payments by borrowers for expenses.
     (2)  Includes a Federal Home Loan Bank of Atlanta advance.
</FN>
</TABLE>

COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 1999 AND DECEMBER 31, 1998

         Total assets  increased by $9.3 million,  or 21%, from $44.3 million at
December  31, 1998 to $53.6  million at December  31,  1999.  Total  liabilities
increased by $9.3  million,  or 25%,  from $37.2 million at December 31, 1998 to
$46.5 million at December 31, 1999.  The increase in assets was primarily due to
increases in  investments  of $4.1 million and loans of $7.2 million,  partially
offset  by a  decrease  in  interest  bearing  deposits  in other  banks of $3.8
million.  The asset and liability balance increases were the result of investing
the proceeds of Federal Home Loan Bank advances of $8.9 million.

COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1999 AND
1998

         Net Income.  Our net income  increased  $72,000  from  $307,000 for the
fiscal  year ended  December  31,  1998 to  $379,000  for the fiscal  year ended
December  31, 1999.  The primary  reason for the increase was an increase in net
interest  income of $303,000 and a  cumulative  effect of  accounting  change of
$9,000,  offset by an increase in  non-interest  expense of $200,000  and in the
provision for income taxes of $38,000.

         Net Interest  Income.  Our net  interest  income  increased  from $1.23
million for fiscal 1998 to $1.54  million  for fiscal  year 1999.  The  $303,000
increase was primarily due to interest earned on a significantly  larger,  but a
slightly lower yielding  average loan portfolio and a  substantially  larger and
higher yielding average  investment  portfolio in fiscal 1999 compared to fiscal
1998.  The  utilization  of an average  $4.7  million of Federal  Home Loan

                                       75
<PAGE>
Bank advances in fiscal 1999  compared to none in fiscal 1998,  slightly  offset
by a decline in average  deposit  balances,  resulted  in an  increase of
$184,000 in interest expense.

         Provision  for Loan Losses.  There were no  provisions  for loan losses
during fiscal years 1999 and 1998.  Future  additions to the loan loss allowance
will be based on the analysis of the loan portfolio,  and  accordingly,  are not
predictable.

         Non-Interest  Income.   Non-interest  income  decreased  slightly  from
$31,000  for fiscal  year 1998 to $29,000  for fiscal year 1999 due to a drop in
all other income.

         Non-interest Expense. For fiscal year 1999, total non-interest expenses
were  $961,000  as compared to $761,000  for fiscal  1998.  Higher  compensation
expenses following personnel additions,  an increase in employee stock ownership
and deferred compensation  expenses,  and a decrease in payroll related deferred
loan origination costs contributed $129,000 to the total increase.  In addition,
occupancy  expense rose $28,000 in fiscal 1999 reflecting a full year's expenses
for the administrative  office that opened mid-1998.  Northfield Bancorp expects
the level of its non-interest  expense to continue to increase in future periods
as a result of expenses  associated  with the employee stock ownership plan that
Northfield Bancorp implemented in connection with its stock conversion.

         Our deposit insurance premium expense increased slightly during 1999 as
the result of a slight increase in deposits.

         Income Tax Expense. Our income tax expense for fiscal 1999 was $234,000
compared to $196,000 for the prior year. The increase was principally the result
of an increase in pre-tax  earnings.  The  effective  tax rate fell  slightly to
38.72% from 39.01%.  The higher tax rate in fiscal 1998 was primarily the result
of a net operating  loss of the holding  company for which no income tax benefit
was recorded.

LIQUIDITY AND CAPITAL RESOURCES

         We are required to maintain  minimum levels of liquid assets as defined
by Office of Thrift Supervision regulations. This requirement, which varies from
time to time depending upon economic conditions and deposit flows, is based upon
a percentage of our deposits and  short-term  borrowings.  The required ratio at
December 31, 1999 was 4% and our liquidity  ratio for the quarter ended December
31, 1999 was 17.58%.

         Our  primary  sources  of funds are  deposits,  repayment  of loans and
mortgage-backed  securities,  maturities  of  investments  and  interest-bearing
deposits, funds provided from operations and advances from the Federal Home Loan
Bank of  Atlanta.  While  scheduled  repayments  of  loans  and  mortgage-backed
securities and maturities of investment  securities are  predictable  sources of
funds,  deposit flows and loan prepayments are greatly influenced by the general
level  of  interest  rates,  economic  conditions  and  competition.  We use our
liquidity resources principally to fund existing and future loan commitments, to
fund maturing certificates of deposit and demand deposit withdrawals,  to invest
in other interest-earning  assets, to maintain liquidity,  and to meet operating
expenses.

         Liquidity  may be adversely  affected by unexpected  deposit  outflows,
higher interest rates paid by  competitors,  adverse  publicity  relating to the
savings and loan industry,  and similar matters.  Management  monitors projected
liquidity  needs  and  determines  the  level  desirable,  based  in part on our
commitments to make loans and management's assessment of our ability to generate
funds.

         A major portion of our liquidity consists of cash and cash equivalents,
which include cash and interest-bearing  deposits in other banks with a maturity
date of less than ninety days.  The level of these assets is dependent  upon our
operating,  investing, lending and financing activities during any given period.
At December 31, 1999, cash and cash equivalents totaled $1.3 million.

         Our  primary  investing  activities  include  origination  of loans and
purchase of investment  securities and  mortgage-backed  securities.  During the
year ended December 31, 1999,  purchases of investment  securities  totaled $4.5
million, while purchases of mortgage-backed securities totaled $2.9 million, and
loan  originations and purchases  totaled $13.9 million.  These investments were
funded in part by Federal  Home Loan Bank  advances  of

                                       76
<PAGE>
$8.9  million,  loan and  mortgage-backed  security  repayments of $7.6 million,
proceeds from the sale of mortgage-backed securities trading of $1.0 million and
an increase in certificates  of deposit  received of $500,000 for the year ended
December 31, 1999.

         At December 31, 1999, we had $1.2 million in outstanding commitments to
originate  fixed-rate loans with rates that ranged from 7.25% to 8.5% and had no
non-recourse  commercial  finance lease commitments  outstanding.  We anticipate
that  we  will  have  sufficient  funds  available  to  meet  our  current  loan
origination  commitments.  Certificates of deposit which are scheduled to mature
in one year or less  totaled  $12.9  million  at  December  31,  1999.  Based on
historical  experience  management  believes that a significant  portion of such
deposits will remain with us.

         We are  subject to federal  regulations  that  impose  certain  minimum
capital  requirements.  At  December  31,  1999 we were in  compliance  with all
applicable capital requirements.

IMPACT OF INFLATION AND CHANGING PRICES

         Our  financial  statements  and the  accompanying  notes,  which appear
beginning on page F-1 of this  document,  have been prepared in accordance  with
generally  accepted  accounting  principles,  which require the  measurement  of
financial  position and operating results in terms of historical dollars without
considering the change in the relative  purchasing  power of money over time and
due to inflation.  The impact of inflation is reflected in the increased cost of
our  operations.  As a  result,  interest  rates  have a  greater  impact on our
performance  than do the effects of general levels of inflation.  Interest rates
do not  necessarily  move in the same  direction  or to the same  extent  as the
prices of goods and services.

IMPACT OF NEW ACCOUNTING STANDARDS

         FASB  Statement on Accounting for  Derivative  Instruments  and Hedging
Activities.  In June 1998, FASB issued SFAS No. 133. This Statement standardizes
the  accounting  for  derivative   instruments   including  certain   derivative
instruments  embedded in other contracts,  by requiring that an entity recognize
these items as assets or liabilities in the statement of financial  position and
measure them at fair value. This Statement  generally  provides for matching the
timing  of  gain  or  loss  recognition  on  the  hedging  instrument  with  the
recognition  of the changes in the fair value of the hedged  asset or  liability
that are  attributable  to the hedged risk or the earnings  effect of the hedged
forecasted  transaction.  The Statement is effective for all fiscal  quarters of
all fiscal years beginning after June 15, 2000.

         Northfield  Bancorp  implemented  SFAS No. 133 on  January 1, 1999.  In
accordance with the pronouncement's provisions,  Northfield Bancorp reclassified
approximately $1.07 million of mortgage-backed  securities from held to maturity
to  trading.  On January  11,  1999,  Northfield  Bancorp  sold  mortgage-backed
securities  with an aggregate net book value of $1,033,399  for  $1,048,335  and
realized  a gain of  $8,980,  net of  taxes.  In  addition,  Northfield  Bancorp
reclassified  approximately  $1.05  million of  mortgage-backed  securities  and
$800,000  of   investments   from  held  to  maturity  to  available  for  sale.
Accordingly,  the net  unrealized  loss of  $1,328  at the date of  transfer  is
reflected  on  the  consolidated  statements  of  stockholders'  equity  as  the
cumulative effect of a change in accounting principle, net of taxes.

COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 2000 AND DECEMBER 31, 1999

         Our total assets were  $54,301,000  as of March 31,  2000,  compared to
$53,580,000  as of December  31,  1999,  an  increase of $721,000 or 1.35%.  The
increase  was  primarily  attributable  to an  increase in loans  receivable  of
$1,471,000, partially offset by a decrease in cash of $436,000 and a decrease in
interest bearing deposits in other banks of $287,000.

         Our total  liabilities were $47,176,000 as of March 31, 2000,  compared
to  $46,507,000  as of December 31, 1999, an increase of $669,000 or 1.44%.  The
increase  was  primarily  due to  additional  Federal  Home Loan Bank of Atlanta
advances of $600,000  following  management's plan to take advantage of low rate
Federal  Home Loan Bank of Atlanta  advances  and invest the  proceeds in higher
yielding loans.

                                       77
<PAGE>

         Stockholders'  equity was $7,126,000 as of March 31, 2000,  compared to
$7,073,000  as of December 31 1999,  an increase of $53,000.  The  increase  was
principally  due to net income for the  period of $31,000  and a net  unrealized
gain on investments available for sale of $13,000.

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2000
AND 1999

         General.  Net  income for the three  months  ended  March 31,  2000 was
$31,000 as compared to $126,000 for the same period in 1999. The decrease in net
income of  $95,000  was  primarily  the  result  of  increases  in  non-interest
expenses, predominantly non-cash deferred compensation expense, and a cumulative
effect of accounting  change of $9,000 recognized in the first quarter of fiscal
1999.

         Interest Income. Total interest income for the three months ended March
31,  2000 was  $956,000  compared to  $819,000  for the same period in 1999,  an
increase of $137,000 or 16.73%.  The increase was principally due to an increase
of  $6,126,000  in the  average  balance of loans  outstanding,  an  increase of
$3,339,000 in the average balance of investments and an increase in rates earned
on  investments  for the  quarter  ended  March 31,  2000 over the prior  year's
respective  quarter.  The above  increases were slightly  offset by a decline in
rates on loans.

         The weighted  average  yield on  interest-earning  assets was 7.24% and
7.29% for the three month period ended March 31, 2000 and 1999, respectively.

         Interest  Expense.  Total  interest  expense for the three months ended
March 31, 2000 and 1999 was $559,000 and $430,000  respectively,  an increase of
$129,000 or 30.00%.  The  increase  resulted  primarily  from  increases  in the
average  dollar  amount of short and  long-term  borrowings  of  $4,700,000  and
$3,000,000,  respectively.  The  average  rate  paid  on  short-term  borrowings
increased to 5.88% in the current  year's quarter from 5.76% in the prior year's
quarter.

         Provision for Loan Losses. There were no provisions for loan losses for
the three month periods ended March 31, 2000 and 1999.  Management  monitors and
adjusts its loan loss  reserves  based upon its analysis of the loan  portfolio.
Reserves are  increased by a charge to income,  the amount of which depends upon
an analysis of the changing  risks  inherent in the Company's loan portfolio and
the  relative  status of the real  estate  market and the  economy  in  general.
Patapsco  Bancorp  has  historically   experienced  a  limited  amount  of  loan
charge-offs  and  delinquencies.  At March 31,  2000,  management  believes  the
allowance for loan losses is sufficient since the loans are adequately  secured.
The  assessment  of the  adequacy  of the  allowance  for loan  losses  involves
subjective  judgment  regarding future events and there can be no assurance that
additional provisions for loan losses will not be required in future periods.

         Other Non-Interest Income.  Other income decreased slightly,  $2,000 to
$7,000 for the three months ended March 31, from $9,000 for the same period last
year.

         Non-Interest Expense.  Total non-interest expense increased $139,000 to
$348,000 for the three  months ended March 31, 2000 from  $209,000 for March 31,
1999. Higher compensation expenses following an increase in stock-based deferred
compensation  expenses,  personnel additions,  and a decrease in payroll related
deferred  loan  origination  costs  contributed  $90,000  to  the  increase.  In
addition, professional fees expenses rose $36,000 as a result of increased audit
and  bookkeeping  expenses,  legal expenses and  consultant  fees. We expect the
level of non-interest expense to continue at this higher level in future periods
as a result of expenses  associated  with the employee stock ownership plan that
we implemented in connection with our stock conversion.

         Income  Taxes.  Our income tax expense for the three months ended March
31, 2000 and 1999 was $24,000 and $72,000, respectively, representing a decrease
of $48,000 or 66.67%.  The decrease was  primarily the result of the decrease in
pretax income. As a result of non-deductible  expenses incurred during the first
quarter of 2000,  the effective tax rate increased to 43.81% from 38.24% for the
same period in 1999.


                                       78
<PAGE>

             REGULATION OF NORTHFIELD BANCORP AND NORTHFIELD FEDERAL

     References  in this  section to "we," "us," and "our"  refer to  Northfield
Bancorp or Northfield Federal.  In certain instances where appropriate,  "us" or
"our"  refers   collectively  to  Northfield  Bancorp  and  Northfield  Federal.

REGULATION OF NORTHFIELD FEDERAL

     General.  As  a  federally   chartered,   Savings   Association   Insurance
Fund-insured savings institution,  we are subject to extensive regulation by the
Office of Thrift Supervision and the Federal Deposit Insurance Corporation.  Our
lending  activities and other  investments  must comply with various federal and
state  statutory  and  regulatory   requirements,   and  the  Office  of  Thrift
Supervision  periodically  examines us for  compliance  with various  regulatory
requirements.  The Federal Deposit  Insurance  Corporation also has authority to
conduct  periodic  examinations  of us. We must file  reports with the Office of
Thrift Supervision  describing our activities and our financial condition and we
must obtain approvals from regulatory  authorities  before entering into certain
transactions   such  as  the   conversion   or  mergers  with  other   financial
institutions. We are also subject to certain reserve requirements promulgated by
the Board of Governors of the Federal Reserve System.  Our relationship with our
depositors  and  borrowers  is also  regulated  to a great extent by federal and
state law,  especially in such matters as the ownership of savings  accounts and
the form and content of our mortgage documents.  This supervision and regulation
are primarily  intended to protect  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 regulations,
whether by the  Office of Thrift  Supervision,  the  Federal  Deposit  Insurance
Corporation or any other government agency, could have a material adverse impact
on our operations.

     Insurance of Deposit Accounts.  The Federal Deposit  Insurance  Corporation
maintains  two separate  funds for the  insurance  of deposits up to  prescribed
statutory  limits.  The Bank  Insurance  Fund insures the deposits of commercial
banks and the Savings Association Insurance Fund insures the deposits of savings
institutions.  We are a member of the Savings  Association  Insurance  Fund. The
Federal Deposit Insurance Corporation is authorized to establish separate annual
assessment  rates for deposit  insurance for members of the Bank  Insurance Fund
and the Savings  Association  Insurance Fund. We are required to pay assessments
based on a percent of our  insured  deposits to the  Federal  Deposit  Insurance
Corporation for insurance of our deposits by the Savings  Association  Insurance
Fund. The Federal Deposit  Insurance  Corporation is required to set semi-annual
assessments for Savings  Association  Insurance  Fund-insured  institutions at a
rate determined by the Federal Deposit Insurance  Corporation to be necessary to
maintain the designated reserve ratio of the Savings Association  Insurance Fund
at 1.25% of  estimated  insured  deposits or at a higher  percentage  of insured
deposits  that  the  Federal  Deposit  Insurance  Corporation  determines  to be
justified  for  that  year  by  circumstances  raising  a  significant  risk  of
substantial future losses to the Savings Association Insurance Fund.

     The assessment rate for an insured depository  institution is determined by
the assessment  risk  classification  assigned to the institution by the Federal
Deposit  Insurance  Corporation  based on the  institution's  capital  level and
supervisory  evaluations.  Based on the data reported to  regulators  for a date
closest  to  the  last  day of  the  seventh  month  preceding  the  semi-annual
assessment  period,  institutions are assigned to one of three capital groups --
well capitalized,  adequately  capitalized or undercapitalized -- using the same
percentage criteria as in the prompt corrective action regulations.  Within each
capital group,  institutions are assigned to one of three subgroups on the basis
of supervisory  evaluations by the institution's  primary supervisory  authority
and  such  other  information  as  the  Federal  Deposit  Insurance  Corporation
determines to be relevant to the institution's  financial condition and the risk
posed to the deposit insurance fund.

     The Federal Deposit Insurance Corporation's current assessment schedule for
Savings  Association  Insurance Fund deposit  insurance sets the assessment rate
for  well-capitalized  institutions with the highest supervisory ratings at zero
and institutions in the worst risk assessment classification are assessed at the
rate of 0.27% of  insured  deposits.  In  addition,  Federal  Deposit  Insurance
Corporation-insured  institutions are required to pay assessments to the Federal
Deposit  Insurance  Corporation to help fund interest  payments on certain bonds
issued  by the  Financing  Corporation,  an  agency  of the  federal  government
established to finance takeovers of insolvent thrifts.  Until December 31, 1999,
Savings  Association  Insurance  Fund-insured  institutions were required


                                       79
<PAGE>
to pay Financing Corporation assessments at five times the rate at which Bank
Insurance Fund members were assessed.  After  December 31, 1999,  both Bank
Insurance Fund and Savings Association Insurance Fund members will be assessed
at the same rate for Financing Corporation payments.

     Regulatory  Capital  Requirements.  Office  of Thrift  Supervision  capital
regulations  require savings  institutions to meet three capital standards:  (i)
tangible  capital equal to at least 1.5 % of total  adjusted  assets,  (ii) core
capital  equal to at least 4% (3% if the  institution  has  received the highest
rating on its most  recent  examination)  of total  adjusted  assets,  and (iii)
risk-based  capital  equal  to at least 8% of  total  risk-weighted  assets.  In
addition,   the  Office  of  Thrift  Supervision  may  require  that  a  savings
institution that has a risk-based  capital ratio less than 8%, a ratio of Tier 1
capital to risk-weighted  assets of less than 4% or a ratio of Tier 1 capital to
adjusted  total assets of less than 4% (3% if the  institution  has received the
highest rating on its most recent  examination) take certain actions to increase
its capital ratios.  If the  institution's  capital is  significantly  below the
minimum  required  levels or if it is  unsuccessful  in  increasing  its capital
ratios,  the  Office  of  Thrift  Supervision  may  significantly  restrict  its
activities.

     Tangible  capital is defined as core  capital  less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  non-cumulative  perpetual  preferred stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
non-withdrawable  accounts and pledged  deposits of mutual savings  associations
and qualifying  supervisory  goodwill,  less  non-qualifying  intangible assets,
certain mortgage servicing rights and certain  investments.  Tier 1 has the same
definition as core capital.

     Risk-based  capital  equals  the sum of  core  capital  plus  supplementary
capital.  The components of supplementary  capital  include,  among other items,
cumulative  perpetual preferred stock,  perpetual  subordinated debt,  mandatory
convertible subordinated debt, intermediate-term preferred stock, the portion of
the allowance for loan losses not  designated for specific loan losses and up to
45% of unrealized gains on equity securities.  Overall, supplementary capital is
limited  to 100% of core  capital.  A savings  institution  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as  determined by the Office of Thrift  Supervision,  which
range from 0% for cash to 100% for delinquent  loans,  property acquired through
foreclosure,  commercial  loans, and other assets. At December 31, 1999, we were
in compliance with all regulatory capital  requirements as is shown on the table
below.
<TABLE>
<CAPTION>
                                                                         PERCENT OF
                                                               AMOUNT    ASSETS (1)
                                                               ------    ----------
                                                             (DOLLARS IN THOUSANDS)
<S>                                                            <C>         <C>
Tangible capital...........................................    $5,300      9.83%
Tangible capital requirement ..............................       808      1.50
                                                               ------     -----
Excess ....................................................    $4,492      8.33%
                                                               ======     =====

Core capital...............................................    $5,300      9.83%
Core capital requirement ..................................     2,156      4.00
                                                               ------     -----
Excess ....................................................    $3,144      5.83%
                                                               ======     =====

Risk-based capital.........................................    $5,483     19.20%
Risk-based capital requirement ............................     2,284      8.00
                                                               ------     -----
Excess ....................................................    $3,199     11.20%
                                                               ======     =====
</TABLE>

         The risk-based  capital  standards of the Office of Thrift  Supervision
generally  require  savings  institutions  with  more than a  "normal"  level of
interest  rate risk to  maintain  additional  total  capital.  An  institution's
interest  rate risk will be  measured  in terms of the  sensitivity  of its "net
portfolio  value" to changes in interest rates.  Net portfolio value is defined,
generally,  as the present value of expected  cash inflows from existing  assets
and off-balance sheet contracts less the present value of expected cash outflows
from existing  liabilities.  A savings  institution will be considered to have a
"normal"  level  of  interest  rate  risk  exposure  if the  decline  in its net
portfolio  value  after an  immediate  200 basis  point  increase or decrease in
market interest rates  (whichever  results in the greater  decline) is less than
two  percent  of  the  current  estimated  economic  value  of  its  assets.  An
institution  with a greater than normal  interest  rate risk will be required to
deduct from total capital,  for purposes of calculating  its risk-based  capital

                                       80
<PAGE>
requirement,  an amount (the "interest rate risk  component")  equal to one-half
the difference  between the  institution's  measured  interest rate risk and the
normal level of interest  rate risk,  multiplied  by the  economic  value of its
total assets.

         The  Office of Thrift  Supervision  calculates  the  sensitivity  of an
institution's  net portfolio value based on data submitted by the institution in
a schedule to its quarterly  Thrift Financial Report and using the interest rate
risk measurement model adopted by the Office of Thrift  Supervision.  The amount
of  the  interest  rate  risk  component,   if  any,  to  be  deducted  from  an
institution's total capital will be based on the institution's  Thrift Financial
Report  filed two quarters  earlier.  Savings  institutions  with less than $300
million in assets and a risk-based  capital ratio above 12% are generally exempt
from filing the interest rate risk schedule with their Thrift Financial Reports.
However,  the Office of Thrift  Supervision  may require any exempt  institution
that it determines  may have a high level of interest rate risk exposure to file
such schedule on a quarterly  basis and may be subject to an additional  capital
requirement based upon its level of interest rate risk as compared to its peers.
Due to our size and risk-based  capital  level,  we are exempt from the interest
rate risk component.

         At December  31,  1999,  we were  "well-capitalized"  under  applicable
regulations.

         Dividend and Other Capital  Distribution  Limitations.  Under Office of
Thrift  Supervision  regulations,  we are not  permitted to pay dividends on our
capital  stock if our  regulatory  capital  would  thereby be reduced  below the
amount then required for the liquidation  account established for the benefit of
certain of our depositors at the time of our conversion to stock form.

         Savings  associations  must  submit  notice  to the  Office  of  Thrift
Supervision  prior to making a capital  distribution  (including cash dividends,
stock  repurchases and amounts paid to stockholders of another  institution in a
cash merger) if (a) they would not be well capitalized  after the  distribution,
(b) the distribution  would result in the retirement of any of the association's
common or preferred stock or debt counted as its regulatory  capital, or (c) the
association is a subsidiary of a holding  company.  A savings  association  must
make  application  to  the  Office  of  Thrift  Supervision  to  pay  a  capital
distribution  if  (x)  the  association  would  not  be  adequately  capitalized
following the distribution,  (y) the association's  total  distributions for the
calendar year exceeds the association's net income for the calendar year to date
plus its net income (less distributions) for the preceding two years, or (z) the
distribution  would  otherwise  violate  applicable  law  or  regulation  or  an
agreement with or condition imposed by the Office of Thrift Supervision.

         At December 31, 1999, we had an aggregate total of  approximately  $1.7
million that was available for  distribution to Northfield  Bancorp as dividends
or other  capital  distributions  without  application  to the  Office of Thrift
Supervision under the foregoing regulations.

         Qualified  Thrift  Lender  Test.  Savings   institutions  must  meet  a
qualified  thrift  lender test.  We must  maintain at least 65% of our portfolio
assets (total assets less intangible  assets,  property we use in conducting our
business and liquid  assets in an amount not  exceeding  20% of total assets) in
qualified thrift  investments to satisfy the test.  Qualified thrift investments
consist primarily of residential  mortgage loans and  mortgage-backed  and other
securities related to domestic, residential real estate or manufactured housing.
The shares of stock we own in the Federal Home Loan Bank of Atlanta also qualify
as  qualified  thrift  investments.  Subject  to an  aggregate  limit  of 20% of
portfolio   assets,  we  may  also  count  the  following  as  qualified  thrift
investments:  (i)  50%  of the  dollar  amount  of  residential  mortgage  loans
originated for sale, (ii) investments in the capital stock or obligations of any
service  corporation or operating  subsidiary as long as such subsidiary derives
at least 80% of its revenues from domestic  housing  related  activities,  (iii)
200% of the dollar  amount of loans and  investments  to purchase,  construct or
develop "starter homes," subject to certain other restrictions, (iv) 200% of the
dollar amount of loans for the purchase, construction or development of domestic
residential  housing or community  centers in "credit  needy" areas or loans for
small businesses located in such areas, (v) loans for the purchase, construction
or development of community centers, (vi) loans for personal,  family, household
or educational  purposes,  subject to a maximum of 10% of portfolio assets,  and
(vii) shares of FHLMC or FNMA stock.

         If a savings  institution  does not satisfy the test,  the  institution
must either convert to a bank charter or comply with the following  restrictions
on its  operations:  (i) the  institution  may not engage in any new activity or
make any new  investment,  directly  or  indirectly,  unless  such  activity  or
investment is permissible for a national bank; (ii) the branching  powers of the
institution  are  restricted to those of a national


                                       81
<PAGE>
bank; and (iii) payment of dividends by the institution  will be subject to the
rules regarding payment of dividends by a national bank. Upon the expiration
of three years from the date the  institution  ceases to be a  qualified  thrift
lender,  it must cease any activity,  and not retain any  investment  unless the
activity  or  investment  is  permissible  for a  national  bank  and a  savings
association.

         Compliance  with the  Qualified  Thrift  Lender test is determined on a
monthly  basis in nine out of every 12 months.  As of December 31, 1999, we were
in compliance with our qualified thrift lender  requirement  with  approximately
91% of our  assets  invested  in  qualified  thrift  investments,  as  currently
defined.

         Community Reinvestment Act. In enacting the Community Reinvestment Act,
Congress   required  each  federal  banking   regulatory  agency  to  assess  an
institution's  record  of  helping  to  meet  the  credit  needs  of  the  local
communities in which the institution is chartered,  consistent with the safe and
sound operation of the institution,  and to take this record into account in the
agency's evaluation of an application for a deposit facility by the institution.
Office of  Thrift  Supervision  regulations  provide  that the  Office of Thrift
Supervision will take into account the record of performance under the Community
Reinvestment Act for, among other things, the following applications:

     o    the establishment of branches or other deposit-accepting facilities of
          a savings institution;

     o    the relocation of a main office or branch of a savings institution;

     o    the merger or  consolidation  of a savings  institution  with  another
          depository institution; or

     o    acquisition by a thrift holding  company of a savings  institution.  A
          savings institution's record of Community Reinvestment Act performance
          may be the basis for denying or conditioning  approval of any of these
          types of applications.

         The Office of Thrift  Supervision  rates the  performance  of a savings
institution  under  the  applicable   Community   Reinvestment  Act  performance
standards and assigns one of the following ratings:  Outstanding,  Satisfactory,
Needs  to  Improve,  or  Substantial   Noncompliance.   In  our  1999  Community
Reinvestment  Act  evaluation,  we  received  a rating  of  "Satisfactory."  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations for Northfield -- Community Reinvestment Act Compliance."

         Transactions With Affiliates. Generally, transactions between a savings
institution  and  its  affiliates  are  subject  to  certain  limitations.   Our
affiliates  include  Northfield  Bancorp  and any  company  which would be under
common control with us. Such  transactions  must be on terms as favorable to the
savings institution as comparable transactions with non-affiliates. In addition,
certain of these  transactions are restricted to an aggregate  percentage of the
savings institution's  capital.  Collateral in specified amounts must usually be
provided by affiliates  in order to receive loans from the savings  institution.
In  addition,  a savings  institution  may not  extend  credit to any  affiliate
engaged in activities not  permissible for a bank holding company or acquire the
securities  of any  affiliate  that is not a  subsidiary.  The  Office of Thrift
Supervision has the discretion to treat  subsidiaries of savings  institution as
affiliates on a case-by-case basis.

         Loans to  Directors,  Executive  Officers and  Principal  Stockholders.
Loans  from  us  to  our  directors,   executive   officers  and  our  principal
stockholders  may not be made on terms more  favorable  than those  afforded  to
other borrowers.  In addition,  we cannot make loans in excess of certain levels
to directors, executive officers or 10% or greater stockholders (or any of their
affiliates) unless the loan is approved in advance by a majority of our Board of
Directors with any "interested" director not voting. We are also prohibited from
paying any overdraft of any of our executive officers or directors.  We are also
subject  to  certain  other  restrictions  on the  amount  and  type of loans to
executive  officers and  directors  and must  annually  report such loans to our
regulators.

         Liquidity  Requirements.  All  savings  institutions  are  required  to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  institutions.  At December 31, 1999,  our


                                       82
<PAGE>
required  liquid asset ratio was 4% and our actual ratio was 17.58%.  Monetary
penalties  may be imposed upon institutions for violations of liquidity
requirements.

         Federal Home Loan Bank System. We are a member of the Federal Home Loan
Bank of Atlanta,  which is one of 12  regional  Federal  Home Loan  Banks.  Each
Federal  Home Loan Bank  serves as a reserve  or  central  bank for its  members
within its  assigned  region.  It is funded  primarily  from funds  deposited by
savings  institutions  and  proceeds  derived  from  the  sale  of  consolidated
obligations  of the  Federal  Home Loan Bank  System.  It makes loans to members
(i.e.,  advances) in accordance with policies and procedures  established by the
Board of Directors of the Federal Home Loan Bank.

         As a member,  we are  required to purchase  and  maintain  stock in the
Federal  Home  Loan  Bank of  Atlanta  in an  amount  equal  to at  least  1% of
mortgage-related  assets at the  beginning of each year, or 1/20 of our advances
from the Federal Home Loan Bank of Atlanta,  whichever  is greater.  At December
31, 1999, we had $445,000 in Federal Home Loan Bank stock, at cost, which was in
compliance with this requirement.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity  requirements  that are imposed by the Office of Thrift
Supervision. At December 31, 1999, our reserve met the minimum level required by
the Federal Reserve System.

REGULATION OF NORTHFIELD BANCORP

         General. Northfield Bancorp is registered as a savings and loan holding
company and files reports with the Office of Thrift  Supervision  and is subject
to regulation and examination by the Office of Thrift Supervision.  In addition,
the Office of Thrift Supervision will have enforcement authority over Northfield
Bancorp  and any  non-savings  institution  subsidiaries.  This will  permit the
Office  of  Thrift  Supervision  to  restrict  or  prohibit  activities  that it
determines to be a serious risk to us. This regulation is intended primarily for
the  protection of our  depositors  and not for the benefit of  stockholders  of
Northfield Bancorp.  Northfield Bancorp is also required to file certain reports
with,  and comply with the rules and  regulations of the Securities and Exchange
Commission under the federal securities laws.

         Activities Restrictions. Since Northfield Bancorp owns only one savings
institution,  it is able to diversify its operations into activities not related
to banking,  but only so long as we satisfy the qulified  thrift lender test. If
Northfield Bancorp controls more than one savings institution, it would lose the
ability to diversify its operations into non-banking related activities,  unless
such other savings  institutions  each also qualify as a qualified thrift lender
and were acquired in a supervised acquisition.

         Restrictions on Acquisitions.  Northfield  Bancorp must obtain approval
from the  Office of Thrift  Supervision  before  acquiring  control of any other
savings  institution or savings and loan holding company,  substantially all the
assets thereof or in excess of 5% of the  outstanding  shares of another savings
institution or savings and loan holding company.  Northfield Bancorp's directors
and  officers  or  persons  owning or  controlling  more than 25% of  Northfield
Bancorp's stock,  must also obtain approval of the Office of Thrift  Supervision
before acquiring control of any savings  institution or savings and loan holding
company.

         The Office of Thrift  Supervision  may only approve  acquisitions  that
will result in the  formation  of a multiple  savings and loan  holding  company
which controls savings  institutions in more than one state if: (i) the multiple
savings and loan holding company involved  controls a savings  institution which
operated a home or branch office in the state of the  institution to be acquired
as of March 5, 1987;  (ii) the acquiror is authorized to acquire  control of the
savings  institution  pursuant to the  emergency  acquisition  provisions of the
Federal  Deposit  Insurance Act; or (iii) the statutes of the state in which the
institution to be acquired is located  specifically  permit  institutions  to be
acquired by  state-chartered  institutions or savings and loan holding companies
located in the state  where the  acquiring  entity is  located  (or by a holding
company that controls such state-chartered savings institutions).


                                       83
<PAGE>
                      COMPARISON OF RIGHTS OF STOCKHOLDERS


         The rights of stockholders of Patapsco  Bancorp are currently  governed
by  Patapsco  Bancorp's  articles  of  incorporation  and bylaws and  applicable
provisions of the Maryland  General  Corporation Law. The rights of stockholders
of Northfield Bancorp are currently governed by Northfield Bancorp's articles of
incorporation  and  bylaws  and the  same  provisions  of the  Maryland  General
Corporation Law. If we complete the merger, Northfield Bancorp stockholders will
become Patapsco Bancorp  stockholders and their rights will likewise be governed
by Patapsco Bancorp's articles of incorporation and bylaws.

         Because  Patapsco  Bancorp and  Northfield  Bancorp are both  organized
under the laws of the State of  Maryland,  any  differences  in your rights as a
stockholder  of  Northfield   Bancorp  and  Patapsco  Bancorp  will  arise  from
differences in the articles of incorporation  and bylaws of Patapsco Bancorp and
Northfield  Bancorp  and from the fact  that you will hold  shares of  preferred
stock rather than common stock, and not from differences of law. This summary is
not a  complete  discussion  of the  Patapsco  Bancorp  and  Northfield  Bancorp
articles of  incorporation  and bylaws,  and it is  qualified in its entirety by
reference  to those  documents.  Copies of  Patapsco  Bancorp's  and  Northfield
Bancorp's  articles of incorporation  and bylaws are on file with the Securities
and Exchange Commission. See "Where You Can Find More Information."

     For information  regarding the rights and  preferences of Patapsco  Bancorp
preferred  stock,  see  "Proposal I -- The Merger --  Description  of  Preferred
Stock."
<TABLE>
<CAPTION>

                                       Authorized Stock
                                       -----------------
        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

<S>                                                              <C>
The Patapsco Bancorp articles of incorporation authorize         The Northfield Bancorp articles of  incorporation
the issuance of 5,000,000  shares of capital  stock,             authorize the issuance of 10,000,000 shares of capital
4,000,000 shares of which are Common  Stock,  $.01 par           stock,  8,000,000  shares of which are  Northfield
value, and 1,000,000 shares of which are Preferred Stock,        Bancorp Common Stock, $.01 par value, and 2,000,000
$.01 par value.                                                  shares of serial preferred stock, $.01 par value.

At July 31, 2000,  there were 327,390 shares of Patapsco         At July 31, 2000, there were  475,442  shares of
Bancorp  common  stock  outstanding,  and no shares of           Northfield Bancorp common stock  outstanding,  and no
Patapsco Bancorp preferred stock  were  outstanding.             shares of  Northfield  Bancorp  preferred  stock were
Patapsco Bancorp will issue up to 114,107 shares of              outstanding.
preferred stock in the merger, leaving 888,893 shares
available for future issuance.

                                       Voting Rights
                                       -------------
        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

The holders of the common  stock  exclusively                      Same.
possess all voting  power, subject to the authority of
the Board of Directors to offer voting rights to the
holders of preferred stock.

Each share of common stock is entitled to one vote.                Same.

Beneficial owners of 10% or more of the outstanding stock          Same.
are subject to voting limitations.

Holders of common stock may not cumulate their votes for           Same.
the election of directors.



                                       84
<PAGE>

                     Required Vote for Authorization of Certain Actions
                     --------------------------------------------------

        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

At least 80% of the outstanding shares of                          Same.
voting stock must approve certain business combinations
involving a "related person."

In addition, the vote of at least a majority of the                Same.
outstanding shares of voting stock, not including shares
held by such "related person," is required to approve
certain business combinations involving a related person.
However, if two-thirds of directors not affiliated with
the related person approve the business combination, the
vote required to approve a business combination would be
as otherwise required under law without regard to this
provision.

                                         Dividends
                                         ---------

        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

Holders of common stock are entitled to receive  dividends         Same.
as declared by Patapsco  Bancorp's  Board of  Directors,
subject  to the  rights of holders of preferred stock.

                                  Stockholders' Meetings
                                  ----------------------
        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

Patapsco  Bancorp must deliver notice of the meeting and a         Same.
description of its purpose no fewer than 10 days and no
more than 90 days before the meeting to each stockholder
of record entitled to vote.

A majority of the shares entitled to vote at the meeting,          Same.
present in person or by proxy, will constitute a quorum.

The Chairman,  the President,  a majority of the Board of          Same.
Directors,  or a committee of the Board of  Directors,
if  specifically  empowered to do so, may call a special
meeting.  The  Secretary  will call a special  meeting  upon
the written  request of the  holders of not less than 25%
of the shares  entitled to vote at the meeting.

For purposes of determining  stockholders                          Same.
entitled to vote at a meeting, the Board of Directors
may fix a record date that is not less less than 10 days
or more than 90 days before the meeting.

The board of directors or any stockholder entitled to vote         Same.
in the election of directors may nominate directors for
election or propose any new business to be taken up at any
annual or special meeting of


                                       85
<PAGE>

stockholders. To nominate a director or propose new
business, stockholders must give written notice to
the Secretary of Patapsco Bancorp not less than 30
days nor more than 60 days prior to the meeting.
However, if Patapsco Bancorp gives less than 40
days' notice of the meeting, written notice of the
stockholder proposal or nomination must be delivered to
the Secretary within 10 days of the date notice of the
meeting was mailed to stockholders. Each notice given by a
stockholder with respect to nominations to the Board of
Directors or a proposal for new business must include
certain information regarding the nominee or proposal and
the stockholder making the nomination or proposal.

                          Action by Stockholders Without a Meeting
                          ----------------------------------------

        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

Any action  that may be taken at a meeting of  stockholders        Same.
may be taken without a meeting by the unanimous written
consent of each stockholder  entitled to vote on the matter,
and if a written waiver of any right to dissent is signed
by each stockholder entitled to notice of the meeting but
not entitled to vote.

                                    Board of Directors
                                    ------------------
        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

The  articles  of  incorporation  provides that the number of     The  articles  of incorporation provides that the number
directors shall be no fewer than five nor more than eleven.       of directors shall be no fewer than five nor more than
                                                                  fifteen.

There are eight directors.                                        There are six directors.

The Board of Directors is divided into three classes as           Same.
equal in number as possible and approximately one-third of
the directors are elected at each annual meeting.

Vacancies on the Board of Directors may be filled by a            Same.
majority vote of the stockholders or by the remaining
directors.

Directors may be removed only for cause by the vote of at         Same.
least 80% of the outstanding shares entitled to vote for
directors.

                                  Amendment of the Bylaws
                                  -----------------------
        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

The bylaws may be amended or repealed by the vote of at            Same.
least 80% of the outstanding shares, or by the vote of
two-thirds of the board of directors.

                                       86
<PAGE>

                        Amendment of the Articles of Incorporation
                        ------------------------------------------
        Patapsco Bancorp                                           Northfield Bancorp
        ----------------                                           ------------------

The articles of incorporation may be amended by the                Same.
stockholders.  However, the provisions regarding
stockholder meetings, cumulative voting, notice for
nominations and proposals, directors, removal of
directors, acquisition of capital stock, approval of
business combinations, evaluation of business
combinations, limitation of officers' and directors'
liability, indemnification, amendment of bylaws and
amendment of the articles of incorporation requires the
vote of not less than 80% of the outstanding shares,
unless such amendment is first approved by a majority of
directors not affiliated with a related person, in which
case approval by at least a majority of the outstanding
shares is required.

</TABLE>

              SELECTED PROVISIONS IN THE ARTICLES OF INCORPORATION
                         AND BYLAWS OF PATAPSCO BANCORP

CLASSIFIED BOARD OF DIRECTORS AND RELATED PROVISIONS

         Patapsco Bancorp's Articles of Incorporation  provide that the Board of
Directors is to be divided into three  classes which shall be as nearly equal in
number as possible. The directors in each class will hold office following their
initial  appointment to office for terms of one year, two years and three years,
respectively,  and,  upon  reelection,  will  serve  for  terms of  three  years
thereafter.  Each  director will serve until his or her successor is elected and
qualified.  The Articles of Incorporation provide that a director may be removed
only by the  affirmative  vote of the holders of at least 80% of the outstanding
shares entitled to vote.

         A  classified  board of  directors  could  make it more  difficult  for
stockholders,  including those holding a majority of the outstanding  shares, to
force an  immediate  change in the  composition  of a  majority  of the Board of
Directors.  Since the terms of only one-third of the incumbent  directors expire
each year,  it requires at least two annual  elections for the  stockholders  to
change a majority,  whereas a majority of a non-classified  board may be changed
in one year. In the absence of the  provisions of the Articles of  Incorporation
classifying the Board, all of the directors would be elected each year.

         Management of Patapsco Bancorp believes that the staggered  election of
directors  tends to promote  continuity of management  because only one-third of
the Board of  Directors  is  subject to  election  each  year.  Staggered  terms
guarantee that in the ordinary course approximately two-thirds of the directors,
or more, at any one time have had at least one year's experience as directors of
Patapsco Bancorp,  and moderate the pace of changes in the Board of Directors by
extending the minimum time required to elect a majority of directors from one to
two years.

STOCKHOLDER VOTE REQUIRED TO APPROVE BUSINESS COMBINATIONS WITH PRINCIPAL
STOCKHOLDERS

         Patapsco  Bancorp's  Articles of Incorporation  require the approval of
the  holders of (i) at least 80% of  Patapsco  Bancorp's  outstanding  shares of
voting  stock,  and (ii) at least a majority of Patapsco  Bancorp's  outstanding
shares of voting stock,  not including  shares  deemed  beneficially  owned by a
"related person," to approve certain "business combinations" as defined therein,
and related  transactions.  Under Maryland law, absent this provision,  business
combinations,  including mergers,  consolidations and sales of substantially all
of the assets of  Patapsco  Bancorp  must,  subject to  certain  exceptions,  be
approved  by the vote of the  holders of at least two thirds of the  outstanding
shares of the common  stock.  The  increased  voting  requirements  in  Patapsco
Bancorp's   Articles  of   Incorporation   apply  in  connection  with  business
combinations  involving a "related  person,"  except in cases where


                                       87
<PAGE>
the proposed  transaction  has been  approved in advance by  two-thirds  of
those members of Patapsco Bancorp's Board of Directors who are unaffiliated with
the  related  person and who were  directors  prior to the time when the related
person became a related person (the "continuing  directors").  The term "related
person" is defined to include any individual, corporation,  partnership or other
entity or affiliate  thereof which owns  beneficially  or controls,  directly or
indirectly,  10% or more of the  outstanding  shares of voting stock of Patapsco
Bancorp.  A  "business  combination"  is  defined  to  include  (i) any  merger,
consolidation  or share  exchange  of  Patapsco  Bancorp  with or into a related
person;  (ii) any sale, lease exchange,  mortgage,  pledge,  transfer,  or other
disposition of all or a substantial part of the assets of Patapsco Bancorp or of
a  subsidiary  to a related  person (the term  "substantial  part" is defined to
include more than 25% of Patapsco  Bancorp's  total  assets);  (iii) any merger,
consolidation  or share  exchange  of a  related  person  with or into  Patapsco
Bancorp or a subsidiary of Patapsco  Bancorp;  (iv) any sale,  lease,  exchange,
mortgage, pledge transfer or other disposition of all or any substantial part of
the assets of a related  person to Patapsco  Bancorp or a subsidiary of Patapsco
Bancorp;  (v) the issuance of any securities of Patapsco Bancorp or a subsidiary
of  Patapsco  Bancorp to a related  person;  (vi) the  acquisition  by  Patapsco
Bancorp or a subsidiary  of Patapsco  Bancorp of any  securities  of the related
person;  (vii) any reclassification of the common stock, or any recapitalization
involving  the  common  stock;  and  (viii)  any  agreement,  contract  or other
arrangement providing for any of the above transactions.

LIMITATIONS ON CALL OF MEETINGS OF STOCKHOLDERS

         Patapsco  Bancorp's  Articles of  Incorporation  provide  that  special
meetings  of  stockholders  may be  called by the  Chairman  of the Board or the
President of Patapsco  Bancorp,  Patapsco  Bancorp's  Board of Directors,  or an
appropriate committee appointed by the Board of Directors. Stockholders may only
call special meetings if at least 25% of the outstanding shares entitled to vote
on the  matter  call for such a  meeting.  Stockholder  action  may not be taken
without a special or annual  meeting,  unless written  consent to such action is
received  from all of the  stockholders  entitled  to vote with  respect to such
matters  and if a  written  waiver  of any  right to  dissent  is signed by each
stockholder entitled to notice of the meeting but not entitled to vote.

ABSENCE OF CUMULATIVE VOTING

         Patapsco Bancorp's  Articles of Incorporation  provide that there shall
not be cumulative voting by stockholders for the election of Patapsco  Bancorp's
directors.  The absence of cumulative  voting rights  effectively means that the
holders of a majority of the shares voted at a meeting of  stockholders  may, if
they so choose,  elect all directors of Patapsco  Bancorp to be selected at that
meeting,  thus  precluding  minority  stockholder   representation  on  Patapsco
Bancorp's Board of Directors.

RESTRICTIONS ON ACQUISITIONS OF SECURITIES

         The Articles of  Incorporation  provide that for a period of five years
from the effective date of the completion of the conversion of Patapsco  Federal
Savings and Loan  Association  from mutual to stock form, no person may directly
or indirectly offer to acquire or acquire the beneficial  ownership of more than
10% of any class of the equity security of Patapsco  Bancorp,  unless such offer
or  acquisition  shall have been  approved  in advance by a  two-thirds  vote of
Patapsco Bancorp's  continuing  directors.  This provision does not apply to any
employee  stock benefit plan of Patapsco  Bancorp or to an underwriter or member
of an  underwriting  or selling  group  involving  the public  sale or resale of
securities  of Patapsco  Bancorp or a subsidiary  thereof;  provided,  that upon
completion of the sale or resale,  no such  underwriter or member of the selling
group is a beneficial  owner of more than 10% of any class of equity  securities
of Patapsco  Bancorp.  In  addition,  during such  five-year  period,  no shares
beneficially  owned in  violation of the  foregoing  percentage  limitation,  as
determined by Patapsco  Bancorp's Board of Directors,  shall be entitled to vote
in  connection  with  any  matter   submitted  to   stockholders   for  a  vote.
Additionally,  the Articles of Incorporation provide for further restrictions on
voting  rights of shares owned in excess of 10% of any class of equity  security
of Patapsco Bancorp beyond five years after the stock conversion.  Specifically,
the Articles of Incorporation provide that if, at any time after five years from
the  conversion to stock form, any person  acquires the beneficial  ownership of
more than 10% of any class of equity  security  of Patapsco  Bancorp,  then each
vote in excess of 10% of the  outstanding  common  stock is entitled to only one
one-hundredth  (1/100) of a vote. An exception from the  restriction is provided
if the  acquisition  of more  than  10% of the  securities  received  the  prior
approval by a two-thirds vote of Patapsco Bancorp's continuing directors.  Under
Patapsco Bancorp's  Articles of Incorporation,  the restriction on voting shares
beneficially  owned  in  violation  of  the  foregoing  limitations  is  imposed



                                       88
<PAGE>
automatically.  In order to prevent the  imposition  of such  restrictions,  the
Board  of  Directors  must  take  affirmative  action  approving  in  advance  a
particular  offer  to  acquire  or  acquisition.  Unless  the  Board  took  such
affirmative  action,  the  provision  would  operate to  restrict  the voting by
beneficial  owners of more than 10% of Patapsco  Bancorp common stock in a proxy
contest.

         Patapsco  Bancorp's   Articles  of  Incorporation   provide  that,  if,
following any  acquisition of more than 10% of any class of any equity  security
of  Patapsco  Bancorp  or a merger  involving  Patapsco  Bancorp,  the  board of
directors of Patapsco  Bancorp fails to nominate for election as a director,  or
the  stockholders of Patapsco  Bancorp do not elect as a director,  a continuing
director,  unless a majority of the  continuing  directors fail to nominate such
continuing director for election as a director,  or terminates the service of an
advisory  director  serving  as  such  prior  to  such  acquisition,  then  such
continuing  director  or  advisory  director  will be  entitled  to  serve as an
advisory director of Patapsco Bancorp or any successor  thereto.  This provision
automatically expires on December 31, 2001.

BOARD CONSIDERATION OF CERTAIN NONMONETARY FACTORS IN THE EVENT OF AN OFFER BY
ANOTHER PARTY

         The Articles of  Incorporation  of Patapsco Bancorp direct the Board of
Directors,  in evaluating a business  combination or a tender or exchange offer,
to consider,  in addition to the adequacy of the amount to be paid in connection
with any such  transaction,  certain specified factors and any other factors the
Board deems relevant, including

     o    the social and economic effects of the transaction on Patapsco Bancorp
          and its subsidiaries, employees, depositors, loan and other customers,
          creditors  and other  elements of the  communities  in which  Patapsco
          Bancorp and its subsidiaries operate or are located;

     o    the business and  financial  condition  and earnings  prospects of the
          acquiring person or entity; and

     o    the  competence,  experience and integrity of the acquiring  person or
          entity and its or their management.

By having the standards in the Articles of  Incorporation  of Patapsco  Bancorp,
the Board of  Directors  may be in a stronger  position  to oppose any  proposed
business combination or tender or exchange offer if the Board concludes that the
transaction would not be in the best interests of Patapsco Bancorp,  even if the
price offered is significantly  greater than the then market price of any equity
security of Patapsco Bancorp.

         The Board of  Directors  feels a  responsibility  for  maintaining  the
financial and business integrity of Patapsco Bancorp.  Savings  institutions and
savings and loan holding  companies  occupy  positions  of special  trust in the
communities they serve.  They also provide  opportunities for abuse by those who
are not of  sufficient  experience  or  competence  or  financial  means  to act
professionally  and  responsibly  with respect to the  management of a financial
institution.  It is of concern  to  Patapsco  Bancorp  that it be managed in the
interest of the communities  that it serves and that it and its' subsidiary bank
maintain its integrity as an institution.

         One effect of this provision  might be to encourage  consultation by an
offeror with the Board of Directors prior to or after  commencing a tender offer
in an attempt to prevent a contest  from  developing.  This  provision  thus may
strengthen  the Board of  Directors'  position  in  dealing  with any  potential
offeror  which  might  attempt to effect a takeover  of  Patapsco  Bancorp.  The
provision  will  not  make a  business  combination  regarded  by the  Board  of
Directors  as being in the  interests  of Patapsco  Bancorp  more  difficult  to
accomplish,  but it will permit the Board of Directors  to  determine  whether a
business  combination  or tender or exchange  offer is not in the  interests  of
Patapsco  Bancorp (and thus to oppose it) on the basis of various factors deemed
relevant.


                                       89
<PAGE>

AUTHORIZATION OF PREFERRED STOCK

         Patapsco Bancorp's Articles of Incorporation  authorize the issuance of
up to  1,000,000  shares of  preferred  stock (of which  114,107  shares will be
designated  as the  Series A  shares),  which  conceivably  could  represent  an
additional class of stock required to approve any proposed acquisition. Patapsco
Bancorp is authorized to issue  preferred stock from time to time in one or more
series  subject to  applicable  provisions of law, and the Board of Directors is
authorized  to  fix  the  powers,   designations,   preferences   and  relative,
participating,  optional  and other  special  rights of such  shares,  including
voting  rights and  conversion  rights.  Issuance of the  preferred  stock could
adversely  affect the relative  voting rights of holders of the Common Stock. In
the event of a proposed merger, tender offer or other attempt to gain control of
Patapsco  Bancorp  that the  Board of  Directors  did not  approve,  it might be
possible for the Board of  Directors  to  authorize  the issuance of a series of
preferred stock with rights and preferences  that would impede the completion of
such a  transaction.  An effect of the  possible  issuance of  preferred  stock,
therefore, may be to deter a future takeover attempt. The Board of Directors has
no present plans or  understandings  for the issuance of any preferred stock and
does not intend to issue any preferred stock,  other than the preferred stock in
the merger, except on terms which the Board of Directors deems to be in the best
interests  of  Patapsco  Bancorp and its  stockholders.  This  preferred  stock,
together  with  authorized  but  unissued  shares of common  stock,  also  could
represent additional capital required to be purchased by the acquiror.

PROCEDURES FOR STOCKHOLDER NOMINATIONS

         Patapsco   Bancorp's   Articles  of  Incorporation   provide  that  any
stockholder  desiring to make a  nomination  for the  election of directors or a
proposal  for new  business at a meeting of  stockholders  must  submit  written
notice to the  Secretary  of Patapsco  Bancorp not less than 30 nor more than 60
days in advance of the meeting.  However, if Patapsco Bancorp gives less than 40
days'  notice of the  meeting,  written  notice of the  stockholder  proposal or
nomination  must be delivered to the Secretary  within10 days of the date notice
of the meeting was mailed to stockholders. The Articles of Incorporation further
provide that if a stockholder seeking to make a nomination or a proposal for new
business fails to follow the prescribed procedures,  the chairman of the meeting
may disregard the defective nomination or proposal.  Management believes that it
is in the best  interests of Patapsco  Bancorp and its  stockholders  to provide
sufficient  time to enable  management to disclose to  stockholders  information
about a dissident  slate of  nominations  for  directors.  This  advance  notice
requirement  may also give  management  time to  solicit  its own  proxies in an
attempt to defeat any dissident slate of nominations should management determine
that doing so is in the best  interests of  stockholders  generally.  Similarly,
adequate  advance notice of stockholder  proposals will give  management time to
study such proposals and to determine  whether to recommend to the  stockholders
that such proposals be adopted.

AMENDMENT OF BYLAWS

         Patapsco  Bancorp's  Articles of  Incorporation  provide that  Patapsco
Bancorp's  Bylaws  may be  amended  either  by a  two-thirds  vote  of  Patapsco
Bancorp's  Board of Directors or by the  affirmative  vote of the holders of not
less than 80% of the outstanding  shares of Patapsco Bancorp's stock entitled to
vote  generally in the election of directors,  after giving effect to any limits
on  voting  rights.  Absent  this  provision,   Maryland  law  provides  that  a
corporation's  bylaws may be amended by the  holders of a majority  of the votes
cast at a meeting where a quorum is present.  Patapsco  Bancorp's Bylaws contain
numerous provisions concerning Patapsco Bancorp's governance, such as fixing the
number of  directors  and  determining  the number of directors  constituting  a
quorum. By reducing the ability of a potential  corporate raider to make changes
in Patapsco  Bancorp's  Bylaws in a way that would  reduce the  authority of the
Board of  Directors  or impede its  ability  to manage  Patapsco  Bancorp,  this
provision could have the effect of discouraging a tender offer or other takeover
attempt where the ability to make  fundamental  changes through bylaw amendments
is an important element of the takeover strategy of the acquiror.

AMENDMENT OF ARTICLES OF INCORPORATION

         Patapsco  Bancorp's  Articles of  Incorporation  provide that specified
provisions  contained  in the Articles of  Incorporation  may not be repealed or
amended except upon the affirmative vote of not less than 80% of the outstanding
shares of Patapsco Bancorp's stock entitled to vote generally in the election of
directors,  after giving effect to any limits on voting rights. This requirement
exceeds the two-thirds  vote of the  outstanding  stock that


                                       90
<PAGE>
would  otherwise be required by Maryland law for the repeal or amendment of a
provision of the Articles of Incorporation. The specific provisions are those

     o    governing the calling of special  meetings,  the absence of cumulative
          voting rights and the  requirement  that  stockholder  action be taken
          only at annual or special meetings,

     o    requiring  written notice to Patapsco  Bancorp of nominations  for the
          election of directors and new business proposals,

     o    governing the number of Patapsco  Bancorp's  Board of  Directors,  the
          filling of vacancies on the Board of Directors and  classification  of
          the Board of Directors,

     o    providing the mechanism for removing directors,

     o    limiting  the  acquisition  of 10% or more  of the  capital  stock  of
          Patapsco  Bancorp,  except with the prior  approval of the  continuing
          directors of Patapsco Bancorp,

     o    governing  the  requirement  for  the  approval  of  certain  business
          combinations involving a "related person,"

     o    regarding  the  consideration  of certain  nonmonetary  factors in the
          event of an offer by another party,

     o    providing for the  indemnification of directors,  officers,  employees
          and agents of Patapsco Bancorp,

     o    pertaining  to the  elimination  of the  liability of the directors to
          Patapsco  Bancorp and its  stockholders  for  monetary  damages,  with
          certain exceptions, for breach of fiduciary duty, and

     o    governing the required  stockholder  vote for amending the Articles of
          Incorporation or Bylaws of Patapsco Bancorp.

This  provision  is  intended  to  prevent  the  holders of less than 80% of the
outstanding  stock of Patapsco Bancorp from  circumventing  any of the foregoing
provisions  by amending  the Articles of  Incorporation  to delete or modify any
such  provisions.  This  provision  would enable the holders of more than 20% of
Patapsco  Bancorp's  voting stock to prevent  amendments  to Patapsco  Bancorp's
Articles of Incorporation or Bylaws, even if such amendments were favored by the
holders of a majority of the voting stock.

THE PURPOSE OF AND ANTI-TAKEOVER EFFECT OF PATAPSCO BANCORP'S ARTICLES OF
INCORPORATION AND BYLAWS

         The Board of Directors of Patapsco Bancorp believes that the provisions
described above reduce Patapsco Bancorp's vulnerability to takeover attempts and
certain other  transactions  which have not been negotiated with and approved by
its Board of  Directors.  The Board of  Directors of Patapsco  Bancorp  believes
these  provisions  are in  the  best  interests  of  Patapsco  Bancorp  and  its
stockholders.  In the judgment of the Boards of  Directors of Patapsco  Bancorp,
Patapsco  Bancorp's  Board of Directors is in the best  position to consider all
relevant  factors  and to  negotiate  for what is in the best  interests  of the
stockholders and Patapsco Bancorp's other constituents.  Accordingly,  the Board
of Directors of Patapsco  Bancorp  believes that it is in the best  interests of
Patapsco  Bancorp and its  stockholders  to  encourage  potential  acquirors  to
negotiate  directly with Patapsco  Bancorp's Board of Directors,  and that these
provisions  will  encourage  such  negotiations  and  discourage  non-negotiated
takeover  attempts.  It is also the view of the Board of  Directors  of Patapsco
Bancorp that these  provisions  should not  discourage  persons from proposing a
merger or other  transaction at prices  reflective of the true value of Patapsco
Bancorp and which is in the best interests of all stockholders.

         Attempts to acquire control of financial institutions and their holding
companies have recently become increasingly common. Takeover attempts which have
not been  negotiated  with and  approved  by the Board of


                                       91
<PAGE>
Directors present to stockholders the risk of a takeover on terms which may be
less  favorable  than might  otherwise be available.  A transaction  which is
negotiated  and approved by the Board of  Directors,  on the other hand,  can be
carefully planned and undertaken at an opportune time in order to obtain maximum
value for Patapsco Bancorp and its stockholders, with due consideration given to
matters such as the  management  and business of the acquiring  corporation  and
maximum strategic development of Patapsco Bancorp's assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause great expense.  Although a tender offer or
other takeover attempt may be made at a price  substantially  above then current
market prices,  such offers are sometimes made for less than all the outstanding
shares of a target company. As a result,  stockholders may be presented with the
alternative  of partially  liquidating  their  investment  at a time that may be
disadvantageous,  or retaining their  investment in an enterprise which is under
different  management  and whose  objectives  may not be similar to those of the
remaining  stockholders.  The  concentration of control that could result from a
tender offer or other  takeover  attempt could also deprive  Patapsco  Bancorp's
remaining  stockholders  of  certain  protective  provisions  of the  Securities
Exchange Act of 1934.

         Despite  the  belief  of  Patapsco   Bancorp  as  to  the  benefits  to
stockholders of these provisions of Patapsco Bancorp's Articles of Incorporation
and Bylaws,  these  provisions may also have the effect of discouraging a future
takeover  attempt  which would not be approved  by Patapsco  Bancorp's  Board of
Directors,  but  pursuant to which the  stockholders  may receive a  substantial
premium  for  their  shares  over  then  current  market  prices.  As a  result,
stockholders  who might desire to participate in such a transaction may not have
any  opportunity  to do so.  Such  provisions  will also  render the  removal of
Patapsco Bancorp's Board of Directors and management more difficult and may tend
to stabilize  Patapsco  Bancorp's  stock price,  thus limiting gains which might
otherwise  be  reflected  in  price  increases  due  to a  potential  merger  or
acquisition.  The Board of Directors,  however, has concluded that the potential
benefits of these provisions  outweigh the possible  disadvantages.  Pursuant to
applicable  regulations,  at any annual or special meeting of its  stockholders,
Patapsco  Bancorp  may adopt  additional  Articles of  Incorporation  provisions
regarding the acquisition of its equity securities that would be permitted for a
Maryland corporation. Patapsco Bancorp and Patapsco Bank do not presently intend
to propose the adoption of further  restrictions  on the acquisition of Patapsco
Bancorp's equity securities.

           INDEMNIFICATION OF PATAPSCO BANCORP DIRECTORS AND OFFICERS
                         FOR SECURITIES ACT LIABILITIES

         Under Patapsco  Bancorp's  Articles of Incorporation,  Patapsco Bancorp
will indemnify its directors and officers for judgments, fines, settlements, and
expenses,  including attorney fees,  incurred in connection with any threatened,
pending,  or completed  action,  suit, or proceeding,  whether civil,  criminal,
administrative, or investigative, to the fullest extent permitted by the General
Corporation Law of the State of Maryland. Under Maryland law, indemnification of
directors and officers may be provided for judgments,  fines,  settlements,  and
expenses, including attorney's fees, incurred in connection with any threatened,
pending, or completed action,  suit, or proceeding other than an action by or in
the  right  of  Patapsco   Bancorp.   This  applies  to  any  civil,   criminal,
investigative  or  administrative  action  provided that the director or officer
involved acted in good faith, in a manner he or she reasonably believed to be in
or not opposed to the best  interests of Patapsco  Bancorp and,  with respect to
any criminal action or proceeding, had no reasonable cause to believe his or her
conduct was unlawful.

         Patapcso  Bancorp may indemnify  directors and officers for  judgments,
fines,  settlements,  and  expenses,  including  attorney's  fees,  incurred  in
connection with any threatened,  pending,  or completed action, or suit by or in
the right of Patapsco Bancorp if the director or officer acted in good faith and
in a manner he or she  reasonably  believed  to be in or not opposed to the best
interests  of  Patapsco  Bancorp.  However,  no  indemnification  may be made in
connection  with any claim,  issue or matter in which the director or officer is
found by a court to be liable for negligence or misconduct in the performance of
his or her duties to  Patapsco  Bancorp  unless the court in which the action is
brought deems indemnity proper.

         Indemnification  will be provided to any  directors  and  officers  for
expenses,  including  attorney's fees,  actually and reasonably  incurred in the
defense of any action,  suit or proceeding to the extent that he or she has been
successful on the merits.

                                       92
<PAGE>

     Patapsco  Bancorp has purchased  director and officer  liability  insurance
that insures  directors and officers  against certain  liabilities in connection
with the  performance  of their  duties as  directors  and  officers,  including
liabilities  under the  Securities  Act of 1933,  as amended,  and  provides for
payment  to  Patapsco  Bancorp  of  costs  incurred  by it in  indemnifying  its
directors and officers.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Patapsco Bancorp pursuant to the foregoing  provisions,  or otherwise,  Patapsco
Bancorp has been  advised  that in the opinion of the  Securities  and  Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore, unenforceable.

                       WHERE YOU CAN FIND MORE INFORMATION

     Patapsco  Bancorp has filed with the Securities  and Exchange  Commission a
registration  statement under the Securities Act that registers the distribution
to Northfield  Bancorp  stockholders of the shares of Patapsco Bancorp preferred
stock to be issued in the merger.  The  registration  statement,  including  the
exhibits,  contains additional  relevant  information about Patapsco Bancorp and
Patapsco Bancorp  preferred stock. The rules and regulations of the SEC allow us
to omit certain  information  included in the  registration  statement from this
proxy statement/prospectus.

     Patapsco Bancorp and Northfield Bancorp file annual,  quarterly and current
reports,  proxy statements and other  information with the SEC. You may read and
copy any reports,  statements or other  information  that  Patapsco  Bancorp and
Northfield  Bancorp file at the SEC's public reference room at 450 Fifth Street,
N.W.,  Washington,  D.C.  Please  call  the SEC at  1-800-SEC-0330  for  further
information  on  the  SEC's  public  reference  rooms.  Patapsco  Bancorp's  and
Northfield  Bancorp's  public  filings  are also  available  to the public  from
commercial  document  retrieval services and at the Internet world wide web site
maintained by the SEC at "http://www.sec.gov."

     The SEC allows us to "incorporate by reference" information into this proxy
statement/prospectus.  This means that we can disclose important  information to
you by referring  you to another  document  filed  separately  with the SEC. The
information  incorporated  by reference  is deemed to be part of this  document,
except for any information  superseded by information contained directly in this
document.  This document  incorporates by reference the other documents that are
listed below that we have previously filed with the SEC. These documents contain
important information about Patapsco Bancorp and its financial condition.

Patapsco Bancorp SEC Filings (File No. 0-28032)

     o    Annual Report on Form 10-KSB for the fiscal year ended June 30, 1999;

     o    Quarterly  Reports on Form 10-QSB for the quarters ended September 30,
          1999, December 31, 1999 and March 31, 2000;

     o    Current Report on Form 8-K filed on May 19, 2000; and

     o    Rule 425 prospectuses filed on May 16, 2000, June 5, 2000 and June 14,
          2000.

     o    The following information that is contained in Patapsco Bancorp's Form
          10-KSB:

          o    Description  of the business of Patapsco  Bancorp as contained in
               Item 1 of the Form 10-KSB;

          o    Description   of  Market  for  the  Common   Equity  and  Related
               Stockholder Matters contained in Item 5 of the Form 10-KSB;

          o    Management's   Discussion  and  Analysis  or  Plan  of  Operation
               contained in Item 6 of the Form 10-KSB; and

                                       93
<PAGE>

          o    Description  of  Changes in  Disagreements  with  Accountants  on
               Accounting  and Financial  Disclosure  contained in Item 8 of the
               Form 10-KSB.

     Patapsco Bancorp also incorporates by reference  additional  documents that
it might file with the SEC  between  the date of this  document  and the date of
Northfield Bancorp's  stockholder meeting.  These include periodic reports, such
as Annual Reports on Form 10-KSB,  Quarterly  Reports on Form 10-QSB and Current
Reports on Form 8-K, as well as proxy statements.


     Documents  incorporated  by reference are available  from Patapsco  Bancorp
without  charge,  except for exhibits to the  documents  unless the exhibits are
specifically  incorporated  in  this  document  by  reference.  You  may  obtain
documents  incorporated  by reference  in this  document by  requesting  them in
writing or by telephone from Patapsco Bancorp at the following address:

                      Patapsco Bancorp, Inc.
                      1301 Merritt Boulevard
                      Dundalk, Maryland 21222
                      Attention: Michael Dee
                      Telephone No. (410) 285-1010

     If you would like to request documents,  please do so by ___________,  2000
in order to receive  them before the  special  meeting of  stockholders.  If you
request  any  incorporated  documents  from  us we  will  mail  them  to  you by
first-class mail, or other equally prompt means,  within one business day of our
receipt of your request.

     Patapsco  Bancorp has  supplied  all  information  contained  in this proxy
statement/prospectus  relating to Patapsco Bancorp,  and Northfield  Bancorp has
supplied all information relating to Northfield Bancorp.

     You  should  rely only on the  information  contained  or  incorporated  by
reference  in this  document  to vote your  shares at the  meeting.  We have not
authorized anyone to provide you with information that is different from what is
contained or incorporated by reference in this document.  This document is dated
__________,  2000. You should not assume that the information  contained in this
document  is  accurate  as of any date  other than that date,  and  neither  the
mailing of this document to stockholders nor the issuance of Patapsco  Bancorp's
securities in the merger shall create any implication to the contrary.


                                  LEGAL MATTERS

     The  legality  of  Patapsco  Bancorp  Series  A  Noncumulative  Convertible
Perpetual  Preferred Stock to be issued pursuant to the Merger Agreement will be
passed  upon for  Patapsco  Bancorp  by  Stradley  Ronon  Stevens & Young,  LLP,
Philadelphia, Pennsylvania.


                                     EXPERTS

     The  consolidated  financial  statements of Patapsco Bancorp as of June 30,
1999 and 1998 and for each of the two years in the period  ended  June 30,  1999
incorporated  in this proxy  statement/prospectus  by  reference  from  Patapsco
Bancorp's  Annual  Report on Form 10-KSB for the fiscal year ended June 30, 1999
have been audited by Anderson Associates,  LLP, independent  auditors, as stated
in their  report,  which is  incorporated  by reference  herein and have been so
incorporated in reliance upon the report of such firm given upon their authority
as experts in accounting and auditing.

     The financial  statements of Northfield Bancorp as of December 31, 1999 and
1998 and for each of the two  years  in the  period  ended  December  31,  1999,
included  elsewhere  in this  proxy  statement/prospectus  have been  audited by
Anderson  Associates,  LLP,  independent  auditors,  as stated  in their  report
appearing herein and elsewhere in the Registration  Statement,  and are included
in reliance  upon the report of such firm given upon their  authority as experts
in accounting and auditing.


                                       94
<PAGE>

                              STOCKHOLDER PROPOSALS

     It is not  anticipated  that  Northfield  Bancorp  will hold a 2001  annual
meeting of stockholders  unless the merger is not consummated.  If the merger is
not consummated,  any stockholder  proposal intended for inclusion in Northfield
Bancorp's  proxy  statement  and proxy  relating to the 2001  annual  meeting of
stockholders  must be  received  by  Northfield  Bancorp's  main  office at 8005
Harford Road,  Baltimore,  Maryland  21234, no later than December 13, 2000. Any
such proposal  shall be subject to the  requirements  of the proxy rules adopted
under the Securities and Exchange Act of 1934, as amended.

     Stockholder proposals to be considered at a meeting of stockholders,  other
than  those  submitted  pursuant  to the  Securities  Exchange  Act of 1934,  as
amended,  must be stated in writing,  delivered  or mailed to the  Secretary  of
Northfield  Bancorp at the address stated above,  not less than 30 days nor more
than 60 days prior to the date of the  meeting.  If less than 40 days' notice of
the meeting is given to stockholders,  such written notice shall be delivered or
mailed to the  Secretary  of  Northfield  Bancorp  not  later  than the close of
business on the tenth day  following  the day on which notice of the meeting was
mailed to stockholders.


                                  OTHER MATTERS

     The  Northfield  Bancorp Board of Directors is not aware of any business to
come before the Special Meeting other than those matters described in this proxy
statement/prospectus.  However,  if any other matter should properly come before
the special  meeting,  it is intended  that  holders of the proxies  will act in
accordance with the directions of the Board of Directors of Northfield Bancorp.



                                       95
<PAGE>

     INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF NORTHFIELD BANCORP, INC.




                                                                            Page
                                                                            ---


Independent Auditor's Report.............................................. F-1

Consolidated Statements of Financial Condition as of
   December 31, 1999 and 1998.................. .......................... F-3

Consolidated Statements of Operations for the Years Ended
   December 31, 1999 and 1998............................................. F-4

Consolidated Statements of Stockholders' Equity for the Years
   Ended December 31, 1999 and 1998 ...................................... F-5

Consolidated Statements of Cash Flows for the Years Ended December
   31, 1999 and 1998...................................................... F-6

Notes to Consolidated Financial Statements................................ F-8

Consolidated Statements of Financial Condition as of March 31,
   2000 and December 31, 1999............................................. F-27

Consolidated Statements of Operations for the Three Months Ended
   March 31, 2000 and 1999................................................ F-28

Consolidated Statements of Comprehensive Income for the Three
   Months Ended March 31, 2000 and 1999 .................................. F-29

Consolidated Statements of Cash Flows for the Three Months ended
   March 31, 2000 and 1999................................................ F-30

Notes to Consolidated Financial Statements ............................... F-32

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the financial statements or related notes.


                                       96
<PAGE>

















                          INDEPENDENT AUDITOR'S REPORT



To the Stockholders and Board of Directors
Northfield Bancorp, Inc.
Baltimore, Maryland

        We have audited the  consolidated  statements of financial  condition of
Northfield  Bancorp,  Inc. and  Subsidiary as of December 31, 1999 and 1998, and
the related consolidated statements of operations, stockholders' equity and cash
flows for each of the two years in the two year period ended  December 31, 1999.
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  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
consolidated  financial  statement  presentation.  We  believe  that our  audits
provide a reasonable basis for our opinion.




                                       F-1
<PAGE>
        In our opinion, the consolidated  financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Northfield  Bancorp,  Inc. and  Subsidiary as of December 31, 1999 and 1998, and
the  consolidated  results of its  operations and cash flows for each of the two
years  in the two  year  period  ended  December  31,  1999 in  conformity  with
generally accepted accounting principles.

        As described in Note 1 to the  consolidated  financial  statements,  the
Company  adopted  the  Statement  of  Financial  Accounting  Standards  No. 133,
"Accounting for Derivative  Instruments and Hedging Activities" as of January 1,
1999.


/s/ Anderson Associates, LLP

March 3, 2000
Baltimore, Maryland





                                       F-2
<PAGE>

                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------
<TABLE>
<CAPTION>
                                                                              December 31,
                                                                              ------------
                                                                         1999            1998
                                                                         ----            ----
<S>                                                                 <C>            <C>
       Assets
       ------
Cash                                                                $    620,282   $     166,446
Interest bearing deposits in other banks                               1,038,521       4,833,876
Investments available for sale (Note 2)                                4,873,550           --
Investments held to maturity (Note 2)                                      --            799,256
Mortgage backed securities available for sale (Note 3)                 2,551,277           --
Mortgage backed securities held to maturity (Note 4)                     524,188       2,122,590
Loans receivable, net (Note 5)                                        42,856,212      35,701,656
Accrued interest receivable - loans                                      171,294         163,989
                            - investments                                 65,508          19,016
                            - mortgage backed securities                  16,086          13,569
Premises and equipment, at cost, less accumulated
 depreciation (Note 6)                                                    97,153         128,325
Federal Home Loan Bank of Atlanta stock at cost (Note 7)                 445,000         272,900
Deferred income taxes (Note 13)                                          286,708          57,526
Prepaid and refundable income taxes (Note 13)                                410           --
Prepaid expenses and other assets                                         33,886          30,963
                                                                     -----------     -----------

Total assets                                                         $53,580,075     $44,310,112
                                                                     ===========     ===========
       Liabilities and Stockholders' Equity
       ------------------------------------
Liabilities
-----------
   Deposit accounts (Note 8)                                         $36,602,858     $36,434,786
   Borrowings (Note 9)                                                 8,900,000               -
   Advance payments by borrowers for expenses                            553,961         462,726
   Income taxes payable (Note 13)                                         11,237          18,449
   Other liabilities                                                     439,377         266,230
                                                                     -----------     -----------
Total liabilities                                                     46,507,433      37,182,191

Commitments and contingencies - Notes 5, 6, 9, 10, 11 and 12

Stockholders' Equity (Notes 11 and 12)
--------------------
   Serial Preferred stock $.01 par value; authorized 2,000,000
     shares; none issued or outstanding
   Common stock $.01 par value; authorized 8,000,000 shares;
     issued and outstanding 475,442 shares in 1999 and 1998                4,754           4,754
   Additional paid-in capital                                          4,351,177       4,415,682
   Retained earnings (substantially restricted)                        3,491,960       3,200,542
                                                                     -----------     -----------
                                                                       7,847,891       7,620,978
   Accumulated other comprehensive income                               (318,280)              -
   Stock held by Rabbi Trust                                            (134,650)       (134,650)
   Employee Stock Ownership Plan                                        (322,319)       (358,407)
                                                                     -----------     -----------
Total stockholders' equity                                             7,072,642       7,127,921
                                                                     -----------     -----------
Total liabilities and stockholders' equity                           $53,580,075     $44,310,112
                                                                     ===========     ===========
</TABLE>
The accompanying notes to consolidated financial statements
 are an integral part of these statements.
                                        F-3
<PAGE>
                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      -------------------------------------
<TABLE>
<CAPTION>


                                                                     Years Ended
                                                                     December 31,
                                                                     ------------
                                                                 1999            1998
                                                                 ----            ----
<S>                                                           <C>          <C>
Income
------
   Interest and fees on loans (Note 5)                        $2,978,697   $2,566,734
   Interest on investments                                       338,930      267,728
   Interest on mortgage backed securities                        154,003      149,753
                                                              ----------   ----------
Total interest income                                          3,471,630    2,984,215

Interest Expense
----------------
   Interest on deposits (Note 8)                               1,699,241    1,748,825
   Interest on long-term borrowings                              111,775         --
   Interest on short-term borrowings                             124,025        1,782
                                                              ----------   ----------
Total interest expense                                         1,935,041    1,750,607
                                                              ----------   ----------

Net interest income                                            1,536,589    1,233,608
Provision for losses on loans (Note 5)                              --           --
                                                              ----------   ----------
Net interest income after provision for losses on loans        1,536,589    1,233,608

Non-Interest Income
-------------------
   Fees on loans                                                   8,006        7,803
   Fees on deposits                                               14,554       12,201
   All other income                                                6,904       10,613
                                                              ----------   ----------
Net non-interest income                                           29,464       30,617

Non-Interest Expenses
---------------------
   Compensation and related expenses                             481,669      352,880
   Occupancy                                                     116,326       87,531
   Deposit insurance                                              22,639       20,485
   Service bureau expense                                         69,392       57,118
   Furniture, fixtures and equipment expense                      26,468       22,688
   Advertising                                                    29,479       26,383
   Professional fees                                              73,826       64,021
   Other                                                         141,458      130,096
                                                              ----------   ----------
Total non-interest expenses                                      961,257      761,202
                                                              ----------   ----------

Income before tax provision and cumulative effect
 of accounting change                                            604,796      503,023
Provision for income tax (Note 13)                               234,439      196,238
                                                              ----------   ----------

Income before cumulative effect of accounting change             370,357      306,785
Cumulative effect of accounting change, net of tax (Note 1)        8,980         --
                                                              ----------   ----------
Net income                                                    $  379,337   $  306,785
                                                              ==========   ==========
Basic earnings per share (Note 1)                             $      .89   $   N/A
                                                              ==========   ==========
Diluted earnings per share (Note 1)                           $      .86   $   N/A
                                                              ==========   ==========
</TABLE>

The accompanying notes to consolidated financial statements
 are an integral part of these statements.
                                       F-4
<PAGE>
                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 -----------------------------------------------
             FOR YEARS ENDED DECEMBER 31, 1999 AND DECEMBER 31, 1998
             -------------------------------------------------------

<TABLE>
<CAPTION>
                                                                        Additional                Accumulated Other
                                                           Common         Paid-In      Retained     Comprehensive
                                                            Stock         Capital      Earnings         Income
                                                          ---------     ----------     --------   -----------------

<S>                                                       <C>           <C>          <C>             <C>
Balance - December 31, 1997                               $     --      $     --     $2,893,757      $     --

Issuance of common stock                                       4,754     4,415,290         --              --
Stock purchased by Employee
 Stock Ownership Plan                                           --            --           --              --
Stock held by Rabbi Trust                                       --            --           --              --
Compensation under Stock-
 Based Benefit Plan                                             --             392         --              --

Net income                                                      --            --        306,785            --
                                                          ----------    ----------   ----------        ----------

Balance - December 31, 1998                                    4,754     4,415,682    3,200,542            --

Comprehensive Income
   Net income                                                                           379,337
   Cumulative effect of change in accounting
     principle, net of taxes of $513 (Note 1)                                                                (815)
   Unrealized holding losses on
     available for sale securities net
     of taxes of $201,075                                                                                (317,465)
Total comprehensive income
Conversion costs paid subsequent
   to stock issuance                                                       (66,035)
Compensation under Stock-Based
   Benefit Plan, net of taxes of $1,062                                      1,530
Dividends declared ($.20 per share)                                                     (87,919)
                                                          ----------    ----------   ----------        ----------
Balance - December 31, 1999                               $    4,754    $4,351,177   $3,491,960        $(318,280)
                                                          ==========    ==========   ==========        ==========
<CAPTION>
                                                           Employee
                                                          Stock Held       Stock        Total
                                                           by Rabbi      Ownership   Stockholders'
                                                            Trust          Plan         Equity
                                                          ----------     ---------   ------------

<S>                                                       <C>            <C>          <C>
Balance - December 31, 1997                               $    --        $    --      $2,893,757

Issuance of common stock                                       --             --       4,420,044
Stock purchased by Employee
 Stock Ownership Plan                                          --         (380,350)     (380,350)
Stock held by Rabbi Trust                                  (134,650)          --        (134,650)
Compensation under Stock-
 Based Benefit Plan                                            --           21,943        22,335
Net income                                                     --             --         306,785
                                                          ---------      ---------    ----------

Balance - December 31, 1998                                (134,650)      (358,407)    7,127,921

Comprehensive Income
   Net income
   Cumulative effect of change in accounting
     principle, net of taxes of $513 (Note 1)
   Unrealized holding losses on
     available for sale securities net
     of taxes of $201,075
Total comprehensive income                                                                61,057
Conversion costs paid subsequent
   to stock issuance                                                                     (66,035)
Compensation under Stock-Based
   Benefit Plan, net of taxes of $1,062                                     36,088        37,618
Dividends declared ($.20 per share)                                                      (87,919)
                                                          ---------      ---------    ----------
Balance - December 31, 1999                               $(134,650)     $(322,319)   $7,072,642
                                                          =========      =========    ==========
</TABLE>
The accompanying notes to consolidated financial statements are an integral part
 of these statements.
                                      F-5
<PAGE>
                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------

<TABLE>
<CAPTION>

                                                                        Years Ended December 31,
                                                                        ------------------------
                                                                           1999          1998
                                                                           ----          ----
<S>                                                                  <C>             <C>
Operating Activities
--------------------
     Net income                                                      $    379,337    $    306,785
     Adjustments to Reconcile Net Income to
       Net Cash Provided by Operating Activities
       -----------------------------------------
        Net amortization of premiums and accretion of
         discounts on certificates of deposit                                  88           3,172
        Gain on sale of mortgage backed securities trading                (14,933)           --
        Proceeds from sale of mortgage backed securities trading        1,048,335            --
        Net amortization of premiums and accretion of
         discounts on mortgage backed and investment securities            16,853             735
        Amortization of premium on mortgage loans purchased                   597            --
        Loan fees deferred                                                 54,012          99,319
        Amortization of deferred loan fees                                (50,648)        (51,630)
        Non-cash compensation under Stock-Based Benefit Plans              37,618          22,335
        Increase in accrued interest on loans                              (7,305)        (14,453)
        (Increase) decrease in accrued interest on investments            (46,492)          5,984
        Increase in accrued interest on mortgage backed securities         (2,517)           (876)
        Provision for depreciation                                         46,165          28,640
        Increase in deferred income taxes                                 (28,922)        (31,247)
        Increase in prepaid income taxes                                     (410)           --
        (Increase) decrease in prepaid expenses and
         other assets                                                      (2,923)         26,581
        (Decrease) increase in accrued interest payable                    (5,442)          1,139
        Decrease in income taxes payable                                   (7,212)        (44,515)
        Increase in other liabilities                                     173,147         131,563
                                                                     ------------    ------------
              Net cash provided by operating activities                 1,589,348         483,532

Cash Flows from Investing Activities
------------------------------------
     Proceeds from maturing certificates of deposit                       741,000         926,000
     Purchases of certificates of deposit                                (190,000)       (981,331)
     Purchases of securities available for sale                        (4,535,874)           --
     Purchase of securities held to maturity                                 --          (799,250)
     Purchases of mortgage backed securities held to maturity            (539,642)     (1,285,283)
     Purchases of mortgage backed securities available for sale        (2,371,480)           --
     Principal collected on mortgage backed securities                    859,362       1,116,961
     Longer term loans originated                                     (13,034,443)    (11,884,678)
     Loans purchased                                                     (877,919)       (302,882)
     Principal collected on longer term loans                           6,797,992       6,346,139
     Net (increase) decrease in short-term loans                          (44,150)         53,108
     Purchases of premises and equipment                                  (14,992)       (116,591)
     Purchase of Federal Home Loan Bank stock                            (172,100)        (46,500)
                                                                     ------------    ------------
              Net cash used by investing activities                   (13,382,246)     (6,974,307)
</TABLE>


                                       F-6
<PAGE>

                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
<TABLE>
<CAPTION>

                                                                        Years Ended December 31,
                                                                        ------------------------
                                                                           1999          1998
                                                                           ----          ----
<S>                                                                    <C>             <C>
Cash Flows from Financing Activities
------------------------------------
     Net increase (decrease) in demand deposits,
       money market, passbook accounts and advance
       payments by borrowers for taxes and insurance                   $  (266,251)   $ 1,588,186
     Net increase in certificates of deposit                               531,000      2,315,159
     Net increase in Federal Home Loan Bank advances                     8,900,000           --
     Net proceeds from stock issuance                                         --        4,420,044
     Common shares purchased under ESOP Plan                                  --         (380,350)
     Common shares purchased under Rabbi Trust                                --         (134,650)
     Conversion costs paid subsequent to stock issuance                    (66,035)          --
     Dividend payment                                                      (87,919)          --
                                                                       -----------    -----------
              Net cash provided by financing activities                  9,010,795      7,808,389
                                                                       -----------    -----------
Increase (decrease) in cash and cash equivalents                        (2,782,103)     1,317,614
Cash and cash equivalents at beginning of year                           4,062,056      2,744,442
                                                                       -----------    -----------
Cash and cash equivalents at end of year                               $ 1,279,953    $ 4,062,056
                                                                       ===========    ===========
Reconciliation of cash and cash equivalents:
     Cash                                                              $   620,282    $   166,446
     Interest bearing accounts in other banks                            1,038,521      4,833,876
                                                                       -----------    -----------
                                                                         1,658,803      5,000,322

        Less - Certificates of deposit maturing in
                    90 days or more included in interest
                    bearing accounts in other banks                       (378,850)      (938,266)
                                                                       -----------    -----------

Cash and cash equivalents                                              $ 1,279,953    $ 4,062,056
                                                                       ===========    ===========

Supplemental disclosures of cash flows information:
  Cash paid during year for:
        Interest                                                       $ 1,880,930    $ 1,749,522
        Income taxes                                                   $   278,000    $   272,000

</TABLE>

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

                                       F-7
<PAGE>
                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



Note 1 - Summary of Significant Accounting Policies
         ------------------------------------------

         Principles of Consolidation
         ---------------------------

              The consolidated financial statements include the accounts
         of Northfield Bancorp, Inc. ("the Company") and its wholly owned
         subsidiary, Northfield Federal Savings Bank ("the Bank"). All
         intercompany  accounts and transactions  have been eliminated
         in the accompanying consolidated financial statements.

         Business
         --------

              The Bank's primary business activity is the acceptance
         of deposits from the general public in its market area,
         predominantly the Baltimore metropolitan region, and using
         the proceeds for investments and loan originations. The Bank
         is subject to competition from other financial institutions.
         The Bank is subject to the regulations of certain federal
         agencies and undergoes periodic examinations by those
         regulatory authorities.

         Basis of Financial Statement Presentation
         -----------------------------------------

              The consolidated financial statements have been prepared
         in conformity with generally accepted accounting principles.
         In preparing the financial statements, management is required
         to make estimates and assumptions that affect the reported
         amounts of assets and liabilities as of the date of the
         statement of financial condition and revenues and expenses
         for the period. Actual results could differ significantly
         from those estimates. Material estimates that are
         particularly susceptible to significant change in the
         near-term relate to the determination of the allowance for
         loan losses. See the discussion below of the determination of
         that estimate.

         Investments
         -----------

              Investments  classified  as available for sale are carried
         at fair  value.   Amortization  of  premiums  and  accretion
         of discounts  are computed  using the  interest  method over the
         life of the debt  instrument.  Gains and losses on  available
         for  sale  securities  are  determined   using  the  specific
         identification method.


                                       F-8
<PAGE>

NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------


Note 1 - Summary of Significant Accounting Policies - Continued
         ------------------------------------------

         Mortgage Backed Securities
         --------------------------

              Mortgage backed securities classified as available for sale,
         including real estate mortgage conduits, ("REMICs"), are
         carried at fair value. Amortization of premiums and accretion
         of discounts are computed using the interest method. Gains
         and losses on available for sale securities are determined
         using the specific identification method. See Note 3 for
         discussion of prepayment risk and recoverability of mortgage
         backed securities.

              At December 31, 1999, mortgage backed securities classified
         as held to maturity are carried at amortized cost since
         management has the ability and intention to hold them to
         maturity. Amortization of premiums and accretion of discounts
         on purchases is computed using the interest method.

         Loans Receivable
         ----------------

              Loans receivable that management has the intent and ability
         to hold for the foreseeable future or until maturity or
         pay-off are reported at their outstanding principal balance
         adjusted for any charge-offs, the allowance for loan losses,
         and any deferred fees or costs on originated loans.

              Amortization of premiums and accretion of discounts on loan
         purchases is computed using the interest method.

              Loan origination fees and certain direct origination costs
         are capitalized and recognized as an adjustment of the yield
         of the related loan.

              An allowance for loan losses is provided through charges to
         income in an amount that management believes will be adequate
         to absorb losses on existing loans that may become
         uncollectible, based on evaluations of the collectibility of
         loans and prior loan loss experience. The evaluations take
         into consideration such factors as changes in the nature and
         volume of the loan portfolio, overall portfolio quality,
         review of specific problem loans, and current economic conditions
         that may affect the borrowers' ability to pay. Determining the amount
         of the allowance for loan losses requires the use of estimates
         and assumptions. Management believes the allowance for losses on
         loans

                                       F-9
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------


Note 1 - Summary of Significant Accounting Policies - Continued
         ------------------------------------------

             Loans Receivable - Continued
             ----------------

             is adequate. While management uses available information to
             estimate losses on loans, future additions to the allowances may be
             necessary based on changes in economic conditions, particularly in
             the State of Maryland. In addition, various regulatory agencies, as
             an integral part of their examination process, periodically review
             the Bank's allowances for losses on loans. Such agencies may
             require the Bank to recognize additions to the allowances based on
             their judgments about information available to them at the time of
             their examination. Statement of Financial Accounting Standards
             ("SFAS") No. 114, as amended by SFAS No. 118 addresses the
             accounting by creditors for impairment of certain loans. It is
             generally applicable for all loans except large groups of smaller
             balance homogeneous loans that are collectively evaluated for
             impairment, including residential mortgage loans and consumer
             installment loans. It also applies to all loans that are
             restructured in a troubled debt restructuring involving a
             modification of terms. SFAS No. 114 requires that impaired loans be
             measured based on the present value of expected future cash flows
             discounted at the loan's effective interest rate, or at the loan's
             observable market price or the fair value of the collateral if the
             loan is collateral dependent. A loan is considered impaired when,
             based on current information and events, it is probable that a
             creditor will be unable to collect all amounts due according to the
             contractual terms of the loan agreement.

             Accrual of interest is discontinued on a loan when management
             believes, after considering economic and business conditions
             and collection efforts, that the borrower's financial
             condition is such that collection of interest is doubtful.
             When a payment is received on a loan on non-accrual status,
             the amount received is allocated to principal and interest in
             accordance with the contractual terms of the loan.

             Premises and Equipment
             ----------------------

                 Land is carried at cost, premises and equipment are carried
             at cost less accumulated depreciation. Depreciation is
             computed on the straight-line method, based on the useful
             lives of the respective assets.



                                      F-10
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 1 - Summary of Significant Accounting Policies - Continued
         ------------------------------------------

         Income Taxes
         ------------

              Deferred income taxes are recognized for temporary
         differences between the financial reporting basis and income
         tax basis of assets and liabilities based on enacted tax
         rates expected to be in effect when such amounts are realized
         or settled. Deferred tax assets are recognized only to the
         extent that it is more likely than not that such amounts will
         be realized based on consideration of available evidence. The
         effect on deferred tax assets and liabilities of a change in
         tax rates is recognized in income in the period that includes
         the enactment date.

         Statement of Cash Flows
         -----------------------

              In the statement of cash flows, cash and equivalents include
         cash and interest bearing deposits in other banks with a
         maturity date of less than ninety days.

         Employee Stock Ownership Plan
         -----------------------------

              The Company accounts for its Employee Stock Ownership Plan
         ("ESOP") in accordance with Statement of Position 93-6 of the
         Accounting Standards Division of the American Institute of
         Certified Public Accountants (See Note 11).

         Cumulative Effect of Accounting Change
         --------------------------------------

              The Company implemented SFAS No. 133, "Accounting for
         Derivative Instruments and Hedging Activities" ("SFAS No.
         133") on January 1, 1999. In accordance with the
         Pronouncement's provisions, the Company reclassified
         approximately $1,071,000 of mortgage backed securities from
         held to maturity to trading. The Company's trading portfolio
         consisted of several relatively older and smaller balance
         loan pools, which had market values that exceeded carrying
         values. Management decided to sell the securities at the
         favorable market price and simultaneously reduce the
         administrative costs of the smaller pools. On January 11,
         1999, the Company sold the entire trading investment that had
         a carrying value of $1,033,041 and realized a gain of $8,980
         net of tax. Accordingly, the net realized gain of $8,980 is
         reflected on the consolidated statements of operations as the
         cumulative effect of an accounting change, net of taxes.




                                      F-11
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 1 - Summary of Significant Accounting Policies - Continued
         ------------------------------------------

         Cumulative Effect of Accounting Change - Continued
         --------------------------------------------------

              In addition, the Company reclassified  $1,053,760 of mortgage
         backed  securities and $799,256 of  investments  from held to
         maturity to available for sale.

              On January 1, 1999, the amortized  costs and fair values were
         as follows:
<TABLE>
<CAPTION>

                                              Gross        Gross
                                Amortized   Unrealized   Unrealized
                                  Cost        Gains        Losses     Fair Value
                                ---------   ----------   ----------   ----------
<S>                            <C>          <C>          <C>          <C>
Investments                    $  799,256   $    --      $    5,029   $  794,227
Mortgage backed securities      1,053,760        3,701         --      1,057,461
                               ----------   ----------   ----------   ----------
                               $1,853,016   $    3,701   $    5,029   $1,851,688
                               ==========   ==========   ==========   ==========
</TABLE>
                Accordingly, the net unrealized loss of $1,328 at the date of
           transfer is reflected on the consolidated statements of
           stockholders' equity as the cumulative effect of a change in
           accounting principle, net of taxes.

           Earnings Per Share
           ------------------

                Basic earnings per share data ("EPS") is computed by dividing
           net income by the weighted average number of common shares
           outstanding for the appropriate period. Unearned ESOP shares
           are not included in outstanding shares. Diluted EPS is
           computed by dividing net income by the weighted average
           shares outstanding as adjusted for the dilutive effect of
           unvested stock awards based on the "treasury stock" method.

                Earnings per share data is not presented for the year ended
           December 31, 1998, since the Bank converted to stock form in
           November, 1998, and such information would not be meaningful.
           Information relating to the calculations of net income per
           share of common stock, summarized for the twelve months ended
           December 31, 1999, is as follows:

                                                           December 31, 1999
                                                           -----------------
           Net income before other comprehensive income       $379,337
                                                              ========
           Weighted Average Shares
              Outstanding basic EPS                            427,664
           Dilutive Items
              Rabbi Trust shares                                13,465
                                                              --------
           Adjusted weighted average shares used for
              dilutive items                                   441,129
                                                              ========

                                      F-12
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------


Note 2 - Investments
         -----------

              The  amortized  cost at and fair values of other  investments
         as follows:
<TABLE>
<CAPTION>

                                              Gross        Gross
                                Amortized   Unrealized   Unrealized
                                  Cost        Gains        Losses     Fair Value
                                ---------   ----------   ----------   ----------
<S>                            <C>          <C>          <C>          <C>
Available for Sale
------------------
December 31, 1999
-----------------
Federal Home Loan Mortgage
 Corporation bonds           $  748,519   $        --     $   53,988   $  694,531
Municipal bonds                 449,316            --         38,925      410,391
Corporate bonds               4,137,946            --        369,318    3,768,628
                             ----------   -------------   ----------   ----------
                             $5,335,781   $        --     $  462,231   $4,873,550
                             ==========   =============   ==========   ==========

<CAPTION>
Held to Maturity
----------------
December 31, 1998
-----------------
<S>                            <C>          <C>          <C>          <C>
Federal Home Loan Mortgage
 Corporation bonds           $  250,000   $        --     $    --      $  250,000
Municipal bonds                 299,256            --            888      298,368
Corporate bonds                 250,000            --          4,141      245,859
                             ----------  --------------   ----------   ----------
                             $  799,256  $         --     $    5,029   $  794,227
                             ==========  ==============   ==========   ==========
</TABLE>

              On January 1, 1999, the Company implemented the provisions of
         SFAS  No.  133  and   reclassified   the  entire  balance  of
         investments  from held to maturity to available for sale (See
         Note 1).

              No gains or losses  were  realized  during  the  years  ended
         December 31, 1999 and 1998.

              The scheduled maturities of other investments at December 31,
         1999:

                                                         Carrying
                                                           Cost
                                                        ----------
         Due after five years through ten years        $   369,125
         Due after ten years                             4,504,425
                                                       -----------
                                                       $ 4,873,550
                                                       ===========

                                      F-13
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 3 - Mortgage Backed Securities Available for Sale
         ---------------------------------------------

              Mortgage backed  securities  classified as available for sale
         at December 31, 1999 are as follows:
<TABLE>
<CAPTION>
                                                     Gross      Gross
                                    Amortized     Unrealized   Unrealized
                                      Cost          Gains        Losses    Fair Value
                                    ---------     ----------   ----------  ----------
<S>                               <C>           <C>          <C>          <C>
GNMA participating certificates   $1,861,296    $     --     $   31,313   $1,829,983
FNMA participating certificates       737,961         --         16,667      721,294
                                  -----------   ----------   ----------   ----------
                                  $ 2,599,257   $     --     $   47,980   $2,551,277
                                  ===========   ==========   ==========   ==========
</TABLE>


              No gains or losses  were  realized  during  the  years  ended
         December 31, 1999 and 1998.

Note 4 - Mortgage Backed Securities Held to Maturity
         -------------------------------------------

              The  amortized  cost  and  fair  value  of  mortgage   backed
         securities held to maturity are as follows as of December 31,
         1999 and 1998, respectively.
<TABLE>
<CAPTION>
                                                     Gross      Gross
                                    Amortized     Unrealized   Unrealized
                                      Cost          Gains        Losses    Fair Value
                                    ---------     ----------   ----------  ----------
                                            December 31, 1999
                                   ---------------------------------------------------
<S>                               <C>             <C>          <C>          <C>
GNMA participating certificates    $  524,188     $   --       $54,866      $  469,322
                                   ==========     ========     =======      ==========

                                            December 31, 1998
                                   ---------------------------------------------------
GNMA participating certificates    $1,125,497     $ 37,469     $   --       $1,162,966
FNMA participating certificates       534,884       12,123         --          547,007
FHLMC participating certificates      462,209       12,896         --          475,105
                                   ----------     --------     -------      ----------
                                   $2,122,590     $ 62,488     $   --       $2,185,078
                                   ==========     ========     =======      ==========
</TABLE>

              On January 1, 1999,  the  Company  implemented  the  provisions
         of SFAS No.  133 and  reclassified  $1,053,760 and $1,033,041 of the
         mortgage backed securities  portfolio to available for sale and
         trading, respectively.  (See Note 1)

                                      F-14
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 5 - Loans Receivable
         ----------------

              Loans receivable at December 31, 1999 and 1998 consist of the
         following:
<TABLE>
<CAPTION>

                                                     1999            1998
                                                     ----            ----
<S>                                             <C>             <C>
One to four family residential mortgage loans   $ 39,464,486    $ 31,332,202
Land                                                 172,698         123,442
Construction loans                                 2,207,784       3,663,490
Commercial real estate loans                       1,960,896       2,477,792
Commercial loan collateralized by lease
 finance receivables                                 698,107         643,217
Home equity line of credit loans                     134,281         124,849
Loans secured by deposits                            108,044          73,326
Premiums                                              14,614            --
                                                ------------    ------------
                                                  44,760,910      38,438,318

Less
   Undisbursed portion of loans in process        (1,402,261)     (2,223,105)
   Deferred loan origination fees                   (319,486)       (316,122)
   Allowance for losses on loans                    (182,951)       (197,435)
                                                ------------    ------------
                                                  (1,904,698)     (2,736,662)
                                                ------------    ------------
                                                $ 42,856,212    $ 35,701,656
                                                ============    ============
</TABLE>
              Residential lending is generally considered to involve less
         risk than other forms of lending, although payment experience on
         these loans is dependent to some extent on economic and market
         conditions in the Bank's lending area. Commercial and construction
         loan repayments are generally dependent on the operations of the
         related properties or the financial condition of its borrower
         or guarantor. Accordingly, repayment of such loans can be more
         susceptible to adverse conditions in the real estate market and
         the regional economy.

              A substantial portion of the Bank's loans receivable are
         mortgage loans secured by residential and commercial real estate
         properties located in the State of Maryland. Loans are extended
         only after evaluation by management of customers' creditworthiness
         and other relevant factors on a case-by-case basis. The Bank
         generally does not lend more than 90% of the appraised value of a
         property and requires private mortgage insurance on residential
         mortgages with loan-to-value ratios in excess of 80%. In
         addition, the Bank generally obtains personal guarantees of
         repayment from borrowers and/or others for construction,
         commercial and multifamily residential loans and disburses the
         proceeds of construction and similar loans only as work progresses
         on the related projects.

                                           F-15
<PAGE>
NORTHFIELD BANCORP, INC.
-----------------------
AND SUBSIDIARY
--------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 5 - Loans Receivable - Continued
         ----------------

              The commercial loan collateralized by lease finance
         receivables represents a loan to a leasing company collateralized by
         leases receivable to individuals and businesses secured by
         personal property and is primarily dependent upon the financial
         condition of the borrower and lessors for repayment.

              The following is a summary of the allowance for loan losses
         for the years ended December 31:

              Balance at December 31, 1997                  $215,500
              Provision for losses on loans                    --
              Charge-offs                                    (18,065)
                                                            --------
              Balance at December 31, 1998                   197,435
              Provision for losses on loans                    --
              Charge-offs                                    (14,484)
                                                            --------
              Balance at December 31, 1999                  $182,951
                                                            ========

              A loan is considered impaired when it is probable that the
         Bank will be unable to collect all amounts due according to the
         contractual terms of the loan agreement. The Bank did not have any
         impaired loans at December 31, 1999 and 1998.

              The Bank had no non-accrual loans that were not subject to
         SFAS No. 114.

              The following table presents a summary of the activity with
         respect to loans to directors and officers for the years ended
         December 31, 1999 and 1998, respectively.
<TABLE>
<CAPTION>

                                                          1999         1998
                                                          ----         ----

         <S>                                             <C>         <C>
         Balance outstanding - beginning of year         $505,596    $728,439
         New loans                                        148,000      18,546
         Principal repayments                            (152,043)   (241,389)
                                                         --------    --------
         Balance outstanding - end of year               $501,553    $505,596
                                                         ========    ========
</TABLE>

                                      F-16
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
AND SUBSIDIARY
--------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 5 - Loans Receivable - Continued
         ----------------

              The Bank is a party to financial instruments with off-balance-
         sheet risk in the normal course of business to meet the financial
         needs of its customers. Mortgage loan commitments, exclusive of
         loans in process not reflected in the accompanying statements at
         December 31, 1999, approximate $1,238,800. These commitments are
         for mortgage loans with fixed rates between 7.25% and 8.5% at
         December 31, 1999. At December 31, 1999, the Bank did not have any
         non-recourse leasing loan commitments.

              The credit risk involved in these financial instruments is
         essentially the same as that involved in extending loan facilities to
         customers. No amount has been recognized in the statement of financial
         condition at December 31, 1999, as a liability for credit loss.

              Mortgage loans serviced for others are not included in the
         accompanying consolidated statements of financial condition. The
         unpaid principal balances of these loans at December 31, 1999 and 1998,
         respectively, were $790,345 and $826,514.

              Custodial escrow balances maintained in connection with the
         foregoing loan servicing were approximately $22,000 and $18,000 at
         December 31, 1999 and 1998, respectively.

Note 6 - Premises and Equipment
         ----------------------

              Premises and equipment at December 31, 1999 and 1998 are as
         follows:
<TABLE>
<CAPTION>

                                                1999       1998    Useful Lives
                                                ----       ----    ------------
<S>                                           <C>       <C>        <C>
Land                                          $ 15,000  $ 15,000         -
Office building and improvements               107,347   109,297   5 to 35 years
Furniture, fixtures and equipment              259,783   285,547   5 to 15 years
                                              --------  --------
                                               382,130   409,844
Less - accumulated depreciation               (284,977) (281,519)
                                              --------  --------
                                              $ 97,153  $128,325
                                              ========  ========
</TABLE>

                                      F-17
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
AND SUBSIDIARY
--------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 6 - Premises and Equipment - Continued
         ----------------------

              The Bank has entered into long-term lease agreements for the
         premises of its main and administrative offices. Rental expense under
         the agreements for the properties for the years ended December 31,
         1999 and 1998 were $57,303 and $48,835, respectively. At December 31,
         1999, the minimum rental commitments under noncancellable operating
         leases are as follows:

               Year Ended December 31,
               -----------------------
                     2000                         $ 57,695
                     2001                           48,962
                     2002                           42,000
                     2003                           28,000
                                                  --------
                                                  $176,657
                                                  ========

Note 7 - Investment in Federal Home Loan Bank of Atlanta Stock
         -----------------------------------------------------

              The Bank is required to maintain an investment in the stock
         of the Federal Home Loan Bank of Atlanta ("FHLB") in an amount equal
         to at least 1% of the unpaid principal balances of the Bank's
         residential mortgage loans or 1/20 of its outstanding advances from
         the FHLB, whichever is greater.  Purchases and sales of stock are made
         directly with the FHLB at par value.

Note 8 - Deposit Accounts
         ----------------

              Deposit accounts at December 31, 1999 and 1998 consist of the
         following:
<TABLE>
<CAPTION>
                                                   1999                  1998
                                             ---------------      ----------------
                                             Amount     %         Amount       %
                                             ------   -----       ------      ----
<S>                                       <C>         <C>       <C>          <C>
Demand and NOW accounts including
  non-interest bearing deposits of
  $570,560 in 1999 and $715,785
  in 1998                                 $ 2,710,885   7.41%   $ 2,894,912    7.95%
Money markets                               8,191,133  22.38      8,199,757   22.51
Passbook savings                            2,736,225   7.47      2,901,060    7.96
Certificates of deposit                    22,954,581  62.71     22,423,581   61.54
                                          ----------- ------    -----------  ------
                                           36,592,824  99.97     36,419,310   99.96
Accrued interest on deposits                   10,034    .03         15,476     .04
                                          ----------- ------    -----------  ------
                                          $36,602,858 100.00%   $36,434,786  100.00%
                                          =========== ======    ===========  ======
</TABLE>

                                      F-18
<PAGE>

NORTHFIELD BANCORP, INC.
------------------------
AND SUBSIDIARY
--------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 8 - Deposit Accounts - Continued
         ----------------

              Certificates of deposit mature as follows at December 31:

                         2000                  $12,852,856
                         2001                    4,515,131
                         2002                    2,959,889
                         2003                      938,500
                         2004                    1,204,817
                         2005 & Thereafter         483,388
                                               -----------
                         Total                 $22,954,581
                                               ===========

              Interest expense on deposits is summarized as follows for the
         years ended December 31:
<TABLE>
<CAPTION>

                                                   1999              1998
                                                   ----              ----
<S>                                            <C>               <C>
NOW accounts                                   $   41,841        $   57,696
Money markets                                     272,789           322,038
Savings                                            76,571            93,461
Certificates of deposit                         1,308,040         1,275,630
                                               ----------        ----------
                                               $1,699,241        $1,748,825
                                               ==========        ==========
</TABLE>

              The Bank had deposits of $100,000 or more of approximately
         $5,351,995 and $3,451,755 at December 31, 1999 and 1998, respectively.

              Deposit Insurance Reform. Currently, there are two deposit
         insurance funds maintained by the Federal Deposit Insurance
         Corporation ("FDIC"), the Bank Insurance Fund ("BIF") and the
         Savings Association Insurance Fund ("SAIF"). The Bank's deposits are
         insured by SAIF.

Note 9 - Borrowings
         ----------

              Federal Home Loan Bank advances at December 31, 1999 consist
         of short-term fixed and adjustable rate advances bearing interest at
         4.55% to 6.26% per annum and a long-term fixed rate advance bearing
         interest at 5.26% per annum.






                                      F-19
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
AND SUBSIDIARY
--------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 9 - Borrowings - Continued
         ----------

              The Bank's stock in Federal Home Loan Bank of Atlanta is pledged
         as security for the loan and under a blanket floating lien security
         agreement with the Federal Home Loan Bank of Atlanta, the Bank is
         required to maintain as collateral for its advances, qualified home
         mortgage loans in an amount equal to 175% of the advances.

              Aggregate maturities required on Federal Home Loan Bank advances
         at December 31, 1999 are as follows:

         December 31, 2000                     $5,900,000
         December 31, 2009                      3,000,000
                                               ----------
                                               $8,900,000
                                               ==========

              Unused advances on the short-term borrowings above totalled
         $5,840,000 at December 31, 1999.

Note 10- Employee Benefit Plan
         ---------------------

              The Bank has a 401(k) Plan which required until March 31, 1998,
         under certain conditions, a contribution of up to 5% of eligible
         employees' total compensation. The total expense related to this
         Plan for the years ended December 31, 1999 and 1998 was $2,600 and
         $5,126, respectively.

Note 11- Common Stock and Stock Benefit Plans
         ------------------------------------

              On November 12, 1998, the Bank converted from a federally
         chartered mutual savings bank to a federally chartered stock savings
         bank. Simultaneously, the Bank consummated the formation of a new
         holding company, Northfield Bancorp, Inc., of which the Bank is a
         wholly owned subsidiary. In connection with the conversion, the
         Company issued 475,442 shares of its common stock, par value $.01
         per share (the "Common Stock") for gross proceeds of $4,754,420 and
         net proceeds of $4,420,044, of which $2,210,022 was contributed to the
         Bank in exchange for all of its outstanding common stock.


                                      F-20
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
AND SUBSIDIARY
--------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 11- Common Stock and Stock Benefit Plans - Continued
         ------------------------------------

              At the time of the Conversion, the Bank established a liquidation
         account in the amount of $3,086,506, an amount equal to the Bank's
         retained earnings as of June 30, 1998. The liquidation account is
         maintained for the benefit of eligible savings account holders who
         maintained their savings accounts in the Bank after the Conversion.
         In the event of a complete liquidation (and only in such event), each
         eligible savings  account  holder  would  be  entitled  to  receive  a
         liquidation  distribution from the liquidation  account in an
         amount  equal to the account  holder's  then  interest in the
         liquidation  account before any liquidation  distribution may
         be made with respect to capital stock.

              The Company has no  significant  source of income  other than
         dividends from the Bank. As a result, the Company's dividends will
         depend  primarily  upon  receipt of  dividends  from the Bank.

              OTS  regulations  limit the  payment of  dividends  and other
         capital  distributions  by  the  Bank.  The  Bank  is  able  to pay
         dividends during a calendar year without regulatory approval to the
         extent  of the  greater  of (i) an  amount  which  will  reduce  by
         one-half  its surplus  capital  ratio at the  beginning of the year
         plus  all its net  income  determined  on the  basis  of  generally
         accepted accounting  principles for that calendar year, or (ii) 75%
         of net income for the last four calendar quarters.

              The Bank is  restricted  in paying  dividends on its stock to
         the greater of the  restrictions  described in the  preceding
         paragraph,  or an  amount  that  would  reduce  its  retained
         earnings  below  its  regulatory  capital  requirement,   the
         accumulated  bad debt deduction,  or the liquidation  account
         described above.

              At the time of conversion,  the Bank  established an Employee
         Stock Ownership Plan ("ESOP"),  and acquired 38,035 shares of
         the common stock. The ESOP borrowed funds used to acquire the
         shares from the  Company  with a direct loan from the Company
         requiring annual payments of $29,258.

              The ESOP  holds the  common  stock in a Trust for  allocation
         among participating employees.

              All  employees  of the Bank who  have  completed  one year of
         service  and   attained   the  age  of  21  are  eligible  to
         participate.  Participants  will  become 100% vested in their
         accounts  after  five  years  of  service,  commencing  after
         January  1,  1998,  or  earlier  upon  death,  disability  or
         retirement.


                                      F-21
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 11- Common Stock and Stock Benefit Plans - Continued
         ------------------------------------

              The ESOP is funded by contributions  made by the Bank in cash
         or  common  stock and  dividends  on the  shares  held in the
         Trust. The Bank recognizes compensation expense as shares are
         committed for release from collateral at their current market
         price.  Dividends  on  allocated  shares  are  recorded  as a
         reduction of retained  earnings and dividends on  unallocated
         shares are recorded as a reduction of debt. Compensation cost
         for the year ended December 31, 1999 was $42,380.

              The ESOP shares as of December 31, 1999 were as follows:

              Allocated shares                         5,806
              Shares earned, but unallocated             -
              Unearned shares                         32,229

              The  fair  value  of the  unearned  shares  was  $382,719  at
         December 31, 1999.

              During the year ended  December  31,  1997,  the Bank entered
         into a non-qualified  Deferred  Compensation ("Rabbi Trust") agreement
         with  all  of  its  current  directors.  The  Bank recognized
         compensation expense, under this agreement, during the years ended
         December  31, 1999 and 1998 of $107,747  and $69,150,  respectively.
         Liability under this  Agreement is being accrued by charges to
         operating expense during the term of employment.  On November 12, 1998,
         the Trustees of the Deferred Compensation Plan acquired 13,465 shares
         of the Company's common stock.

Note 12- Retained Earnings
         -----------------

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





                                     F-22
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 12- Retained Earnings - Continued
         -----------------

              Quantitative  measures  established  by  regulation to ensure
         capital adequacy require the Bank to maintain minimum amounts
         and ratios (set forth in the table below) of total and Tier I
         capital  (as  defined in the  regulations)  to  risk-weighted
         assets (as  defined),  and of Tier I capital (as  defined) to
         average  assets  (as  defined).  Management  believes,  as of
         December 31, 1999,  that the Bank meets all capital  adequacy
         requirements to which it is subject.

              As of December 31, 1999,  the most recent  notification  from
         the Office of Thrift  Supervision has categorized the Bank as
         well  capitalized  under the regulatory  framework for prompt
         corrective  action. To be categorized as well capitalized the
         Bank  must  maintain   minimum  total   risk-based,   Tier  I
         risk-based  and Tier I  leverage  ratios  as set forth in the
         table.  There have been no  conditions  or events  since that
         notification that management believes have changed the Bank's
         category.

              The  following  table  presents the Bank's  capital  position
         based on the financial statements.
<TABLE>
<CAPTION>
                                                                    To Be Well
                                                                 Capitalized Under
                                               For Capital       Prompt Corrective
                              Actual        Adequacy Purposes    Action Provisions
                        ---------------     -----------------    ------------------
                        Amount        %      Amount       %      Amount         %
                        ------        -     -------       -     -------         -
<S>                  <C>            <C>   <C>            <C>  <C>            <C>
December 31, 1999
-----------------
Tangible (1)         $5,300,053      9.8% $  808,432     1.5% $   N/A        N/A%
Tier I capital (2)    5,300,053     18.6%     N/A        N/A%  1,713,180     6.0%
Core (1)              5,300,053      9.8%  2,155,818     4.0%  2,694,773     5.0%
Risk-weighted (2)     5,483,004     19.2%  2,284,240     8.0%  2,855,300    10.0%

December 31, 1998
-----------------
Tangible (1)         $4,918,487     11.0% $  670,342     1.5% $   N/A        N/A%
Tier I capital (2)    4,918,487     22.2%      N/A       N/A%  1,330,440     6.0%
Core (1)              4,918,487     11.0%  1,340,684     3.0%  2,234,473     5.0%
Risk-weighted (2)     5,115,922     23.1%  1,773,920     8.0%  2,217,400    10.0%
<FN>
(1)  To adjusted total assets
(2)  To risk-weighted assets.
</FN>
</TABLE>
                                      F-23
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 13- Income Taxes
         ------------

              The income tax  provision  consists of the  following for the
         years ended December 31:
<TABLE>
<CAPTION>

                                              1999        1998
                                              ----        ----
<S>                                        <C>          <C>
Current expense                            $ 269,317    $ 227,485
Deferred expense (benefit)                   (28,922)     (31,247)
                                           ---------    ---------
   Total tax expense                       $ 240,395    $ 196,238
                                           =========    =========
</TABLE>

              Of the $240,395  income tax provision in 1999,  $5,956 is the
         tax effect of the expense  recorded because of the cumulative
         change in  accounting  principle for the adoption of SFAS No. 133
         (See Note 1).

              The income tax provision is reconciled to the amount computed
         to the  statutory  federal  income  tax rate as  follows  for
         December 31:
<TABLE>
<CAPTION>

                                                    1999                 1998
                                               ---------------    -----------------
                                               Amount    Rate      Amount     Rate
                                               ------   ------     ------    -----
<S>                                           <C>        <C>       <C>        <C>
Statutory federal income tax rate             $210,709   34.00%    $171,028   34.00%
State tax net of federal income tax benefit     29,189    4.71       23,743    4.72
Other                                              497     .01        1,467     .29
                                              --------   -----     --------   -----
                                              $240,395   38.72%    $196,238   39.01%
                                              ========   ======    ========   =====
</TABLE>

              The tax effects of temporary  differences  between  financial
         reporting   basis  and   income   tax  basis  of  assets  and
         liabilities are as follows at December 31:
<TABLE>
<CAPTION>

                                                            1999         1998
                                                            ----         ----
<S>                                                      <C>          <C>
Deferred Tax Assets:
   Deferred loan origination fees                        $    --      $  12,787
   Deferred compensation                                   117,696       73,695
   Unrealized loss on investment securities                232,420       32,160
   Allowance for loan losses                                70,656       76,249
                                                         ---------    ---------
                                                           420,772      194,891

Deferred Tax Liabilities:
   Federal Home Loan Bank of Atlanta stock dividend        (32,595)     (32,595)
   Depreciation                                             (2,650)      (2,650)
   Excess of tax bad debt reserve over base year           (26,377)     (39,567)
   Conversion from accrual to cash method
    of accounting                                          (72,442)     (62,553)
                                                         ---------    ---------
                                                          (134,064)    (137,365)
                                                         ---------    ---------
Net deferred tax assets                                  $ 286,708    $  57,526
                                                         =========    =========

</TABLE>

                                      F-24
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------

Note 13- Income Taxes - Continued
         ------------

              The Bank was allowed a special bad debt deduction limited
         generally to 8% of otherwise taxable income for the year
         beginning December 1, 1987 through December 31, 1995.
         Beginning January 1, 1996 the percentage of taxable income
         method of computing the Bank's tax bad debt deduction is no
         longer allowed and the amount by which the tax reserve for
         bad debts exceeds such amount at December 31, 1987 must be
         recaptured over a six year period. A tax liability has been
         established for the recapture. If the amounts which qualified
         as deductions for federal income tax purposes prior to
         December 31, 1987 are later used for purposes other than to
         absorb loan losses, including distributions in liquidations,
         they will be subject to federal income tax at the then
         current corporate rate. Retained earnings at December 31,
         1999 and 1998 include $577,687, for which no provision for
         federal income tax has been provided. The unrecorded deferred
         income tax liability on the above amount was approximately
         $223,875.

Note 14- Disclosures About Fair Value of Financial Instruments
         -----------------------------------------------------

              The estimated fair values of the Bank's financial instruments
         are summarized below. The fair values of a significant
         portion of these financial instruments are estimates derived
         using present value techniques prescribed by the FASB and may
         not be indicative of the net realizable or liquidation
         values. Also, the calculation of estimated fair values is
         based on market conditions at a specific point in time and
         may not reflect current or future fair values.

              The carrying amount is a reasonable estimate of fair value
         for interest bearing deposits in other banks due to the
         short-term nature of that investment. Fair value is based
         upon net asset values for investment securities. Bid prices
         published in financial newspapers for mortgage backed
         securities were used to estimate fair value for these
         investments. The carrying amount of Federal Home Loan Bank of
         Atlanta stock is a reasonable estimate of fair value. Loans
         receivable were discounted using a single discount rate,
         comparing the current rates at which similar loans would be
         made to borrowers with similar credit ratings and for the
         same remaining maturities, except for adjustable rate
         mortgages which were considered to be at market rates. These
         rates were used for each aggregated category of loans as
         reported on the Office of Thrift Supervision Quarterly
         Report. The fair value of demand deposits, savings accounts
         and money market deposits is the amount payable on demand at
         the reporting date. The fair value of fixed-maturity
         certificates of deposit is estimated using the rates
         currently offered on deposits of similar remaining
         maturities.


                                      F-25
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------


Note 14- Disclosures About Fair Value of Financial Instruments - Continued
         -----------------------------------------------------
<TABLE>
<CAPTION>


                                                            December 31, 1999
                                                           --------------------
                                                           Carrying  Estimated
                                                            Amount   Fair Value
                                                            -------  ----------
                                                          (Amounts in Thousands)
<S>                                                          <C>         <C>
Financial Assets
----------------
   Interest bearing deposits
    in other banks .....................................     $ 1,039     $ 1,039
   Investments .........................................       4,874       4,874
   Mortgage backed securities available for sale .......       2,551       2,551
   Mortgage backed securities held to maturity .........         524         469
   Loans receivable ....................................      42,856      40,137
   Federal Home Loan Bank of Atlanta stock .............         445         445

Financial Liabilities
---------------------
   Savings .............................................     $ 2,736     $ 2,736
   NOW and money market deposit accounts ...............      10,902      10,902
   Certificates of deposit .............................      22,955      22,980
   Advance payment by borrowers for expenses ...........         554         554
   Borrowings ..........................................       8,900       8,603

</TABLE>

                                      F-26
<PAGE>

                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------
<TABLE>
<CAPTION>

                                                                              March 31,      December 31,
                                                                              ---------      ------------
                                                                                2000             1999
                                                                                ----             ----
       Assets                                                                (Unaudited)
       ------
<S>                                                                         <C>             <C>
Cash                                                                        $    184,281    $    620,282
Interest bearing deposits in other banks                                         752,207       1,038,521
Investments available for sale                                                 4,880,874       4,873,550
Mortgage backed securities available for sale                                  2,432,660       2,551,277
Mortgage backed securities held to maturity                                      518,255         524,188
Loans receivable, net                                                         44,326,571      42,856,212
Accrued interest receivable - loans                                              189,540         171,294
                            - investments                                         94,447          65,508
                            - mortgage backed securities                          15,630          16,086
Premises and equipment, at cost, less accumulated
 depreciation                                                                     89,869          97,153
Federal Home Loan Bank of Atlanta stock at cost                                  475,000         445,000
Deferred income taxes                                                            303,229         286,708
Prepaid and refundable income taxes                                                 --               410
Prepaid expenses and other assets                                                 38,764          33,886
                                                                            ------------    ------------

Total assets                                                                $ 54,301,327    $ 53,580,075
                                                                            ============    ============
       Liabilities and Stockholders' Equity
       ------------------------------------
Liabilities
-----------
   Deposit accounts                                                         $ 36,413,396    $ 36,602,858
   Borrowings                                                                  9,500,000       8,900,000
   Advance payments by borrowers for expenses                                    717,521         553,961
   Income taxes payable                                                           35,793          11,237
   Other liabilities                                                             508,826         439,377
                                                                            ------------    ------------
Total liabilities                                                             47,175,536      46,507,433

Commitments and contingencies

Stockholders' Equity
--------------------
   Serial Preferred stock $.01 par value; authorized 2,000,000
     shares; none issued or outstanding
   Common stock $.01 par value;  authorized 8,000,000 shares;
     issued and outstanding 475,442 shares at March 31, 2000
     and December 31, 1999                                                         4,754           4,754
   Additional paid-in capital                                                  4,353,036       4,351,177
   Retained earnings (substantially restricted)                                3,523,158       3,491,960
                                                                            ------------    ------------
                                                                               7,880,948       7,847,891
   Accumulated other comprehensive income                                       (305,502)       (318,280)
   Stock held by Rabbi Trust                                                    (134,650)       (134,650)
   Employee Stock Ownership Plan                                                (315,005)       (322,319)
                                                                            ------------    ------------
Total stockholders' equity                                                     7,125,791       7,072,642
                                                                            ------------    ------------

Total liabilities and stockholders' equity                                  $ 54,301,327    $ 53,580,075
                                                                            ============    ============
</TABLE>

The accompanying notes to consolidated financial statements are an integral part
 of these statements.
                                      F-27
<PAGE>

                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                -------------------------------------------------
<TABLE>
<CAPTION>

                                                           Three Months Ended
                                                                March 31,
                                                         ----------------------
                                                            2000        1999
                                                            ----        ----
<S>                                                       <C>        <C>
Income
------
   Interest and fees on loans                             $801,269   $725,509
   Interest on investments                                 109,260     61,187
   Interest on mortgage backed securities                   45,115     32,198
                                                          --------   --------
Total interest income                                      955,644    818,894

Interest Expense
----------------
   Interest on deposits                                    428,143    419,303
   Interest on short-term borrowings                        91,278     10,289
   Interest on long-term borrowings                         39,888       --
                                                          --------   --------
Total interest expense                                     559,309    429,592
                                                          --------   --------

Net interest income                                        396,335    389,302
Provision for losses on loans                                 --         --
                                                          --------   --------
Net interest income after provision for losses on loans    396,335    389,302

Non-Interest Income
-------------------
   Fees on loans                                             1,489      2,400
   Fees on deposits                                          3,606      4,218
   All other income                                          1,980      2,104
                                                          --------   --------
Net non-interest income                                      7,075      8,722

Non-Interest Expenses
---------------------
   Compensation and related expenses                       182,199     92,178
   Occupancy                                                28,489     26,599
   Deposit insurance                                         2,095      5,555
   Service bureau expense                                   17,334     20,026
   Furniture, fixtures and equipment expense                 7,245      6,143
   Advertising                                               9,144      7,276
   Professional fees                                        49,648     13,617
   Other                                                    51,731     37,163
                                                          --------   --------
Total non-interest expenses                                347,885    208,557
                                                          --------   --------

Income before tax provision and cumulative effect
 of accounting change                                       55,525    189,467
Provision for income tax                                    24,327     72,456
                                                          --------   --------

Income before cumulative effect of accounting change        31,198    117,011
Cumulative effect of accounting change, net of tax            --        8,980
                                                          --------   --------
Net income                                                $ 31,198   $125,991
                                                          ========   ========
Basic earnings per share                                  $    .07   $    .30
                                                          ========   ========
Diluted earnings per share                                $    .07   $    .29
                                                          ========   ========
</TABLE>
The accompanying notes to consolidated financial statements are an integral part
 of these statements.
                                      F-28
<PAGE>


                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------


           CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
           -----------------------------------------------------------
<TABLE>
<CAPTION>



                                                                    Three Months Ended
                                                                         March 31,
                                                                   --------------------
                                                                   2000         1999
                                                                   ----         ----

<S>                                                               <C>         <C>
Net income                                                        $  31,198   $ 125,991

Cumulative effect of change in accounting principle,
 net of taxes of $513                                                  --          (815)

Unrealized gain (losses) on available for sale securities,
 net of tax of $7,227 March 31, 2000 and $18,271 March 31, 1999      12,778     (29,038)
                                                                  ---------   ---------

Comprehensive income                                              $  43,976   $  96,138
                                                                  =========   =========
</TABLE>




The accompanying notes to consolidated financial statements are an integral part
 of these statements.
                                      F-29
<PAGE>
                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                -------------------------------------------------

<TABLE>
<CAPTION>

                                                                  Three Months Ended March 31,
                                                                  ----------------------------
                                                                      2000             1999
                                                                      ----             ----
<S>                                                                <C>            <C>
Operating Activities
--------------------
     Net income                                                    $    31,198    $   125,991
     Adjustments to Reconcile Net Income to
       Net Cash Provided by Operating Activities
       -----------------------------------------
        Net amortization of premiums and accretion of
          discounts on certificates of deposit                              23             24
        Gain on sale of mortgage backed securities trading                --          (14,936)
        Proceeds from sale of mortgage backed securities
          trading                                                         --        1,048,335
        Net amortization of premiums and accretion of
          discounts on mortgage backed and investment securities         2,741          2,708
        Amortization of premiums on mortgage loans purchased               158            123
        Loan fees deferred                                               5,232         13,039
        Amortization of deferred loan fees                              (5,507)       (28,238)
        Non-cash compensation under Stock-Based Benefit Plans            9,174          7,456
        Increase in accrued interest                                   (46,729)       (29,946)
        Provision for depreciation                                      11,431         10,899
        (Increase) decrease in deferred income taxes                   (23,748)        11,835
        Decrease in prepaid and refundable income taxes                    410           --
        Increase in prepaid expenses and other assets                   (4,878)       (13,643)
        Increase in accrued interest payable                             1,664          3,499
        Increase in income taxes payable                                24,556         38,577
        Increase in other liabilities                                   69,449          4,494
                                                                   -----------    -----------
              Net cash provided by operating activities                 75,174      1,180,217

Cash Flows from Investing Activities
------------------------------------
     Proceeds from maturing certificates of deposit                     99,000        349,000
     Purchases of certificates of deposit                              (96,000)       (95,000)
     Purchase of securities available for sale                            --       (1,697,594)
     Purchase of mortgage backed securities available for sale            --       (1,521,844)
     Purchases of mortgage backed securities held to maturity             --         (539,642)
     Principal collected on mortgage backed securities                 126,629        257,678
     Longer term loans originated                                   (2,394,840)    (4,441,303)
     Loans purchased                                                      --         (877,919)
     Principal collected on longer term loans                          939,930      2,657,789
     Net (increase) decrease in short-term loans                       (15,801)        20,433
     Purchases of premises and equipment                                (4,147)        (1,794)
     Purchase of Federal Home Loan Bank stock                          (30,000)       (58,600)
                                                                   -----------    -----------
              Net cash used by investing activities                 (1,375,229)    (5,948,796)

</TABLE>
                                      F-30
<PAGE>

                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                -------------------------------------------------

<TABLE>
<CAPTION>
                                                         Three Months Ended March 31,
                                                         ---------------------------
                                                             2000            1999
                                                             ----            ----
<S>                                                       <C>           <C>
Cash Flows from Financing Activities
------------------------------------
     Net decrease in demand deposits, money market,
       passbook accounts and advance payments by
       borrowers for taxes and insurance                  $  (221,221)   $  (696,124)
     Net increase (decrease) in certificates of deposit       193,655       (351,149)
     Net increase in Federal Home Loan Bank advances          600,000      2,500,000
                                                          -----------    -----------
              Net cash provided by financing activities       572,434      1,452,727
                                                          -----------    -----------

Decrease in cash and cash equivalents                        (727,621)    (3,315,852)
Cash and cash equivalents at beginning of period            1,279,953      4,062,056
                                                          -----------    -----------
Cash and cash equivalents at end of period                $   552,332    $   746,204
                                                          ===========    ===========

Reconciliation of cash and cash equivalents:
     Cash                                                 $   184,281    $   216,151
     Interest bearing accounts in other banks                 752,207      1,214,296
                                                          -----------    -----------
                                                              936,488      1,430,447

        Less - Certificates of deposit maturing in
               90 days or more included in interest
               bearing accounts in other banks               (384,156)      (684,243)
                                                          -----------    -----------

Cash and cash equivalents                                 $   552,332    $   746,204
                                                          ===========    ===========

Supplemental disclosures of cash flows information:
 Cash paid during period for:
        Interest                                          $   552,578    $   417,045
 Income taxes                                             $    23,110    $    28,000
</TABLE>



The accompanying notes to consolidated financial statements are an integral part
 of these statements.
                                      F-31
<PAGE>

                            NORTHFIELD BANCORP, INC.
                            ------------------------
                                 AND SUBSIDIARY
                                 --------------
                               Baltimore, Maryland
                               -------------------

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             ------------------------------------------------------


Note 1 - Basis of Presentation
         ---------------------

              The accompanying unaudited financial statements have been
         prepared in accordance with generally accepted accounting
         principles for interim financial information and in
         accordance with the instructions to Form 10-QSB. Accordingly,
         they do not include all of the disclosures required by
         generally accepted accounting principles for complete
         financial statements. In the opinion of management, all
         adjustments necessary for a fair presentation of the results
         of operations for the interim periods presented have been
         made. Such adjustments were of a normal recurring nature. The
         results of operations for the three months ended March 31,
         2000 are not necessarily indicative of the results that may
         be expected for the fiscal year December 31, 2000 or any
         other interim period. The consolidated financial statements
         should be read in conjunction with the consolidated financial
         statements and related notes which are incorporated by
         reference in the Company's Annual Report on Form 10-KSB for
         the year ended December 31,1999.

Note 2 - Cash Flow Presentation
         ----------------------

              For purposes of the statements of cash flows, cash and cash
         equivalents include cash and amounts due from depository
         institutions and certificates of deposit with original
         maturities of 90 days or less.

Note 3 - Earnings Per Share
         ------------------

              Basic EPS is computed by dividing net income by the weighted
         average number of common shares outstanding for the
         appropriate period. Unearned ESOP shares are not included in
         outstanding shares. Diluted EPS is computed by dividing net
         income by the weighted average shares outstanding as adjusted
         for the dilutive effect of unvested stock awards based on the
         "treasury stock" method. Information relating to the
         calculations of net income per share of common stock,
         summarized for the quarters ended March 31, 2000 and 1999, is
         as follows:
<TABLE>
<CAPTION>

                                                             2000         1999
                                                             ----         ----

<S>                                                        <C>          <C>
Net income before other comprehensive income               $ 31,198     $125,991
                                                           ========     ========

Weighted Average Shares
   Outstanding basic EPS                                    429,992      426,380
Dilutive Items
   Rabbi Trust shares                                        13,465       13,465
                                                           --------     --------
Adjusted weighted average shares
 used for dilutive EPS                                      443,457      439,845
                                                           ========     ========
</TABLE>
                                      F-32
<PAGE>
NORTHFIELD BANCORP, INC.
------------------------
 AND SUBSIDIARY
 --------------
Baltimore, Maryland
-------------------

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
------------------------------------------------------

Note 4 - Cumulative Effect of Accounting Change
         --------------------------------------

              The Company implemented SFAS No. 133, "Accounting for
         Derivative Instruments and Hedging Activities" ("SFAS No.
         133") on January 1, 1999. In accordance with the
         Pronouncement's provisions, the Company reclassified
         approximately $1,071,000 of mortgage backed securities from
         held to maturity to trading. On January 11, 1999, the Company
         sold the entire trading investment that had a carrying value
         of $1,033,041 and realized a gain of $8,980, net of tax.
         Accordingly, the net realized gain of $8,980 is reflected on
         the consolidated statements of operations as the cumulative
         effect of an accounting change, net of taxes.

              In addition, the Company reclassified $1,053,760 of mortgage
         backed securities and $799,256 of investments from held to
         maturity to available for sale. Accordingly, the net
         unrealized loss of $1,328 at the date of transfer is
         reflected on the consolidated statements of comprehensive
         income as the cumulative effect of a change in accounting
         principle, net of taxes.


                                      F-33
<PAGE>
                                                                         ANNEX A





                 _______________________________


                       AGREEMENT OF MERGER

                           BY AND AMONG

                     PATAPSCO BANCORP, INC.,
                        THE PATAPSCO BANK
                               AND
                        PN FINANCIAL, INC.
                     ________________________


                               AND

                     ________________________

                     NORTHFIELD BANCORP, INC.
                               AND
                  NORTHFIELD FEDERAL SAVINGS BANK



                     DATED AS OF MAY 16, 2000


                 _______________________________



<PAGE>

                  AGREEMENT OF MERGER


     THIS AGREEMENT OF MERGER ("Agreement") is dated as of May 16, 2000, by
and among PATAPSCO BANCORP, INC., a Maryland corporation ("Patapsco"), THE
PATAPSCO BANK, a Maryland commercial bank and wholly owned subsidiary of
Patapsco ("Bank"), and PN FINANCIAL, INC., a Maryland corporation and wholly
owned subsidiary of Patapsco ("New Sub"); and NORTHFIELD BANCORP, INC., a
Maryland corporation ("Company"), and  NORTHFIELD FEDERAL SAVINGS BANK, a
Federally chartered savings bank and wholly owned subsidiary of Company
("Savings").

     WHEREAS, Patapsco, a bank holding company, with its principal office in
Dundalk, Maryland, owns all of the issued and outstanding capital stock of
Bank, with its principal office in Dundalk, Maryland, and Bank owns all the
issued and outstanding capital stock of New Sub;

     WHEREAS, Company, a non-diversified, unitary savings and loan holding
company, with its principal office in Baltimore, Maryland, owns all of the
issued and outstanding capital stock of Savings, with its principal office in
Baltimore, Maryland;

     WHEREAS, Patapsco and Company desire to combine their
respective holding companies and bank subsidiaries;

     WHEREAS, the parties have determined that it would be
desirable and in their respective best interests, including the
best interests of their respective shareholders, for (i) New Sub
to merge with and into Company (the "Company Merger"), pursuant to which each
of the issued and outstanding shares of common stock of Company ("Company
Common Stock") shall be automatically by operation of law converted into the
right to receive (a) $12.50 in cash (the "Cash Consideration") and (b) 0.2400
shares of Patapsco's Series A Noncumulative Convertible Perpetual Preferred
Stock, $.01 par value per share, (the "Preferred Stock") (Articles
Supplementary for the Preferred Stock are attached as Exhibit A) (such cash
and the 0.2400 shares of Preferred Stock (the "Preferred Stock Consideration")
are collectively referred to herein as the "Merger Consideration"), and the
issued and outstanding shares of New Sub common stock shall be converted by
operation of law into an equal number of newly issued shares of Company Common
Stock all of which shall be owned by Bank, (ii) immediately following the
Company Merger, the Company shall be liquidated into Patapsco (the
"Liquidation") and (iii) immediately following the Liquidation,
Savings shall be merged with and into the Bank (the "Bank Merger");

     WHEREAS, the Boards of Directors of Patapsco and the Company (at meetings
duly called and held) have determined that this Agreement and the transactions
contemplated hereby are in the best interests of Patapsco and the Company,
respectively, and their respective stockholders and have approved this
Agreement; and

                             1
<PAGE>
     WHEREAS, as a condition and inducement to Patapsco's, the
Bank's and New Sub's willingness to enter into this Agreement,
Patapsco has entered into a separate Voting Agreement (attached as Exhibit B)
with each of the directors and executive officers of the Company providing
that each such person shall vote, or cause to be voted, all shares of Company
Common Stock which such person beneficially owns for approval of the Company
Merger as
contemplated herein.

     NOW THEREFORE, in consideration of the premises and mutual
promises hereinafter set forth, and of other good and valuable
consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto, intending to be legally bound,
do hereby agree as follows:


                       ARTICLE I
        THE COMPANY MERGER AND RELATED MATTERS

    1.1  The Company Merger. At the Effective Time (as defined
         ------------------
in Section 1.2 hereof), New Sub shall be merged with and into
Company pursuant to the provisions herein.  The Company Merger
shall be effected in accordance with any and all applicable
provisions of the Maryland General Corporation Law (the "MGCL").
Company shall thereafter continue as the surviving corporation
under the name of "Northfield Bancorp, Inc."  Company after the
Effective Time is sometimes referred to in this Agreement as the
"Surviving Corporation." At and after the Effective Time:

              (1)  The separate existence of New Sub shall
                   cease.

              (2)  The Articles of Incorporation and the
         Bylaws of Company in effect immediately prior to the
         Company Merger shall continue as the Articles of
         Incorporation and Bylaws of the Surviving Corporation
         after the Company Merger.

              (3)  The directors and executive officers of
         the Company immediately prior to the Effective Time
         shall, as of the such Effective Time, submit their
         written resignation and the directors and executive
         officers of the Company immediately  following the
         Company Merger, until their successors shall be duly
         elected and qualified, shall be such persons as are
         appointed by the Bank.

              (4)  From and after the Effective Time, the
          Company Merger shall have the effects as set forth in
          Section 3-114 of the MGCL.

    1.2  Effective Time of the Company Merger.  As soon as
         ------------------------------------
practicable after each of the conditions set forth in Article V
hereof have been satisfied or waived, New Sub and Company will
file, or cause to be filed, articles of merger with the Maryland
Department of Assessments and Taxation (the "Department"), which
articles of merger shall be in the form required by and executed
in accordance with the applicable provisions of the MGCL and, to
the extent applicable, the

                             2
<PAGE>
Financial Institutions Article of the Annotated Code of Maryland.  The Company
Merger shall become effective at the time the articles of merger are accepted
by the Department or at such time as is set forth in the articles of merger
(the "Effective Time"), which shall be immediately following the Closing (as
defined in Section 1.11) and on the same day as the Closing if practicable.

    1.3  Conversion of Shares.  The manner and basis of the
         --------------------
conversion of the respective outstanding shares of capital stock
of Company and New Sub and the consideration which the respective record
holders thereof shall be entitled to receive pursuant to the Company Merger
shall be as follows:

         (a)  Company Common Stock.
              --------------------

              (i)  At the Effective Time each share of Company
    Common Stock issued and outstanding immediately prior to the
    Effective Time (except Objecting Shares (as defined in
    Section 1.4) and shares referred to in subparagraph (ii) of
    this Section 1.3(a)), shall automatically by virtue of the
    effectiveness of the Company Merger and without the
    necessity of any action on the part of the holder thereof,
    be canceled and converted into the right to receive the
    Merger Consideration.  After the Effective Time, the holders
    of certificates representing shares of Company Common Stock
    shall cease to have any rights as stockholders of the
    Company, except the right to receive the Merger
    Consideration as provided herein and except with respect to
    rights applicable to Objecting Shares.

              (ii) Any shares of Company Common Stock which
    are owned or held by Company or any of its subsidiaries
    (except shares held in any 401(k) plan or employee stock
    ownership plan of the Company or any of its subsidiaries or
    other shares held in a fiduciary or similar capacity
    including any shares held in a grantor trust associated with
    any of Company's or Savings' Employee Plans or Benefit
    Arrangements (as such terms are defined in Section 2.13
    hereof)) or by Patapsco or any of Patapsco's subsidiaries
    (other than in a fiduciary or similar capacity) at the
    Effective Time shall cease to exist, and the certificates
    for such shares shall as promptly as practicable be canceled
    and no Merger Consideration shall be issued or exchanged
    therefor.

              (iii)     If the holders of Patapsco common stock
    shall have received or shall have become entitled to
    receive, without payment therefor, during the period
    commencing on the date hereof and ending with the Effective
    Time, additional shares of common stock or other securities
    for their stock by way of a stock split, stock dividend,
    reclassification, combination of shares or similar corporate
    rearrangement ("Stock Adjustment"), then the amount and/or
    characteristics of the Preferred Stock to be exchanged at
    the Effective Time for Patapsco common stock shall be
    proportionately adjusted to take into account such Stock
    Adjustment.

         (b)  New Sub Common Stock.  Each share of common stock
              --------------------
of New Sub issued and outstanding immediately prior to the
Effective Time shall, automatically by virtue of the

                             3
<PAGE>
effectiveness of the Company Merger and without necessity of any action on the
part of the holder thereof, be canceled and converted into an equal number of
newly issued shares of common stock of the Surviving Corporation.

    1.4  Objecting Shares.  Any shares of Company Common Stock
         ----------------
held by a holder who files a written objection to the Company
Merger and becomes entitled to obtain payment for the fair value
of such shares of Company Common Stock pursuant to the applicable provisions
of the MGCL shall be herein called "Objecting Shares."  Subject to any
contrary provisions of the MGCL, any Objecting Shares shall not, after the
Effective Time, be entitled to vote for any purpose or receive any dividends
or other distributions and shall not be entitled to receive the Merger
Consideration, and the holder thereof ceases to have any rights of a
stockholder with respect to the Objecting Shares except the right to receive
payment of their fair value; provided however, that shares of Company Common
Stock held by an objecting stockholder who subsequently withdraws a demand for
payment, fails to comply fully with the requirements of the MGCL, or otherwise
fails to establish the right of such stockholder to be paid the fair value of
such stockholders'
shares under the MGCL shall be deemed to be converted into the
right to receive the Merger Consideration pursuant to the terms and conditions
referred to above.  All negotiations with respect to payment for Objecting
Shares shall be handled by Patapsco.  Patapsco shall be obligated to pay the
holders of any Objecting Shares in accordance with the provisions of the MGCL.

    1.5  Right to Revise the Structure of the Transaction.  With
         ------------------------------------------------
the prior written consent of the Company, which consent shall not be
unreasonably withheld, Patapsco, Bank and New Sub may revise the structure of
the corporate reorganization contemplated by this Agreement in order to
achieve tax benefits or for any other reason; provided, however, that the
Company shall not have the obligation to consent to any revision to the
structure of the reorganization which (i) changes the form or amount of the
consideration payable hereunder, (ii) would unreasonably impede or delay
consummation of the transactions contemplated herein or (iii) would result in
treatment for Federal income tax purposes of receipt by a shareholder of
Company of the Merger Consideration set forth herein as a taxable dividend.
Patapsco, Bank and New Sub may propose any
revision by giving written notice to Company and Savings in the
manner provided in Section 8.4 of this Agreement, which notice
shall be in the form of an amendment to this Agreement.

    1.6  Exchange of Shares for the Merger Consideration
         -----------------------------------------------

         (a)  The parties hereto agree that the Bank will act
as the exchange agent (the "Exchange Agent") for the exchange by
Company stockholders of their shares of Company Common Stock for
the Merger Consideration.

         (b)  Patapsco has reserved, or will reserve prior to
the Effective Time, for issuance a sufficient number of shares of its
Preferred Stock for the purpose of issuing its shares to the Company's
stockholders in accordance with this Article I.  Patapsco also has reserved or
will reserve prior to the Effective Time, for issuance a sufficient number of
shares of its common

                             4
<PAGE>
stock for the purpose of issuing shares of its common stock to holders of
Preferred Stock who elect to convert their shares of Preferred Stock into
Patapsco common stock.  Immediately prior to the Effective Time, Patapsco
shall make available for exchange or conversion, by transferring to the
Exchange Agent for the benefit of the holders of Company Common Stock:  (i)
such number of whole shares of Preferred Stock as shall be issuable in
connection with the payment of the aggregate Preferred Stock Consideration,
and (ii) such funds as may be payable in connection with the aggregate Cash
Consideration and as may be payable in lieu of fractional shares of Preferred
Stock as provided in Section 1.7(c) hereof.  After the Effective Time, holders
of certificates theretofore evidencing outstanding shares of Company Common
Stock (other than Objecting Shares or as provided in Section 1.3(a)(ii)), upon
surrender of such certificates to the Exchange Agent, shall be entitled to
receive certificates representing the number of whole shares of Preferred
Stock into which shares of Company Common Stock
theretofore represented by the certificates so surrendered shall
have been converted, as provided in Section 1.3 hereof, cash
payable for the Cash Consideration, and cash payments in lieu of
fractional shares as provided in Section 1.7(c) hereof.  As soon
as practicable after the Effective Time, but not more than five (5) business
days thereafter, the Exchange Agent will send a notice and transmittal form as
prepared by Patapsco and reasonably satisfactory to the Company, to each
Company shareholder of record at the Effective Time whose Company Common Stock
shall have been converted into the Merger Consideration advising such
shareholder of the effectiveness of the Company Merger and the procedure for
surrendering to the Exchange Agent outstanding certificates formerly
evidencing Company Common Stock in exchange for the Merger Consideration.
Upon surrender, each certificate evidencing Company Common Stock shall be
canceled.  The Exchange Agent shall pay for each share of Company Common Stock
to the Company shareholders who submit their stock certificates pursuant to
these instructions (i)
an amount equal to 100% of the Cash Consideration plus any cash in lieu of a
fractional share of Preferred Stock and (ii) the
Preferred Stock Consideration, within five (5) business days
following receipt of the stock certificate(s).  Cash consideration shall be
paid by check.  Preferred Stock Consideration shall be evidenced by a stock
certificate duly and validly executed and issued in accordance with the
requirements of the MGCL.  Such checks and certificates for shares of
Preferred Stock shall be sent by first class mail.

         (c)  All payments to Company shareholders pursuant to
clause (b) of this Section 1.6 shall be sent to the shareholder's address as
shown on the stock records of the Company, or to such other address as a
shareholder may specify in a written instruction submitted with the
shareholder's stock certificates.

         (d)  All shares of Preferred Stock and cash for the
Cash Consideration and in lieu of any fractional share of Preferred Stock
issued and paid upon the surrender for exchange of Company Common Stock in
accordance with the above terms and conditions shall be deemed to have been
issued in full satisfaction of all rights pertaining to such shares of Company
Common Stock.  No interest will be paid or accrued on the Cash Consideration
payable upon surrender of such certificates.

                             5
<PAGE>
         (e)  If payment for Company Common Stock is to be
made, or any new certificate for Preferred Stock is to be issued, in the name
other than that in which the certificate surrendered in exchange thereof is
registered, it shall be a condition of the issuance therefor that the
certificate surrendered in exchange shall be properly endorsed and otherwise
in proper form for transfer and that the person requesting such transfer pay
to the Exchange Agent any transfer or other taxes required by reason of the
issuance of a new certificate for shares of Preferred Stock in any name other
than that of the registered holder of the certificate surrendered, or
establish to the satisfaction of the Exchange Agent that such tax has been
paid or is not payable.

         (f)  In the event any certificate for Company Common
Stock shall have been lost, stolen or destroyed, the Exchange Agent shall
issue in exchange for such lost, stolen or destroyed
certificate, upon the making of an affidavit of that fact by the
holder thereof, the Cash Consideration, the Preferred Stock
Consideration and cash in lieu of a fractional share of Preferred Stock as may
be required pursuant hereto; provided, however, that Patapsco may, in its
reasonable discretion and as a condition precedent to the issuance thereof,
require the owner of such lost, stolen or destroyed certificate to deliver a
bond in such sum as it may reasonably direct as indemnity against any claim
that may be made against Patapsco, the Company, the Exchange Agent or any
other party with respect to the certificate alleged to have been lost, stolen
or destroyed.

    1.7  No Fractional Shares.  Notwithstanding any term or
         --------------------
provision hereof, no fractional shares of Preferred Stock, and no certificates
or scrip therefor, or other evidence of ownership thereof, will be issued in
exchange for any shares of Company Common Stock; no dividend or distribution
with respect to Preferred Stock shall be payable on or with respect to any
fractional share interests; and no such fractional share interest shall
entitle the owner thereof to vote or to any other rights of a shareholder of
Patapsco.  In lieu of such fractional share interest, any holder of Company
Common Stock who would otherwise be entitled to a fractional share of
Preferred Stock will, upon surrender of his certificate or certificates
representing Company Common Stock outstanding immediately prior to the
Effective Time, be paid the applicable cash value of such fractional share
interest, which shall be equal to the product of the fraction multiplied by
$25.00.  For the purposes of determining any such fractional share interests,
all shares of Preferred Stock received by each holder of Company Common Stock
shall be combined so as to calculate the maximum number of whole shares of
Preferred Stock issuable to such Company stockholder in the Company Merger.

    1.8  Status of Certificates.  At and after the Effective
         ----------------------
Time, until surrendered as provided in this Section 1.6 hereof,
each outstanding certificate which, prior to the Effective Time,
represented Company Common Stock (other than shares cancelled at
the Effective Time pursuant to Section 1.3(a)(ii) hereof and except any
Objecting Shares, which Objecting Shares will evidence only the rights
specified in Section 1.4 hereof) will be deemed for all corporate purposes to
evidence ownership of the number of whole shares of Preferred Stock into which
the shares of Company Common Stock formerly represented thereby were converted
and the right to receive cash payable for the Cash Consideration and in lieu
of any fractional interest and shall not be

                             6
<PAGE>
deemed to confer upon the holder thereof any voting, dividend or other rights
of a shareholder of the Surviving Corporation.  However, until such
outstanding certificates formerly representing Company Common Stock are so
surrendered or the procedures in Section 1.6(f) are complied with, no dividend
or distribution payable to holders of record of Preferred Stock shall be paid
to any holder of such outstanding certificates, but upon surrender of such
outstanding certificates by such holder there shall be paid to such holder any
dividends, without interest, theretofore paid with respect to such whole share
of Preferred Stock, but not paid to such holder, and the amount of any cash,
without interest, payable to such holder for the Cash Consideration and in lieu
of a fractional share pursuant to Section 1.7 hereof.  After the Effective Time,
there shall be no further registration or transfer on the records of the
Surviving Corporation of shares of Company Common Stock (except the shares of
common stock of the Surviving Corporation issued pursuant to Section 1.3(b)
hereof), and if a certificate formerly representing such shares is presented to
Patapsco, it shall be forwarded to the Exchange Agent for cancellation and
exchange for the Merger Consideration.

    1.9  Shareholders' Meeting.  The Company shall, at the
         ---------------------
earliest practicable date, hold a meeting of its shareholders (the "Company
Shareholders' Meeting") to submit for shareholder approval this Agreement and
the Company Merger and all related matters necessary to the consummation of
the transactions contemplated hereby.

    1.10 Registration Statement; Prospectus/Proxy Statement.
         --------------------------------------------------

         (a)  For the purposes (i) of registering the Preferred
Stock to be issued to holders of Company Common Stock in connection with the
Company Merger with the Securities and Exchange Commission ("SEC") and with
applicable state securities authorities, and (ii) of holding the Company
Shareholders' Meeting, the parties hereto shall cooperate in the preparation
of an appropriate registration statement (such registration statement,
together with all and any amendments and supplements thereto, being herein
referred to as the "Registration Statement"), including the prospectus/proxy
statement satisfying all applicable requirements of applicable state laws, and
of the Securities Act of 1933, as amended (the "1933 Act") and the Securities
Exchange Act of 1934, as amended (the "1934 Act") and the rules and regulations
thereunder (such prospectus/proxy statement, together with any and all
amendments or supplements thereto, being herein referred to as the
"Prospectus/ProxyStatement").

         (b)  Patapsco shall furnish such information concerning Patapsco and
the Patpasco Subsidiaries (as defined in Section 3.1 hereof) as is necessary
in order to cause the Prospectus/ Proxy Statement, insofar as it relates to
such corporations, to comply with Section 1.10(a) hereof.  Patapsco agrees
promptly to advise the Company if at any time prior to the Company
Shareholders' Meeting any information provided by Patapsco in the
Prospectus/Proxy Statement becomes incorrect or incomplete in any
material respect and to provide the information needed to correct such
inaccuracy or omission.  Patapsco shall promptly file such supplemental
information as may be necessary in order to cause such Prospectus/Proxy
Statement, insofar as it relates to Patapsco and the Patapsco Subsidiaries, to
comply with Section 1.10(a).

                             7
<PAGE>
         (c)  The Company shall furnish Patapsco with such information
concerning the Company and the Company Subsidiaries (as defined in Section 2.1
hereof) as is necessary in order to cause the Prospectus/Proxy Statement,
insofar as it relates to such corporations, to comply with Section 1.10(a)
hereof.  The Company agrees promptly to advise Patapsco if at any time
prior to the Company Shareholders' Meeting any information provided by the
Company in the Prospectus/Proxy Statement becomes incorrect or incomplete in
any material respect and to provide Patapsco with the information needed to
correct such inaccuracy or omission.  The Company shall furnish Patapsco with
such supplemental information as may be necessary in order to cause the
Prospectus/Proxy Statement, insofar as it relates to the Company and the
Company Subsidiaries, to comply with Section 1.10(a).

         (d)  Patapsco shall prepare and file the Registration
Statement with the SEC and applicable state securities agencies as soon as
practicable but not later than 60 days following the date of this Agreement.
Patapsco shall use all reasonable efforts to cause the Registration Statement
to become effective under the 1933 Act and applicable state securities laws at
the earliest practicable date.  The Company authorizes Patapsco to utilize in
the Registration Statement the information concerning the Company and the
Company Subsidiaries provided to Patapsco for the purpose of inclusion in the
Prospectus/Proxy Statement.  The Company shall have the right to review and
comment on the Registration Statement and to approve the form of proxy
statement included in the Registration Statement.  Patapsco shall advise the
Company promptly when the Registration Statement has become effective and of
any supplements or amendments thereto, and Patapsco shall furnish Company with
copies of all such documents.  Prior to the Effective Time or the termination
of this Agreement, each party  shall consult with the other with respect to any
material (other than the Prospectus/Proxy Statement) that might constitute a
"prospectus" relating to the Company Merger within the meaning of the 1933 Act.


         (e)  The Company shall consult with Patapsco in order to determine
whether any directors, officers or shareholders of the Company may be deemed
to be "affiliates" of Company ("affiliated persons") within the meaning of
Rule 145 of the SEC promulgated under the 1933 Act.  All shares of
Preferred Stock issued to such Company affiliated persons in connection with
the Company Merger shall bear a legend upon the face thereof stating that
transfer of the securities is or may be restricted by the provisions of the
1933 Act, and notice shall be given to Patapsco's transfer agent of such
restriction, provided that such legend shall be removed by delivery of a
substitute certificate without such legend if such Company affiliated person
shall have delivered to Patapsco a copy of a letter from the staff of the SEC
or an opinion of counsel, in form and substance satisfactory to Patapsco, to
the effect that such legend is not required for purposes of the 1933 Act, and,
in any event, at any time after the expiration of two years from the Effective
Time unless, in the opinion of the counsel for Patapsco, such person was an
"affiliate" of Patapsco within the meaning of Rule 145 within three months
prior to the expiration of such two year period.  So long as shares of such
Preferred Stock bear such legend, no transfer of such Preferred Stock shall be
allowed unless and until the transfer agent is provided with such information
as may reasonably be requested by counsel for Patapsco to assure that such
transfer will not violate applicable provisions of the 1933 Act, or rules,
regulations or policies of the SEC.

                             8
<PAGE>
    1.11 Cooperation; Regulatory Approvals.  The parties shall
         ---------------------------------
cooperate and use reasonable best efforts to complete the
transactions contemplated hereunder at the earliest practicable
date.  Each party shall cause each of their affiliates and
subsidiaries to cooperate in the preparation and submission by
them, as promptly as reasonably practicable, of such applications, petitions,
and other documents and materials as any of them may reasonably deem necessary
or desirable to the Office of Thrift Supervision ("OTS"), Federal Deposit
Insurance Corporation ("FDIC"), Board of Governors of the Federal Reserve
System ("FRB"), the Commissioner of Financial Regulation of the State of
Maryland ("Commissioner"), Federal Trade Commission ("FTC"), Department of
Justice ("DOJ"), SEC, the Department, other regulatory authorities, holders of
the voting shares of common stock of Patapsco and the Company, and any other
persons for the purpose of obtaining any approvals or consents necessary to
consummate the transactions contemplated by this Agreement.  At the date
hereof, none of the parties is aware of any reason that the Governmental
Approvals (as such term is defined in Section 5.1(c) herein) required to be
obtained by it would not be obtained in a timely manner.

    1.12 Closing.  If (i) Company shareholder approvals have
         -------
been received, and (ii) all conditions of this Agreement have been satisfied
or waived, a closing (the "Closing") shall take place as promptly as
practicable thereafter at the principal office of Patapsco or at such other
place as the parties hereto may mutually agree at which the parties hereto
will exchange certificates, opinions, letters and other documents as required
hereby and will make the filings described in Section 1.2 hereof.  Such
Closing will take place as soon as practicable as agreed by the parties,
provided, however, that the Closing shall be no more than thirty (30) days
after the satisfaction or waiver of all conditions and/or obligations
contained in Article V of this Agreement.

    1.13 Closing of Transfer Books.  At the Effective Time, the
         -------------------------
transfer books for Company Common Stock shall be closed and no
transfer of shares of Company Common Stock shall thereafter be made on such
books.


                      ARTICLE II
 REPRESENTATIONS AND WARRANTIES OF COMPANY AND SAVINGS

    Company and Savings represent and warrant to Patapsco, the
Bank and New Sub that, except as disclosed in Section A or another section of
Schedule I attached hereto and except that Savings does not make any
representation or warranty regarding the Company:

    2.1  Organization, Good Standing, Authority, Insurance, Etc.
         ------------------------------------------------------
The Company is a corporation organized, validly existing and in
good standing under the laws of the State of Maryland.  Section 2.1 of
Schedule I lists each "subsidiary" of the Company and Savings within the
meaning of Section 10(a)(1)(G) of Home Owners' Loan Act ("HOLA"),
(individually a "Company Subsidiary" and collectively the "Company
Subsidiaries") (unless otherwise noted herein all references to a "Company
Subsidiary" or to the "Company Subsidiaries" shall include Savings).  Each of
the Company Subsidiaries is organized, validly existing, and in good standing

                             9
<PAGE>
under the laws of the respective jurisdiction under which it is
organized, as set forth in Section 2.1 of Schedule I.  The Company and each
Company Subsidiary has all requisite power and authority and is duly qualified
and licensed to own, lease and operate its properties and conduct its business
as it is now being conducted.  The Company has delivered to Patapsco a true,
complete and correct copy of the articles of incorporation, charter, or other
organizing document and of the bylaws, as in effect on the date of this
Agreement, of Company and each Company Subsidiary.  The Company and each
Company Subsidiary is qualified to do business as a foreign corporation and is
in good standing in each jurisdiction in which qualification is necessary
under applicable law, except to the extent that any failures to so qualify
would not, in the aggregate, have a material adverse effect on the business,
financial condition
or results of operations of the Company and the Company
Subsidiaries, taken as a whole.  Savings is a member in good
standing of the Federal Home Loan Bank of Atlanta and all eligible accounts
issued by Savings are insured by the Savings Association Insurance Fund
("SAIF") to the maximum extent permitted under applicable law.  Savings is a
"domestic building and loan association" as defined in Section 7701(a)(19) of
the Internal Revenue Code of 1986, as amended (the "Code") and is a "qualified
thrift lender" as defined in Section 10(m) of the HOLA and the rules and
regulations thereunder.  The Company is registered as a savings and loan
holding company under the HOLA.

    Other than immaterial omissions, the minute books of the
Company and the Company's Subsidiaries contain complete and
accurate records of all meetings and other corporate actions held or taken by
their respective shareholders and Boards of Directors (including the
committees of such Boards).

    2.2  Capitalization.  The authorized capital stock of the
         --------------
Company consists of (i) 8,000,000 shares of common stock, par value $.01 per
share, of which 475,442 shares were issued and outstanding as of the date of
this Agreement, and (ii) 2,000,000 shares of Preferred Stock, par value $.01
per share, of which no shares were outstanding as of the date of this
Agreement.  All outstanding shares of Company Common Stock are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights.  Other than with respect to the Employee Plans described in Section
2.13 herein, as of the date of this Agreement, there are no options,
convertible securities, warrants, or other rights (preemptive or otherwise) to
purchase or acquire any of the Company's capital stock from the Company and no
oral or written agreement, contract, arrangement, understanding, plan or
instrument of any kind (collectively, "Stock Contract") to which the Company
or any of its affiliates is subject with respect to the issuance, voting
(other than the Voting Agreement contemplated herein) or sale of issued or
unissued shares of the Company's capital stock.

    2.3  Ownership of Subsidiaries.  All the outstanding shares
         -------------------------
of the capital stock of the Company Subsidiaries are validly
issued, fully paid, nonassessable and owned beneficially and of
record by the Company or a Company Subsidiary free and clear of any lien,
claim, charge, restriction or encumbrance (collectively, "Encumbrance").
There are no options, convertible securities, warrants, or other rights
(preemptive or otherwise) to purchase or acquire any capital stock of any
Company Subsidiary and no contracts to which the Company or any of its
affiliates

                             10
<PAGE>
is subject with respect to the issuance, voting or sale of issued or unissued
shares of the capital stock of any of the Company Subsidiaries.  Neither the
Company nor any Company Subsidiary owns any material investment in any of the
capital stock or other equity securities (including securities convertible or
exchangeable into such securities) of or profit participations in any
"company" (as defined in Section 10(a)(1)(C) of the HOLA) other than the
Federal Home Loan Bank of Atlanta, Savings and NFS Service Corporation.

    2.4  Financial Statements and Reports.
         --------------------------------

         (a)  No registration statement, proxy statement,
schedule or report filed by the Company with the SEC under the 1933 Act or the
1934 Act ("SEC Reports"), on the date of effectiveness in the case of such
registration statements, or on the date of filing in the case of such reports
or schedules, or on the date of mailing in the case of such proxy statements,
and except as revised, amended or modified by a subsequently filed document,
contained any untrue statement of a material fact or omitted to state a
material fact required to be stated therein or necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading.  The Company and the Company Subsidiaries have timely filed
all reports and documents required to be filed by them with the SEC, the OTS,
or the FDIC under various securities and banking laws and regulations for the
last five years (or such shorter period as they may have been subject to such
filing requirements), except to the extent that all failures to so file, in
the aggregate, would not have a material adverse effect on the business,
financial condition or results of operations of the Company and the Company
Subsidiaries, taken as a whole.  All such documents, as finally revised,
modified or amended by any subsequently filed amendment, complied in all
material respects with applicable requirements of law and, as of their
respective date or the date as amended, and, with respect to reports and
documents filed with banking regulatory agencies, were accurate in all
material respects.  Except to the extent stated therein, all financial
statements (including any notes thereto) and
schedules included in the documents referred to in the preceding
sentences of this Section 2.4(a) (or to be included in similar
documents to be filed after the date hereof) (i) are or will be
(with respect to financial statements in respect of periods ending after
December 31, 1999) in accordance with the Company's books and records and
those of any of the Company Subsidiaries, and (ii) present (and in the case of
financial statements in respect of periods ending after December 31, 1999,
will present) fairly the consolidated statement of financial condition and the
consolidated statements of income, stockholders' equity and cash flows of the
Company and the Company Subsidiaries as of the dates and for the periods
indicated in accordance with generally accepted accounting principles applied
on a basis consistent (except as disclosed in the notes to such financial
statements) with prior periods (except for the omission of notes to unaudited
statements, year end adjustments to interim results and changes to generally
accepted accounting principles).  The consolidated financial statements of the
Company at December 31, 1999 and for the three years then ended and the
consolidated financial statements for all periods thereafter up to the Closing
reflect or will reflect, or reserve or will reserve against on the balance
sheet, as the case may be, all liabilities (whether accrued, absolute,
contingent, unliquidated or otherwise, whether due or to become due and
regardless of when asserted), as of their respective dates, of the Company and
the Company

                             11
<PAGE>
Subsidiaries required to be reflected in such financial statements according
to generally accepted accounting principles and in the opinion of Company
management contain or will contain adequate reserves for losses on loans and
properties acquired in settlement of loans, taxes and all other material
accrued liabilities and for all reasonably anticipated material losses, if
any, as of such dates.  To the Company's knowledge, there exists no set of
circumstances that could reasonably be expected to result in any liability or
obligation material to the Company or the Company Subsidiaries, taken as a
whole, except as disclosed in such consolidated financial statements at
December 31, 1999 or for transactions effected or actions occurring or omitted
to be taken after December 31, 1999 (i) in the ordinary course of business, or
(ii) as permitted or contemplated by this Agreement.

         (b)  The Company has delivered to Patapsco each SEC
Report it has ever filed, used or circulated through the date of
this Agreement and will promptly deliver each such SEC Report
filed, used or circulated after the date hereof, each in the form (including
exhibits and any amendments thereto) filed with the SEC (or, if not so filed,
in the form used or circulated), including, without limitation, its Annual
Reports on Form 10-KSB and its Quarterly Reports on Form 10-QSB.

         (c)  Except (i) as disclosed in Section 2.4 of
Schedule I, (ii) as reflected, noted or adequately reserved against in the
financial statements referred to in this Section 2.4, or (iii) for deposits
incurred in the ordinary course of business consistent with past practice,
Company and the Company Subsidiaries do not have any material liabilities
(whether accrued, absolute, contingent or otherwise).

    2.5  Absence of Changes.
         ------------------

         (a)  Since December 31, 1999 and through the date
hereof, there has been no material adverse change in the business, properties,
financial condition, results of operations or assets of the Company and the
Company Subsidiaries, taken as a whole.  Since December 31, 1999 and through
the date hereof, there has been no occurrence, event or development of any
nature existing or, to the Company's knowledge, threatened, which may
reasonably be expected to have a material adverse effect upon the business,
properties, financial condition, operations or assets of the Company or any
Company Subsidiary, taken as a whole. Without limiting the foregoing, except
as set forth in Section 2.5 of Schedule I and except as contemplated by this
Agreement, since December 31, 1999, to the date hereof:

         (i)  The Company has not issued, sold, granted,
conferred or awarded any of its equity securities, or options to
acquire its equity securities, or any corporate debt securities
which would be classified under generally accepted accounting
principles as long-term debt on the consolidated balance sheets of the
Company; (ii) the Company has not effected any stock split or adjusted,
combined, reclassified or otherwise changed its capitalization; (iii) neither
the Company nor any Company Subsidiary has discharged or satisfied any material
lien or paid any material obligation or liability (absolute or contingent),
other than in the ordinary course of business; (iv)

                             12
<PAGE>
neither the Company nor any Company Subsidiary has sold, assigned,
transferred, leased, exchanged, or otherwise disposed of any of its material
properties or assets; (v) except as required by contract or law, neither the
Company nor any Company Subsidiary has (A) increased the rate of compensation
of, or paid any bonus to, any of its directors, officers, or other employees,
except that the Company and Savings increased the salaries of employees in
January and February 2000 to the levels set forth in Section 2.5 of Schedule
I, (B) entered into any new, or amended or supplemented any existing
employment, management, consulting, deferred compensation, severance, or other
similar contract, (C) entered into, terminated, or substantially modified any
of the Employee Plans (as defined in Section 2.13 hereafter) or (D) agreed to
do any of the foregoing; (vi) neither the Company nor any Company Subsidiary
has suffered any material damage, destruction, or loss, whether as a result of
fire, explosion, earthquake, accident, casualty, labor trouble, requisition, or
taking of property by any regulatory authority, flood, windstorm, embargo, riot,
act of God, or the enemy, or other casualty or event, and whether or not covered
by insurance; and (vii) neither the Company nor any Company Subsidiary has
canceled or compromised any debt, except for debts of $5,000 or less,
individually or in the aggregate, charged off or compromised in accordance
with the past practice of the Company and Company Subsidiaries.

         (b)  Since December 31, 1999 to the date hereof, each
of the Company and the Company Subsidiaries has owned and operated their
respective assets, properties and businesses in the ordinary course of
business and consistent with past practice, other than in connection with this
Agreement or the transactions contemplated by this Agreement.

         (c)  Except as contemplated by Section 4.2(b) herein,
since December 31, 1999 to the date hereof, the Company has not
declared, set aside, made or paid any dividend or other
distribution in respect of Company Common Stock.

    2.6  Prospectus/Proxy Statement.  At the time the
         --------------------------
Prospectus/ Proxy Statement is mailed to the shareholders of the
Company for the solicitation of proxies for the approvals referred to in
Section 1.9 hereof and at all times subsequent to such mailings up to and
including the time of such approval, such Prospectus/Proxy Statement
(including any supplements thereto), with respect to all information set forth
therein relating to the Company (including the Company Subsidiaries), its
shareholders and representatives, Company Common Stock and all other
transactions contemplated hereby, will:

         (a)  Comply in all material respects with applicable
provisions of the 1933 Act, the 1934 Act and the rules and
regulations under such Acts; and

         (b)  Not contain any statement which, at the time and
in light of the circumstances under which it is made, is false or misleading
with respect to any material fact or which omits to state any material fact
necessary in order to make the statements therein not false or misleading or
necessary to correct any statement in any earlier communication with respect
to

                             13
<PAGE>
the solicitation of a proxy for the Company Shareholders' Meeting which has
become false or misleading.

    2.7  No Broker's or Finder's Fees.  Except as set forth in
         ----------------------------
Section 2.7 of Schedule I (which shall also include a copy of any engagement
agreement), no agent, broker, investment banker, person or firm acting on
behalf or under authority of the Company or any of the Company Subsidiaries is
or will be entitled to any broker's or finder's fee or any other commission or
similar fee directly or indirectly in connection with the Company Merger or
any other transaction contemplated hereby.

    2.8  Litigation and Other Proceedings.  Except as set forth
         --------------------------------
in Section 2.8 of Schedule I and except for matters which would not have a
material adverse effect on the business, financial condition or results of
operations of the Company and the Company Subsidiaries taken as a whole,
neither the Company nor any Company Subsidiary is a defendant in, nor is any
of its property subject to, any pending, or, to the knowledge of the Company,
threatened, claim, action, suit, investigation, or proceeding, or subject to
any judicial order, judgment or decree.

    2.9  Compliance with Law.
         -------------------

         (a)  The Company and the Company Subsidiaries are in
compliance in all material respects with all laws and regulations applicable
to their respective business or operations or with respect to which compliance
is a condition of engaging in the business thereof, except to the extent that
noncompliance would not have a material adverse effect on the business,
financial condition or results of operations of the Company and the Company
Subsidiaries, taken as a whole, and neither the Company nor any Company
Subsidiary has received notice from any federal, state or local government or
governmental agency of any material violation of, and does not know of any
material violations of, any of the above.

         (b)  The Company and each of its Subsidiaries have all
material permits, licenses, certificates of authority, orders and approvals
of, and have made all material filings, applications and registrations with,
all federal, state and local governmental or regulatory bodies that are
required in order to permit them to carry on their respective business as they
are presently conducted, except to the extent that failure to have any such
permit, license, certificate of authority, order or approval, or failure to
make any filing, application or registration would not have a material adverse
effect on the business, financial condition or results of operations of the
Company and the Company Subsidiaries, taken as a whole.

    2.10 Corporate Actions.
         -----------------

         (a)  The Boards of Directors of the Company and
Savings have duly authorized their respective officers to execute and deliver
this Agreement and to take all action necessary to consummate the Company
Merger and the other transactions contemplated hereby.  The Board of Directors
of the Company has by appropriate resolutions made the provisions of Article
XIII of

                             14
<PAGE>
the Company's Articles of Incorporation inapplicable to this Agreement and the
Company Merger and has authorized and directed the submission for
shareholders' approval of this Agreement, together with the Company Merger and
any other action requiring such approvals.

         (b)  To the extent permitted by applicable law, the
Company's Board of Directors has taken or will take all necessary action to
exempt this Agreement, the Company Merger, and the transactions contemplated
hereby and thereby from, (i) any applicable state takeover laws, (ii) any
Maryland laws limiting or restricting the voting rights of shareholders, (iii)
any Maryland laws requiring a shareholder approval vote in excess of the vote
normally required in transactions of similar type not involving a "related
person," "interested shareholder" or person or entity of similar type, and
(iv) any provision in its or any of the Company Subsidiaries'
articles/certificate of incorporation, charter or bylaws requiring a
shareholder approval vote in excess of the vote normally required in
transactions of similar type not involving a "related person," interested
shareholder" or person or entity of similar type.

    2.11 Authority.  Except as set forth in Section 2.11 of
         ---------
Schedule I, the execution, delivery and, subject to receipt of the
Governmental Approvals (as defined in Section 5.1(c)), and the receipt of the
approval of Company stockholders as contemplated by Section 1.9 herein,
performance of their obligations under this Agreement by the Company and
Savings and the Bank Merger by Savings does not and will not violate or
conflict with any of the provisions of, or constitute a breach or default
under or give any person the right to terminate, cancel or accelerate payment
or performance under or result in the creation of any Encumbrance upon any
property or asset of Company or Savings pursuant to (i) the articles of
incorporation or bylaws of the Company or the articles of incorporation,
charter or bylaws of any Company Subsidiary, (ii) any law, rule, ordinance, or
regulation or judgment, decree, order, award or governmental or
non-governmental permit or license to which it or any of the Company
Subsidiaries is subject, except where the non-compliance or violation of which
would not have a material adverse effect on the business, financial condition
or results of operations of the Company and the Company Subsidiaries
taken as a whole, (iii) any other material agreement, material
lease, material contract, note, mortgage, indenture, arrangement
or other obligation or instrument ("Contract") to which the Company or any of
the Company Subsidiaries is a party or is subject or by which any of their
properties or assets is bound, except where the breach or default would not
have a material adverse effect on the business, financial condition or results
of operations of the Company and the Company Subsidiaries taken as a whole, or
(iv) any note, bond, mortgage, indenture, license agreement or other
instrument or obligation the effect of which would have a material adverse
effect on the business, financial condition or results of operations of the
Company and the Company Subsidiaries taken as a whole.  The parties
acknowledge that the consummation of the Company Merger and the other
transactions contemplated hereby is subject to various regulatory approvals.
The Company and Savings, as applicable, have all requisite corporate power and
authority to enter into this Agreement and to perform their respective
obligations hereunder, except, with respect to this Agreement and the Company
Merger, the approval of the Company's shareholders of
this Agreement required under applicable law.  Other than the
receipt of Governmental Approvals (as defined in Section 5.1(c)), the approval
of shareholders of this

                             15
<PAGE>
Agreement, the acceptance by the Department of the Articles of Merger and the
consents specified in Section 2.11 of Schedule I with respect to the
Contracts, no consents or approvals are required on behalf of Company in
connection with the consummation of the transactions contemplated by this
Agreement and the Company Merger.  This Agreement constitutes the valid and
binding obligation of the Company and Savings, as applicable, and each is
enforceable in accordance with its terms, except as enforceability may be
limited by applicable laws relating to bankruptcy, insolvency, reorganization,
moratorium, fraudulent transfer or creditors rights generally and general
principles of equity.

    2.12 Labor Relations and Employment Arrangements.  Neither
         -------------------------------------------
the Company nor any Company Subsidiary is a party to or bound by
any collective bargaining agreement.  The Company and each Company Subsidiary
enjoy good working relationships with their employees and there are no labor
disputes pending, or to the knowledge of the President of the Company or
Savings threatened, that might materially and adversely affect the condition
(financial or otherwise), assets, liabilities, business or operations of the
Company and Savings, taken as a whole.  Except as disclosed in Section 2.12(1)
of Schedule I, there are no employment, severance, consulting or other
agreements, plans or arrangements with any current or former directors,
officers or employees of Company or any Company Subsidiary which may not be
terminated without penalty (including any augmentation or acceleration of
benefits) on 30 days or less notice to such person.  Except as disclosed in
Section 2.12(2) of Schedule I, no payments to directors, officers or employees
of the Company or the Company Subsidiaries resulting from the transactions
contemplated hereby will cause the imposition of excise taxes under Section
4999 of the Internal Revenue Code of 1986, as amended (the "Code") or the
disallowance of a deduction to the Company or any Company Subsidiary pursuant
to Sections 162 or 280G of the Code.

    2.13 Employee Benefits.
         -----------------

         (a)  Neither the Company nor any of the Company Subsidiaries maintains
any funded deferred compensation plans (including profit sharing, pension,
savings or stock bonus plans), unfunded deferred compensation arrangements or
employee benefit plans as defined in Section 3(2) of the Employee Retirement
Income Security Act of 1974, as amended ("ERISA"), other than any plans
("Employee Plans") set forth in Section 2.13(1) of Schedule I (true and correct
copies of which have been delivered to Patapsco).  None of Company or any of
the Company Subsidiaries has incurred or reasonably expects to incur any
liability to the Pension Benefit Guaranty Corporation except for required
premium payments which, to the extent due and payable, have been paid.  The
Employee Plans intended to be qualified under Section 401(a) of the Code are
so qualified, and Company is not aware of any fact which would materially
adversely affect the qualified status of such plans.  Except as set forth
in Section 2.13(2) of Schedule I, neither the Company nor any of the Company
Subsidiaries (a) provides health, medical, death or survivor benefits to any
former employee or beneficiary thereof, or (b) maintains any form of current
(exclusive of base salary and base wages) or deferred compensation, bonus,
stock option, stock appreciation right, benefit, severance pay, retirement,
incentive, group or individual health insurance, welfare or similar plan or
arrangement for the benefit of any single or class of

                             16
<PAGE>
directors, officers or employees, whether active or retired (collectively
"Benefit Arrangements").  With respect to each Employee Plan and Benefit
Arrangement of the Company or any Company Subsidiary, Section 2.13(3) of
Schedule I sets forth as of the date of this Agreement any and all payments
more than 30 days past due. Except as set forth in Section 2.13(4) of Schedule
I, no employee of Company or any Company Subsidiary has any accrued but unused
vacation or sick leave, and there is no unused vacation or sick leave carried
over from any year prior to 2000.

         (b)  Except as set forth in Section 2.13(5) of
Schedule I, all Employee Plans and Benefit Arrangements which
presently are in effect were in effect for substantially all of
calendar year 1999 to date and there has been no material amendment thereof
(other than amendments required to comply with applicable law) or no material
increase in the cost thereof or benefits payable thereunder on or after
January 1, 2000.

         (c)  Each Company and Company Subsidiary Employee Plan
and Benefit Arrangement has been administered to date, and will be
administered until the Closing in all material respects, in
accordance with their terms and in compliance with the Code, ERISA, and all
other applicable rules and regulations.  With respect to each Employee Plan
and Benefit Arrangement, Company and the Company Subsidiary, as applicable (i)
have, in a timely, accurate, and proper manner, both filed all required
government reports and made all required employee communications, and (ii)
between the date of this Agreement and the Closing, will complete and file all
such required reports, except where the failure to file reports or make
communications would not have a material adverse effect on the Company and the
Company Subsidiaries taken as a whole.  No condition exists that could
constitute grounds for the termination of any Employee Plan under Section 4042
of ERISA; no "prohibited transaction," as defined in Section 406 of ERISA and
Section 4975 of the Code, has occurred with respect to any Employee Plan, or
any other employee benefit plan maintained by Company or any Company
Subsidiary which is covered by Title I of ERISA, which could
subject any person to liability under Title I of ERISA or to the
imposition of any tax under Section 4975 of the Code nor has any
Employee Plan subject to Part III of Subtitle B of Title I of ERISA or Section
412 of the Code, or both, incurred any "accumulated funding deficiency," as
defined in Section 412 of the Code, whether or not waived; nor has Company or
any Company Subsidiary failed to make any contribution or pay any amount due
and owing as required by the terms of any Employee Plan or Benefit
Arrangement.  Neither Company nor any Company Subsidiary has incurred or
expects to incur, directly or indirectly, any liability under Title IV of
ERISA or otherwise arising in connection with the termination of, or a
complete or partial withdrawal from, any plan covered or previously covered by
Title IV of ERISA which could constitute a liability of Patapsco, or any of
its affiliates at or after the Effective Time.

         (d)  Except as set forth in Section 2.13 of Schedule
I, Savings does not maintain a defined benefit pension plan that
holds equity securities.

         (e)  The schedule provided pursuant to Section 4.18
sets forth as of the date of this Agreement  (i) the actuarial
present value, determined and prepared in accordance with GAAP

                             17
<PAGE>
(based, where applicable, on the same actuarial assumptions as
those previously used for funding purposes, other than turnover
assumptions, and computed on the basis of a terminated plan), of
any accrued benefits or other obligations under a defined benefit pension plan
not listed elsewhere in this schedule, including without limitation, premiums
and contributions for which the Company or any Company Subsidiary is or may be
directly or indirectly liable to present or former employees, officers,
directors, and their beneficiaries, (ii) the net fair market value of the
assets held in any fund, policy, or other arrangement as of April 30, 2000,
and  (iii) the amount of any contribution or other obligation paid, accrued,
or payable, or reasonably expected to be payable, between the date of this
Agreement and the Closing, including but not limited to contributions by
Company or Savings to Company's Employee Stock Ownership Plan (the "Company
ESOP") to repay its loan in accordance with the ESOP loan documents, subject
to applicable tax law limitations.

    2.14 Information Furnished.  No statement contained in any
         ---------------------
schedule, certificate or other document furnished (whether prior
to or subsequent to the date of this Agreement) or to be furnished in writing
by or on behalf of the Company or Savings to Patapsco pursuant to this
Agreement contains or will contain any untrue statement of a material fact or
any material omission.  No information material to the Company Merger or the
Bank Merger and which is necessary to make the representations and warranties
not misleading has been withheld from Patapsco.

    2.15 Property and Assets.  The Company and the Company
         -------------------
Subsidiaries have marketable title to all of their real property
reflected as being owned by the Company in the Company's
consolidated financial statements at December 31, 1999, referred
to in Section 2.4 hereof or in the Company's Annual Report on Form 10-KSB for
the year ended December 31, 1999, or acquired subsequent thereto, free and
clear of all Encumbrances, except for (a) such items shown in such financial
statements or in the notes thereto, (b) liens for current real estate taxes
not yet delinquent, (c) imperfections of title, encumbrances and easements, if
any, as are not substantial in character, amount or extent and do not
materially detract from the value, or interfere with the present or proposed
use of, such property, (d) property sold or transferred in the ordinary course
of business since the date of such financial statements, (e) pledges or liens
incurred in the ordinary course of business, and (f) zoning laws and other
land use restrictions that do not impair the present or anticipated use of the
property subject thereto.  Neither the Company nor any Company Subsidiary
leases as either lessor or lessee any interest in real property
except as set forth in Exhibit 2.15 of Schedule I.  No consent of the lessor
of any material personal property lease is required for consummation of the
Company Merger except as set forth in Section 2.15 of Schedule I.  There has
been no material physical loss, damage or destruction, whether or not covered
by insurance, affecting the real properties of Company and the Company
Subsidiaries since December 31, 1999, except such loss, damage or destruction
which does not have a material adverse effect on the Company and the Company
Subsidiaries, taken as a whole.  Except as set forth in Section 2.15 of
Schedule I, all property and assets material to their business and currently
used by Company and the Company Subsidiaries are, in all material respects, in
good operating condition and repair, normal wear and tear excepted.

                             18
<PAGE>
    2.16 Agreements and Instruments.  Except as set forth in
         --------------------------
Section 2.16 of Schedule I, neither the Company nor any Company
Subsidiary is a party to (a) any material agreement, arrangement
or commitment not made in the ordinary course of business, (b) any agreement
which involves annual payments in excess of $5,000 or has a remaining term of
one year or more, in each case whether or not in the ordinary course, (c) any
agreement, indenture or other instrument relating to the borrowing of money by
the Company or any Company Subsidiary or the guarantee by the Company or any
Company Subsidiary of any such obligation (other than Federal Home Loan Bank
advances with a maturity of one year or less from the date of borrowing), (d)
any agreements to make loans or for the provision, purchase or sale of goods,
services or property between Company or any Company Subsidiary and any
director or officer of Company or Savings, or any member of the immediate
family or affiliate of any of the foregoing, (e) any agreements with or
concerning any labor or employee organization to which Company or any Company
Subsidiary is a party, (f) any agreements between Company or any Company
Subsidiary and any five percent or more shareholder of Company, and (g) any
agreements, directives, orders, or similar arrangements
between or involving the Company or any Company Subsidiary and any state or
federal savings institution regulatory authority.

    2.17 Material Contract Defaults.  Neither the Company nor
         --------------------------
any Company Subsidiary nor, to the knowledge of the Company and
Savings, the other party thereto, is in default in any material
respect under any contract, agreement, commitment, arrangement,
lease, insurance policy, or other instrument to which the Company or a Company
Subsidiary is a party or by which its respective assets, business, or
operations may be bound or affected or under which it or its respective
assets, business, or operations receives benefits, and which default is
reasonably expected to have either individually or in the aggregate a material
adverse effect on the Company and any Company Subsidiary, taken as a whole,
and there has not occurred any event that, with the lapse of time or the
giving of notice or both, would constitute such a default.

    2.18 Tax Matters.
         -----------

         (a)  The Company and each of the Company Subsidiaries
have duly and properly filed all federal, state, local and other
tax returns required to be filed by them and have made timely
payments of all taxes due and payable, whether disputed or not; the current
status of audits of such returns by the Internal Revenue Service ("IRS") and
other applicable agencies is as set forth in Section 2.18 of Schedule I; and
there is no agreement by the Company or any Company Subsidiary for the
extension of time or for the assessment or payment of any taxes payable.
Neither the IRS nor any other taxing authority is now asserting or, to the
knowledge of Company, threatening to assert any deficiency or claim for
additional taxes (or interest thereon or penalties in connection therewith),
nor is the Company aware of any basis for any such assertion or claim.  The
Company and each of the Company Subsidiaries have complied in all material
respects with applicable IRS backup withholding requirements and have filed
all appropriate information reporting returns for all tax years for which the
statute of limitations has not closed.  The Company and each Company
Subsidiary have complied in all material respects with all applicable state
law sales and use tax collection and reporting requirements.

                             19
<PAGE>
         (b)  Adequate provision for any federal, state or local taxes due or
to become due for the Company or any of the Company Subsidiaries for any period
or periods through and including December 31, 1999, has been made and is
reflected on the December 31, 1999 audited Company consolidated financial
statements and has been or will be made in accordance with generally accepted
accounting principles with respect to periods ending after December 31, 1999.

    2.19 Environmental Matters.  Except as set forth in Section
         ---------------------
2.19 of Schedule I, to the Company's knowledge, neither the Company nor any
Company Subsidiary owns or leases any properties affected by toxic waste,
radon gas or other hazardous conditions or constructed in part with the use of
asbestos where such hazardous condition or use of asbestos is not in
compliance in all material respects with all applicable environmental laws.
Neither the Company nor any Company Subsidiary has knowledge of, nor has the
Company or any Company Subsidiary received written notice from any
governmental or regulatory body of, any condition, activity, practice or
incident (i) which is reasonably likely to interfere with or prevent
compliance or continued compliance with hazardous substance laws or any
regulation, order, decree, judgment or injunction, issued, entered,
promulgated or approved thereunder, or (ii) which may give rise to any common
law or legal liability, or otherwise form the basis of any claim, action,
suit, proceeding, hearing or investigation based on or related to the
manufacture, processing, distribution, use, treatment, storage, disposal,
transport, or handling, or the emission, discharge, release or threatened
release into the environment, of any pollutant, contaminant or chemical, or
industrial, toxic or hazardous substance or waste, the effect of which would
have a material adverse effect on the business, financial condition or results
of operations of the Company and the Company Subsidiaries taken as a whole.
There is no civil, criminal or administrative claim, action, suit, proceeding,
hearing or investigation pending or, to Company's knowledge, threatened against
Company or any Company Subsidiary relating in any way to such hazardous
substance laws or any regulation, order, decree, judgment or injunction
issued, entered, promulgated or approved thereunder.

    2.20 Loan Portfolio: Portfolio Management.
         ------------------------------------

         (a)  All evidences of indebtedness reflected as assets
in the consolidated statement of financial condition of Company as of December
31, 1999, or acquired since such date, are (except with respect to those
assets which are no longer assets of the Company or any Company Subsidiary)
binding obligations of the respective obligors named therein except as
enforcement may be limited by bankruptcy, insolvency, reorganization,
moratorium, fraudulent transfer or other similar laws affecting the
enforcement of creditors rights generally, and except that the availability of
equitable remedies, including specific performance, is subject to the
discretion of the court before which any proceeding may be brought, and the
payment of no material amount thereof (either individually or in the aggregate
with other evidences of indebtedness) is subject to any defenses which have
been threatened or asserted against the Company or any Company Subsidiary.
All such indebtedness which is secured by an interest in real property is
secured by a valid and perfected mortgage lien having the priority specified
in the loan documents.  All loans originated or purchased by Savings were at
the time entered into and

                             20
<PAGE>
at all times since have been in compliance in all material respects with all
applicable laws (including, without limitation, all consumer protection laws)
and regulations.  Savings administers its loan and investment portfolios
(including, but not limited to, adjustments to adjustable mortgage loans) in
all material respects in accordance with all applicable laws and regulations
and the terms of applicable instruments.  The records of Savings regarding all
loans outstanding on its books are accurate in all material respects and the
risk classification system has been established in accordance with the
requirements of the OTS.

         (b)  Section 2.20 of Schedule I sets forth a list,
accurate and complete in all material respects, of the aggregate
amounts of loans, extensions of credit and other assets of Savings and its
subsidiaries that have been adversely designated, criticized or classified by
it as of December 31, 1999, separated by category of classification or
criticism (the "Asset Classification"); and no amounts of loans, extensions of
credit or other assets that have been adversely designated, classified or
criticized as of the date hereof by any representative of any government
entity as "Special Mention," "Substandard," "Doubtful," "Loss" or words of
similar import are excluded from the amounts disclosed in the Asset
Classification, other than amounts of loans, extensions of credit or other
assets that were charged off by it or any of the Company Subsidiaries before
the date hereof.

    2.21 Real Estate Loans and Investments.  Except as set forth
         ---------------------------------
in Section 2.21 of Schedule I and for real properties acquired in settlement
of loans, there are no facts, circumstances or
contingencies known to the Company or any Company Subsidiary which exist which
would require a material reduction under generally accepted accounting
principles in the present carrying value of any of the real estate
investments, joint ventures, construction loans, other investments or other
loans of the Company or any Company Subsidiary (either individually or in the
aggregate with other loans and investments).

    2.22 Derivatives Contracts.  Neither the Company nor any of
         ---------------------
its Subsidiaries is a party to or has agreed to enter into an
exchange-traded or over-the-counter swap, forward, future, option, cap, floor
or collar financial contract or any other contract not included on its Balance
Sheet which is a derivatives contract (including various combinations thereof)
(each, a "Derivatives Contract") or owns securities that are identified in
Thrift Bulletin No. 65 or otherwise referred to as structured notes (each, a
"Structured Note"), except for those Derivatives Contracts and Structured
Notes set forth in Section 2.22 of Schedule I, including a list, as
applicable, of any of its or any of its Subsidiaries' assets pledged as
security for a Derivatives Contract.

    2.23 Insurance.  The Company and the Company Subsidiaries
         ---------
have in effect insurance coverage which, in respect to amounts,
types and risks insured, is reasonably adequate for the business
in which the Company and the Company Subsidiaries are engaged.  A schedule of
all insurance policies in effect as to the Company and the Company
Subsidiaries (the "Insurance Policies") is as set forth on Section 2.23(1) of
Schedule I (other than policies pertaining to mortgage loans made in the
ordinary course of business).  All Insurance Policies are in full force and
effect, all premiums with respect thereto covering all periods up to and
including the date of

                             21
<PAGE>
this Agreement have been paid, such premiums covering all periods from the
date hereof up to and including the Effective Date shall have been paid on or
before the Effective Date, to the extent then due and payable (other than
retrospective premiums which may be payable with respect to worker's
compensation insurance policies, adequate reserves for which are reflected in
the Company's financial statements).  Neither the Company nor any Company
Subsidiary is in default with respect to any such policy which default would
have a material adverse effect on the business, financial condition or results
of operations of the Company and the Company Subsidiaries taken as a whole.
Except as set forth in Section 2.23(2) of Schedule I, the Insurance Policies
will not in any way be affected by, or terminated or lapsed, at any time prior
to the Effective Time, solely by reason of, the transactions contemplated by
this Agreement.  Neither the Company nor any Company Subsidiary has been
refused any insurance with respect to any material properties, assets or
operations, nor has any coverage been limited or terminated by any insurance
carrier to which it has applied for any such insurance or with which it has
carried insurance during the last three years.

    2.24 Year 2000.  (a) Company and Savings' computer hardware
         ---------
and software systems used for the storage and processing of data
(as used in this Section 2.24, "Systems") are Millennium Compliant as required
by all FFIEC Year 2000 compliance guidelines; (b) to the Company's knowledge,
none of Company's or any Company Subsidiary's Systems, operations or business
functions will be materially adversely affected by the failure of any third
party with whom Company or Savings has consistent dealings to be Millennium
Compliant; and (c) Company and Savings' have taken all necessary and
appropriate action to address and remedy any known deficiencies in Company's
and Savings' Systems from becoming Millennium Compliant. As used herein
"Millennium Compliant" shall mean the ability of Systems to provide the
following functions, without human intervention, individually and in
combination with other products or systems: (i) consistently handle data
information after January 1, 2000, including but not limited to accepting data
input, providing data output and performing calculations on dates or portions
of dates; (ii) function accurately and without interruption after January 1,
2000 (including leap year computations), without any change in operations
associated with the advent of a new century; (iii) respond to two-digit input
in a way that resolves any ambiguity as to century in a disclosed, defined and
predetermined manner; and (iv) store and provide output of date
information in ways that are unambiguous as to century.

    2.25 Community Reinvestment Act.  Savings' rating pursuant
         --------------------------
to its most recent examination by federal regulatory authorities
pursuant to the provisions of the Community Reinvestment Act was
a "satisfactory" or better.  Neither the Company nor Savings has
received any comment letters relating to its Community Reinvestment Act
Statement or is otherwise aware of any adverse reaction to such statement.

    2.26 Delays.  The Company is not aware of any matter that
         ------
could cause a delay in receiving the Governmental Approvals
required to consummate the Company Merger and the other
transactions contemplated by this Agreement, including without
limitation, non-compliance with the Truth in Lending Act, capital compliance,
or any provisions of the Community Reinvestment Act.

                             22
<PAGE>

                      ARTICLE III
REPRESENTATIONS AND WARRANTIES OF PATAPSCO, THE BANK AND NEW SUB

    Patapsco, the Bank and New Sub represent and warrant to
Company and Savings that, except as disclosed in Schedule II
attached hereto and except that the Bank and New Sub do not make
any representation or warranty regarding Patapsco:

    3.1  Organization, Good Standing, Authority, Insurance, Etc.
         ------------------------------------------------------
Patapsco is a corporation duly organized, validly existing, and in good
standing under the laws of the State of Maryland. Each of the subsidiaries of
Patapsco within the meaning of Section 2(d) of the Bank Holding Company Act of
1956, as amended (the "BHCA") (individually a "Patapsco Subsidiary" and
collectively the "Patapsco Subsidiaries") is duly organized, validly existing,
and in good standing under the laws of the respective jurisdiction under which
it is organized.  Patapsco and each Patapsco Subsidiary has all requisite
power and authority and is duly qualified and licensed to own, lease and
operate its properties and conduct its business as it is now being conducted.
Patapsco has delivered to the Company a true, complete and correct copy of the
articles of incorporation, charter, or other organizing document and of the
bylaws, as in effect on the date of this Agreement, of Patapsco and each
Patapsco Subsidiary.  Patapsco and each Patapsco Subsidiary is qualified to do
business as a foreign corporation and is in good standing in each jurisdiction
in which qualification is necessary under applicable law, except to the extent
that any failures to so qualify would not, in the aggregate, have a material
adverse effect on the business, financial condition or results of operations of
Patapsco and the Patapsco Subsidiaries, taken as a whole.  The Bank is a member
in good standing of the Federal Home Loan Bank of Atlanta, and all eligible
accounts issued by the Bank are insured by the SAIF to the maximum extent
permitted under applicable law. Patapsco is duly registered as a bank
holding company under the BHCA.

    Other than immaterial omissions, the minute books of Patapsco and the
Patapsco Subsidiaries contain complete and accurate records of all meetings
and other corporate actions held or taken by their respective shareholders and
Boards of Directors (including the committees of such Boards).

    3.2  Capitalization.  The authorized capital stock of
         --------------
Patapsco consists of 5,000,000 shares of Patapsco common stock, par value $.01
per share, of which 327,390 shares were issued and outstanding as of the date
of this Agreement, and 1,000,000 shares of preferred stock, par value of $.01
per share, of which no shares were outstanding as of the date of this
Agreement.  All outstanding shares of Patapsco common stock are duly
authorized, validly issued, fully paid, nonassessable and free of preemptive
rights. Except for (i) 41,407 shares of Patapsco's common stock under the
Patapsco Bancorp, Inc. 1996 Stock Option and Incentive Plan, (ii) 8,398 shares
of Patapsco's common stock under the Patapsco Bancorp, Inc. Management
Recognition Plan and pursuant to an award of restricted stock to Frank
Duchacek, up to (iii) 114,107 shares of Preferred Stock issuable upon
consummation of the Company Merger as contemplated by this Agreement and (iv)
up to 114,107 shares of Patapsco's common stock issuable upon conversion of
the 114,107 shares of Preferred Stock, as of the date of this Agreement, there
are no options,

                             23
<PAGE>
convertible securities, warrants, or other rights preemptive or otherwise) to
purchase or acquire any of Patapsco's capital stock from Patapsco and no oral
or written agreement, contract, arrangement, understanding, plan or instrument
of any kind (collectively, "Stock Contract") to which Patapsco or any of
its affiliates is subject with respect to the issuance, voting or sale of
issued or unissued shares of Patapsco's capital stock.

    3.3  Ownership of Subsidiaries.  All the outstanding shares
         -------------------------
of the capital stock of the Patapsco Subsidiaries are validly
issued, fully paid, nonassessable and owned beneficially and of
record by Patapsco or a Patapsco Subsidiary free and clear of any lien, claim,
charge, restriction or encumbrance (collectively, "Encumbrance").  There are
no options, convertible securities, warrants, or other rights (preemptive or
otherwise) to purchase or acquire any capital stock of any Patapsco Subsidiary
and no contracts to which Patapsco or any of its affiliates is subject with
respect to the issuance, voting or sale of issued or unissued shares of the
capital stock of any of the Patapsco Subsidiaries.

    3.4  Financial Statements and Reports.
         --------------------------------

         (a)  No registration statement, proxy statement,
schedule or report filed by Patapsco or any Patapsco Subsidiary
with the SEC under the 1933 Act, or the 1934 Act, on the date of
effectiveness in the case of such registration statements, or on
the date of filing in the case of such reports or schedules, or on the date of
mailing in the case of such proxy statements, and except as revised, amended
or modified by a subsequently filed document, contained any untrue statement of
a material fact or omitted to state a material fact required to be stated
therein or necessary to make the statements therein, in light of the
circumstances under which they were made, not misleading.  Patapsco and the
Patapsco Subsidiaries have timely filed all documents required to be filed by
them with the SEC, the FRB, the Commissioner, or the FDIC under various
securities and financial institution laws and regulations for the past five
years (or such shorter period as they may have been subject to such filing
requirements), except to the extent that all failures to so file, in the
aggregate, would not have a material adverse effect on the business, financial
condition or results of operations of Patapsco and the Patapsco Subsidiaries,
taken as a whole.  All such documents, as finally revised, modified or amended
by any subsequently filed amendment, complied in all material respects with
applicable requirements of law and, as of their respective date or the date as
amended, and, with respect to reports and documents filed with banking
regulatory agencies, were accurate in all material respects.  Except to the
extent stated therein, all financial statements (including any notes thereto)
and schedules included in the documents referred to in the preceding sentences
(or to be included in similar documents to be filed after the date hereof) (i)
are or will be (with respect to financial statements in respect of periods
ending after December 31, 1999) in accordance with Patapsco's books and
records and those of any of its Subsidiaries, and (ii) present (and in the
case of financial statements in respect of periods ending after December 31,
1999 will present) fairly the consolidated statement of financial condition
and the consolidated statements of operations, stockholders' equity and cash
flows of Patapsco and the Patapsco Subsidiaries as of the dates and for the
periods indicated in accordance with generally accepted accounting principles
(except for the omission of notes to unaudited statements, year end

                             24
<PAGE>
adjustments to interim results and changes in generally accepted
accounting principles).  The consolidated financial statements of Patapsco as
of June 30, 1999 and for the three years then ended and the consolidated
financial statements for all periods thereafter up to the Closing disclose or
will disclose, as the case may be, all liabilities (whether accrued, absolute,
contingent, unliquidated or otherwise, whether due or due to become due and
regardless of when asserted), as of their respective dates, of Patapsco and
the Patapsco Subsidiaries required to be reflected in such financial
statements according to generally accepted accounting principles, other than
liabilities which are not, in the aggregate, material to Patapsco and the
Patapsco Subsidiaries, taken as a whole, and contain or will contain in the
opinion of management adequate reserves for losses on loans and properties
acquired in settlement of loans, taxes and all other material accrued
liabilities and for all reasonably anticipated material losses, if any as of
such date.  There exists no set of circumstances that could reasonably be
expected to result in any liability or obligation material to Patapsco or the
Patapsco Subsidiaries, taken as a whole, except as disclosed in such
consolidated financial statements at June 30, 1999, or for transactions
effected or actions occurring or omitted to be taken after June 30, 1999,
(i) in the ordinary course of business, or (ii) as contemplated by
this Agreement.

         (b)  Patapsco has made available to the Company all periodic reports
filed with the SEC under the 1934 Act for periods since June 30, 1996 through
the date hereof and will through Closing upon written request
promptly deliver copies of 1934 Act reports for future periods.

         (c)  Except (i) for commitments to fund loans, (ii) as reflected,
noted or adequately reserved against in the financial statements
referred to in this Section 3.4, or (iii) for deposits incurred in the
ordinary course of business consistent with past practice, Patapsco and the
Patapsco Subsidiaries do not have any material liabilities (whether accrued,
absolute, contingent or otherwise).

    3.5  Absence of Changes. Since June 30, 1999, there has been
         ------------------
no material adverse change in the business, properties, financial condition,
results of operations or assets of Patapsco and the Patapsco Subsidiaries,
taken as a whole.  Since June 30, 1999 and through the date hereof, there has
been no occurrence, event or development of any nature existing or, to the
knowledge of Patapsco, threatened which may reasonably be expected to have a
material adverse effect upon the business, properties, financial condition,
operations or assets of Patapsco or any Patapsco Subsidiary, taken as a whole.
Since June 30, 1999 to the date hereof, each of Patapsco and the Patapsco
Subsidiaries has owned and operated their respective assets, properties and
businesses in the ordinary course of business and consistent with past
practice, other than in connection with this Agreement or the transactions
contemplated by this Agreement.

    3.6  Prospectus/Proxy Statement.  At the time the
         --------------------------
Registration Statement becomes effective and at the time the
Prospectus/Proxy Statement is mailed to the shareholders of the
Company for the solicitation of proxies for the approval referred to in
Section 1.9 hereof and at all times subsequent to such mailings up to and
including the times of such approval, such

                             25
<PAGE>
Registration Statement and Prospectus/Proxy Statement (including any
amendments or supplements thereto), with respect to all information set forth
therein relating to Patapsco (including the Patapsco Subsidiaries) and its
shareholders, Patapsco common stock, the Preferred Stock, this Agreement, the
Company Merger and all other transactions contemplated hereby, will:

         (a)  comply in all material respects with applicable
provisions of the 1933 Act, the 1934 Act and the rules and
regulations under such Acts; and

         (b)  not contain any untrue statement of a material
fact or omit to state any material fact required to be stated
therein or necessary in order to make the statements contained
therein, in light of the circumstances under which it is made, not misleading.

    3.7  No Broker's or Finder's Fees.  No agent, broker,
         ----------------------------
investment banker, person or firm acting on behalf or under
authority of Patapsco or any of the Patapsco Subsidiaries is or
will be entitled to any broker's or finder's fee or any other
commission or similar fee directly or indirectly in connection with the
Company Merger or any other transaction contemplated hereby, except Patapsco
has engaged Trident Securities, Inc., an investment banking firm, to provide
financial advisory services to Patapsco.

    3.8  Litigation and Other Proceedings.  Except for matters
         --------------------------------
which would not have a material adverse effect on the business,
financial condition or results of operations of Patapsco and the
Patapsco Subsidiaries taken as a whole, neither Patapsco nor any
Patapsco Subsidiary is a defendant in, nor is any of its property subject to,
any pending, or, to the knowledge of Patapsco, threatened, claim, action,
suit, investigation, or proceeding, or subject to any judicial order, judgment
or decree.

    3.9  Compliance With Law.
         -------------------

         (a)  Patapsco and the Patapsco Subsidiaries are in
compliance in all material respects with all laws and regulations applicable
to their respective business or operations or with respect to which compliance
is a condition of engaging in the business thereof, except to the extent that
noncompliance would not have a material adverse effect on the business,
financial condition or results of operations of Patapsco and the Patapsco
Subsidiaries, taken as a whole, and neither Patapsco nor any Patapsco
Subsidiary has received notice from any federal, state or local government or
governmental agency of any material violation of, and does not know
of any material violations of, any of the above.

         (b)  Patapsco and each of its Subsidiaries have all
material permits, licenses, certificates of authority, orders and approvals
of, and have made all material filings, applications and registrations with,
all federal, state and local governmental or regulatory bodies that are
required in order to permit them to carry on their respective business as they
are presently conducted, except to the extent that failure to have any such
permit, license, certificate of authority, order or approval, or failure to
make any filing, applications or registration would not

                             26
<PAGE>
have a material adverse effect on the business, financial condition or results
of operations of Patapsco and the Patapsco Subsidiaries, taken as a whole.

    3.10 Corporate Actions.  The Boards of Directors of
Patapsco, including two-thirds of the "Continuing Directors" (as
that term is defined in the Articles of Incorporation of Patapsco) at a
meeting of directors at which a "Continuing Director Quorum" (as that term is
defined in the Articles of Incorporation of Patapsco) was present, the Bank
and New Sub have duly authorized their respective officers to execute and
deliver this Agreement and to take all action necessary to consummate the
Company Merger and the other transactions contemplated hereby. All corporate
authorizations by the Board of Directors of Patapsco, the Bank and New Sub
required for the consummation of the Company Merger have been obtained.  The
shareholders of Patapsco are not required to approve either the Company Merger
or the other transactions contemplated hereby in accordance with Maryland
corporate law.  In its capacity as sole shareholder of New Sub, the Bank will
have approved the Company Merger prior to the Closing.

    3.11 Authority.  The execution, delivery and, subject to
         ---------
receipt of the Governmental Approvals (as defined in Section
5.11(c)), performance of this Agreement by Patapsco, the Bank and New Sub and
the Bank Merger by Bank does not violate or conflict with any of the
provisions of, or constitute a breach or default under or give any person the
right to terminate, cancel or accelerate payment or performance under or
result in the creation of any Encumbrance upon any property or asset of
Patapsco, the Bank or New Sub pursuant to (i) the articles of incorporation or
bylaws of Patapsco, the Bank or New Sub or the articles of incorporation or
bylaws of any other Patapsco Subsidiary, (ii) any law, rule, ordinance or
regulation or judgment, decree, order, award or governmental or
non-governmental permit or license to which Patapsco or any of the Patapsco
Subsidiaries is subject, except where the non-compliance or violation of which
would not have a material adverse effect on the business, financial condition
or results of operations of Patapsco and the Patapsco Subsidiaries taken as a
whole, (iii) any material Contract to which Patapsco or any of the Patapsco
Subsidiaries is a party or is subject to or by
which any of their properties or assets is bound, except where the breach or
default would not have a material adverse effect on the business, financial
condition or results of operations of Patapsco and the Patapsco Subsidiaries
taken as a whole, or (iv) any note, bond, mortgage, indenture, license
agreement or other instrument or obligation the effect of which would have a
material adverse effect on the financial condition, business or results of
operations of Patapsco and the Patapsco Subsidiaries, taken as a whole.  The
parties acknowledge that the consummation of the Company Merger and the other
transactions contemplated hereby is subject to various regulatory approvals.
Patapsco, New Sub and the Bank have all requisite corporate power and
authority to enter into this Agreement and to perform their obligations
hereunder.  Other than the receipt of Governmental Approvals, the adoption by
Patapsco of Articles Supplementary and the filing thereof with and acceptance
thereof by the Department and the acceptance by the Department of the Articles
of Merger, no consents or approvals are required on behalf of Patapsco or any
Patapsco Subsidiary in connection with the consummation of the transactions
contemplated by this Agreement or the Company Merger.  This Agreement
constitutes the valid and binding obligation of Patapsco, New Sub and the
Bank, as applicable, and is enforceable in accordance with its terms, except
as

                             27
<PAGE>
enforceability may be limited by applicable laws relating to bankruptcy,
insolvency, reorganization, moratorium, fraudulent transfer or creditors'
rights generally and general principles of equity.

    3.12 Information Furnished.  No statement contained in any
         ---------------------
schedule, certificate or other document furnished (whether prior
to or subsequent to the date of this Agreement) or to be furnished in writing
by or on behalf of Patapsco, Bank or NewSub to Company pursuant to this
Agreement contains or will contain any untrue statement of a material fact or
any material omission.  No information material to the Company Merger and
which is necessary to make the representations and warranties not misleading,
to the knowledge of Patapsco, has been withheld from the Company.

    3.13 Agreements and Instruments.  As of the date of this
         --------------------------
Agreement, there are no agreements, directives, orders or similar arrangements
between or involving Patapsco or any Patapsco Subsidiary and any state or
federal bank regulatory authority.

    3.14 Tax Matters.  Patapsco and each of the Patapsco
         -----------
Subsidiaries have duly and properly filed all federal, state, local and other
tax returns required to be filed by them and have made timely payments of all
taxes due and payable, whether disputed or not; the current status of audits
of such returns by the Internal Revenue Service ("IRS") and other applicable
agencies is as set forth in Section 3.14 of Schedule II; and there is no
agreement by Patapsco or any Patapsco Subsidiary for the extension of time or
for the assessment or payment of any taxes payable.  Neither the IRS nor any
other taxing authority is now asserting or, to the knowledge of Patapsco,
threatening to assert any deficiency or claim for additional taxes (or
interest thereon or penalties in connection therewith), nor is Patapsco aware
of any basis for any such assertion or claim.  Patapsco and each of the
Patapsco Subsidiaries have complied in all material respects with applicable
IRS backup withholding requirements and have filed all appropriate information
reporting returns for all tax years for which the statute of limitations has
not closed.  Patapsco and each Patapsco
Subsidiary have complied in all material respects with all
applicable state law sales and use tax collection and reporting
requirements.

    3.15 Year 2000.   Patapsco's and the Bank's computer
         ---------
hardware and software systems used for the storage and processing of data (as
used in this Section 3.15, "Systems") are Millennium Compliant as required by
all FFIEC Year 2000 compliance guidelines; (b) to Patapsco's knowledge, none
of Patapsco's or any Patapsco Subsidiary's Systems, operations or business
functions will be materially adversely affected by the failure of any third
party with whom Patapsco or the Bank has consistent dealings to be Millennium
Compliant; and (c) Patapsco and the Bank have taken all necessary and
appropriate action to address and remedy any known deficiencies in Patapsco's
and the Bank's Systems from becoming Millennium Compliant.  As used herein
"Millennium Compliant" shall mean the ability of Patapsco's and the Bank's
Systems to provide the following functions, without human intervention,
individually and in combination with other products or systems:  (i)
consistently handle data information after January 1, 2000, including but not
limited to accepting data input, providing data output and performing
calculations

                             28
<PAGE>
on dates or portions of dates; (ii) function accurately and without
interruption after January 1, 2000 (including leap year computations), without
any change in operations associated with the advent of a new century; (iii)
respond to two-digit input in a way that resolves any ambiguity as to century
in a disclosed, defined and predetermined manner; and (iv) store and provide
output of date information in ways that are unambiguous as to century.

    3.16 Community Reinvestment Act.  The Bank's rating pursuant
         --------------------------
to its most recent examination by federal regulatory authorities
pursuant to the provisions of the Community Reinvestment Act was
a "satisfactory" or better.  Neither Patapsco nor the Bank has
received any comment letters relating to its Community Reinvestment Act
Statement or is otherwise aware of any adverse reaction to such statement.

    3.17 Funding.  The Bank shall have no later than one day
         -------
prior to the Effective Time sufficient cash on hand to fund the
aggregate Merger Consideration payable hereunder.

    3.18 Delays.  Patapsco is not aware of any matter that could
         ------
cause a delay in receiving the Governmental Approvals required to consummate
the Company Merger and the other transactions
contemplated by this Agreement, including without limitation, non-compliance
with the Truth in Lending Act, capital compliance, or any provisions of the
Community Reinvestment Act.

    3.19 Property and Assets.  There has been no material
         -------------------
physical loss, damage or destruction, whether or not covered by
insurance, affecting the real properties of Patapsco and the
Patapsco Subsidiaries since June 30, 1999, except such loss, damage or
destruction which does not have a material adverse effect on Patapsco and the
Patapsco Subsidiaries, taken as a whole.

    3.20 Insurance.  Neither Patapsco nor any Patapsco
         ---------
Subsidiary is in default with respect to any such policy which
default would have a material adverse effect on the business,
financial condition or results of operations of Patapsco and the
Patapsco Subsidiaries taken as a whole.  Except as set forth in
Section 3.20 of Schedule II, the Insurance Policies will not in any way be
affected by, or terminated or lapsed solely by reason of, the transactions
contemplated by this Agreement.  Neither Patapsco nor any Patapsco Subsidiary
has been refused any insurance with respect to any material properties, assets
or operations, nor has any coverage been limited or terminated by any
insurance carrier to which it has applied for any such insurance or with which
it has carried insurance during the last three years.

    3.21  Labor Relations and Employment Arrangements.  Neither
          -------------------------------------------
Patapsco nor any Patapsco Subsidiary is a party to or bound by any collective
bargaining agreement.  Patapsco and each Patapsco
Subsidiary enjoy good working relationships with their employees
and there are no labor disputes pending, or to the knowledge of the President
of Patapsco or the Bank threatened, that might materially and adversely affect
the condition (financial or otherwise), assets, liabilities, business or
operations of Patapsco and the Bank, taken as a whole.

                             29
<PAGE>
    3.22 Tax Matters.  Adequate provision for any federal, state
         -----------
or local taxes due or to become due for Patapsco or any of the
Patapsco Subsidiaries for any period or periods through and
including June 30, 1999, has been made and is reflected on the June 30, 1999
audited Patapsco consolidated financial statements and has been or will be
made in accordance with generally accepted accounting principles with respect
to periods ending after June 30, 1999.

                      ARTICLE IV
                       COVENANTS

    4.1  Investigations; Access and Copies.  Between the date
         ---------------------------------
of this Agreement and the Effective Time, each party agrees on
behalf of itself and its subsidiaries to give the other party and its
respective representatives and agents full access (to the extent permitted by
applicable law) to all of the premises, books, records and employees of it and
its subsidiaries at all reasonable times during normal business hours and upon
prior notice, and to furnish and cause its subsidiaries to furnish to the
other party and its respective agents or representatives access to and true
and complete copies of any financial and operating data, all documents with
respect to matters to which reference is made in Article II or Article III, as
the case may be, of this Agreement or on any list, schedule or certificate
delivered or to be delivered in connection herewith, and such other documents,
records, or information with respect to the business and properties of it and
its subsidiaries as the other party or its respective agents or representative
shall from time to time reasonably request; provided, however, that any such
inspection (a) shall be conducted in such manner as not to interfere
unreasonably with the operation of the business of the entity inspected and
(b) shall not affect any of the representations and warranties hereunder.
Each party will also give prompt written notice to the other party of any
event or development (x) which, had it existed or been known on the
date of this Agreement, would have been required to be disclosed
under this Agreement, (y) which would cause any of its
representations and warranties contained herein to be inaccurate
or otherwise materially misleading, or (z) which materially relate to the
satisfaction of the conditions set forth in Article V of this Agreement.

    4.2  Conduct of Business of the Company and the Company
         --------------------------------------------------
Subsidiaries.  Between the date of this Agreement and the
------------
earlier of the Effective Time or the date this Agreement is terminated in
accordance with its terms, the Company and Savings agree:

         (a)  That the Company and the Company Subsidiaries
shall conduct their business only in the ordinary course, and
maintain their books and records in accordance with past practices and not to
take any action that would materially (i) adversely affect the ability to
obtain the Governmental Approvals or (ii) adversely affect the Company's
ability to perform its obligations under this Agreement;

         (b)  That the Company shall not, without the prior
written consent of Patapsco: (i) declare, set aside or pay any
dividend or make any other distribution with respect to Company's capital
stock, except for the declaration and payment of regular semi-annual cash
dividends of $0.10 per share in accordance with past practice, provided that
the Company shall not declare or

                             30
<PAGE>
pay any dividend following the date on which all Governmental Approvals, other
than the expiration of the 15-day waiting period required under the
regulations of the DOJ, shall have been obtained; (ii) reacquire any of
Company's outstanding shares of capital stock; (iii) issue or sell or buy any
shares of capital stock of the Company or any Company Subsidiary; (iv) effect
any stock split, stock dividend or other reclassification of Company's Common
Stock; or (v) grant any options or issue any warrants exercisable for or
securities convertible or exchangeable into capital stock of Company or any
Company Subsidiary or grant any stock appreciation or other rights with
respect to shares of capital stock of Company or of any Company Subsidiary;

         (c)  Except as contemplated by this Agreement, as
required by law or as described in Schedule I, that Company and the Company
Subsidiaries shall not, without the prior written consent of Patapsco:  (i)
sell or dispose of any significant assets of the Company or of any Company
Subsidiary other than in the ordinary course of business consistent with past
practices; (ii) merge or consolidate the Company or any Company Subsidiary
with or otherwise acquire any other entity, or file any applications or make
any contract with respect to branching by Savings (whether de novo, purchase,
sale or relocation, including the proposed new Harford County branch office
previously under consideration) or acquire or construct, or enter into any
agreement to acquire or construct, any interest in real property (other than
with respect to security interests in properties securing loans and properties
acquired in settlement of loans in the ordinary course) or improvements to
real property except as provided in this Agreement; (iii) change the articles
of incorporation, charter documents or other governing instruments of the
Company or any Company Subsidiary, except as provided in this Agreement; (iv)
grant to any executive officer, director or employee of the Company or any
Company Subsidiary any increase in annual compensation, any award under any
Employee Plan or Benefit Arrangement or any bonus type payment except
increases in compensation, bonus or benefits in the ordinary course of
business to non-officer employees; (v) adopt any new or amend (except for any
amendments required by law) or terminate any existing Employee Plans or
Benefit Arrangements of any type except as contemplated herein and in
compliance with applicable law or make any payment or contribution to any
Employee Plans or Benefit Arrangements except for the Employee Plans or
Benefit Arrangements
set forth in Section 2.13 of Schedule I; (vi) authorize severance pay or other
benefits for any officer, director or employee of Company or any Company
Subsidiary; (vii) incur any material indebtedness or obligation or enter into
or extend or amend any material agreement or lease, which cannot be canceled
upon one month notice or which involves annual payments in excess of $5,000,
except that Savings may obtain FHLB advances for the purposes of maintaining
liquidity or funding loan demand, with such advances not to exceed an
aggregate outstanding amount of $1.0 million at any given time; (viii) engage
in any lending activities other than in the ordinary course of business
consistent with past practices; (ix) form any new subsidiary or cause or
permit a material change in the activities presently conducted by any Company
Subsidiary or
make additional investments in subsidiaries; (x) purchase any
investments or debt securities, except that Company and the Company
Subsidiaries may purchase federal funds or make overnight deposits with the
Federal Home Loan Bank of Atlanta and may purchase securities pursuant to any
contractual obligation in existence as of the date of this Agreement, all of
which contractual obligations are set forth in Section 4.2(c) of Schedule I
hereto; (xi) purchase any equity securities

                             31
<PAGE>
other than Federal Home Loan Bank stock; (xii) make any investment which would
cause Savings not to be a qualified thrift lender under Section 10(m) of the
HOLA, or not to
be a "domestic building and loan association" as defined in Section
7701(a)(19) of the Code;  (xiii) make any loan, except that Company or a
Company Subsidiary may, without the prior written consent of Patapsco, in the
ordinary course consistent with past practices, make (A)  single-family
residential mortgage loans and construction loans with principal balances of
no more than $252,700, (B) any other loans secured by real estate with
principal balances of no more than $50,000, except that Savings may without
the prior written consent of Patapsco purchase a participation interest a loan
to be secured by a property located at 14002-5 Beaver Dam Road, or (C) any
unsecured loans of no more than $25,000; (xiv) authorize capital expenditures
other than in the ordinary course of business or in excess of $5,000 in the
aggregate; or (xv) adopt or implement any change in its accounting principles,
practices or methods other than as may be required by generally accepted
accounting principles or by a regulatory authority or adopt or implement any
change in its methods of accounting for Federal income tax purposes.  The
limitations contained in this Section 4.2(c) shall also be deemed to
constitute limitations as to the
making of any commitment with respect to any of the matters set
forth in this Section 4.2(c).  Notwithstanding the foregoing,
Savings may engage in any of the foregoing activities exclusively with the
Bank.

         (d)  From and after the date of this Agreement, the Company and
Savings, on the one hand, and Patapsco and the Bank, on the other hand, shall
in good faith coordinate policies with respect to their respective investment
securities portfolios.

    4.3  No Solicitation.  From the date of this Agreement until
         ---------------
the Effective Time or the termination of this Agreement pursuant
to its terms, whichever occurs earlier, the Company agrees that it will not
authorize, and will not authorize any of its Subsidiaries, or any of its or
their officers, directors, employees, agents or other representatives
("Representatives") to, directly or indirectly, (A) initiate, solicit,
encourage or otherwise facilitate (including by way of furnishing
information), any inquiries or the making of any proposal or offer that
constitutes, or may reasonably be expected to lead to, a Takeover Proposal, or
(B) enter into or maintain or continue discussions or negotiate with any
person in furtherance of such inquiries or to obtain a Takeover Proposal, or
(C) agree to, approve, recommend, or endorse any Takeover Proposal, or
authorize or permit any of its or their Subsidiaries or Representatives to
take any such action; provided, however, that nothing contained in this
Agreement shall prohibit the Company Board of Directors from (i) furnishing
information to, or engaging in discussions or negotiations with, any person in
response to an unsolicited bona fide written Takeover Proposal,
(ii) recommending such an unsolicited bona fide written Takeover
Proposal to the stockholders of the Company or (iii) entering into any
agreement or letter of intent with any person with respect to a Takeover
Proposal, if and only to the extent in each case that (a) the Company Board of
Directors concludes in good faith (after consultation with its financial
advisors) that such Takeover Proposal would constitute a Superior Proposal,
and (b) immediately (but not less than one day) after furnishing such
information to, or entering into discussions or negotiations with, such
person, the Company provides prompt written notice to Patapsco to the effect
that it is furnishing information to, or entering into discussions or
negotiations with, such person (which notice shall identify the nature

                             32
<PAGE>
and material terms of the proposal).  The Company agrees that it will
immediately cease and cause to be terminated any activities, discussions, or
negotiations with any parties regarding any Takeover Proposal existing as of
the date of this Agreement.  The Company agrees to keep Patapsco fully and
timely informed of the status of any inquiries, proposals, discussions,
negotiations, furnishing of non-public information, or other activities
relating to a Takeover Proposal.  As used in this Agreement with respect to
the Company, (i) "Takeover Proposal" shall mean any proposal, other than as
contemplated by this Agreement, for a merger or other business combination
involving the Company or any Company Subsidiary or for the acquisition of a
twenty-five percent (25%) or greater equity interest in Company or any Company
Subsidiary, or for the purchase, lease or other acquisition of a substantial
portion of the assets of Company or any Company Subsidiary (other than loans
or securities sold in the ordinary course), and (ii) "Superior Proposal" means
a bona fide Takeover Proposal made by a
third party that the Company Board of Directors determines in its good faith
judgment to be more favorable to the Company's
stockholders than the Company Merger (based on the written advice of the
Company's independent financial advisor) and for which financing, to the
extent required, is then committed or which, in the good faith judgment of the
Company Board of Directors (following consultation with the Company's
independent financial advisor), is reasonably capable of being obtained by
such third person.

    4.4  Shareholder Approvals.  The Company shall call the
         ---------------------
meeting of its shareholders to be held for the purpose of voting
upon the Company Merger and related matters, as referred to in
Section 1.8 hereof, as soon as practicable, but in no event later than sixty
(60) days after the Registration Statement has been declared effective by the
SEC.  In connection with such meeting, the Company's Board of Directors shall
recommend approval of the Company Merger, except as the fiduciary duties of
the Company's Board of Directors may otherwise require.  The Company shall use
its best efforts to solicit from its shareholders proxies in favor of approval
and to take all other action necessary or helpful to secure a vote of the
holders of the shares of Company Common Stock in favor of the Company Merger,
except as the fiduciary duties of the Board of Directors may otherwise
require.  Notwithstanding the foregoing, the Company's Board of Directors need
take no action pursuant to this Section 4.4 where prior to taking such action,
the Company shall have entered into a written agreement or a binding
letter of intent to engage in a Takeover Proposal that would
constitute a Superior Proposal.

    4.5  Filing of Applications for the Governmental Approvals.
         -----------------------------------------------------
Patapsco shall use its best efforts to promptly prepare, submit and file as
soon as practicable after the date hereof all applications necessary to
receive the Governmental Approvals in connection with the transactions
contemplated by this Agreement.

    4.6  Consents.  Company and Savings will use their best
         --------
efforts to obtain the consent or approval of each person whose
consent or approval shall be required in order to permit Company
or Savings, as the case may be, to consummate the Company Merger
and the Bank Merger.

                             33
<PAGE>
    4.7  Publicity.  Between the date of this Agreement and the
         ---------
Effective Time, neither Patapsco, Company or any of their
subsidiaries shall, without the prior approval of the other, issue or make, or
authorize any of its directors, employees, officers or agents to issue or
make, any press release, disclosure or statement to the press or any third
party with respect to the Company Merger or the transactions contemplated
hereto, except as required by law, provided, however, each party shall provide
the other with a copy of any such release prior to issuance, if permitted by
law.  The parties shall cooperate when issuing or making any press release,
disclosure or statement with respect to Company Merger or the transactions
contemplated hereby, except as required by law.

    4.8  Cooperation Generally.  Between the date of this
         ---------------------
Agreement and the Effective Time, Patapsco, Company and their
subsidiaries shall use their best efforts, and take all actions
necessary or appropriate, to consummate the Company Merger and the other
transactions contemplated by this Agreement at the earliest practicable date.
Except as contemplated by this Agreement, as required by applicable law or as
the fiduciary duties of the Board of Directors of the applicable entity may
otherwise require, Patapsco, the Bank and New Sub, on one hand, and the
Company and Savings, on the other hand, agree not to knowingly take any action
that would (i) adversely effect their respective ability to obtain the
Governmental Approvals or (ii) adversely affect their respective ability to
perform their obligations under this Agreement.  Each of the parties will
promptly furnish each other with copies of written communications received by
them or any of their respective subsidiaries from, or delivered by any of the
foregoing to any governmental entity in respect of the transactions
contemplated hereby.  If, at any time after the Effective Time, the Surviving
Corporation or Bank shall consider or be advised that any
further deeds, assignments or assurances or any other acts are
necessary or desirable to vest, perfect or confirm, of record or
otherwise, in the Surviving Corporation or Bank its right, title
or interest in, to or under any of the rights, properties or assets of Company
or Savings or otherwise carry out the purposes of this Agreement, Company and
Savings and each of their respective officers and directors shall be deemed to
have granted to the Surviving Corporation and Bank an irrevocable power of
attorney to execute and deliver all such deeds, assignments or assurances and
to do all acts necessary or desirable to vest, perfect or confirm title and
possession to such rights, properties or assets in the Surviving Corporation
or Bank and otherwise to carry out the purposes of this Agreement, and the
officers and directors of the Surviving Corporation and Bank are authorized in
the name of Company, Savings or otherwise to take any and all such action.

    4.9  Additional Financial Statements and Reports.  As soon
         -------------------------------------------
as reasonably practicable after they become publicly available,
each party shall furnish to the other its statement of financial
condition and related statements of operations, cash flows and
stockholders' equity for all periods prior to the Closing.  Such
financial statements will be prepared in conformity with generally accepted
accounting principles applied on a consistent basis and fairly present the
financial condition, results of operations and cash flows of the party
(subject, in the case of unaudited financial statements, to (a) normal
year-end audit adjustments, (b) any other adjustments described therein and
(c) the absence of notes which, if presented, would not differ materially from
those included in its most recent audited consolidated balance sheet), and all
of such financial statements

                             34
<PAGE>
will be prepared in conformity with the requirements of Form 10-QSB or Form
10-KSB, as the case may be, under the 1934 Act.  Each party shall also furnish
to the other within two days after the meeting at which they are distributed
to that party's directors, such internal monthly financial statements as are
furnished to the directors and executive officers of that party.

    4.10 Reserved.

    4.11 D&O Indemnification and Insurance.   (a)     For a
         ---------------------------------
period of six (6) years following the Effective Time, each of  Patapsco and
Bank shall indemnify, defend and hold harmless each present and former
director and officer of the Company and each Company Subsidiary (each, an
"Indemnitee") from and against, and pay or reimburse the Indemnitee for,
costs, judgments, fines, losses, obligations, claims, damages, liabilities or
expenses (including interest, penalties, out-of-pocket expenses and reasonable
attorneys' fees incurred in the investigation or defense of any of the same or
in asserting any of their rights under this Section 4.11(a) (collectively,
"Costs") incurred in connection with any claim, action, suit, proceeding or
investigation, whether civil, criminal, administrative or investigative (each
a "Claim and collectively the "Claims") arising out of, resulting from, or
pertaining to matters existing or occurring at or prior to the Effective Time
(including, but not limited to, the transactions contemplated by this
Agreement), regardless of whether such Claim is asserted before, at or after
the Effective Time, in accordance with and subject to the requirements and
other provisions of the
Articles of Incorporation and Bylaws of Patapsco and Bank in effect on the
date of this Agreement and applicable provisions of law to the same extent as
Patapsco is obligated thereunder to indemnify and advance expenses to its own
directors and officers with respect to liabilities and claims made against
them resulting from their service for Patapsco and Bank.  To the extent a
Claim is asserted before the Effective Time, Patapsco and the Bank shall have
no obligations under this Section 4.11(a) unless appropriate notice was given
to the Company's or the Company's Subsidiaries director's and officer's
liability insurer as required by the insurance policy prior to the Effective
Time.

    (b)  Patapsco shall cause the persons serving as officers
or directors of the Company immediately prior to the Effective Time to be
covered for a period of six (6) years from the Effective Time by the
directors' and officers' liability insurance policy maintained by the Company
(provided that Patapsco may substitute therefor policies of at least the same
coverage and amounts containing terms and conditions which are not materially
less advantageous than such policy) with respect to acts or omissions
occurring prior to the Effective Time which were committed by such officers
and directors in their capacity as such; provided, however, that in no event
shall Patapsco be required to expend more than $10,000 to maintain or procure
insurance coverage for such three-year period pursuant hereto.

    (c)  Any Indemnitee wishing to claim indemnification under
Section 4.11(a), upon learning of any Claim shall promptly notify Patapsco and
the Bank thereof; provided that the failure to so notify shall not affect the
obligations of Patapsco or the Bank under Section 4.11(a) unless and to the
extent that such failure materially prejudices Patapsco or the Bank.  In the
event of any such Claim (whether arising before or after the Effective Time)
(i) Patapsco shall have the

                             35
<PAGE>
right to assume the defense thereof, with counsel selected by Patapsco and
reasonably acceptable to the Indemnitee, and Patapsco shall not be liable to
such Indemnitee for any legal expenses of other counsel or any other expenses
subsequently incurred by such Indemnitee in connection with the defense
thereof, except that if Patapsco elects not to assume such defense or counsel
for the Indemnitee advises that there are issues which raise conflicts of
interest between Patapsco and the Indemnitee, the Indemnitee may retain
counsel satisfactory to him, and Patapsco shall pay all reasonable fees and
expenses of such counsel for the Indemnitee promptly as statements therefor
are received, provided, however, that Patapsco shall be obligated pursuant to
this paragraph (c) to pay for only one firm of counsel for all Indemnitees in
any jurisdiction unless the use of one counsel for such Indemnitees would
present such counsel with a conflict of interest, (ii) the Indemnitee will
cooperate in the defense of any such matter and (iii) Patapsco shall not have
any obligation hereunder to any Indemnitee when and if a court of competent
jurisdiction shall ultimately determine, and such determination shall have
become final and unappealable, that the indemnification of such Indemnitee in
the manner contemplated hereby is prohibited by applicable law.  Patapsco
shall not, in the defense of any claim or litigation, except with the consent
of the Indemnitee (which consent shall not be unreasonably withheld,
conditioned or delayed), consent to entry of judgment or enter into any
settlement that provides for injunctive or other nonmonetary relief affecting
the Indemnitee or that does not include as an unconditional term thereof the
giving by the claimant or plaintiff to such Indemnitee of a release from all
liability with respect to
such claim or litigation.

    (d)  This Section 4.11 shall be construed as an agreement
as to which the directors and officers of Company and Savings
referred to herein are intended to be third party beneficiaries and shall be
enforceable by such persons and their heirs and
representatives.

    4.12 Update Disclosure.  (a)  From and after the date hereof
         -----------------
until the Effective Time, the Company shall promptly, but not less frequently
than monthly, update Schedule I hereto by notice to Patapsco to reflect any
matters which have occurred from and after the date hereof which, if existing
on the date hereof, would have been required to be described therein and/or
which, in the case of all such updates other than the last such update prior
to the Effective Time, reflect a material change from the information provided
in Schedule I as of the date hereof; provided, however, that no such update
shall affect the conditions to the obligation of Company and Savings to
consummate the transactions contemplated hereby, and any and all changes
reflected in any such update shall be considered in determining whether such
conditions have been satisfied.

    (b)  From and after the date hereof until the Effective Time, Patapsco
shall promptly, but not less frequently than monthly, update Schedule II
hereto by notice to Company to reflect any matters which have occurred from
and after the date hereof which, if existing on the date hereof, would have
been required to be described therein and/or which, in the case of all such
updates other than the last such update prior to the Effective Time, reflect a
material change from the information provided in Schedule II as of the date
hereof; provided, however, that no such update shall affect the conditions to
the obligation of Patapsco and Bank to consummate the transactions

                             36
<PAGE>
contemplated hereby, and any and all changes reflected in any such update
shall be considered in determining whether such conditions have been
satisfied.

    4.13 Company's Employee Plans and Benefit Arrangements.
         -------------------------------------------------

         (a)  Between the date of this Agreement and the
Effective Time, neither the Company nor any Company Subsidiary will make any
contribution, or undertake any obligation to contribute any amount to any
Employee Plan or Benefit Arrangement other than as set forth in Section 2.13
of Schedule I to this Agreement or as otherwise contemplated by this Agreement
or required under the terms of the plan or arrangement.

         (b)  On or before 15 days after execution hereof, the
Company will provide Patapsco with true and complete copies of the following
documents where applicable to any Employee Plan or
Benefit Arrangement: (i) each plan document or agreement, and any amendments
thereto, and related trust agreements, insurance
contracts and policies, annuity contracts, and any other funding
arrangement; (ii) the most recent summary plan description and
summary of material modifications; (iii) for the three most recent plan years,
Form 5500 Annual Return/Report and all  actuarial and financial reports and
appraisals prepared in connection with such reports; (iv) the most recent
determination letter received from the Internal Revenue Service ("IRS"), plus
any open requests and all other rulings received from the IRS, Department of
Labor or Pension Benefit Guaranty Corporation; and (v) with respect to any
action taken within the current and three preceding plan years, a certified
copy of all Board of Directors resolutions.

         (c)  Except as otherwise provided in this Section, if
Patapsco so requests, the Company and any Company Subsidiary shall develop a
plan and timetable for terminating each Employee Plan and Benefit Arrangement
as of the date of Closing or the immediately preceding day and, with the
advance written consent of Patapsco, which consent shall not be unreasonably
withheld, shall proceed with the implementation of said termination plan and
timetable. The Company shall be solely responsible for all costs, expenses,
and other obligations whatsoever arising out of or resulting from termination
of any Employee Plan or Benefit Arrangement.  Neither the Company nor any
Company Subsidiary nor any trust in their direct or indirect control will
establish any new benefit plan or arrangement for directors, officers, or
employees, or amend or commit to distribute any assets from any Employee Plan
or Benefit Arrangement without Patapsco's prior written approval, except that
the Company or a Company Subsidiary may make such distribution as may be
required under the terms of any existing Employee Plan or Benefit Arrangement
in connection with the retirement or other termination of an employee and
except as contemplated by this Agreement or as described in Schedule I.

         (d)  With respect to any benefit plan that provides
for vesting of benefits, there shall be no discretionary
acceleration of vesting, provided that vesting shall accelerate as of the
Effective Time in accordance with the terms of any Employee Plan or Benefit
Arrangement that provides for an automatic acceleration of vesting upon a
change in control transaction such as the one contemplated hereby.

                             37
<PAGE>
         (e)  As of the Effective Time, Patapsco and the Bank
agree that the employment of and the Employment Agreement between G. Ronald
Jobson and Savings (as disclosed in Section 2.12 of Schedule I to this
Agreement) shall be terminated by Savings.  In connection with such
termination, Mr. Jobson shall be entitled to receive payment as contemplated
in Section 12 of such Employment Agreement, subject to the limitations set
forth therein to be paid by Savings, with such payment to be made immediately
prior to the Effective Time.

         (f)(i)    Company and Savings are authorized to
commence termination of the Company ESOP and to file as soon as
possible an Application for Determination with the IRS regarding
tax qualification upon termination.  No additional contribution
shall be made to the Company ESOP by Patapsco, Bank, Company or
Savings except as necessary to make the minimum required payment
under the current exempt loan (the "Loan") between Company and the Company
ESOP or as otherwise required by law, provided, however, that all such
contributions shall only be made if deductible by Company and Savings under
Section 404 of the Code and the allocations of such contributions shall
otherwise be in compliance with Section 415 of the Code.  All shares of
Company Common Stock held by the Trustee of the Company ESOP at the Effective
Time shall be exchanged by the Trustee for the Merger Consideration in
accordance with this Agreement, and the cash proceeds paid to the Company ESOP
with respect to the unallocated shares of Company Common Stock owned by the
Company ESOP shall be applied against the Loan.  To the extent that such cash
proceeds together with other cash owned by the Company ESOP are insufficient
to retire the Loan, the Trustee for the Company ESOP shall dispose of shares
held in the suspense account of the Company ESOP for the purpose of retiring
the Loan.  Any shares and other assets remaining in the suspense account
following repayment of the Loan in full including interest will be available
for allocation and distribution as promptly as possible to participants (as
defined in the Company ESOP) in accordance with the provisions of the Company
ESOP and applicable law.  It is the intent of the parties that the Company ESOP
be terminated and distributions made concurrently with the Closing to the extent
possible but not prior to the receipt of a favorable determination of the
ESOP's qualification from the IRS.

         (ii) In the event that the allocation of assets remaining in the
suspense account following repayment of the Loan in full is subject to the
limits on annual additions pursuant to Section 415 of the Code, then Patapsco
will make all reasonable efforts, to the extent permissible under applicable
provisions of the Code and related Treasury Regulations, to continue the
Company ESOP trust through the last day of the Company ESOP plan
year following the Company ESOP plan year during which the Effective Time
occurs, solely for the benefit of those individuals who are participants in
the Company ESOP immediately before the Effective Time, and to allocate such
remaining assets to Company ESOP participants in accordance with the terms of
the Company ESOP to the full extent permissible under Section 415 of the Code
between the Effective Time and the last day of the Company ESOP plan year
following the Company ESOP plan year during which the Effective Time occurs.
In the event that all assets held by the Company ESOP trust are allocated
prior to the last day of the Company ESOP plan year during which the Effective
Time occurs, the Company ESOP trust will be immediately terminated and
participants' accounts will be distributed as soon as practicable thereafter.

                             38
<PAGE>
         (iii)     The provisions in paragraph 4.13(f)(i) and
4.13(f)(ii) are expressly subject to (x) Savings and the Company
making all necessary amendments to the Company ESOP for an IRS
determination that the ESOP is tax-qualified and which amendments are in
effect at the Effective Time; (y) such amendments include, without limitation,
the amendment of Section 17.3 of the Company ESOP to eliminate the provisions
of such section that could require Company, Savings, Patapsco, Bank or any
affiliate thereof to make any payment to Company ESOP participants in the
event that Code section 415 or a participant's employment status limits
allocations to participant accounts under the Company ESOP and any other
amendments necessary to make all provisions of the Plan consistent with this
Agreement; and (z) all amendments are satisfactory to Patapsco.

         (g)  Neither the Company nor any Company Subsidiary
will approve or implement the Stock Option Plan or Management
Recognition Plan currently under consideration, or any similar plan providing
for grants of options to acquire Company Common Stock or awards of Company
Stock, whether restricted or otherwise.  In lieu thereof, immediately prior to
the transactions contemplated by Section 7.3 hereof, Savings will credit the
sum of $150,000 under Savings' Deferred Compensation Plan, with such sum to be
allocated equally among the participants in such plan.  Such sum shall not
earn any investment return.

         (h)  Within 60 days of the date of this Agreement,
Company and Savings shall develop a written description and
timetable for the termination of Savings' 401(k) plan, which
description and timetable will be provided to and subject to the
approval of Patapsco's counsel, which approval shall not be
unreasonably withheld.  Such description and timetable shall
provide that Savings' 401(k) plan shall be terminated no later than the day
prior to the Effective Time.  Following the Effective Time, Patapsco shall
file an application with the Internal Revenue Service for an advance
determination as to whether Savings' 401(k) plan meets the qualification
requirements of Section 401 of the Code with respect to such plan's
termination.  No distribution shall be made from Savings' 401(k) Plan prior to
the receipt of a favorable determination on such plan's qualification from the
IRS.

         (i)  Prior to the Effective Time, the Company and
Patapsco shall take all such steps as may be required to cause any
dispositions of Company Common Stock (including derivative
securities with respect to Company Common Stock) or acquisitions
of cash and/or Preferred Stock resulting from the transactions
contemplated by this Agreement by each individual who is subject
to the reporting requirements of Section 16(a) of the Exchange Act with
respect to the Company to be exempt under Rule 16b-3
promulgated under the Exchange Act.  The Company agrees to promptly furnish
Patapsco with all requisite information necessary for Provident to take the
actions contemplated by this Section 4.13(i).

    4.14 Payments.  No later than thirty (30) days following the
         --------
date of this Agreement, the Company shall furnish Patapsco for its review (i)
a computation of the amounts expected to be payable under the employment
agreement disclosed in Section 2.12 of Schedule I as a result of the Company
Merger, and (ii) a schedule reasonably satisfactory to Patapsco demonstrating
that no

                             39
<PAGE>
"disqualified individual" within the meaning of Section 280G of the Code will
be receiving payments in contravention of the
representation set forth in the second sentence to Section 2.12
herein.

    4.15 Environmental Reports.  The Company shall undertake
         ---------------------
within 15 days of the date hereof to order, and shall use its best efforts to
receive (from a qualified environmental consultant engaged by the Company or
Savings and reasonably satisfactory to Patapsco) within 40 days (subject to
extension with the consent of Patapsco) after ordering a Phase I Environmental
Risk Report (as contemplated in OTS Thrift Bulletin #16) ("Report") on (i) all
commercial real estate owned by, (ii) all offices and premises used as
facilities as of the date hereof by, and (iii) all properties which serve as
security for any commercial real estate loan having a principal balance as of
the date hereof of $500,000 or more of, the Company or Savings.  In the event
that Patapsco believes in good faith that such Reports indicate a reasonable
likelihood there will be material costs associated with bringing any such
property or properties into material compliance with applicable
environmental laws, Patapsco shall, within 15 days of its receipt of such
Reports, provide Company with written notice to that effect.  Failure of
Patapsco to provide such written notice with respect to a property within such
15 days period shall constitute waiver of its right to terminate this
Agreement pursuant to Section 5.4(f) herein with respect to such property
only.  The Company shall thereafter undertake to order (from a qualified
environmental consultant engaged by the Company or Savings and reasonably
satisfactory to Patapsco) a Phase II Environmental Risk Report (as
contemplated in OTS Thrift Bulletin #16) on any property as directed by
Patapsco.  Patapsco and the Bank agree that they shall pay fifty (50) percent
of the expenses incurred with respect to procuring the Phase I Reports and
Patapsco will pay all of the expenses incurred with respect to procuring the
Phase II Reports.  Patapsco and the Bank agree to keep confidential the
contents and results of these Phase I and Phase II Environmental Risk Reports.

    4.16 Conduct of Business of Patapsco and the Patapsco
         ------------------------------------------------
Subsidiaries.  Between the date of this Agreement and the
------------
earlier of the Effective Time or the date this Agreement is terminated in
accordance with its terms, Patapsco and the Bank agree that Patapsco and the
Patapsco Subsidiaries shall not take any action that would (i) materially
adversely affect the ability to obtain the Governmental Approvals or (ii)
materially adversely affect Patapsco's ability to perform its obligations
under this Agreement.

    4.17 Resale Letter Agreements.  After execution of this
         ------------------------
Agreement, Company shall use its best efforts to cause to be
delivered to Patapsco from each person who may be deemed to be an "affiliate"
of Company within the meaning of Rule 145 under the 1933 Act, a written letter
agreement regarding restrictions on resale of the shares of Preferred Stock
received by such persons in the Company Merger to ensure compliance with
applicable resale restrictions imposed under the federal securities laws.

    4.18 Employee Benefit Schedules.  Within 15 days following
         --------------------------
the date of this Agreement, the Company shall prepare and furnish to Patapsco
a schedule that sets forth, as of the date of this

                             40
<PAGE>
Agreement (i) the actuarial present value, determined and prepared in
accordance with GAAP (based, where applicable, on the same actuarial
assumptions as those previously used for funding purposes, other than turnover
assumptions, and computed on the basis of a terminated plan), of any accrued
benefits or other obligations under a defined benefit pension plan not listed
elsewhere in this schedule, including without limitation, premiums and
contributions for which the Company or any Company Subsidiary is or may be
directly or indirectly liable to present or former employees, officers,
directors, and their beneficiaries,  (ii) the net fair market value of the
assets held in any fund, policy, or other arrangement as of April 30, 2000,
and  (iii) the amount of any contribution or other obligation paid, accrued,
or payable, or reasonably expected to be payable, between the date of this
Agreement and the Closing, including but not limited to contributions by
Company or Savings to Company's Employee Stock Ownership Plan (the "Company
ESOP") to repay its loan in accordance with the ESOP loan documents, subject
to applicable tax law
limitations.

    4.19 Articles Supplementary.  Prior to the Closing,
         ----------------------
Patapsco's Board of Directors shall have approved the Articles
Supplementary in all material respects in the form attached hereto as Exhibit
A.

    4.20 Conduct of Business of Patapsco and the Patapsco
         ------------------------------------------------
Subsidiaries.  Between the date of this Agreement and the
------------
earlier of the Effective Time or the date this Agreement is terminated in
accordance with its terms, Patapsco and the Bank agree not to take any action
that would materially (i) adversely affect the ability to obtain the
Governmental Approvals or (ii) adversely affect Patapsco's ability to perform
its obligations under this Agreement;


                       ARTICLE V
CONDITIONS TO THE COMPANY MERGER; TERMINATION OF AGREEMENT

    5.1  General Conditions.  The obligations of Patapsco, the
         ------------------
Bank and New Sub and the Company and Savings to effect the Company Merger and
the Bank Merger shall be subject to the following conditions:

         (a)  Stockholder Approval.  The holders of the
              --------------------
outstanding shares of Company Common Stock shall have approved this Agreement
and the Company Merger as specified in Section 1.8 hereof and as otherwise
required by applicable law and the Company's Articles of Incorporation.

         (b)  No Proceedings.  No order, decree or injunction
              --------------
shall have been entered and remain in force restraining or
prohibiting the Company Merger, the Liquidation or the Bank Merger in any
legal, administrative, arbitration, investigatory or other proceedings
(collectively, "Proceedings").

                             41
<PAGE>
         (c)  Government Approvals.  To the extent required by
              --------------------
applicable law or regulation, all approvals of or filings with any
governmental authority (collectively, "Governmental Approvals"), including
without limitation those of the OTS, the FDIC, FRB, the Commissioner, the
Federal Trade Commission, DOJ, the SEC, and any state securities or Blue Sky
authorities, as applicable, shall have been obtained or made and any waiting
periods shall have expired in connection with the consummation of the Company
Merger, the Liquidation and the Bank Merger.  All other statutory or
regulatory requirements for the valid consummation of the Company Merger, the
Liquidation and the Bank Merger and related transactions shall have been
satisfied.

         (d)  Registration Statement.  The Registration
              ----------------------
Statement shall have been declared effective and shall not be
subject to a stop order of the SEC and, if the offer and sale of
the Preferred Stock in the Company Merger pursuant to this
Agreement is subject to the Blue Sky laws of any state, shall not be subject
to a stop order of any state securities commissioner.

    5.2  Conditions to Obligations of Patapsco, Bank and New
         ---------------------------------------------------
Sub.  The obligations of Patapsco, Bank and New Sub to effect
---
the Company Merger, the Liquidation, the Bank Merger and the
transactions contemplated herein shall be subject to the following additional
conditions to the extent not waived:

         (a)  Required Consents.  In addition to Governmental
              -----------------
Approvals, Company and Savings shall have obtained all necessary
third party consents or approvals in connection with the Company
Merger, the Liquidation and the Bank Merger,  the absence of which would
materially and adversely affect Company and the Company Subsidiaries, taken as
a whole.

         (b)  No Material Adverse Change.  Between the date of
              --------------------------
this Agreement and the date of Closing, there shall not have
occurred any material adverse change in the financial condition,
business, results of operations or assets of Company and the
Company Subsidiaries, taken as a whole.  For purposes of this
Section 5.2(b), the term "material adverse change" or "material
adverse effect" or words of similar import, shall not include the impact of:
(i) changes, after the date hereof, in laws of general applicability or
interpretations thereof by courts or governmental authorities; (ii) changes,
after the date hereof, in generally accepted accounting principles or
regulatory principles generally applicable to the banking and thrift
industries; (iii) actions or omissions by a party hereto (or any of its
subsidiaries), after the date hereof, taken or failed to be taken with the
prior informed written consent of the other party, or at the express written
request of the other party, in contemplation of the transaction contemplated
hereby; or (iv) the Company Merger and compliance with the provisions of this
Agreement on the operating performance of the parties.  No payments made or
expenses incurred in accordance with Section 4.13 herein shall be deemed to
constitute a material adverse change under this Section 5.2(b).

         (c)  Representations and Warranties to be True;
              ------------------------------------------
Fulfillment of Covenants and Conditions.  The representations
---------------------------------------
and warranties of the Company and Savings shall be true in all material
respects at the Effective Time

                             42
<PAGE>
with the same effect as though made at the Effective Time (or on the date when
made in the case of any representation or warranty which specifically relates
to an earlier date); Company and Savings shall have performed all obligations
and complied with each covenant, in all material respects, and all conditions
under this Agreement on their parts to be performed or complied with at or
prior to the Effective Time; and Company shall
have delivered to Patapsco a certificate, dated the Effective Time and signed
by its chief executive officer and chief financial officer, to such effect.

         (d)  No Litigation.  Neither the Company nor any
              -------------
Company Subsidiary shall be a party to any pending litigation,
reasonably probable of being determined adversely to the Company
or any Company Subsidiary, which would have a material adverse
effect on the business, financial condition or results of
operations of the Company and the Company Subsidiaries, taken as
a whole.

         (e)  Governmental Approval.  All Governmental
              ---------------------
Approvals required hereunder to consummate the transactions
contemplated hereby shall have been obtained without the imposition of any
conditions which Patapsco, the Bank and New Sub reasonably and in good faith
determine to be unduly burdensome upon the conduct of the business of
Patapsco, the Bank or New Sub and, in the reasonable judgment of Patapsco,
substantially diminish the benefits expected to be received by Patapsco from
the transactions contemplated hereby.

         (f)  Environmental Reports.  Patapsco shall have
              ---------------------
received, to its reasonable satisfaction, any Phase II
Environmental Reports as is contemplated in Section 4.15 herein
subject to Patapsco's rights under Section 5.4(g) herein.

         (g)  Objecting Shares.  No greater than 5% of the
              ----------------
outstanding shares of Company Common Stock entitled to vote at the meeting of
Company's shareholders, excluding shares owned by
Patapsco, as is contemplated in Section 1.9 herein shall have
delivered the written notice of intent to demand payment pursuant to Title 3
Subtitle 2 of the MGCL and shall have voted against the Company Merger at the
Shareholders' Meeting.

         (h)  Tax Opinion.  Patapsco and the Company shall have
              -----------
received an opinion of Patapsco's tax counsel or tax accountants
substantially to the effect that (i) Patapsco, New Sub and the
Company will not recognize any gain or loss upon the acquisition
of the Company Common Stock in the Company Merger, (ii) the Company will not
recognize any gain or loss upon its distribution of all its assets to, and the
assumption of all its liabilities by, Patapsco in the Liquidation; (iii)
Patapsco will not recognize any gain or loss upon receipt of all the assets
and assumption of all the liabilities of the Company in the Liquidation; and
(iv) Patapsco, the Bank and Savings will not recognize any gain or loss as a
result of the Bank Merger.

         (i)  Resignation of Directors and Officers.  Each of
              -------------------------------------
the persons serving as a director or officer of Company and Savings or any
subsidiary of either shall, at the Closing, submit his/her written
resignation, effective as of the Effective Time.
                             43
<PAGE>
         (j)  Legal and Financial Advisory Fees.  The legal
              ---------------------------------
fees and fees to the advisor or advisors referred to in Section 2.7 of
Schedule I payable or paid in connection with the Company Merger and the
transactions contemplated by this Agreement shall not have exceeded $125,000
in the aggregate.

         (k)  Affiliates Letters.  Patapsco shall have received
              ------------------
the letter agreements from all affiliates of the Company as
contemplated in Section 4.17 herein.

    5.3  Conditions to Obligations of Company and Savings.  The
         ------------------------------------------------
obligations of Company and Savings to effect the Company Merger and the
transactions contemplated herein shall be subject to the
following additional conditions to the extent not waived.

         (a)  Representations and Warranties to be True;
              -----------------------------------------
Fulfillment of Covenants and Conditions.  The representations
---------------------------------------
and warranties of Patapsco and the Bank shall be true in all material respects
at the Effective Time with the same effect as though made at the Effective
Time (or on the date when made in the case of any representation or warranty
which specifically relates to an earlier date); Patapsco, the Bank and New Sub
shall have performed all obligations and complied with each covenant, in all
material respects, and all conditions under this Agreement on their  parts to
be performed or complied with at or prior to the Effective Time; and Patapsco
shall have delivered to Company a certificate, dated the Effective Time and
signed by its chief executive officer and chief financial officer, to such
effect.

         (b)  Receipt of Merger Consideration.  The Exchange
              -------------------------------
Agent in its fiduciary capacity shall have certified receipt of the aggregate
Merger Consideration for all shares of Company Common Stock to be acquired
hereunder, and a certificate to that effect shall have been delivered to the
Company.

         (c)  Required Consents.  In addition to Governmental
              -----------------
Approvals, Patapsco, the Bank and New Sub shall have obtained all necessary
third party consents or approvals in connection with the Company Merger, the
absence of which would materially and adversely affect Patapsco and the
Patapsco Subsidiaries, taken as a whole.

         (d)  Patapsco shall have reserved for issuance the
number of shares of Preferred Stock issuable pursuant to the terms of this
Agreement and the number of shares of Patapsco common stock into which such
shares of Preferred Stock may be converted pursuant to the Articles
Supplementary governing such Preferred Stock.

         (e)  The average of the highest bid and lowest asked
price for the Patapsco common stock during the 30 trading days
ending five business days before the Closing shall exceed $15.00
per share.

         (f)  No Material Adverse Change.  Between the date of
              --------------------------
this Agreement and the date of Closing, there shall not have
occurred any material adverse change in the financial

                             44
<PAGE>
condition, business, results of operations or assets of Patapsco and the
Patapsco Subsidiaries, taken as a whole.  For purposes of this Section 5.3(f),
the term "material adverse change" or "material adverse effect" or words of
similar import, shall not include the impact of: (i) changes, after the date
hereof, in laws of general applicability or interpretations thereof by courts
or governmental authorities; (ii) changes, after the date hereof, in generally
accepted accounting principles or regulatory principles generally applicable
to the banking and thrift industries; (iii) actions or omissions by a party
hereto (or any of its subsidiaries), after the date hereof, taken or failed to
be taken with the prior informed written consent of the other party, or at the
express written request of the other party, in contemplation of the
transaction contemplated hereby; or (iv) the Company Merger and compliance
with the provisions of this Agreement on the operating performance of the
parties.

         (g)  No Litigation.  Neither Patapsco nor any Patapsco
              -------------
Subsidiary shall be a party to any pending litigation, reasonably probable of
being determined adversely to Patapsco or any Patapsco Subsidiary, which would
have a material adverse effect on the business, financial condition or results
of operations of Patapsco and the Patapsco Subsidiaries, taken as a whole.

    5.4  Termination of Agreement and Abandonment of Company
         ---------------------------------------------------
Merger.  This Agreement and the Company Merger and the Bank
------
Merger may be terminated at any time before the Effective Time, whether before
or after approval thereof by shareholders of the Company, as provided below:

         (a)  Mutual Consent.  By mutual consent of the
              --------------
parties, evidenced by their written agreement.

         (b)  Reserved.

         (c)  Conditions to Patapsco Performance Not Met.  By
              ------------------------------------------
Patapsco upon delivery of written notice of termination to Company if any
event occurs which renders impossible the satisfaction in any material respect
one or more of the conditions to the obligations of Patapsco, the Bank and New
Sub to effect the Company Merger or the Bank Merger set forth in Sections 5.1
and 5.2 and noncompliance is not waived by Patapsco, provided, however, that
such notice shall include a statement of the grounds thereof and the Company
and Savings shall have thirty (30) days thereafter to cure the event or
conditions cited in such notice (to the extent curable) and if the Company or
Savings cures the events or conditions giving the rise to such grounds to the
reasonable satisfaction of Patapsco, Patapsco shall not have any right to
terminate this Agreement based upon such specified events or conditions, and
provided, however, that the right to terminate under this Section 5.4(c) shall
not be available to Patapsco where Patapsco's, Bank's or New Sub's failure to
perform an obligation hereunder has been the cause of, or has resulted in, the
failure of the Closing to occur on or before such date.

         (d)  Conditions to Company Performance Not Met.  By
              -----------------------------------------
the Company upon delivery of written notice of termination to
Patapsco if any event occurs which renders impossible

                             45
<PAGE>
of satisfaction in any material respect one or more of the conditions to the
obligations of Company and Savings to effect the Company Merger set forth in
Sections 5.1 and 5.3 and noncompliance is not waived by Company, provided,
however, that such notice shall include a statement of the grounds thereof and
Patapsco, the Bank, and New Sub shall have thirty (30) days thereafter to cure
the events or conditions cited in such notice (to the extent curable) and if
Patapsco, the Bank, or New Sub cures the events or conditions giving the rise
to such grounds to the reasonable satisfaction of the Company, the Company
shall not have any right to terminate this Agreement based upon such specified
events or conditions, and  provided, however, that the right to terminate
under this Section 5.4(d) shall not be available to the Company where the
Company's or Savings' failure to perform an obligation hereunder has been the
cause of, or has resulted in, the failure of the Closing to occur on or before
such date.

         (e)  Other Agreements.  By Company in connection with
              ----------------
entering into a definitive agreement or letter of intent with any person with
respect to a Takeover Proposal in accordance with Section 4.3 herein, provided
it has complied with all provisions thereof, in which case Patapsco shall be
entitled to the fee specified in Section 6.2(b) hereof.

         (f)  Patapsco Board.  At any time prior to the
Effective Time, by Patapsco, if (i) the Company Board of Directors withdraws
or modifies its recommendation of this Agreement or the Company Merger in a
manner materially adverse to Patapsco or shall have resolved or publicly
announced or disclosed to any third party its intention to do any of the
foregoing or the Company Board of Directors shall have recommended to the
stockholders of the Company any Takeover Proposal or resolved to do so; (ii) a
tender offer or exchange offer for 10 percent or more of the outstanding shares
of Company Common Stock is commenced or a registration statement with respect
thereto shall have been filed and the Company Board of Directors, within 10 days
after such tender offer or exchange offer is so commenced, either fails to
recommend against acceptance of such tender or exchange offer by its
stockholders or takes no position with respect to the acceptance of such
tender or exchange offer by its stockholders; or (iii) the Company enters
into a definitive agreement or letter of intent with respect to a Takeover
Proposal.

         (g)  Environmental Reports.  By Patapsco at any time
              ---------------------
within 10 days of receipt of the last Phase II Report to be
delivered as contemplated in Section 4.16 herein if the costs to
bring the properties (either singularly or together with other
properties) which are the subject of such Phase II Reports into
material compliance with applicable environmental laws is projected by the
environmental consultant to exceed $50,000.

                             46
<PAGE>
                      ARTICLE VI
    TERMINATION OF OBLIGATIONS; PAYMENT OF EXPENSES

    6.1  Termination; Lack of Survival of Representations and
         ----------------------------------------------------
Warranties.  In the event of the termination and abandonment of
----------
this Agreement pursuant to Section 5.4 of this Agreement, this
Agreement shall become void and have no effect and no party shall have any
further liability to the other party except as otherwise expressly provided
herein and except that (i) the provisions of this Section 6.1, and Sections
2.7 and 3.6 (Brokers and Finders), 4.7 (Publicity), 6.2 (Expenses) and 8.2
(Confidentiality) of this Agreement shall survive any such termination and
abandonment, and (ii) in the event this Agreement is terminated pursuant to
Sections 5.4 (c) or (d) and the nonterminating party has willfully and
materially breached this Agreement, the terminating party shall be entitled to
receive as liquidated damages the sum of $250,000 payable within 30 days of
the effective date of termination.  The parties agree that such amount is not
a penalty and is a reasonable estimate of the damages that would be sustained
by the terminating party, as it would be difficult to determine the extent of
damages at the time of termination.  Nothing contained herein shall limit or
alter the rights of Patapsco to receive the $500,000 amount (less $250,000 if
such amount is already paid to Patapsco pursuant to this Section 6.1)
contemplated in Section 6.2(b) herein if it is later determined that such
amount is owed to Patapsco.

    The representations, warranties and agreements of the parties set forth in
this Agreement shall not survive the Effective Time, and shall be terminated
and extinguished at the Effective Time, and from and after the Effective Time
none of the parties hereto shall have any liability to the other on account of
any breach or failure of any of those representations, warranties and
agreement; provided, however, that the foregoing clause shall not (i) apply to
agreements of the parties which by their terms are intended to be performed
after the Effective Time, and (ii) shall not relieve any person for liability
for fraud, deception or intentional misrepresentation.

    6.2  Payment of Expenses.
         -------------------

         (a)  Except as set forth in Section 6.1 and Section
6.2(b) herein, each of the parties hereto shall bear and pay all
costs and expenses incurred by it or on its behalf in connection
with the transactions contemplated hereunder.

         (b)  In order to induce Patapsco, the Bank and New Sub
to enter into this Agreement and as a means of compensating
Patapsco, the Bank and New Sub for the substantial direct and
indirect monetary and other costs incurred and to be incurred in
connection with this Agreement and the transactions contemplated
hereby, the Company and Savings agree that if this Agreement is
terminated for any reason, and prior to or within 24 months from
the date of termination a Termination Event, as defined in
paragraph (c) of this Section 6.2, shall have occurred, the Company or Savings
will upon demand pay to Patapsco or the Bank in immediately available funds
$500,000 (less $250,000 if such amount has previously been paid pursuant to
Section 6.1 herein).

                             47
<PAGE>
         (c)  For purposes of this Agreement, a Termination
Event shall mean the entering into by Company and Savings of a
written definitive agreement or binding letter of intent with a
third party with respect to a Takeover Proposal or any third-party person or
entity shall have acquired 25% or more of the Company's outstanding Common
Stock.


                      ARTICLE VII
            CERTAIN POST-MERGER AGREEMENTS

    7.1  Employees. (i)  Patapsco and the Bank shall on and
         ---------
after the Effective Time, subject to the exercise of their business judgment
in their sole discretion, use reasonable efforts to continue the employment of
the employees of Company and Savings as of the Effective Time at comparable
positions and at comparable compensation levels as employed prior to the
Effective Time.  Except as set forth in paragraphs (ii), (iii) and (iv) of
this Section 7.1, employees of the Company or Savings who become employees of
Patapsco or the Bank after the Effective Time (the "Continuing Employees")
shall be eligible to participate in all benefit plans sponsored by Patapsco or
the Bank to the same extent as other similarly situated Patapsco or Bank
employees, and for purposes of participation, vesting and accrual of benefits,
service with the Company or Savings shall be treated under any benefit plan
(other than the plans referred to in paragraph (iv) of this Section 7.1)
sponsored by Patapsco or the Bank as service with Patapsco or the Bank.

         (ii) Following the Effective Time, Patapsco and Bank
shall maintain Company's and Savings' existing health plan for the benefit of
the Continuing Employees through December 31, 2000.  Thereafter, Company's and
Savings' health plan shall be discontinued, and the Continuing Employees shall
participate in the health plan sponsored by Patapsco and Bank to the same
extent as other similarly situated Patapsco and Bank employee, provided however,
that if Company's and Savings' health plan does not permit coverage for the
Continuing Employees following the Effective Time then the Continuing Employees
shall participate in the health plan sponsored by Patapsco and Bank to the same
extent as other similarly situated Patapsco and Bank employees immediately
following the Effective Time.

         (iii)     Following the Effective Time, with respect  to the
Continuing Employees, for the calendar year ending December 31, 2000, Patapsco
and Bank shall continue in effect Company's and Savings policies with respect
to vacation days and sick leave.  Beginning on January 1, 2000, the Continuing
Employees shall become subject to Patapsco's and Bank's policies regarding
vacation days and sick leave, with service with the Company or Savings being
treated as service with Patapsco or the Bank, and the Continuing Employees
shall not be entitled to carry over following December 31, 2000 any unused
vacation time or sick leave.

         (iv) The Continuing Employees shall be eligible to
participate in Patapsco's Employee Stock Ownership Plan ("Patapsco ESOP") no
later than July 1, 2002, with service with the Company or Savings being
treated as service with Patapsco or the Bank.

                             48
<PAGE>
    7.2  Directors. As of the Effective Time, Gary R. Bozel and
         ---------
J. Thomas Hoffman shall become Directors of Patapsco and the Bank.  In
addition, as of the Effective Time, David G. Rittenhouse shall be named as a
honorary director to the Bank to advise and assist the Bank with respect to
the communities served by Savings.

    7.3  Deferred Compensation Plan.  As of the Effective Time,
         --------------------------
Savings and Patapsco will take the appropriate actions to merge
Savings' Deferred Compensation Plan into Patapsco's Deferred
Compensation Plan with the effect being that Savings' Deferred
Compensation Plan as of the date of such merger will cease to exist and all
"Benefits" as that term is defined in Savings' Deferred Compensation Plan
allocable to the participants of Savings' Deferred Compensation Plan shall
become benefits under Patapsco's Deferred Compensation Plan, subject to the
following terms and conditions:

    1.   Benefits allocable to G. Ronald Jobson, William R.
         Rush and E. Thomas Lawrence, Jr. will not be merged
         into Patapsco's Deferred Compensation Plan and
         instead, Benefits payable to such individuals will be
         paid immediately prior to the Effective Time.

    2.   Prior to the assumption by Patapsco of the Benefits
         allocable to the participants of Savings' Deferred
         Compensation Plan, other than the participants
         described in (1) above, each such participant will
         execute a deferral compensation agreement in a form
         reasonably satisfactory to Patapsco and the
         participant.

    3.   Benefits allocated to Savings' Deferred Compensation
         Plan as a result of the transactions contemplated by
         Section 4.13(g) hereof shall not be merged into
         Patapsco's Deferred Compensation Plan and instead,
         Benefits payable to plan participants as a result of
         such transactions will be paid immediately prior to
         the Effective Time.

    4.   Immediately prior to the Effective Time, Savings'
         Deferred Compensation Plan will be amended to provide
         that, with respect to appreciation or depreciation of
         Benefits credited to the accounts of participants in
         Savings' Deferred Compensation Plan, the return on the
         Company's Common Stock shall be calculated as if the
         Common Stock had a value as of such date of $18.50.

    5.   Savings will direct the trustee of the grantor trust
         associated with Savings' Deferred Compensation Plan to
         utilize the trust assets to satisfy all obligations to
         participants who are entitled to payments immediately
         prior to the Effective Time to the extent of trust
         assets.

    6.   Company and Savings and Patapsco agree to use their
         best efforts to take such actions as may be necessary
         to effect the foregoing actions and to obtain the

                             49
<PAGE>
         consents of the individuals affected thereby,
         including, but not limited to, making any necessary
         amendments to the applicable deferred compensation
         plans.

    7.4  Reports to the SEC.  Patapsco shall continue to file
         ------------------
all reports and data with the SEC necessary to permit each person who may be
deemed to be an "affiliate" of Patapsco within the meaning of Rule 145 under
the 1933 Act to sell the Preferred Stock received by them in connection with
the Company Merger pursuant to Rules 144 or 145(d) under such Act if they
would otherwise be entitled to sell the Preferred Stock under such rules.

    7.5  Appraisal of Preferred Stock.  Patapsco shall obtain
         ----------------------------
an appraisal, from a qualified and experienced appraiser, of the
fair market value of the Preferred Stock as of the Effective Time and as of
any such dates it is required pursuant to the regulations of the IRS under
Section 4975 to offer to the participants in the Company ESOP a put option
permitting them to put their shares of Preferred Stock received in connection
with the termination of the Company ESOP as contemplated in Section 4.13(f)
herein to Patapsco in exchange for the fair market value of such shares of
Preferred Stock.


                     ARTICLE VIII
                        GENERAL

    8.1  Amendments.  Subject to applicable law, this Agreement
         ----------
may be amended, whether before or after any relevant approval of
shareholders, by an agreement in writing executed in the same
manner as this Agreement and authorized or ratified by the Boards of Directors
of the parties hereto, provided that, after the adoption of the Agreement by
the shareholders of the Company, no such amendment without further shareholder
approval may reduce the amount or change the form of the consideration to be
received by the Company shareholders in the Company Merger.

    8.2  Confidentiality.  All information disclosed hereafter
         ---------------
by any party to this Agreement to any other party to this
Agreement, including, without limitation, any information obtained pursuant to
Section 4.1 hereof, shall be kept confidential by such other party and shall
not be used by such other party otherwise than as herein contemplated except
to the extent that (i) it was known by such other party when received, (ii) it
is or hereafter becomes lawfully obtainable from other sources, (iii) it is
necessary or appropriate to disclose to the OTS, the FDIC, the FRB, the
Commissioner or any other regulatory authority having jurisdiction over the
parties or their subsidiaries or as may otherwise be required by law, or (iv)
to the extent such duty as to confidentiality is waived by the other party.
In the event of the termination of this Agreement, each party shall use all
reasonable efforts to return upon request to the other parties all documents
(and reproductions thereof) received from such other parties (and, in the case
of reproductions, all such reproductions made by the receiving party) that
include information not within the exceptions contained in the first sentence
of this Section 8.2.

                             50
<PAGE>
    8.3  Governing Law.  This Agreement and the legal relations
         -------------
between the parties shall be governed by and construed in
accordance with the laws of the State of Maryland without taking
into account a provision regarding choice of law, except to the
extent certain matters may be governed by federal law by reason of preemption.

    8.4  Notices.  Any notices or other communications required
         -------
or permitted hereunder shall be sufficiently given if sent by
registered mail or certified mail, postage prepaid, addressed, if to Patapsco
or Bank, to

               Patapsco Bancorp, Inc.
               1301 Merritt Boulevard
               Dundalk, Maryland  21222-2194
               Attention: Joseph J. Bouffard, President

         with a copy to:

               Stradley Ronon Housley Kantarian & Bronstein, LLP
               Suite 700
               1220 19th Street, N.W.
               Washington, DC  20036
               Attention:  Gary R. Bronstein, Esquire

         and if to Company or Savings, to

               Northfield Bancorp, Inc.
               8005 Harford Road
               Baltimore, Maryland  21234
               Attention: G. Ronald Jobson, President

         with a copy to:

               Ober Kaler Grimes & Shriver
               120 E. Baltimore Street
               Baltimore, Maryland  21202
               Attention:  Frank C. Bonaventure, Jr.

or such other address as shall be furnished in writing by any such party, and
any such notice or communication shall be deemed to have been given two
business days after the date of such mailing (except that the notice of change
of address shall not be deemed to have been given until received by the
addressee).  Notices may also be sent by telegram, telex, facsimile
transmission or hand delivery and in such event shall be deemed to have been
given as of the date received.

    8.5  No Assignment.  Except as expressly provided in this
         -------------
Agreement, this Agreement may not be assigned by any of the parties hereto, by
operation of law or otherwise, without the prior written consent of the other
parties.  Subject to the preceding sentence, this Agreement will be binding
upon, inure to the benefit of and be enforceable by the parties and their
respective successors and assigns.

                             51
<PAGE>
    8.6  Headings.  The description heading of the several
         --------
Articles and Sections of this Agreement are inserted for
convenience only and do not constitute a part of this Agreement.

    8.7  Counterparts.  This Agreement may be extended in one
         ------------
or more counterparts, all of which shall be considered one and the same
agreement and shall become effective when one or more
counterparts have been signed by each of the parties hereto and
delivered to each of the other parties hereto.

    8.8  Construction and Interpretation.  Except as the context
         -------------------------------
otherwise requires, (a) all references herein to any state or
federal regulatory agency shall also be deemed to refer to any
predecessor or successor agency, and (b) all references to state
and federal statutes or regulations shall also be deemed to refer to any
successor statute or regulation.

    8.9  Entire Agreement.  This Agreement, together with the
         ----------------
schedules, lists, exhibits and certificates required to be
delivered hereunder, and any amendment hereafter executed and
delivered in accordance with Section 8.1, constitutes the entire
agreement of the parties, and supersedes any prior written or oral agreement
or understanding among any of the parties hereto
pertaining to the Company Merger.  This Agreement is not intended to confer
upon any other persons any rights or remedies hereunder except as expressly
set forth herein.

    8.10 Severability.  Whenever possible, each provision of
         ------------
this Agreement shall be interpreted in such manner as to be
effective and valid under applicable law, but if any provision of this
Agreement is held to be prohibited by or invalid under
applicable law, such provision will be ineffective only to the
extent of such prohibition or invalidity, without invalidating the remainder
of such provision or the remaining provisions of the Agreement.

    8.11 No Third Party Beneficiaries.  Nothing in this
         ----------------------------
Agreement shall entitle any person (other than the Company,
Savings, Patapsco, the Bank or New Sub and their respective
successors and assigns permitted hereby) to any claim, cause of
action, remedy or right of any kind, except as otherwise expressly provided
herein, including the Indemnities described in Section 4.11 of this Agreement.

    8.12 Enforcement of Agreement.  The parties hereto agree
         ------------------------
that irreparable damage would occur in the event that any of the
provisions of this Agreement was not performed in accordance with its specific
terms or was otherwise breached.  It is accordingly agreed that the parties
shall be entitled to an injunction or injunctions to prevent breaches of this
Agreement and to enforce specifically the terms and provisions hereof in any
court of the United States or any state having jurisdiction, this being in
addition to any other remedy to which they are entitled at law or in equity.

    8.13 Extension; Waiver.  At any time prior to the Effective
         -----------------
Date, the parties hereto, by action taken or authorized by their
respective Board of Directors, may, to the extent legally allowed, (i) extend
the time for the performance of any of the obligations or other acts of the
other parties hereto, (ii) waive any inaccuracies in the representations and
warranties contained herein or in any document delivered pursuant hereto and
(iii) waive compliance with any of the
                             52
<PAGE>
agreements or conditions contained herein.  Any agreement on the part of a
party hereto to any such extensions or waiver shall be valid only if set forth
in a written instrument signed on behalf of such party, but such extension or
waiver or failure to insist on strict compliance with an obligation, covenant,
agreement or condition shall not operate as a waiver of, or estoppel with
respect to, any subsequent or other failure.

                             53
<PAGE>
    IN WITNESS WHEREOF, each of the parties has caused this
Agreement to be executed on its behalf by its officers thereunder duly
authorized, all as of the date set forth above.

PATAPSCO BANCORP, INC.            NORTHFIELD BANCORP, INC.


By:/s/ Thomas P. O'Neill          By:/s/ Gary R. Bozel
   ---------------------------       --------------------------
Name: Thomas P. O'Neill           Name: Gary R. Bozel
Title:  Chairman of the Board     Title:   Chairman of the Board



THE PATAPSCO BANK                 NORTHFIELD FEDERAL SAVINGS
                                  BANK


By:/s/ Thomas P. O'Neill          By:/s/ Gary R. Bozel
   -------------------------         ------------------------
Name:  Thomas P. O'Neill          Name:  Gary R. Bozel
Title: Chairman of the Board      Title: Chairman of the Board



PN FINANCIAL, INC.


By: /s/ Joseph J. Bouffard
    -------------------------
Name:  Joseph J. Bouffard
Title: President

                            54
<PAGE>
                                                                         ANNEX B
                        MARYLAND GENERAL CORPORATION LAW

                  SUBTITLE 2. RIGHTS OF OBJECTING STOCKHOLDERS
         3-201  DEFINITION.---(a)  In  this  subtitle,  except  as  provided  in
subsection (b) of this section,  "successor" includes a corporation which amends
its charter in a way which alters the contract rights, as expressly set forth in
the charter,  of any outstanding stock, unless the right to do so is reserved by
the charter of the corporation.
         (b) When used with reference to a share exchange, "successor" means the
corporation the stock of which was acquired in the share exchange.

         3-202  RIGHT TO FAIR  VALUE  OF  STOCK.---(a)  Except  as  provided  in
subsection (c) of this section, a stockholder of a Maryland  corporation has the
right to demand and receive payment of the fair value of the stockholder's stock
from the successor if:
         (1) The corporation  consolidates  or merges with another  corporation;
         (2) The stockholder's stock is to be acquired in a share exchange;
         (3) The corporation  transfers its assets in a manner  requiring action
under Section  3-105(e) of this title;
         (4) The corporation  amends its charter in a way which alters the
contract  rights,  as expressly  set forth in the charter, of any outstanding
stock and substantially adversely affects the stockholder's rights, unless the
right to do so is reserved by the charter of the corporation; or
         (5) The  transaction  is  governed  by  Section  3-602 of this title or
exempted  by  Section  3-603(b)  of this  title.
         (b)(1)  Fair value is determined  as of the close of  business:
         (i) With respect to a merger under  Section  3-106  of this  title
of a 90  percent  or more  owned subsidiary with or into its parent corporation,
on the day notice is given or waived under Section 3-106; or
         (ii)  With respect to any other transaction, on the day the
stockholders voted on the transaction objected to.
         (2)  Except as provided in paragraph (3) of this subsection, fair
value may not include any appreciation or depreciation
which directly or indirectly results from the transaction objected to or from
its proposal.
         (3) In any  transaction  governed  by  Section  3-602 of this  title or
exempted by Section 3-603(b) of this title, fair value shall be value determined
in accordance with the requirements of Section 3-603(b) of this title.
         (c) Unless the  transaction  is governed by Section 3-602 of this title
or is exempted by Section  3-603(b) of this title, a stockholder  may not demand
the  fair  value of the  stockholder's  stock  and is bound by the  terms of the
transaction if:
         (1)  The  stock  is  listed  on  a  national  securities  exchange,  is
designated as a national  market  system  security on an  interdealer  quotation
system by the National Association of Securities Dealers, Inc., or is designated
for trading on the NASDAQ small cap market:
         (i) With respect to a merger under  Section 3-106 of this title of a 90
percent or more owned  subsidiary  with or into its parent  corporation,  on the
date notice is given or waived under Section 3-106; or
         (i)  With respect to any other transaction, on the record date for
determining stockholders entitled to vote on the transaction objected to;
         (2)  The stock is that of the successor in a merger; unless:
<PAGE>

         (i)  The merger alters the contract rights of the stock as expressly
set forth in the charter, and the charter does not reserve the right to do so;
or
         (ii) The stock is to be changed or converted in whole or in part in the
merger into something  other than either stock in the successor or cash,  scrip,
or other  rights or interests  arising out of  provisions  for the  treatment of
fractional shares of stock in the successor;
         (3) The stock is not  entitled  to be voted on the  transaction  or the
stockholder  did not own the shares of stock on the record date for  determining
stockholders entitled to vote on the transaction;
         (4) The charter provides that the holders of the stock are not entitled
to exercise the rights of an objecting stockholder under this subtitle; or
         (5) The stock is that of an open-end investment company registered with
the Securities and Exchange  Commission under the Investment Company Act of 1940
and the value placed on the stock in the transaction is its net asset value.

         3-203  PROCEDURE BY  STOCKHOLDER.---(a)  A stockholder of a corporation
who  desires to receive  payment  of the fair value of the  stockholder's  stock
under this subtitle:
         (1)  Shall file with the corporation a written objection to the
proposed transaction:
         (i) With respect to a merger under  Section 3-106 of this title of a 90
percent or more owned subsidiary with or into its parent corporation,  within 30
days after notice is given or waived under Section 3-106; or
         (ii)  With  respect  to  any  other  transaction,   at  or  before  the
stockholder's  meeting at which the  transaction  will be considered  or, in the
case of action  taken under  Section  2-505(b) of this  article,  within 10 days
after the  corporation  gives the notice  required  by Section  2-505(b) of this
article;
         (2)  May not vote in favor of the transaction; and
         (3)  Within 20 days  after the  Department  accepts  the  articles  for
record,  shall  make a  written  demand on the  successor  for  payment  for the
stockholder's  stock,  stating  the  number  and class of  shares  for which the
stockholder demands payment.
         (b) A stockholder who fails to comply with this section is bound by the
terms of the  consolidation,  merger,  share  exchange,  transfer of assets,  or
charter amendment.

         3-204  EFFECT OF DEMAND ON DIVIDEND AND OTHER  RIGHTS.---A  stockholder
who demands payment for his stock under this subtitle:
         (1) Has no right to receive any dividends or distributions payable to
holders of record of that stock on a record date after the close of business on
the day as at  which  fair  value is to be determined under Section 3-202 of
this subtitle; and
         (2) Ceases to have any rights of a  stockholder  with respect to that
stock,  except the right to receive payment of its fair value.

         3-205  WITHDRAWAL  OF  DEMAND.---A  demand for payment may be withdrawn
only with the consent of the successor.

         3-206  RESTORATION OF DIVIDEND AND OTHER  RIGHTS.---(a) The rights of a
stockholder who demands payment are restored in full, if:
         (1)  The demand for payment is withdrawn;
         (2) A petition for an  appraisal is not filed within the time  required
by this subtitle;
<PAGE>
         (3) A court  determines  that the stockholder is not entitled to
relief; or
         (4) The transaction  objected to is abandoned or
rescinded.
         (b) The restoration of a  stockholder's  rights entitles him to receive
the dividends,  distributions, and other rights he would have received if he had
not demanded payment for his stock.  However, the restoration does not prejudice
any corporate proceedings taken before the restoration.

         3-207  PROCEDURE BY  SUCCESSOR.---(a)(1)  The successor  promptly shall
notify  each  objecting  stockholder  in  writing of the date the  articles  are
accepted for record by the Department.
         (2) The  successor  also may send a written  offer to pay the objecting
stockholder  what it  considers  to be the fair value of his  stock.  Each offer
shall be accompanied by the following  information  relating to the  corporation
which issued the stock:
         (i) A balance  sheet as of a date not more than six  months  before the
date of the offer;
         (ii) A profit and loss  statement for the 12 months ending  on  the
date  of  the  balance  sheet;  and
         (iii)  Any  other information the successor considers pertinent.
         (b) The successor  shall deliver the notice and offer to each objecting
stockholder  personally or mail them to him by registered mail at the address he
gives the successor in writing, or, if none, at his address as it appears on the
records of the corporation which issued the stock.

         3-208 PETITION FOR APPRAISAL;  CONSOLIDATION OF PROCEEDINGS; JOINDER OF
OBJECTORS.---(a)  Within 50 days after the  Department  accepts the articles for
record,  the successor or an objecting  stockholder who has not received payment
for his stock may petition a court of equity in the county  where the  principal
office of the successor is located or, if it does not have a principal office in
this  State,  where the  resident  agent of the  successor  is  located,  for an
appraisal to determine the fair value of the stock.
         (b)(1) If more than one appraisal  proceeding is instituted,  the court
shall direct the consolidation of all the proceedings on terms and conditions it
considers proper.
         (2)  Two or more objecting stockholders may join or be joined in an
appraisal proceeding.

         3-209  CERTIFICATE MAY BE NOTED.---(a) At any time after a petition for
appraisal is filed, the court may require the objecting  stockholders parties to
the proceeding to submit their stock  certificates to the clerk of the court for
notation on them that the  appraisal  proceeding  is pending.  If a  stockholder
fails to comply with the order,  the court may dismiss the  proceeding as to him
or grant other appropriate relief.
         (b) If any stock represented by a certificate which bears a notation is
subsequently transferred,  the new certificate issued for the stock shall bear a
similar  notation  and  the  name of the  original  objecting  stockholder.  The
transferee of this stock does not acquire  rights of any character  with respect
to the stock other than the rights of the original objecting stockholder.

         3-210  APPRAISAL  OF FAIR  VALUE.---(a)  If the  court  finds  that the
objecting stockholder is entitled to an appraisal of his stock, it shall appoint
three disinterested appraisers to determine the fair value of the stock on terms
and conditions the court considers proper.  Each appraiser shall take an oath to
discharge his duties honestly and faithfully.
<PAGE>

         (b) Within 60 days  after  their  appointment,  unless the court sets a
longer time,  the appraisers  shall  determine the fair value of the stock as of
the appropriate date and file a report stating the conclusion of the majority as
to the fair value of the stock.
         (c) The report  shall state the reasons  for the  conclusion  and shall
include a transcript of all testimony and exhibits offered.
         (d)(1) On the same day that the report is filed,  the appraisers  shall
mail a copy of it to each party to the proceedings.
         (2) Within 15 days after the  report is filed,  any party may
object to it and  request a hearing.

         3-211  CONSIDERATION  BY COURT OF APPRAISERS'  REPORT.---(a)  The court
shall consider the report and, on motion of any party to the  proceeding,  enter
an order which:
         (1)  Confirms, modifies, or rejects it; and
         (2)  If appropriate, sets the time for payment to the stockholder.
         (b)(1) If the appraisers' report is confirmed or modified by the order,
judgment  shall be entered  against the successor and in favor of each objecting
stockholder party to the proceeding for the appraised fair value of his stock.
         (2)  If the appraisers' report is rejected, the court may:
         (i)  Determine  the fair value of the stock and enter  judgment for the
stockholder;  or
         (ii)  Remit  the  proceedings  to the  same  or  other appraisers on
terms and conditions it considers  proper.
         (c)(1) Except as provided in  paragraph  (2) of this  subsection,
a judgment for the stockholder shall award the value of the and interest
from the date as to which fair value is to be  determined under Section 3-202
of this  subtitle,  and
         (2) The court may not allow interest if it finds that the failure of
the  stockholder  to accept an offer for the stock made Section 3-207 of this
subtitle was arbitrary and vexatious or not in good In making this finding,
the court shall consider:
         (i)  The price which the successor offered for the stock;
         (ii) The financial  statements and other  information  furnished to the
stockholder; and (iii) Any other circumstances it considers relevant.
         (d)(1) The costs of the proceedings,  including reasonable compensation
and expenses of the appraisers,  shall be set by the court and assessed  against
the successor.  However,  the court may direct the costs to be  apportioned  and
assessed  against any objecting  stockholder if the court finds that the failure
of the  stockholder to accept an offer for the stock made under Section 3-207 of
this subtitle was  arbitrary and vexatious or not in good faith.  In making this
finding, the court shall consider:
         (i)  The price which the successor offered for the stock;
         (ii) The financial  statements and other  information  furnished to the
stockholder; and (iii) Any other circumstances it considers relevant.
         (2)  Costs may not include attorney's fees or expenses.  The reasonable
fees and expenses of experts may be included only if:
         (i)  The successor did not make an offer for the stock under Section
3-207 of this subtitle; or
         (ii)  The value of the stock determined in the proceeding materially
exceeds the amount offered by the successor.
<PAGE>

         (e)  The judgment is final and conclusive on all parties and has the
same force and effect as other decrees in equity.  The judgment  constitutes a
lien on the assets of the  successor  with priority over any  mortgage  or
other lien  attaching  on or after the  effective  date of the consolidation,
merger, transfer, or charter amendment.

         3-212  SURRENDER OF  STOCK.---The  successor is not required to pay for
the stock of an objecting  stockholder or to pay a judgment  rendered against it
in a proceeding for an appraisal unless, simultaneously with payment:
         (1) The  certificates  representing  the stock are  surrendered  to it,
indorsed in blank, and in proper form for transfer; or
         (2) Satisfactory evidence of the loss of destruction of the
certificates and sufficient indemnity bond are furnished.

         3-213 RIGHTS OF  SUCCESSOR  WITH  RESPECT TO  STOCK.---(a)  A successor
which  acquires  the  stock  of an  objecting  stockholder  is  entitled  to any
dividends  or  distributions  payable  to  holders  of record of that stock on a
record  date after the close of business on the day as at which fair value is to
be determined under Section 3-202 of this subtitle.
         (b) After acquiring the stock of an objecting stockholder,  a successor
in a transfer of assets may exercise all the rights of an owner of the stock.
         (c) Unless the articles  provide  otherwise stock in the successor of a
consolidation  merger, or share exchange  otherwise  deliverable in exchange for
the stock of an objecting  stockholder has the status of authorized but unissued
stock of the  successor.  However,  a proceeding for reduction of the capital of
the  successor is not  necessary to retire the stock or to reduce the capital of
the successor represented by the stock.



<PAGE>
                                                                         ANNEX C

PATAPSCO BANCORP, INC.



     [LOGO]



                                                              1999 ANNUAL REPORT

<PAGE>

PATAPSCO BANCORP, INC.
================================================================================

     Patapsco Bancorp, Inc. (the "Company") is the holding company for The
Patapsco Bank (the "Bank"). The Bank is a Maryland commercial bank operating
through a single office located in Dundalk, Maryland and serving eastern
Baltimore County. The principal business of the Bank consists of attracting
deposits from the general public and investing these deposits in loans secured
by residential and commercial real estate, construction loans, commercial
business loans and consumer loans. The Bank derives its income principally from
interest earned on loans and, to a lesser extent, interest earned on mortgage-
backed securities and investment securities and noninterest income. Principally
operating revenues, deposits and repayments of outstanding loans and investment
securities and mortgage-backed securities provide funds for these activities.


MARKET INFORMATION
================================================================================

     The Company's common stock trades under the symbol "PATD" on the OTC
Bulletin Board. There are currently 344,426 shares of the common stock
outstanding and approximately 395 holders of record of the common stock.
Following are the high and low closing sale prices, by fiscal quarter, as
reported on the Bulletin Board during the periods indicated, as well as the
dividends paid during such quarters.
<TABLE>
<CAPTION>

                                                 High                  Low           Dividends Per Share
                                                 ----                  ---           -------------------

<S>                                            <C>                  <C>                    <C>
       Fiscal 1999:
             First Quarter                     $ 34.25              $ 28.125               $  .12
             Second Quarter                      30.00                 26.50                  .12
             Third Quarter                       31.50                 28.25                  .12
             Fourth Quarter                     30.125                 28.75                  .12
       Fiscal 1998:
             First Quarter                     $ 30.00              $  26.00               $    -
             Second Quarter                      32.00                 27.00                  .10
             Third Quarter                      32.063                 30.00                  .10
             Fourth Quarter                      33.50                 32.00                  .10

</TABLE>

     The stated high and low closing sale prices reflect inter-dealer prices,
without retail mark-up, markdown or commission, and may not represent actual
transactions.


TABLE OF CONTENTS
================================================================================



Patapsco Bancorp, Inc.                                                       (i)
Market Information                                                           (i)
Letter to Stockholders.....................................................   1
Selected Consolidated Financial and Other Data.............................   3
Management's Discussion and Analysis of Financial Condition and Results of
  Operations...............................................................   5
Consolidated Financial Statements..........................................  21
Corporate Information......................................................  48


                                      (i)

<PAGE>
Dear Stockholder:

     The Directors, officers and staff of Patapsco Bancorp, Inc. and The
Patapsco Bank proudly present you with our fourth Annual Report.

     During fiscal year 1999 we continued to grow and diversify our assets,
increase our loan loss reserves and control our expenses.

     In the past twelve months our shareholders received four quarterly
dividends of $.12 per share. For eight consecutive quarters the Company has paid
a quarterly dividend in addition to the return of capital distribution in June
1997. In September the Company's Board of Directors declared a $.14 per share
dividend payable in October 1999, representing a 17% increase over the previous
quarterly dividend.

     As a result of the recent bear market for small cap stocks and,
particularly for small bank stocks, your Board of Directors considered Patapsco
Bancorp shares to be an attractive investment. Therefore, in November 1998 the
Company announced the first of two stock repurchase programs. The initial
program was completed in May 1999. A total of 18,000 shares, or 5% of Company's
outstanding stock, was repurchased at an average price of $28.87. In July 1999
the Board of Directors approved a second stock repurchase program to acquire an
additional 5% of the Company's outstanding shares. These programs will increase
the Company's earnings per share and return on equity. Any shareholders
interested in selling their stock as part of this repurchase program, are
encouraged to contact their brokers or the Company directly.

     Our transformation into a commercial bank continues. This was most
dramatically shown by increases in our higher yielding loan business. Consumer
loans increased by 27% and business related loans increased by 43%.  At year end
our loans to deposits ratio stood at 113%, a statistic made more remarkable by
the fact that the bank experienced record payoffs in the residential portfolio.

     Most importantly we continued our expansion into new areas with the
creation of Prime Business Leasing. This new venture, which is off to a very
successful start, invests in small equipment leases in our continued effort to
expand our presence in the small and medium size business markets.

     Despite the expansion in the number and types of loans, asset quality
remained extremely high with non-performing loans at .23% of total loans. In
addition the Company continued to increase the loan loss reserve, this year by
14% to .80% of total loans.


     Along with good news, there was some bad news; at the very end of our
fiscal year we concluded it was necessary to terminate our agreement to complete
a merger conversion with Belmar Federal Savings and Loan Association. Despite
our considerable efforts over a period that exceeded one year, it became
apparent that the federal regulators would not approve a transaction involving
the merger of a mutual organization (Belmar) with a stock Company (Patapsco) on
terms that would make the transaction economically viable.

     The termination resulted in an $89,000 charge against earnings. Had it not
been for these expenses the Company would have earned $716,000 for the year, an
increase of 5.6% over the $678,000 we earned the previous the previous year.
Return on Assets and Return on Equity adjusted for this expense were .79% and
7.64%, respectively.

     Also in July 1999 we lost our Chairman S. Robert Kinghorn to cancer. Bob
was our champion in many ways and was very instrumental in steering the company
towards its present course. Most of all he was our friend and we will miss him
tremendously.

     Our new Chairman is Thomas P. O'Neill, the former Vice Chairman and a
member of the Board since 1995. He is also chairman of the Company's Investor
Relations committee and serves on its Asset Liability and Compensation
committees. Tom is a CPA and a Managing Director of American Express Tax and
Business Services, Inc., in Baltimore. We look forward to continued growth and
diversification under his guidance.

     The Company also announced the appointment of William R. Waters as a
Director of the Company. He is an owner of Scott Pontiac in Bel Air, Maryland
and a former director of the company's predecessor, Patapsco Federal Savings and
Loan Association. Bill is also an original shareholder and a long term customer
of the Company.

     Fiscal year 2000 will present new challenges. The concern about the
possible Y2K computer problem at year end has eased tremendously as we continue
to test and fine tune our contingency plans. Nevertheless it is an event that we
continue to address. The industry as a whole continues to change rapidly with
mega mergers, Internet banking, and sweeping legislation. Competition for
deposit dollars and quality loans continues to intensify. Nevertheless, your
Company is prepared to work within this environment in its quest to become a
leading provider of independent financial services throughout the Baltimore
marketplace.

     On behalf of our Directors, Officers and staff we would like to express our
collective appreciation to our stockholders and customers for their confidence
and support during the year. We are confident of our future and look forward to
another successful year.

                                        Joseph J. Bouffard
                                        President and Chief Executive Officer

                                       2

<PAGE>
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

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

Selected Consolidated Financial Condition Data

<TABLE>
<CAPTION>
                                                         At June 30,
                                                   --------------------
                                                      1999         1998
                                                   --------     -------
                                                      (In thousands)


<S>                                                <C>          <C>
Total assets.................................      $95,328      $92,371
Loans receivable, net........................       77,777       75,871
Cash, federal funds sold and other interest
 bearing deposits............................        9,352        8,538
Investment securities........................          214        5,119
Mortgage-backed securities...................        4,879           --
Deposits.....................................       69,671       70,327
Borrowings...................................       14,056       10,200
Stockholders' equity.........................        9,218        9,123

</TABLE>
------------------------------------------------------------------------------

Selected Consolidated Income Data
<TABLE>
<CAPTION>
                                                           Year Ended June 30,
                                                         ---------------------
                                                          1999           1998
                                                         -------         -----
                                                             (In thousands)


<S>                                                         <C>        <C>
Interest income........................................     $ 7,240    $ 7,038
Interest expense.......................................       3,306      3,444
                                                            -------    -------
Net interest income before provision
 for loan losses.......................................       3,934      3,594
Provision for loan losses..............................         245        240
                                                            -------    -------
Net interest income after provision
 for loan losses........................................      3,689      3,354
Noninterest income......................................        246        274
Noninterest expenses:
 Compensation and employee benefits.....................      1,797      1,597
 Insurance..............................................         67         72
 Professional fees......................................         94        134
 Equipment expenses.....................................        115        117
 Net occupancy costs....................................         81         90
 Advertising............................................         45         53
 Data processing........................................        122        114
 Merger-related expenses................................         89          -
 Net loss on disposal of fixed assets...................         23          -
 Other..................................................        443        372
                                                            -------    -------
  Total noninterest expenses............................      2,876      2,549
Income before provision (benefit) for income taxes......      1,059      1,079
Income tax provision (benefit)..........................        399        401
                                                            -------    -------
Net income..............................................    $   660    $   678
                                                            =======    =======
</TABLE>



                                       3

<PAGE>

Key Operating Ratios

<TABLE>
<CAPTION>
                                                               At or for the
                                                             Year Ended June 30,
                                                            --------------------
                                                             1999          1998
                                                            -----          -----

<S>                                                          <C>           <C>
Performance Ratios:
 Return on average assets (net income divided by
  average total assets..................................     0.73%         0.76%
 Return on average stockholders' equity (net income
  divided by average stockholders' equity)..............     7.05          7.88
 Interest rate spread (combined weighted average
  interest rate earned less combined weighted
  average interest rate cost)...........................     3.93          3.54
 Net interest margin (net interest income
  divided by average interest-earning assets)...........     4.46          4.10
 Ratio of average interest-earning assets to
  average interest-bearing liabilities..................   114.08        114.12
 Ratio of noninterest expense to average total assets...     3.17          2.85

Asset Quality Ratios:
 Nonperforming assets to total assets at
  end of period.........................................     0.22          0.53
 Nonperforming (nonaccrual) loans to loans
  receivable, net at end of period......................     0.23          0.61
 Allowance for loan losses to total loans
  at end of period......................................     0.80          0.72
 Allowance for loan losses to nonperforming
  loans at end of period................................   347.19        119.81
 Net charge-offs to average loans outstanding...........     0.21          0.11

Capital Ratios:
 Stockholders' equity to total assets at end of period..     9.67          9.88
 Average stockholders' equity to average assets.........    10.33          9.62

</TABLE>


                                       4

<PAGE>

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

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

General

     The Company's results of operations depend primarily on its level of net
interest income, which is the difference between interest earned on interest-
earning assets, consisting primarily of loans, investment securities, mortgage-
backed securities and other investments, and the interest paid on interest-
bearing liabilities, consisting primarily of deposits and advances from the
Federal Home Loan Bank of Atlanta.  The net interest income earned on interest-
earning assets ("net interest margin") and the ratio of interest-earning assets
to interest-bearing liabilities significantly impact net interest income.  The
Company's net interest margin is affected by regulatory, economic and
competitive factors that influence interest rates, loan and deposit flows.  The
Company, like other financial institutions, is subject to interest rate risk to
the degree that its interest-earning assets mature or reprice at different
times, or on a different basis, than its interest-bearing liabilities.  To a
lesser extent, the Company's results of operations are also affected by the
amount of its noninterest income, including loan fees and service charges, and
levels of noninterest expense, which consists principally of compensation and
employee benefits, insurance premiums, professional fees, equipment expense,
occupancy, costs, advertising, data processing and other operating expenses.

     The Company's operating results are significantly affected by general
economic and competitive conditions, in particular, changes in market interest
rates, government policies and actions taken by regulatory authorities.  Lending
activities are influenced by the demand for and supply of housing, competition
among lenders, the level of interest rates and the availability of funds.
Deposit flows and costs of funds are influenced by prevailing market rates of
interest, primarily on competing investments, account maturities and the level
of personal income and savings in the Company's market area.

Forward-Looking Statements

     When used in this Annual Report, the words or phrases "will likely result,"
"are expected to," "will continue," "is anticipated," "estimate," "project" or
similar expressions are intended to identify "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995.  Such
statements are subject to certain risks and uncertainties including changes in
economic conditions in the Company's market area, changes in policies by
regulatory agencies, fluctuations in interest rates, demand for loans in the
Company's market area, and competition that could cause actual results to differ
materially from historical earnings and those presently anticipated or
projected.  The Company wishes to caution readers not to place undue reliance on
any such forward-looking statements, which speak only as of the date made.  The
Company wishes to advise readers that the factors listed above could affect the
Company's financial performance and could cause the Company's actual results for
future periods to differ materially from any opinions or statements expressed
with respect to future periods in any current statements.

     The Company does not undertake, and specifically disclaims any obligation,
to publicly release the result of any revisions that may be made to any forward-
looking statements to reflect events or circumstances after the date of such
statements or to reflect the occurrence of anticipated or unanticipated events.

Year 2000 Readiness Disclosure

     The following information constitutes "Year 2000 Readiness Disclosure"
under the Year 2000 Information and Readiness Disclosure Act.

     A great deal of information has been disseminated about the global computer
crash that may occur in the year 2000. Many computer programs that can only
distinguish the final two digits of the year entered (a common

                                       5

<PAGE>
programming practice in earlier years) are expected to read entries for the year
2000 as the year 1900 and compute payment, interest or delinquency based on the
wrong date or are expected to be unable to compute payment, interest or
delinquency. Rapid and accurate data processing is essential to the operations
of the Company. Data processing is also essential to most other financial
institutions and many other companies.

     All of the material data processing of the Company that could be affected
by this problem is provided by a third party service bureau. Management closely
monitors the progress of the service bureau in resolving this potential problem
and reports the status of the service bureau's progress to the Company's Audit
Committee on a quarterly basis. This service bureau has advised the Company that
testing of internal mission-critical systems was substantially complete as of
December 31, 1998 and it is currently developing and testing contingency plans.
However, if the service bureau were unable to resolve this potential problem in
time, the Company would seek to retain a replacement service bureau and would
likely experience significant data processing delays, mistakes or failures.
These delays, mistakes or failures could have a significant adverse impact on
the financial condition and results of operation of the Company.  Our
contingency plan will address alternative methods to provide basic services to
our customers.  The Company estimates costs related to the year 2000 are less
than $25,000.

                                       6

<PAGE>
Average Balance, Interest and Average Yields and Rates

     The following table sets forth certain information relating to the
Company's average interest-earning assets and interest-bearing liabilities and
reflects the average yield on assets and average cost of liabilities for the
periods and at the date indicated. Dividing income or expense by the average
daily balance of assets or liabilities, respectively, derives such yields and
costs for the periods presented. Average balances are derived from daily
balances.

     The table also presents information for the periods indicated with respect
to the institution's net interest margin, which is net interest income divided
by the average balance of interest earning assets. This is an important
indicator of commercial bank profitability. The net interest margin is affected
by yields on interest earning assets, the costs of interest bearing liabilities
and the relative amounts of interest earning assets and interest bearing
liabilities. Another indicator of an institution's net interest income is the
interest rate spread or the difference between the average yield on interest
earning assets and the average rate paid on interest bearing liabilities.

<TABLE>
<CAPTION>
                                                                                 Year Ended June 30,
                                                             --------------------------------------------------------
                                                                          1999                         1998
                                                             ----------------------------  --------------------------
                                                                                 Average                      Average
                                                             Average              Yield/    Average           Yield/
                                                             Balance   Interest    Cost     Balance  Interest  Cost
                                                             -------   --------    ----     -------  --------  ----
                                                                               (Dollars in thousands)

<S>                                                          <C>       <C>         <C>      <C>      <C>       <C>
Interest-earning assets:
 Loans receivable (1)......................................  $78,779   $  6,690    8.49%    $73,476  $  6,153  8.37%
 Investment securities.....................................    3,272        201    6.13       5,911       412  6.97
 Mortgage-backed securities................................      963         64    6.70       1,881       104  5.48
 Short-term investments and other interest-earning assets..    5,286        285    5.39       6,435       370  5.75
                                                             -------   --------             -------  --------
  Total interest-earning assets............................   88,300      7,240    8.20      87,703     7,038  8.02
Non-interest-earning assets................................    2,449                          1,666
                                                             -------                        -------
  Total assets.............................................  $90,749                        $89,369
                                                             =======                        =======

Interest-bearing liabilities:
 Deposits (2)..............................................  $67,087      2,696    4.02     $66,952     2,840  4.24
 Borrowings................................................   10,315        610    5.91       9,902       604  6.10
                                                             -------   --------             -------  --------
  Total interest-bearing liabilities.......................   77,402      3,306    4.27      76,854     3,444  4.48
                                                                       --------    ----              --------  ----
Non-interest-bearing liabilities...........................    3,975                          3,914
                                                             -------                        -------
  Total liabilities........................................   81,377                         80,768
Retained earnings..........................................    9,372                          8,601
                                                             -------                        -------
  Total liabilities and retained earnings..................  $90,749                        $89,369
                                                             =======                        =======

Net interest income........................................            $  3,934                      $  3,594
                                                                       ========                      ========
Interest rate spread.......................................                        3.93%                       3.54%
                                                                                   ====                        ====
Net interest margin........................................                        4.46%                       4.10%
                                                                                   ====                        ====
Ratio of average interest-earning assets to average
 interest-bearing liabilities..............................              114.08%                       114.12%
                                                                       ========                      ========

<FN>
______________
(1)  Includes nonaccrual loans.
(2)  Includes interest-bearing escrow accounts.
</FN>
</TABLE>

                                       7

<PAGE>

Rate/Volume Analysis

     The following table sets forth certain information regarding changes in
interest income and interest expense of the Company for the periods indicated.
For each category of interest-earning asset and interest-bearing liability,
information is provided on changes attributable to: (i) changes in volume
(changes in volume multiplied by prior year's rate); (ii) changes in rate
(changes in rate multiplied by prior year's volume).
<TABLE>
<CAPTION>
                                                 Year Ended June 30,
                                         ------------------------------------
                                            1999         vs.         1998
                                         ------------------------------------
                                               Increase (Decrease) Due to
                                         ------------------------------------
                                           Volume       Rate        Total
                                         ----------   --------   ------------
                                                         (In thousands)

<S>                                        <C>         <C>          <C>
Interest income:
 Loans receivable......................    $ 469       $  68        $ 537
 Investment securities.................     (169)        (42)        (211)
 Mortgage-backed securities............      (70)         31          (39)
 Short-term investments and other
  interest-earning assets..............      (63)        (22)         (85)
                                           -----       -----        -----
   Total interest-earning assets.......      167          35          202
                                           -----       -----        -----

Interest expense:
 Deposits (1)..........................      (17)       (128)        (145)
 Borrowings............................       20         (13)           7
                                           -----       -----        -----
   Total interest-bearing liabilities..        3        (141)        (138)
                                           -----       -----        -----

Change in net interest income..........    $ 164       $ 176        $ 340
                                           =====       =====        =====
<FN>
_______________
(1)  Includes interest-bearing escrow accounts.
(2)  Combined Rate/volume variances, a third element of the calculation, are
     allocated to the volume and rate variances based on their relative size.
</FN>
</TABLE>

Comparison of Financial Condition at June 30, 1999 and 1998

     General. Total assets increased by $2.9 million or 3.2% to $95.3 million at
June 30, 1999 from $92.4 million at June 30, 1998. The increase was primarily
due to increases of $1.9 million and $813 thousand in loans receivable and cash
and cash equivalents, respectively.

     Loans Receivable. Total loans receivable increased by $1.9 million or 2.6%
to $78.5 million at June 30, 1999 from $76.6 million at June 30, 1998. Increases
in commercial loans and leases of $3.2 million, commercial real estate loans of
$2.8 million and consumer loans of $2.5 million were partially offset by a $6.6
million decrease in the residential mortgage portfolio. Since the conversion of
the Company's primary subsidiary from a mutual savings and loan association to a
stock savings bank and later into a commercial bank, the Company has continued
to diversify its lending away from the traditional single family mortgage
market.

                                       8

<PAGE>
     The following table sets forth selected data relating to the composition of
the Company's loan portfolio by type of loan at the dates indicated. At June 30,
1999, the Company had no concentrations of loans exceeding 10% of gross loans
other than as disclosed below.
<TABLE>
<CAPTION>
                                                                          At June 30,
                                                 ---------------------------------------------------------
                                                            1999                            1998
                                                 --------------------------        -----------------------
                                                 Amount                %           Amount             %
                                                 -------             ------        -------         -------
                                                                     (Dollars in thousands)

<S>                                              <C>                  <C>          <C>               <C>
Real estate loans:
 Residential...................................  $48,549              61.83%       $55,212           72.08%
 Commercial....................................    7,870              10.02          5,106            6.67
 Construction (1)..............................    2,351               2.99          2,204            2.88
Consumer loans:
 Home improvement..............................    8,770              11.17          6,726            8.78
 Home equity loans.............................    1,698               2.16          1,227            1.60
 Loans secured by deposits.....................      285               0.36            385            0.50
 Other consumer loans..........................      668               0.85            649            0.85
Commercial loans:
 Commercial loans..............................    6,849               8.72          4,775            6.23
 Commercial leases.............................    1,495               1.90            313            0.41
                                                 -------             ------        -------          ------
                                                  78,535             100.00%        76,597          100.00%
                                                                     ======                         ======
Less:
 Deferred loan origination fees, net of costs..       73                               172
 Unearned Interest.............................       54                                 -
 Allowance for loan losses.....................      631                               554
                                                 -------                           -------
  Total........................................  $77,777                           $75,871
                                                 =======                           =======
<FN>
_______________
(1)  Less loans in process.
</FN>
</TABLE>

     The following table sets forth certain information at June 30, 1999
regarding the dollar amount of loans maturing or repricing in the Company's
portfolio. Demand loans, loans having no stated schedule of repayments and any
stated maturity, and overdrafts are reported as due in one year or less.
Adjustable-rate and floating-rate loans are included in the period in which
interest rates are next scheduled to adjust rather than the periods in which
they mature, and fixed-rate loans are included in the period in which the final
contractual repayment is due. The table does not include any estimate of
prepayments that significantly shorten the average life of all mortgage loans
and may cause the Company's repayment experience to differ from that shown
below.
<TABLE>
<CAPTION>
                                         Due after
                        Due during       1 through      Due after
                      the year ending  5 years after  5 years after
                       June 30, 2000   June 30, 1999  June 30, 1999   Total
                      ---------------  -------------  -------------  -------
                                           (In thousands)

<S>                       <C>             <C>            <C>         <C>
Real estate loans:
 Residential........      $14,107         $ 5,039        $29,403     $48,549
 Commercial.........        7,175               -            695       7,870
 Construction.......        2,351               -              -       2,351
Consumer loans......        2,122           4,060          5,239      11,421
Commercial loans....        4,461           3,309            574       8,344
                          -------         -------        -------     -------
Total...............      $30,216         $12,408        $35,911     $78,535
                          =======         =======        =======     =======

</TABLE>


                                       9

<PAGE>
     The following table sets forth at June 30, 1999 the dollar amount of all
loans which may reprice or are due one year or more after June 30, 1999 which
have predetermined interest rates and have floating or adjustable interest
rates.

<TABLE>
<CAPTION>
                      Predetermined    Floating or
                          Rates      Adjustable Rates    Total
                      -------------  ----------------   -------
                                        (In thousands)

<S>                      <C>              <C>           <C>
Real estate loans:
   Residential......     $29,870          $4,501        $34,371
   Commercial.......         378             317            695
Consumer............       9,369               -          9,369
Commercial..........       3,884               -          3,884
                         -------          ------        -------
   Total............     $43,501          $4,818        $48,319
                         =======          ======        =======
</TABLE>
     Scheduled contractual principal repayments of loans do not reflect the
actual life of such assets. The average life of loans is substantially less than
their contractual terms because of prepayments. In addition, due-on-sale clauses
on loans generally give the Company the right to declare a loan immediately due
and payable in the event, among other things, that the borrower sells the real
property subject to the mortgage and the loan is not repaid. The average life of
mortgage loans tends to increase when current mortgage loan market rates are
substantially higher than rates on existing mortgage loans and, conversely,
decrease when current mortgage loan market rates are substantially lower than
rates on existing mortgage loans.

     Investment Securities and Mortgage-Backed Securities. U.S. government and
agency securities decreased by $4.6 million in the year ended June 30, 1999 as a
result of the FHLB note being called. During the year, the Company purchased a
$5.1 million mortgage-backed security funded with the proceeds from a $5.0
million FHLB advance and scheduled to mature at the same time as the FHLB
advance.

     The following table sets forth the carrying value of the Company's
investments at the dates indicated.
<TABLE>
<CAPTION>
                                                             At June 30,
                                                      -------------------------
                                                       1999               1998
                                                      ------             ------

                                                        (Dollars in thousands)
<S>                                                   <C>                <C>
Securities available for sale, at fair value:
   U.S. government and agency securities........      $   --             $5,014
   Equity securities............................         214                105
   Mortgage-backed securities...................       4,879                 --
                                                      ------             ------
     Total securities available for sale........       5,093              5,119
                                                      ------             ------

Investments required by law, at cost:
  FHLB of Atlanta stock.........................         695                570
  FRB of Richmond stock.........................         106                106
                                                      ------             ------
    Total investments required by law, at cost..         801                676
                                                      ------             ------

    Total investments...........................      $5,894             $5,795
                                                      ======             ======
</TABLE>
                                       10
<PAGE>

     The following table sets forth the scheduled maturities, carrying values,
market values and average yields for the Company's investment portfolio at June
30, 1999.
<TABLE>
<CAPTION>
                                      One Year or Less         One to Five Years      Five to Ten Years
                                     ------------------       ------------------     ------------------
                                     Carrying  Average        Carrying  Average      Carrying  Average
                                      Value     Yield          Value     Yield        Value     Yield
                                     --------  --------       --------  --------     --------  --------
                                                                                   (Dollars in thousands)

<S>                                  <C>         <C>          <C>            <C>     <C>            <C>
Securities available for sale:
 Mortgage-backed securities.....     $     --        --%      $     --        --%    $     --        --%
 Investments required by law....           --        --             --        --           --        --
 Equity securities..............          214      1.47             --        --           --        --
                                     --------                 --------               --------

  Total.........................     $    214      1.47       $     --        --     $     --        --
                                     ========                 ========               ========

<CAPTION>

                                      More than Ten Years               Total Investment Portfolio
                                     --------------------       -------------------------------------------
                                     Carrying    Average        Carrying           Market           Average
                                      Value       Yield          Value             Value             Yield
                                     --------  ----------       --------           ------           -------
<S>                                  <C>            <C>        <C>                 <C>                <C>
Securities available for sale:
 Mortgage-backed securities.....     $  4,879        6.68%      $  4,879           $4,879              6.68%
 Investments required by law....          801        7.30            801              801              7.30
 Equity securities..............           --          --            214              214              1.47
                                     --------                   --------           ------

  Total.........................     $  5,680        6.77       $  5,894           $5,894              6.58
                                     ========                   ========           ======

</TABLE>


                                       11

<PAGE>

     Deposits. Deposits decreased by $656,000 or .9% to $69.7million at June 30,
1999 from $70.3 million at June 30, 1998. A $945,000 decrease in interest
bearing deposits was somewhat offset by a $289,000 increase in noninterest
bearing deposits. Within the interest bearing deposit category, a $466,000
decrease in certificates of deposit and a $572,000 decrease in savings and money
market accounts was somewhat offset by a $94,000 increase in interest checking.

     The following tables set forth the average balances based on daily balances
and interest rates for various types of deposits as of the dates indicated.
<TABLE>
<CAPTION>

                                          Year Ended June 30,
                                 ------------------------------------------
                                       1999                     1998
                                 ----------------          ----------------
                                 Average  Average          Average  Average
                                 Balance  Rate             Balance  Rate
                                 -------  -------          -------  -------
                                       (Dollars in thousands)

<S>                              <C>         <C>           <C>         <C>
Passbook, statement savings
 and Christmas Club...........   $20,035     2.84%         $20,061     2.88%
NOW checking..................     3,837     1.63            3,398     1.82
Money market..................     4,789     3.07            4,696     3.25
Certificates of deposit.......    37,682     5.08           38,797     5.28
Noninterest-bearing checking..     2,933       --            2,351       --
                                 -------                   -------
  Total.......................   $69,276                   $69,303
                                 =======                   =======

</TABLE>

     The following table indicates the amount of the Company's certificates of
deposit of $100,000 or more by time remaining until maturity as of June 30,
1999. At such date, such deposits represented 4.87% of total deposits and had a
weighted average rate of 5.28%.
                                                        Certificates
                Maturity Period                         of Deposits
                ---------------                        --------------
                                                       (In thousands)

                Three months or less...............    $          957
                Over three through 12 months.......             2,124
                Over 12 months.....................               298
                                                       --------------
                    Total..........................    $        3,379
                                                       ==============

     Borrowings. The Company's borrowings increased by $3.8 million to $14.1
million at June 30, 1999 from June 30, 1998. During the year, the Company paid
down $2,300,000 in borrowings from the Federal Home Loan Bank of Atlanta and
borrowed $6.0 million to fund loan demand and the purchase of a $5.1 million
mortgage-backed security.

     The following table sets forth certain information regarding short-term
borrowings by the Company at the dates and for the periods indicated:
<TABLE>
<CAPTION>

                                                            At June 30,
                                                       ----------------------
                                                         1999          1998
                                                       --------      --------
                                                       (Dollars in thousands)
<S>                                                    <C>           <C>
Amounts outstanding at end of period:
 FHLB advances..................................       $ 13,900      $ 10,200
 Other borrowings...............................            156            --
Weighted average rate paid on:
 FHLB advances..................................           5.71%         6.12%
 Other borrowings...............................             --%           --%

</TABLE>
                                       12

<PAGE>
<TABLE>
<CAPTION>

                                                        Year Ended June 30,
                                                       ----------------------
                                                         1999          1998
                                                       --------      --------
                                                       (Dollars in thousands)

<S>                                                    <C>           <C>
Maximum amount of borrowings outstanding
  at any month end:
  FHLB advances.................................       $ 13,900      $ 10,200
  Other borrowings..............................            156            --

<CAPTION>

                                                             At June 30,
                                                       ----------------------
                                                         1999          1998
                                                       --------      --------
                                                       (Dollars in thousands)

<S>                                                    <C>           <C>
Approximate average short-term borrowings
 outstanding with respect to:
 FHLB advances..................................       $     --      $  9,902
 Other borrowings...............................             --            --
Approximate weighted average rate paid on: (1)
 FHLB advances..................................             --%         6.10%
 Other borrowings...............................             --%           --%
<FN>
_________________

(1)  Weighted average rate paid is derived from dividing the actual interest
     expense by the average daily short-term borrowings outstanding.
</FN>
</TABLE>

Comparison of Operating Results for the Years Ended June 30, 1999 and 1998

     General. The Company had net income of $660,000 for the year ended June 30,
1999 as compared to net income of $678,000 for the year ended June 30, 1998. The
$18,000 decrease in net income was significantly influenced by two events in
June 1999. First, the Company recognized $89,000 in expenses incurred as a
result of the terminated merger agreement with Belmar Federal Savings and Loan
Association. Second, the Company took a loss on the disposal of fixed assets of
$23,000, primarily in computer equipment, after the installation of new personal
computers throughout the Company.

     Net Interest Income. The Company's net interest income increased by
$340,000 or 9.5% to $3.9 million in the year ended June 30, 1999 from $3.6
million in the year ended June 30, 1998.

     The increase in net interest income is attributable to loan growth,
continued diversification to higher yielding loan products such as commercial
real estate, commercial business, commercial leasing and consumer loans and a
decrease in the cost of funds. As shown in the Rate/Volume Analysis above,
changing interest rates, primarily the decreased cost of funds, was responsible
for $176,000 of the increase in net interest income and changes in volume,
primarily the increase in loans, was responsible for $164,000 of the increase in
net interest income.

     The Company's net interest margin increased to 4.46% for the year ended
June 30, 1999 from 4.10% for the year ended June 30, 1998. Of this 36 basis
point increase in the net interest margin, approximately 59% is due to higher
yields on earning assets and 41% is a result of a lower cost of funds.

     Interest Income. The Company's total interest income increased by $202,000,
or 2.9% to $7.2 million in the year ended June 30, 1999 from $7.0 million in the
year ended June 30, 1998. The increase in the volume of interest earning assets
is responsible for $167,000 of the increase in interest income and increased
yields is responsible for $35,000 of the increase in interest income.

                                       13

<PAGE>

     Interest income on loans increased $537,000, or 8.7% during fiscal year
1999. The increase is attributable to the $5.3 million increase in the average
balance of loans receivable to $78.8 million in fiscal 1999 from $73.5 million
in fiscal 1998 and the 12 basis point increase in average yield to 8.49% in
fiscal 1999 from 8.37% in fiscal 1998.

     Interest income on investment securities decreased by $211,000 or 51.3% to
$201,000 in fiscal year 1999 as compared to $412,000 in fiscal year 1998. The
decrease was primarily the result of a decrease in the average balance to $3.3
million during fiscal year 1999 from $5.9 million in fiscal year 1998. The
decrease in the average yield on investment securities from 6.97% in fiscal 1998
to 6.13 % also contributed to the decrease in interest income.

     Interest income on mortgage-backed securities decreased $39,000 or 37.5% to
$65,000 in fiscal 1999 from $104,000 in the fiscal year ended June 30, 1998. The
average balance in mortgage-backed securities decreased $918,000 from $1.9
million during fiscal year 1998 to $963,000 in fiscal year 1999. This decrease
in average balance was somewhat offset by an increased in yield to 6.70% in the
fiscal year ended June 30, 1999 from 5.48% in fiscal 1998.

     Interest income on short-term investments and other interest earning assets
decreased $85,000 or 23.1% to $285,000 in the fiscal year ended June 30, 1999
from $370,000 in the fiscal year ended June 30, 1998. The decrease in interest
income is primarily the result of lower average balances; however, the decreased
yield also contributed to the decline.

     The increase in loan interest income and the decrease in interest income on
other, lower-yielding investments reflect management's concerted effort to
invest the Company's resources in higher yielding loans.

     Interest Expense. The Company's interest expense decreased by $138,000 or
4.0% to $3.3 million in fiscal year 1999 from $3.4 million during the fiscal
year ended June 30, 1998. As shown in the rate/volume table above, changing
interest rates were responsible for a decrease in interest expense of $141,000
and the increase in average borrowings resulted in an increase in interest
expense of $3,000.

     Interest expense on deposits decreased $145,000 or 5.1% to $2.7 million in
fiscal year 1999 from $2.8 million in fiscal 1998. Lower interest rates are
responsible for $128,000 of the decrease and lower average deposits are
responsible for $17,000 of the decrease.

     Interest expense on borrowed money increased $7,000 or 1.0 % to $610,000 in
the year ended June 30, 1999 from $604,000 in the year ended June 30, 1999. The
$20,000 increase in interest expense due to higher average balances was somewhat
offset by a decrease in interest expense on borrowed money of $13,000 due to
lower interest rates.

     Provision for Loan losses. The allowance for loan losses is a valuation
reserve established by management in an amount it deems adequate to provide for
losses in the loan portfolio. Provisions for loan losses are charged to earnings
in order to maintain the total allowance for loan losses at a level considered
adequate by management to provide for probable loan losses. Management assesses
the adequacy of the allowance for loan losses based on a number of factors
including, among others: lending risks associated with new products and markets,
loss allocations for specific problem credits, the level of the allowance to
nonperforming loans, historical loss experience, economic conditions, portfolio
trends and credit concentrations and management's judgment with respect to
current and expected economic conditions and their impact on the existing loan
portfolio.

     The provision for loan losses was $245,000 in fiscal year 1999, an increase
of $5,000 or 2.1% over the fiscal year 1998 provision of $240,000. The Company
has increased the allowance for loan losses as a percentage of total loans
outstanding to 0.80% at June 30, 1999 from 0.72% at June 30, 1998 as a result of
the greater inherent risk in the loan portfolio caused by the shifts to higher
yielding loans as discussed earlier. The Company's allowance for loan losses as
a percentage of nonperforming loans was 347.2% at June 30, 1999 as compared to
119.8% at June 30, 1998.

                                       14

<PAGE>

     Noninterest Income. The Company's noninterest income consists of loan fees
and service charges and net gains and losses on sales of investment securities,
mortgage-backed securities and loans. Noninterest income decreased by $28,000 or
10.1% to $246,000 in fiscal year 1999 as compared to $274,000 in fiscal year
1998. The decrease is primarily attributable to the closing of a high-risk
commercial deposit account. The lost fees from this account were somewhat offset
by additional fees from the increased number of interest and noninterest bearing
checking accounts. In the year ended June 30, 1999, there were no gains on sale
of investment securities as compared to a $5,000 gain in fiscal year 1998.

     Noninterest Expense. The Company's total noninterest expense increased by
$326,000, or 12.8%, to $2.9 million during fiscal 1999, as compared to $2.6
million in fiscal 1998. The Company experienced a $200,000, or 12.5% increase in
compensation and employee benefits expense during fiscal 1999 primarily a result
of higher staffing levels and normal salary increases. Additionally, as
previously noted, the company recognized $89,000 in expenses incurred as a
result of the terminated merger agreement with Belmar Federal Savings and Loan
Association as well as a $23,000 loss on disposal of obsolete equipment. Without
these two items, the Company's noninterest expense would have increased
$214,000, or 8.4% for the year.

Asset/Liability Management

     The Company's net income is largely dependent on the Bank's net interest
income. Net interest income is susceptible to interest rate risk to the degree
that interest-bearing liabilities mature or reprice on a different basis than
interest-earning assets. When interest-bearing liabilities mature or reprice
more quickly than interest-earning assets in a given period, a significant
increase in market rates of interest could adversely affect net interest income.
Similarly, when interest-earning assets mature or reprice more quickly than
interest bearing liabilities, falling interest rates could result in a decrease
in net interest income. Net interest income is also affected by changes in the
portion of interest-earning assets that are funded by interest-bearing
liabilities rather than by other sources of funds, such as noninterest bearing
deposits and stockholders' equity.

     The Bank's interest rate sensitivity, as measured by the repricing of its
interest sensitive assets and liabilities at June 30, 1999, is presented in the
following table. The table was derived using assumptions which management
believes to be reasonable. The table indicates a moderate amount of interest
rate risk based on the Bank's having approximately equal amounts of rate
sensitive assets and rate sensitive liabilities subject to maturity or repricing
within a one-year period from June 30, 1999.

     The Company has established an Asset/Liability Management Committee "ALCO"
that currently is comprised of three non-employee directors, the President and
the Controller. This Committee meets on a monthly basis and reviews the
maturities of the Company's assets and liabilities and establishes policies and
strategies designed to regulate the Company's flow of funds and to coordinate
the sources, uses and pricing of such funds. The first priority in structuring
and pricing the Company's assets and liabilities is to maintain an acceptable
net interest margin while reducing the net effects of changes in interest rates.

     Management's principal strategy in managing the Company's interest rate
risk has been to maintain short- and intermediate-term assets in portfolio,
including locally originated adjustable-rate mortgage loans. In addition, the
Company has available for sale investment securities, carried at fair value,
totaling $5.1 million as of June 30, 1999. The Company is holding these
investment securities as available for sale because it may sell these securities
prior to maturity should it need to do so for liquidity or asset and liability
management purposes.

     In addition to shortening the average repricing period of its assets, the
Company has sought to lengthen the average maturity of its liabilities by
offering higher rates of interest on its longer-term certificates and utilizing
long-term borrowings from the Federal Home Loan Bank of Atlanta.

                                       15

<PAGE>

     The Company's Board of Directors is responsible for reviewing the Company's
asset and liability management policies. The Asset/Liability Management
Committee reports to the Board monthly on interest rate risk and trends, as well
as liquidity and capital ratios and requirements. The Company's management is
responsible for administering the policies of the Board of Directors with
respect to the Company's asset and liability goals and strategies.

                                       16

<PAGE>

     The following table sets forth the amounts of interest-earning assets and
interest-bearing liabilities outstanding at June 30, 1999 that are expected to
mature or reprice in each of the time periods shown.
<TABLE>
<CAPTION>



                                            Three      Over Three      Over One    Over Five     Over Ten      Over
                                            Months   Months Through     Through     Through       Through     Twenty
                                           or Less      One Year      Five Years   Ten Years   Twenty Years    Years     Total
                                           --------  ---------------  -----------  ----------  -------------  -------    -------
                                                                        (Dollars in thousands)

<S>                                        <C>              <C>          <C>         <C>             <C>      <C>        <C>
Rate sensitive assets:
 Loans receivable........................  $ 8,726          $17,221      $27,425     $16,691         $7,619   $  853     $78,535
 Mortgage-Backed & Inv. securities.......    1,359              898        2,154         819            559      107       5,894
 Short-term investments and other
  Interest-earning assets................    5,580            2,170            0           0              0        0       7,750
                                           -------          -------      -------     -------         ------   ------     -------
   Total.................................   15,665           20,288       29,580      17,510          8,178      959      92,180
                                           -------          -------      -------     -------         ------   ------     -------

Rate sensitive liabilities:
 Deposits (1)............................    9,444           27,938       18,973      13,721              0        0      70,076
 Borrowings..............................        0                0       13,900           0              0        0      13,900
                                           -------          -------      -------     -------         ------   ------     -------
  Total..................................    9,444           27,938       32,873      13,721              0        0      83,976
                                           -------          -------      -------     -------         ------   ------     -------

Interest sensitivity gap.................  $ 6,221          $(7,650)     $(3,292)    $ 3,789         $8,178   $  959     $ 8,204
                                           =======          =======      =======     =======         ======   ======     =======

Cumulative interest sensitivity gap......  $ 6,221          $(1,429)     $(4,721)    $  (933)        $7,245   $8,204

Ratio of cumulative gap to total assets..     6.53%          (1.50)%      (4.95)%     (0.98)%          7.60%    8.61%
                                           =======         =======      =======     =======          ======   ======
<FN>
-------------------------
(1)  Includes $405,000 of interest-bearing escrows.
</FN>
</TABLE>

                                       17

<PAGE>

     The interest rate-sensitivity of the Company's assets and liabilities
illustrated in the table above could vary substantially if different assumptions
were used or actual experience differs from the assumptions used. If passbook
and NOW accounts were assumed to mature in one year or less, the Company's one-
year negative gap would have increased.

     Certain shortcomings are inherent in the method of analysis presented in
the above table. Although certain assets and liabilities may have similar
maturities or periods of repricing, they may react in different degrees to
changes in market interest rates. The interest rates on certain types of assets
and liabilities may fluctuate in advance of changes in market interest rates,
while interest rates on other types of assets and liabilities may lag behind
changes in market interest rates. Certain assets, such as adjustable-rate
mortgages, have features that restrict changes in interest rates on a short-term
basis and over the life of the asset. In the event of a change in interest
rates, prepayment and early withdrawal levels would likely deviate significantly
from those assumed in calculating the table. The ability of many borrowers to
service their adjustable-rate debt may decrease in the event of an interest rate
increase.

     The Company utilizes two additional measures of risk. These are
quantitative measures of the percentage change in net interest income and equity
capital resulting from a hypothetical change of plus or minus 200 basis points
in market interest rates for maturities from one day to thirty years. As of June
30, 1999, the Bank had the following estimated sensitivity profile for net
interest income and fair value of equity:

<TABLE>
<CAPTION>


                                         + 200 basis points   -200 basis points      Policy Limit
                                         -------------------  ------------------  -------------------

     <S>                                             <C>                <C>       <C>
     % Change in Net Interest Income                 5.0%               -8.0%     plus or minus 10.0%
     % Change in Fair Value of Equity               -5.0%               -3.0%     plus or minus 25.0%

</TABLE>

Liquidity and Capital Resources

     An important component of the Company's asset/liability structure is the
level of liquidity available to meet the needs of customers and creditors.
Patapsco's Asset/Liability Management Committee has established general
guidelines for the maintenance of prudent levels of liquidity. The Committee
continually monitors the amount and source of available liquidity, the time to
acquire it and its cost.

     The Company's most liquid assets are cash on hand, interest-bearing
deposits and Federal funds sold, which are short-term, highly liquid investments
with original maturities of less than three months that are readily convertible
to known amounts of cash. The levels of these assets are dependent on the
Company's operating, financing and investing activities during any given period.
At June 30, 1999, the Company's cash on hand, interest bearing deposits and
Federal funds sold totaled $9.2 million.

     The Company anticipates that it will have sufficient funds available to
meet its current loan origination, and unused lines-of-credit commitments of
approximately $1.5 million and $1.8 million, respectively. Certificates of
deposit that are scheduled to mature in less than one year at June 30, 1999
totaled $33.6 million. Historically, a high percentage of maturing deposits have
remained with the Company.

     The Company's primary sources of funds are deposits, borrowings and
proceeds from maturing investment securities and mortgage-backed securities and
principal and interest payments on loans. While maturities and scheduled
amortization of mortgage-backed securities and loans are predictable sources of
funds, deposit flows and mortgage prepayments are greatly influenced by general
interest rates, economic conditions, competition and other factors.

                                       18

<PAGE>

     At June 30, 1999, the Bank exceeded all regulatory minimum capital
requirements. The table below presents certain information relating to the
Bank's regulatory compliance at June 30, 1999.
<TABLE>
<CAPTION>
                                                                                                To Be Well
                                                                                             Capitalized Under
                                                                        For Capital          Prompt Corrective
                                                  Actual             Adequacy Purposes       Action Provisions
                                            -------------------     -------------------     -------------------
                                             Amount      Ratio       Amount      Ratio       Amount      Ratio
                                            --------    -------     --------    -------     --------    -------
                                                                   (Dollars in thousands)

<S>                                           <C>         <C>         <C>           <C>       <C>          <C>
Total Capital (to Risk Weighted Assets)...    $9,120      15.35%      $4,752        8.0%      $5,941       10.0%
Tier 1 Capital (to Risk Weighted Assets)..     8,489      14.29        2,376        4.0        3,564        6.0
Tier 1 Capital (to Average Assets)........     8,489       9.35        3,630        4.0        4,537        5.0

</TABLE>

Impact of Inflation and Changing Prices

     The Consolidated Financial Statements and Notes thereto presented herein
have been prepared in accordance with generally accepted accounting principles,
which require the measurement of financial position and operating results in
terms of historical dollars without considering the change in the relative
purchasing power of money over time and due to inflation. The impact of
inflation is reflected in the increased cost of the Company's operations. Unlike
most industrial companies, nearly all the assets and liabilities of the Company
are monetary in nature. As a result, interest rates have a greater impact on the
Company's performance than do the effects of general levels of inflation.
Interest rates do not necessarily move in the same direction or to the same
extent as the price of goods and services.

Accounting Pronouncements with future effective dates

     SFAS no. 132, "Employers' Disclosures About Pensions and Other
Postretirement Benefits" was issued in February 1998. This statement
standardizes the disclosure requirements for pensions and other postretirement
benefits r to the extent practicable. The Statement, which is effective for
fiscal years beginning after July 1, 1998 will not effect the Company's
financial position or its results of operations.

     SFAS No. 133 "Accounting for Derivative Instruments and Hedging Activities"
was issued in June 1998.. The Statement standardizes the accounting for
derivative instruments, including certain derivative instruments embedded in
other contracts, by requiring that an entity recognize these items as assets or
liabilities in the statement of financial position and measure them at fair
value. This Statement generally provides for matching the timing of gain or loss
recognition on the hedging instrument which the recognition of the changes in
the fair value of the hedged asset or liability that are attributable to the
hedged risk or the earnings effect of the hedged forecasted transaction. The
Statement, which is effective for all fiscal quarters of all fiscal years
beginning after June 15, 1999, will not affect the Company's financial position
or its results of operations.

     Statement of Position ("SOP") 98-5, "Reporting the Costs of Start-Up
Activities." This Statement provides guidance on the financial reporting of
start-up cost and organizational cost. It requires costs of start-up activities
and organization cost to be expensed as incurred. The "SOP" also requires that
initial application to be reported as a cumulative effect of a change in
accounting principals. This "SOP" which is effective for fiscal years beginning
after December 15, 1998 will not affect the Company's financial position or
results of operations.

Appointment of Auditor

     On March 11, 1998, the Company, with the approval of its Board of
Directors, dismissed its independent public auditors, KPMG Peat Marwick L.L.P.
("KPMG") and engaged Anderson effective March 11, 1998 to perform such function.
During the fiscal year ended June 30, 1997 and the interim period through March
11, 1998 (the date of dismissal), there were not any disagreements between the
Company and KPMG on any matter of accounting principles or practices,
consolidated financial statement disclosure or audit scope or procedure.

                                       19
<PAGE>
                            PATAPSCO BANCORP, INC.

                                    [LOGO]




                   [LETTERHEAD OF ANDERSON ASSOCIATES, LLP]


Independent Auditors' Report


The Stockholders and The Board of Directors
Patapsco Bancorp, Inc.
Dundalk, Maryland

     We have audited the consolidated statements of financial condition of
Patapsco Bancorp, Inc. and Subsidiaries as of June 30, 1999 and 1998, and the
related consolidated statements of income, stockholders' equity and cash flows
for each of the two years in the two year period ended June 30, 1999. 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 audits to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
consolidated financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Patapsco Bancorp, Inc. and Subsidiaries as of June 30, 1999 and 1998, and the
consolidated results of its operations and its cash flows for each of the two
years in the two year period ended June 30, 1999, in conformity with generally
accepted accounting principles.

                                                    /s/ Anderson Associates LLP

August 25, 1999

                                       21

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Financial Condition

June 30, 1999 and 1998


<TABLE>
<CAPTION>

===========================================================================================================
                                                                          1999                      1998
-----------------------------------------------------------------------------------------------------------
<S>                                                                  <C>                            <C>
Assets
Cash:

      On hand and due from banks                                     $   1,601,598                  970,218
      Interest bearing deposits                                          2,170,254                  419,583
Federal funds sold                                                       5,580,098                7,148,619
Investment securities at fair value (note 2)                               213,761                5,118,910
Mortgage-backed securities at fair value (note 3)                        4,879,359                        -
Loans receivable, net (note 4)                                          77,777,163               75,870,779
Investment required by law, at cost (note 9)                               800,850                  675,650
Property and equipment, net (note 5)                                     1,052,618                1,095,621
Deferred taxes (note 8)                                                    441,000                  336,000
Accrued interest, prepaid expenses and other assets                        811,660                  735,576
-----------------------------------------------------------------------------------------------------------
                                                                     $  95,328,361               92,370,956
===========================================================================================================

Liabilities and Stockholders' Equity

Liabilities:
             Interest bearing deposits                               $  66,792,156               67,736,810
             Non-interest bearing deposits                               2,879,263                2,590,571
      Borrowings (note 7)                                               13,900,000               10,200,000
      Checks written in excess of bank balance                             156,276                        -
      Accrued expenses and other liabilities                             2,357,570                2,378,936
      Income taxes payable                                                  25,236                  341,799
-----------------------------------------------------------------------------------------------------------
Total liabilities                                                       86,110,501               83,248,116

Stockholders' equity (notes 9, 10 and 11):
      Common stock $0.01 par value; authorized 4,000,000 shares;
        issued and outstanding 344,426 shares at June 30, 1999 and
        362,553 shares at June 30, 1998                                      3,445                    3,626
      Additional paid-in capital                                         1,888,962                2,330,681
      Contra equity - Employee Stock Option Plan (ESOP)                   (325,100)                (396,341)
      Contra equity - Management Recognition Plan (MRP)                   (257,095)                (339,225)
      Retained earnings, substantially restricted                        8,017,059                7,525,501
      Unrealized net holding losses on available-for-sale portfolios,
        net of taxes                                                      (109,411)                  (1,402)
-----------------------------------------------------------------------------------------------------------
                                                                         9,217,860                9,122,840
Commitments (notes 4, 10 and 11)
-----------------------------------------------------------------------------------------------------------
                                                                     $  95,328,361               92,370,956
===========================================================================================================

</TABLE>


See accompanying notes to consolidated financial statements.

                                       22

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

Years Ended June 30, 1999 and 1998
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------
                                                                           1999                      1998
-----------------------------------------------------------------------------------------------------------
<S>                                                                  <C>                          <C>
Interest income:
      Loans receivable                                               $   6,689,710                6,152,735
      Mortgage-backed securities                                            64,546                  103,517
      Investment securities                                                200,549                  411,551
      Federal funds sold and other investments                             284,860                  370,327
-----------------------------------------------------------------------------------------------------------
Total interest income                                                    7,239,665                7,038,130
-----------------------------------------------------------------------------------------------------------

Interest expense:
      Deposits                                                           2,691,024                2,836,124
      Interest on short term borrowing                                       5,328                   47,959
      Interest on long term debt                                           609,183                  559,555
-----------------------------------------------------------------------------------------------------------
Total interest expense                                                   3,305,535                3,443,638
-----------------------------------------------------------------------------------------------------------

Net interest income                                                      3,934,130                3,594,492
Provision for losses on loans (note 4)                                     245,000                  240,000
-----------------------------------------------------------------------------------------------------------
Net interest income after provision for losses on loans                  3,689,130                3,354,492
-----------------------------------------------------------------------------------------------------------

Noninterest income:
      Fees and service charges                                             229,134                  251,791
      Net gain on sales of securities                                            -                    5,015
      Other                                                                 17,029                   17,162
-----------------------------------------------------------------------------------------------------------
Total noninterest income                                                   246,163                  273,968
-----------------------------------------------------------------------------------------------------------

Noninterest expenses:
      Compensation and employee benefits                                 1,797,183                1,597,100
      Insurance                                                             67,285                   72,488
      Professional fees                                                     93,966                  133,956
      Equipment expenses                                                   115,026                  117,417
      Net occupancy costs                                                   81,615                   89,890
      Advertising                                                           44,671                   52,550
      Data processing                                                      121,703                  113,801
      Merger-related expenses                                               89,000                        -
      Net loss on disposal of fixed assets                                  22,606                        -
      Other                                                                443,008                  372,451
-----------------------------------------------------------------------------------------------------------
Total noninterest expenses                                               2,876,063                2,549,653
-----------------------------------------------------------------------------------------------------------

Income before income taxes                                               1,059,230                1,078,807
Income tax provision (note 8)                                              399,000                  401,000
-----------------------------------------------------------------------------------------------------------
Net income                                                           $     660,230                  677,807
-----------------------------------------------------------------------------------------------------------

Net income per share of common stock (note 1):
      Basic                                                          $        2.03                     2.05
      Diluted                                                                 1.87                     1.95
===========================================================================================================
</TABLE>


See accompanying notes to consolidated financial statements.

                                       23
<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity

Years Ended June 30, 1999 and 1998
<TABLE>
<CAPTION>

=================================================================================================================================
                                                                                      Additional
                                                                     Common            Paid-In         Contra-    Contra-
                                                                     Stock             Capital       Equity ESOP  Equity MRP
---------------------------------------------------------------------------------------------------------------------------------

<S>                                                              <C>                   <C>              <C>        <C>
Balance at June 30, 1997                                         $       3,626         2,249,725        (464,064)  (423,724)
  Comprehensive income
     Net income                                                              -                 -               -          -
     Adjustment to unrealized net holding losses on
        available-for-sale portfolios, net (note 1)                          -                 -               -          -
     Comprehensive income                                                    -                 -
-                -
  Compensation under stock-based benefit plans                               -            80,956          67,723     84,499
  Cash dividends declared ($0.40 per share)                                  -                 -               -          -
----------------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1998                                                 3,626         2,330,681        (396,341)  (339,225)
  Comprehensive income
     Net income                                                              -                 -               -          -
     Adjustment to unrealized net holding losses on
        available-for-sale portfolios, net (note 1)                          -                 -               -          -
     Comprehensive income                                                    -                 -               -          -
  Compensation under stock-based benefit plans                               -            81,480          71,241     82,130
  Cash dividends declared ($.48 per share)                                   -                 -               -          -
  Purchase of common stock                                                (181)         (523,199)              -          -
---------------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1999                                         $       3,445         1,888,962        (325,100)  (257,095)
=================================================================================================================================

<CAPTION>
                                                                                     Accumulated
                                                                                        Other
                                                                                    Comprehensive      Total
                                                                      Retained       Income, Net    Stockholders'
                                                                      Earnings        of Taxes         Equity
----------------------------------------------------------------------------------------------------------------

<S>                                                                  <C>                 <C>           <C>
Balance at June 30, 1997                                             6,992,716           (24,276)      8,334,003
  Comprehensive income
     Net income                                                        677,807                 -               -
     Adjustment to unrealized net holding losses on                          -            22,874               -
        available-for-sale portfolios, net (note 1)
     Comprehensive income                                                    -                 -         700,681
  Compensation under stock-based benefit plans                               -                 -         233,178
  Cash dividends declared ($0.40 per share)                           (145,022)                -        (145,022)
----------------------------------------------------------------------------------------------------------------
Balance at June 30, 1998                                             7,525,501            (1,402)      9,122,840
  Comprehensive income
     Net income                                                        660,230                 -               -
     Adjustment to unrealized net holding losses on
        available-for-sale portfolios, net (note 1)                          -          (108,009)              -
     Comprehensive income                                                    -                 -         552,221
  Compensation under stock-based benefit plans                               -                 -         234,851
  Cash dividends declared ($.48 per share)                            (168,672)                -        (168,672)
  Purchase of common stock                                                   -                 -        (523,380)
----------------------------------------------------------------------------------------------------------------
Balance at June 30, 1999                                             8,017,059          (109,411)      9,217,860
================================================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.

                                       24

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

Years ended June 30, 1999 and 1998
<TABLE>
<CAPTION>

===========================================================================================================
                                                                                     1999          1998
-----------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                <C>
Cash flows from operating activities:
  Net income                                                                     $   660,230        677,807
  Adjustments to reconcile net income to net
     cash provided by operating activities:
        Depreciation                                                                 119,384        118,169
        Provision for losses on loans                                                245,000        240,000
        Non-cash compensation under stock-based benefit plans                        234,851        233,178
        Amortization of premiums and discounts, net                                   10,406          6,362
        Deferred loan origination fees, net of costs                                  16,266        148,969
        Gain on sales of investment securities and
          mortgage-backed securities                                                       -         (5,015)
        Loss on disposal of fixed assets                                              22,606              -
        Increase (decrease) in income taxes payable                                 (316,563)       117,799
        Change in deferred taxes                                                     (37,000)      (114,000)
        Increase in accrued interest on investments,
         prepaid expenses and other assets                                           (76,084)       (79,173)
        Increase (decrease) in accrued expenses and other liabilities                (21,367)       103,463
-----------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                            857,729      1,447,559
-----------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
  Purchase of investment securities                                                 (133,406)    (5,134,610)
  Maturities of investment securities                                              5,000,000      2,000,000
  Purchase of mortgage-backed security                                            (5,063,556)             -
  Principal repayments on mortgage-backed securities                                  36,377      2,651,087
  Sales of mortgage-backed securities                                                      -      5,068,433
  Loan principal disbursements, net of repayments                                 (1,830,344)    (7,542,267)
  Purchase of loans                                                                 (337,345)    (2,481,355)
  Purchase of investment required by law                                            (125,200)       (53,600)
  Purchases of property and equipment                                                (98,987)       (96,336)
-----------------------------------------------------------------------------------------------------------
Net cash used in investing activities                                            $(2,552,461)    (5,588,648)
-----------------------------------------------------------------------------------------------------------
</TABLE>


                                                                     (Continued)

See accompanying notes to consolidated financial statements.

                                       25

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows, Continued

Years ended June 30, 1999 and 1998

<TABLE>
<CAPTION>

===========================================================================================================
                                                                                     1999          1998
-----------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                <C>
Cash flows from financing activities:
  Net increase (decrease) in deposits                                            $  (655,962)       175,088
  Purchase of common stock                                                          (523,380)             -
  Additional borrowings                                                            6,000,000     10,200,000
  Repayments of borrowings                                                        (2,300,000)    (2,700,000)
  Increase in checks written in excess of bank balance                               156,276              -
  Dividends paid                                                                    (168,672)      (108,766)
-----------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                          2,508,262      7,566,322
-----------------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents                                            813,530      3,425,233
Cash and cash equivalents at beginning of year                                     8,538,420      5,113,187
-----------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                                         $ 9,351,950      8,538,420
===========================================================================================================

Supplemental information:
  Interest paid on savings deposits and borrowed funds                           $ 3,273,716      3,457,723
  Income taxes paid                                                                  672,200        395,000
===========================================================================================================
</TABLE>



See accompanying notes to consolidated financial statements.

                                       26

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(1)  Basis of Presentation and Summary of Significant Accounting Policies

     Description of Business

     Patapsco Bancorp, Inc. (the Company) is the holding company of The Patapsco
     Bank (Patapsco). Patapsco owns 100% of Prime Business Leasing, Inc. (Prime
     Leasing). The primary business of Patapsco is to attract deposits from
     individual and corporate customers and to originate residential and
     commercial mortgage loans, commercial loans and consumer loans. Patapsco is
     subject to competition from other financial and mortgage institutions in
     attracting and retaining deposits and in making loans. Patapsco is subject
     to the regulations of certain agencies of the federal government and
     undergoes periodic examination by those agencies. The primary business of
     Prime Leasing is the origination and servicing of commercial leases. The
     company has not yet commenced operations.

     Basis of Presentation

     The consolidated financial statements include the accounts of the Company
     and its wholly-owned subsidiaries, Patapsco and Prime Leasing. All
     significant intercompany accounts and transactions have been eliminated in
     consolidation.

     In preparing the consolidated financial statements, management is required
     to make estimates and assumptions that affect the reported amounts of
     assets and liabilities as of the date of the statements of financial
     condition and income and expenses for the periods then ended. Actual
     results could differ significantly from those estimates. Material estimates
     that are particularly susceptible to significant change in the near-term
     relate to the determination of the allowance for loan losses. In connection
     with this determination, management obtains independent appraisals for
     significant properties and prepares fair value analyses as appropriate.

     Management believes that the allowance for loan losses is adequate. While
     management uses and considers available information in making the required
     estimates, additional provisions for losses may be necessary based on
     changes in economic conditions, particularly in Baltimore and the State of
     Maryland. In addition, various regulatory agencies, as an integral part of
     their examination process, periodically review Patapsco's allowance for
     loan losses. Such agencies may require Patapsco to recognize additions to
     the allowance based on their judgments about information available to them
     at the time of their examination.

     Cash and Cash Equivalents

     Cash equivalents include short-term investments, which consists of Federal
     funds sold. Cash equivalents and other liquidity and short-term investments
     are carried at cost, which approximates market value.

                                                                     (Continued)

                                       27

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(1)  Continued

     Investment and Mortgage-Backed Securities

     Debt securities that the Company has the positive intent and ability to
     hold to maturity are classified as held-to-maturity and recorded at
     amortized cost. Debt and equity securities not classified as held-to-
     maturity and equity securities with readily determinable fair values are
     classified as trading securities if bought and held principally for the
     purpose of selling them in the near term. Trading securities are reported
     at fair value, with unrealized gains and losses included in earnings.
     Investments not classified as held-to-maturity or trading are considered
     available-for-sale and are reported at fair value, with unrealized holding
     gains and losses excluded from earnings and reported as a separate
     component of stockholders' equity, net of tax effects.

     If a decline in value of an individual security classified as held-to-
     maturity or available-for-sale is judged to be other than temporary, the
     cost basis of that security is reduced to its fair value and the amount of
     the write-down is included in earnings. Fair value is determined based on
     bid prices published in financial newspapers or bid quotations received
     from securities dealers. For purposes of computing realized gains or losses
     on the sales of investments, cost is determined using the specific
     identification method. Premiums and discounts on investment and mortgage-
     backed securities are amortized over the term of the security using methods
     that approximate the interest method.

     Property and Equipment

     Property and equipment are stated at cost less accumulated depreciation
     computed by use of straight-line and accelerated methods over the estimated
     useful lives of the related assets. Additions and betterments are
     capitalized and costs of repairs and maintenance are expensed when
     incurred. The related costs and accumulated depreciation are eliminated
     from the accounts when an asset is sold or retired and the resultant gain
     or loss is credited or charged to income.

     Loan Fees

     Loan origination fees are deferred and amortized to income over the
     contractual lives of the related loans using the interest method. Certain
     incremental direct loan origination costs are deferred and recognized over
     the contractual lives of the related loans using the interest method as a
     reduction of the loan yield. Deferred fees and costs are combined where
     applicable and the net amount is amortized.

                                                                     (Continued)

                                       28

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(1)  Continued

     Provision for Losses on Loans

     Provisions for losses on loans receivable are charged to income, based on
     management's judgment with respect to the risks inherent in the portfolio.
     Such judgment considers a number of factors including historical loss
     experience, the present and prospective financial condition of borrowers,
     the estimated value of underlying collateral, geographic concentrations,
     current and prospective economic conditions, delinquency experience and
     status of non performing assets. Additionally, accrual of interest on
     potential problem loans is excluded from income when, in the opinion of
     management, the full collection of principal or interest is in doubt, or
     payment of principal or interest has become 90 days past due, unless the
     obligation is well secured and in the process of collection. Interest
     collected on non-accrual loans is generally recorded in income in the
     period received.

     In accordance with the provisions of Statement of Financial Accounting
     Standards No. 114, Accounting for Creditors for Impairment of a Loan, as
     amended by Statement 118, Accounting by Creditors for Impairment of a
     Loan - Income Recognition and Disclosures (collectively referred to as
     "Statement 114"), Patapsco determines and recognizes impairment of certain
     loans. A loan is determined to be impaired when, based on current
     information and events, it is probable that Patapsco will be unable to
     collect all amounts due according to the contractual terms of the loan
     agreement. A loan is not considered impaired during a period of delay in
     payment if Patapsco expects to collect all amounts due, including past-due
     interest. Patapsco generally considers a period of delay in payment to
     include delinquency up to and including 90 days. Statement 114 requires
     that impaired loans be measured at the present value of its expected future
     cash flows discounted at the loan's effective interest rate, or at the
     loan's observable market price or the fair value of the collateral if the
     loan is collateral dependent.

     Statement 114 is generally applicable for all loans except large groups or
     smaller-balance homogeneous loans that are evaluated collectively for
     impairment, including residential first and second mortgage loans and
     consumer installment loans. Impaired loans are therefore generally
     comprised of commercial mortgage, real estate development, and certain
     restructured residential loans. In addition, impaired loans are generally
     loans which management has placed in non accrual status since loans are
     placed in non accrual status on the earlier of the date that management
     determines that the collection of principal and/or interest is in doubt or
     the date that principal or interest is 90 days or more past-due.

     Patapsco recognized interest income for impaired loans consistent with its
     method for non-accrual loans. Specifically, interest payments received are
     recognized as interest income or, if the ultimate collectibility of
     principal is in doubt, are applied to principal.

                                                                     (Continued)

                                       29

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(1)  Continued

     Real Estate Acquired Through Foreclosure

     Real estate acquired through foreclosure is initially recorded at the lower
     of cost or estimated fair value and subsequently at the lower of book value
     or fair value less estimated costs to sell. Costs relating to holding such
     real estate are charged against income in the current period, while costs
     relating to improving such real estate are capitalized until a salable
     condition is reached.

     Sales of Mortgage Loans

     Loans originated for sale are carried at the lower of aggregate cost or
     market value. Market value is determined based on outstanding investor
     commitments or, in the absence of such commitments, based on current
     investor yield requirements. Gains and losses on loan sales are determined
     using the specific identification method.

     Income Taxes

     Deferred income taxes are recognized, with certain exceptions, for
     temporary differences between the financial reporting basis and income tax
     basis of assets and liabilities based on enacted tax rates expected to be
     in effect when such amounts are realized or settled. Deferred tax assets
     (including tax loss carry forwards) are recognized only to the extent that
     it is more likely than not that such amounts will be realized based on
     consideration of available evidence, including tax planning strategies and
     other factors.

     The effects of changes in tax laws or rates on deferred tax assets and
     liabilities are recognized in the period that includes the enactment date.

     Net Income per Share of Common Stock

     As required, the Company adopted Statement of Financial Accounting
     Standards No. 128 during the year ended June 30, 1998. This Statement
     requires dual presentation of basic and diluted earnings per share ("EPS")
     with a reconciliation of the numerator and denominator of the EPS
     computations. Basics per share amounts are based on the weighted average
     shares of common stock outstanding. Diluted earnings per share assume the
     conversion, exercise or issuance of all potential common stock instruments
     such as options, warrants and convertible securities, unless the effect is
     to reduce a loss or increase earnings per share. No adjustments were made
     to net income (numerator) for all periods presented. Accordingly, this
     presentation has been adopted for all periods presented. The basic and
     diluted weighted average shares outstanding are as follows:

                                                                     (Continued)

                                       30

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(1)  Continued

<TABLE>
<CAPTION>
                                                                       Year ended
                                              --------------------------------------------------------------
                                                   June 30, 1999                        June 30, 1998
                                               Basic           Diluted              Basic           Diluted
   ---------------------------------------------------------------------------------------------------------

   <S>                                        <C>               <C>                 <C>              <C>
   Net income                                 $660,230          660,230             677,807          677,807

   Weighted average shares outstanding         325,300          325,300             331,125          331,125

   Diluted securities:
       MRP shares                                    -           11,319                   -           16,155
       Options                                       -           15,554                   -              432
   ---------------------------------------------------------------------------------------------------------
   Adjusted weighted average shares            325,300          352,173             331,125          347,712
   ---------------------------------------------------------------------------------------------------------

   Per share amount                           $   2.03             1.87                2.05             1.95
   =========================================================================================================

</TABLE>
     Stock-Based Compensation

     In October 1995, the FASB issued Statement of Financial Standards No. 123
     (Statement 123), Accounting for Stock-Based Compensation. Statement 123,
     which is effective for fiscal years beginning after December 15, 1995,
     establishes financial accounting and reporting standards for stock-based
     employee compensation plans and for transactions in which an entity issues
     its equity instruments to acquire goods and services from nonemployees.
     Statement 123 allows companies to account for stock-based compensation
     either under the new provisions of SFAS 123 or under the provisions of
     Accounting Principles Board Opinion No. 25 (APB 25), Accounting for Stock
     Issued to Employees, but requires pro forma disclosure in the footnotes to
     the financial statements as if the measurement provisions of Statement 123
     had been adopted. The Company has continued to account for its stock-based
     compensation in accordance with APB 25. Information required by Statement
     123 regarding the Company's stock-based compensation plans is provided in
     note 11.

     Merger Conversion

     On May 22, 1998 the Bancorp entered into a merger conversion agreement with
     Belmar Federal Savings and Loan Association. The transaction was terminated
     in June 1999. All expenses associated with the merger have been included in
     the current year and amounted to $89,000.

     Reclassification and Restatement

     Certain prior year's amounts have been reclassified to conform to the
     current year's presentation.

                                       31

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(2)  Investment Securities

     Investment securities, classified as available-for-sale, are summarized as
     follows as of June 30:
<TABLE>
<CAPTION>
                                                                        1999
                                        --------------------------------------------------------------------
                                           Amortized    Unrealized   Unrealized       Fair        Carrying
                                              Cost         gains       losses        value         Value
  ----------------------------------------------------------------------------------------------------------

  <S>                                       <C>                           <C>          <C>           <C>
  Equity securities                         $  246,410            -       32,649       213,761       213,761
  ==========================================================================================================

                                                                            1998
                                        --------------------------------------------------------------------
  Equity securities                         $  106,487            -        1,642       104,845       104,845
  U.S. Government and Agency
    obligations due 5 through 10 years       5,014,704            -          639     5,014,065     5,014,065
  ----------------------------------------------------------------------------------------------------------
                                            $5,121,191            -        2,281     5,118,910     5,118,910
  ==========================================================================================================

</TABLE>


     Accrued interest receivable at June 30, 1999 and 1998 was $-0- and $2,908,
     respectively.

     Proceeds from redemption of investment securities was $5,000,000 and
     $2,000,000 in 1999 and 1998, respectively.

(3)  Mortgage-backed securities, classified as available-for-sale, are
     summarized as follows as of June 30, 1999:
<TABLE>
<CAPTION>
                                           Amortized    Unrealized   Unrealized       Fair        Carrying
                                              Cost         gains       losses        value         Value
  ----------------------------------------------------------------------------------------------------------
  <S>                                        <C>           <C>          <C>             <C>         <C>
  Government National Mortgage
      Association (GNMA)                     $5,024,962        -        145,603          -         4,879,359
  ==========================================================================================================
</TABLE>

     Accrued interest receivable at June 30, 1999 was $28,952.

     In 1998, the Company sold mortgage-backed securities classified available-
     for-sale with an amortized cost of $5,063,418 and realized a net gain of
     $5,015. There were no sales in 1999.

                                       32

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(4)  Loans Receivable

     Loans receivable and accrued interest receivable thereon are summarized as
     follows as of June 30:
<TABLE>
<CAPTION>

                                                                      1999             1998
   -------------------------------------------------------------------------------------------

<S>                                                                <C>              <C>
   Real estate secured by first mortgage:
        Residential                                                $48,548,487      55,212,243
        Commercial                                                   7,870,045       5,106,188
        Construction, net of loans in process                        2,351,161       2,203,407
   -------------------------------------------------------------------------------------------
                                                                    58,769,693      62,521,838

   Home improvement loans                                            8,769,816       6,726,365
   Commercial loan                                                   6,849,368       4,774,645
   Home equity loans                                                 1,698,066       1,227,088
   Commercial leases                                                 1,495,358         313,163
   Loans secured by deposits                                           284,813         384,975
   Consumer loans                                                      668,307         649,011
   -------------------------------------------------------------------------------------------
                                                                    78,535,421      76,597,085
   Less:
        Deferred loan origination fees, net of costs                    73,090         172,793
        Unearned interest                                               53,929               -
        Allowance for loan losses                                      631,239         553,513
   -------------------------------------------------------------------------------------------
   Loans receivable, net                                           $77,777,163      75,870,779
   ===========================================================================================
</TABLE>

     Accrued interest receivable on loans was $480,785 and $419,310 at June 30,
     1999 and 1998, respectively.

     A substantial portion of the Company's loans receivable are mortgage loans
     secured by residential real estate properties. Loans are extended only
     after evaluation by management of customers' creditworthiness and other
     relevant factors on a case-by-case basis. On first mortgage loans, the
     Company does not lend more than 95% of the appraised value of an owner
     occupied residential property and in instances where the Company lends more
     than 80% of the appraised value, private mortgage insurance is required.
     For investor loans on residential property (not owner occupied) the Company
     does not lend more than 70% of the appraised value.

     The Company's residential lending operations are focused in the State of
     Maryland, primarily the Baltimore Metropolitan area. While residential
     lending is generally considered to involve less risk than other forms of
     lending, payment experience on these loans is dependent to some extent on
     economic and market conditions in the Company's primary lending area.

                                                                     (Continued)

                                       33

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes To Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(4)  Continued

     Impairment of loans having recorded investments of $9,300 and $194,000 at
     June 30, 1999 and 1998, respectively has been recognized in conformity with
     SFAS No. 114. The average recorded investment in impaired loans during 1999
     and 1998, respectively was $9,200 and $190,000. There was no allowance for
     losses related to those loans as of June 30, 1999. The total allowance for
     loan losses related to these loans at June 30, 1998 was $38,900. The amount
     of interest that would have been recorded on impaired loans at June 30,
     1999 and 1998, respectively had the loans performed in accordance with
     their terms was approximately $500 and $16,000, respectively. The actual
     interest income recorded on these loans during 1999 and 1998 was $ -0- and
     $12,000, respectively.

     Nonaccrual loans amounted to approximately $182,000 and $268,000 at June
     30, 1999 and 1998, respectively. The amount of interest income that would
     have been recorded on loans in nonaccrual status at June 30, 1999 and 1998
     had such loans performed in accordance with their terms, was approximately
     $17,200 and $6,300, respectively. The actual interest income recorded on
     these loans during 1999 and 1998 was approximately $ -0- and $13,400,
     respectively.

     The Company, through its normal asset review process, classifies certain
     loans which management believes involve a degree of risk warranting
     additional attention. These classifications are special mention,
     substandard, doubtful and loss. At June 30, 1999, loans classified special
     mention and substandard totaled approximately $2,116,665 and $181,800. No
     loans were classified doubtful or loss at June 30, 1999.

     The activity in the allowance for loan losses is summarized as follows for
     the years ended June 30:
<TABLE>
<CAPTION>
                                                        1999            1998
     -------------------------------------------------------------------------

     <S>                                             <C>              <C>
     Balance at beginning of year                    $ 553,513        397,012
     Provision for losses on loans                     245,000        240,000
     Charge-offs                                      (173,888)       (91,935)
     Recoveries                                          6,614          8,436
     -------------------------------------------------------------------------
     Balance at end of year                          $ 631,239        553,513
     =========================================================================
</TABLE>

     Commitments to extend credit are agreements to lend to customers, provided
     that terms and conditions of the commitment are met. Commitments are
     generally funded from loan principal repayments, excess liquidity and
     savings deposits. Since certain of the commitments may expire without being
     drawn upon, the total commitment amounts do not necessarily represent
     future cash requirements.

     Substantially all of the Company's outstanding commitments at June 30, 1999
     and 1998 are for loans, which would be secured by real estate with
     appraised values in excess of the commitment amounts. The Company's
     exposure to credit loss under these contracts in the event of non-
     performance by the other parties, assuming that the collateral proves to be
     of no value, is represented by the commitment amounts.

                                                                     (Continued)

                                       34

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(4)   Continued

      Outstanding commitments to extend credit, which generally expire within 60
      days, are as follows at June 30, 1999:
<TABLE>
<CAPTION>
                                                    Fixed rate    Floating rate
-------------------------------------------------------------------------------

      <S>                                          <C>            <C>
      Residential mortgage loans                   $  433,500     205,400
      Commercial business and lease loans                   -     879,000
      Undisbursed lines of credit                   1,670,878      97,000
================================================================================
</TABLE>

      As of June 30, 1999 and 1998, Patapsco was servicing loans for the benefit
      of others, approximately $2,193,646 and $2,570,632, respectively.

(5)   Property and Equipment

      Property and equipment are summarized as follows at June 30:

<TABLE>
<CAPTION>
                                                                         Estimated
                                                 1999         1998       useful lives
---------------------------------------------------------------------------------------

      <S>                                      <C>            <C>         <C>
      Land                                     $   92,684     92,684           -
      Building and improvements                   988,807    982,653          40 years
      Furniture, fixtures and equipment         1,166,002  1,141,957      5 - 10 years
-----------------------------------------------------------------------   -------------
      Total, at cost                            2,247,493   2,217,294

      Less accumulated depreciation             1,194,875    1,121,673
-----------------------------------------------------------------------
      Property and equipment, net              $1,052,618    1,095,621
=======================================================================

</TABLE>

     The Company has no obligations under long-term operating leases.

(6)   Deposits

      The aggregate amount of short-term jumbo certificates, each with a minimum
      denomination of $100,000, was approximately $3,379,000 and $2,601,000 in
      1999 and 1998, respectively.

      At June 30, 1999, the scheduled maturities of certificates are as follows:




       Under 12 months                                             $33,517,465
       12 months to 24 months                                        3,457,979
       24 months to 36 months                                        1,113,830
       36 months to 48 months                                           84,461
       48 months to 60 months                                          171,129
       ------------------------------------------------------------------------
                                                                   $38,344,864
       ========================================================================



                                       35

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(7)   Borrowings

      At June 30, 1999 and 1998, the Company had an agreement under a blanket-
      floating lien with the Federal Home Loan Bank of Atlanta providing the
      Company a line of credit of $20 million.

      At June 30, the scheduled maturities of borrowings are as follows:
<TABLE>
<CAPTION>
                                       1999                            1998
      --------------------------------------------------------------------------------------
                                              Weighted                        Weighted
                               Balance       Average Rate    Balance        Average Rate
      --------------------------------------------------------------------------------------

      <S>                      <C>                 <C>       <C>                 <C>
      Under 12 months          $        -             -      $ 1,800,000         5.99
      12 months to 24             900,000
      months                                       5.47                -            -
      24 months to 36
      months                    1,000,000          6.55          400,000         6.15
      36 months to 48
      months                    7,000,000          6.27        1,000,000         6.55
      48 months to 60
      months                    5,000,000          5.01        7,000,000         6.02
      --------------------------------------------------------------------------------------
                              $13,900,000          5.71      $10,200,000         6.12
      ======================================================================================
</TABLE>

(8)   Income Taxes

      The provision for income taxes is composed of the following for the years
      ended June 30:
<TABLE>
<CAPTION>
                                                         1999               1998
      -----------------------------------------------------------------------------
      <S>                                             <C>                  <C>
      Current:
         Federal                                      $ 367,000            442,000
         State                                           69,000             73,000
      -----------------------------------------------------------------------------
                                                        436,000            515,000
      -----------------------------------------------------------------------------
      Deferred:
         Federal                                        (30,000)           (93,000)
         State                                           (7,000)           (21,000)
      -----------------------------------------------------------------------------
                                                        (37,000)          (114,000)
      -----------------------------------------------------------------------------
                                                      $ 399,000            401,000
      =============================================================================

</TABLE>
                                                   (Continued)

                                       36
<PAGE>


PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(8)     Continued

          The net deferred tax assets consist of the following at June 30:

<TABLE>
<CAPTION>
                                                   1999                 1998
        ------------------------------------------------------------------------

        <S>                                      <C>                   <C>
        Allowance for losses on loans            $ 244,000             214,000
        Unrealized holding gains                    69,000               1,000
        Deferred compensation                      248,000             253,000
        Deferred loan fees                          37,000              37,000
        Other, net                                   8,000               9,000
                                               -------------------------------
           Total deferred tax assets               606,000             514,000

        Tax bad debt reserve                       (39,000)            (52,000)
        Federal home Loan Bank stock dividends    (101,000)           (101,000)
        Accumulated depreciation                   (25,000)            (25,000)
                                               -------------------------------
            Total deferred tax liabilities        (165,000)           (178,000)
        ----------------------------------------------------------------------
        Net deferred tax assets                  $ 441,000             336,000
        ========================================================================
</TABLE>

       A reconciliation of the income tax provision and the amount computed by
      multiplying income before income taxes by the statutory Federal income tax
      rate of 34% is as follows for the years ended June 30:
<TABLE>
<CAPTION>
                                              1999            1998
       ---------------------------------------------------------------------

       <S>                                         <C>               <C>
       Tax at statutory rate                       $360,000          367,000
       State income taxes, net of Federal
       income tax benefit                            41,000           34,000
       Other                                         (2,000)               -
       ---------------------------------------------------------------------
       Income tax provision                        $399,000          401,000
       =====================================================================

</TABLE>


      The Company has qualified under provisions of the Federal Internal Revenue
      Code which permit it to deduct from taxable income a provision for bad
      debts based on actual bad debt experience. Therefore, the provision for
      bad debts deducted from taxable income for Federal income tax purposes was
      based on the experience method.

      The Company's Federal income tax returns have been audited through June
      30, 1995.

(9)     Regulatory Matters

      The Federal Deposit Insurance Corporation (FDIC) insures deposits of
      account holders up to $100,000. Patapsco pays an annual premium to provide
      for this insurance. Patapsco is also a member of the Federal Home Loan
      Bank System and is required to maintain an investment in the stock of the
      Federal Home Loan Bank of Atlanta equal to at least 1% of the unpaid
      principal balances of its residential mortgage loans, .3% of its total
      assets or 5% of its outstanding advances to Patapsco, whichever is
      greater. Purchases and sales of stock are made directly with Patapsco at
      par value.

                                                            (Continued)

                                       37

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(9)   Continued

      Pursuant to regulations of the Federal Reserve Board, all FDIC-insured
      depository institutions must maintain average daily reserves against their
      transaction accounts. No reserves are required to be maintained on the
      first $4.7 million of transaction accounts, reserves equal to 3% must be
      maintained on the next $47.8 million of transaction accounts, and a
      reserve of 10% plus $1,434,000 must be maintained against all remaining
      transaction accounts. These reserve requirements are subject to
      adjustments by the Federal Reserve Board. Because required reserves must
      be maintained in the form of vault cash or in a noninterest bearing
      account at a Federal Reserve Bank, the effect of the reserve requirement
      is to reduce the amount of the institution's interest-earning assets. At
      June 30, 1999, the Bank met its reserve requirements.

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

      Quantitative measures established by regulation to ensure capital adequacy
      require Patapsco to maintain minimum amounts and ratios (as defined in the
      regulations and as set forth in the table below, as defined) of total and
      Tier I capital (as defined) to risk-weighted assets (as defined), and of
      Tier I capital to average assets (as defined). Management believes, as of
      June 30, 1999, that Patapsco meets all capital adequacy requirements to
      which it is subject.

      As of June 30, 1999, the most recent notification from banking regulators
      categorized Patapsco as well capitalized under the regulatory framework
      for prompt corrective action. To be categorized as adequately capitalized
      Patapsco must maintain minimum total risk-based, Tier I risk-based, and
      Tier I leverage ratios as set forth in table. There are no conditions or
      events since that notification that management believes have changed the
      institution's category.

                                                                     (Continued)

                                       38

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(9)   Continued

      Patapsco's actual capital amounts and ratios are also presented in the
      table (in thousands).
<TABLE>
<CAPTION>
                                                                             To Be Well
                                                                          Capitalized Under
                                                          For Capital     Prompt Corrective
                                          Actual       Adequacy Purposes  Action Provisions
                                      -------------------------------------------------------
                                      Amount   Ratio   Amount     Ratio    Amount     Ratio
      ---------------------------------------------------------------------------------------
      <S>                            <C>       <C>     <C>        <C>     <C>         <C>
      As of June 30, 1999:
       Total Capital (to Risk
        Weighted Assets)             $9,120    15.35%  $4,752     8.00%   $5,941      10.00%
       Tier I Capital (to Risk
        Weighted Assets)              8,489    14.29%   2,376     4.00%    3,564       6.00%
       Tier I Capital (to Average
        Assets)                       8,489    9.35%    3,630     4.00%    4,537       5.00%
      As of June 30, 1998:
       Total Capital (to Risk
        Weighted Assets)              8,947   16.40%    4,365     8.00%    5,457      10.00%
       Tier I Capital (to Risk
        Weighted Assets)              8,393   15.38%    2,183     4.00%    3,274       6.00%
       Tier I Capital (to Average
        Assets)                       8,393    9.20%    3,650     4.00%    4,563       5.00%
      =======================================================================================
</TABLE>

(10)  Stockholders' Equity and Related Matters

      On September 14, 1995, the Board of Directors approved a plan of
      reorganization from a mutual savings association to a capital stock
      savings bank and the concurrent formation of a holding company. The
      conversion was accomplished through amendment of Patapsco's charter and
      the sale of the Company's common stock in an amount equal to the
      consolidated pro forma market value of the Company and Patapsco after
      giving effect to the conversion. A subscription offering of the shares of
      common stock was offered initially to employee benefit plans of the
      Company, depositors, borrowers, directors, officers and employees of the
      Company and to certain other eligible subscribers. In connection with the
      Conversion, the Company publicly issued 362,553 shares of its common
      stock, par value $.01 per share (the "Common Stock"), for gross proceeds
      of $7,251,060 and net proceeds of $6,745,810, of which $3,372,905 was
      contributed to Patapsco in exchange for all of its outstanding common
      stock.

      Federal regulations require that, upon conversion from mutual to stock
      form of ownership, a "liquidation account" be established by restricting a
      portion of net worth for the benefit of eligible savings account holders
      who maintain their savings accounts with Patapsco after conversion. In the
      event of complete liquidation (and only in such event), each savings
      account holder who continues to maintain his savings account shall be
      entitled to receive a distribution from the liquidation account after
      payment to all creditors, but before any liquidation distribution with
      respect to capital stock. This account will be proportionately reduced for
      any subsequent reduction in the eligible holders' savings accounts. At
      conversion the liquidation account totaled approximately $6,088,000.

                                                                     (Continued)

                                       39

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Junes 30, 1999 and 1998

________________________________________________________________________________
(10)  Continued

      In addition to the foregoing, certain bad debt reserves deducted from
      income for federal income tax purposes and included in retained income of
      Patapsco, are not available for the payment of cash dividends or other
      distributions to stockholders without payment of taxes at the then-current
      tax rate by Patapsco, on the amount removed from the reserves for such
      distributions.

(11)  Benefit Plans

      Employee Stock Ownership Plan

      Patapsco has established an Employee Stock Ownership Plan (ESOP) for its
      employees. On April 1, 1996 the ESOP acquired 29,004 shares of the
      Company's common stock in connection with Patapsco's conversion to a
      capital stock form of organization. The ESOP purchased an additional
      12,861 shares as a result of the return of capital distribution paid by
      the Company in June 1997. The ESOP holds the common stock in a trust for
      allocation among participating employees, in trust or allocated to the
      participants' accounts and an annual contribution from Patapsco to the
      ESOP and earnings thereon.

      All employees of Patapsco who attain the age of 21 and complete six months
      of service with Patapsco will be eligible to participate in the ESOP.
      Participants will become 100% vested in their accounts after three years
      of service with Patapsco or, if earlier, upon death, disability or
      attainments of normal retirement age. Participants receive credit for
      service with Patapsco prior to the establishment of the ESOP.

      Patapsco recognizes the cost of the ESOP in accordance with AICPA
      Statement of Position 93-6 Employers' Accounting for Employee Stock
      Ownership Plans. As shares are released from collateral, Patapsco reports
      compensation expense equal to the current market price of the shares and
      the shares become outstanding for earnings-per-share computations.
      Dividends on allocated shares are recorded as a reduction of retained
      earnings; dividends on unallocated shares are recorded as a reduction of
      debt. For the years ended June 30, 1999 and 1998 compensation expense
      recognized related to the ESOP and Patapsco's contribution to the ESOP was
      $134,237 and $148,679, respectively.

      The ESOP shares were as follows as of June 30:
<TABLE>
<CAPTION>
                                                  1999               1998
        ------------------------------------------------------------------

        <S>                                      <C>                <C>
        Shares released and allocated            18,268             13,098
        Unearned shares                          23,597             28,767
        ------------------------------------------------------------------
                                                 41,865             41,865
        ==================================================================
        Fair value of unearned shares          $697,055            960,099
        ==================================================================
</TABLE>


      Directors Retirement Plan

      Effective September 28, 1995, Patapsco adopted a deferred compensation
      plan covering all non-employee directors. The plan provides benefits based
      upon certain vesting requirements. Compensation expense recognized in
      connection with the Plan during the year ended June 30, 1999 and 1998 was
      $21,959 and $44,446, respectively.

                                                                     (Continued)

                                       40

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(11) Continued

     Stock Options

     The Company's 1996 Stock Options and Incentive Plan (Plan) was approved by
     the stockholders at the 1996 annual meeting. The Plan provides for the
     granting of options to acquire common stock to directors and key employees.
     Option prices are equal or greater than the estimated fair market value of
     the common stock at the date of the grant. In October 1996 the Company
     granted options to purchase 34,474 shares at $27.50 per share. Such shares
     and fair value have been adjusted to 43,093 shares at $18.91 per share for
     the effect of the return of capital distribution paid by the Company in
     June 1997. The Plan provides for one-fifth of the options granted to be
     exercisable on each of the first five anniversaries of the date of grant.
     If a participant in the Plan terminates employment for reasons other than
     death, disability, retirement at age 65 or change in control, he or she
     forfeits all rights to unvested shares.

     The following table summarizes the status of and changes in the Company's
     stock option plan during the past two years, as retroactively adjusted for
     the Company's return of capital.
<TABLE>
<CAPTION>
                                                   Weighted                   Weighted
                                                   Average                    Average
                                                   Exercise     Options       Exercise
                                      Options       Price     Exercisable      Price
  ------------------------------------------------------------------------------------

<S>                                    <C>            <C>          <C>            <C>
  Outstanding at end of 1997           43,093       $18.91            -             -
  Granted                                   -
  Exercised                                 -
  ------------------------------------------------------------------------------------

  Outstanding at end of 1998           43,093        18.91        6,895         18.91
  Granted                                   -
  Exercised                                 -
  ------------------------------------------------------------------------------------
  Outstanding at end of 1999           43,093       $18.91       15,514         18.91
  ====================================================================================
</TABLE>
     Stock Award Plan

     During the year ended June 30, 1998, the Company approved a Stock Award
     Plan to one of its officers. The Plan provides for 1,247 shares to be
     vested at 25% per year beginning in October, 1998. The fair value of the
     shares was $39,904 at date of grant.

                                                                     (Continued)

                                       41

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(11) Continued

     Management Recognition Plan

     Effective October 11, 1996, the Company established a Management
     Recognition Plan (MRP) to retain personnel of experience and ability in key
     positions of responsibility. Members of the Board of Directors and certain
     executive officers were awarded a total of 14,502 shares of stock, which
     are held in a separate trust that manages the MRP. The Company funded the
     MRP in 1997 by purchasing 14,502 shares of common stock in the open market.
     On October 11, 1997, 2,892 shares vested and were distributed to
     participants. On May 4, 1998, the MRP purchased 1,084 shares with cash
     received from the return of capital distribution paid by the Company in
     June 1997. At June 30, 1998 the MRP had 12,694 shares. Shares awarded to
     participants in the MRP vest at a rate of 20% per year on each anniversary
     of the effective date of the MRP. If a participant terminates employment
     for reasons other than death, disability, change in control or retirement
     he or she forfeits all rights to unvested shares. For the years ended June
     30, 1999 and 1998, compensation expense related to the MRP was $92,049 and
     $129,924, respectively.

     401(K) Retirement Savings Plan

     The Company has a 401(k) Retirement Savings Plan. Employees may contribute
     a percentage of their salary up to a maximum of 5%. The Company is
     obligated to contribute 50% of the employee's contribution, not to exceed
     6% of the employee's annual salary. All employees who have completed one
     month of service with the Company and are 21 years old are eligible to
     participate. The Company's contribution to this plan was $27,800 and
     $23,500 for the years ended June 30, 1999 and 1998, respectively.

(12) Fair Value of Financial Instruments

     Statement of Financial Accounting Standards No. 107, Disclosures about Fair
     Value of Financial Instruments (SFAS 107) requires the Company to disclose
     estimated fair values for certain on- and off-balance sheet financial
     instruments. Fair value estimates, methods, and assumptions are set forth
     below the Company's financial instruments as of June 30, 1999 and 1998.

                                                                     (Continued)

                                       42

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(12) Continued

     The carrying value and estimated fair value of financial instruments is
     summarized as follows at June 30:
<TABLE>
<CAPTION>
                                                           1999                            1998
                                               ----------------------------    ----------------------------
                                                Carrying                         Carrying
                                                  value        Fair value         Value         Fair value
  ---------------------------------------------------------------------------------------------------------
<S>                                            <C>              <C>              <C>             <C>
  Assets:
     Cash and interest-bearing deposits        $ 3,771,852      3,772,000        1,389,801       1,390,000
     Federal funds sold                          5,580,098      5,580,000        7,148,619       7,149,000
     Investment securities                         213,761        214,000        5,118,910       5,119,000
     Mortgage-backed securities                  4,879,359      4,879,000                -               -
     Loans receivable, net                      77,777,164     79,468,000       75,870,779      74,363,000
  Liabilities:
     Deposits                                   69,671,419     69,780,000       70,327,381      70,459,000
     Borrowings                                 13,900,000     13,900,000       10,200,000      10,200,000
     Advance payments by borrowers for
        taxes, insurance and ground rents        1,210,651      1,211,000        1,403,884       1,404,000

  Off balance sheet instruments:
     Commitments to extend credit                        -              -                -               -
==========================================================================================================
</TABLE>
     Cash on Hand and in Banks

     The carrying amount for cash on hand and in banks approximates fair value
     due to the short maturity of these instruments.

     Short-term Investments

     The carrying amount for short-term investments which consists of Federal
     funds sold, approximates fair value due to the overnight maturity of these
     instruments.

     Investment Securities and Mortgage-Backed Securities

     The fair value of investment securities and mortgage-backed securities is
     based on bid prices received from an external pricing service or bid
     quotations received from securities dealers.

     Loans

     Loans were segmented into portfolios with similar financial
     characteristics. Loans were also segmented by type such as residential,
     multifamily and nonresidential, construction and land, second mortgage
     loans, commercial, and consumer. Each loan category was further segmented
     by fixed and adjustable rate interest terms and performing and
     nonperforming categories.

                                                                     (Continued)

                                       43

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(12) Continued

     The fair value of residential loans was calculated by discounting
     anticipated cash flows based on weighted-average contractual maturity,
     weighted-average coupon, prepayment assumptions and discount rate.
     Prepayment speed estimates were derived from published historical
     prepayment experience in the mortgage pass-through market and recent
     issuance activity in the primary and secondary mortgage markets. The
     discount rate for residential loans was calculated by adding to the
     Treasury yield for the corresponding weighted average maturity associated
     with each prepayment assumption a market spread as observed for mortgage-
     backed securities with similar characteristics. The fair values of
     multifamily and nonresidential loans were calculated by discounting the
     contractual cash flows at Patapsco's current nonresidential loan
     origination rate. Construction, land and commercial loans, loans secured by
     savings accounts and mortgage lines of credit were determined to be at fair
     value due to their adjustable rate nature. The fair value of second
     mortgage loans was calculated by discounting scheduled cash flows through
     the estimated maturity using estimated market discount rates that reflected
     the credit and interest rate risk inherent in the portfolio. The fair value
     of consumer loans was calculated by discounting the contractual cash flows
     at the Company's current consumer loan origination rate.

     The fair value for nonperforming loans was determined by reducing the
     carrying value of nonperforming loans by the Company's historical loss
     percentage for each specific loan category.

     Accrued Interest Receivable

     The carrying amount of accrued interest receivable approximates its fair
     value.

     Savings Accounts

     Under SFAS 107, the fair value of deposits with no stated maturity, such as
     noninterest bearing deposits, interest bearing NOW accounts, money market
     and statement savings accounts, is equal to the carrying amounts. The fair
     value of certificates of deposit was based on the discounted value of
     contractual cash flows. The discount rate for certificates of deposit was
     estimated using the rate currently offered for deposits of similar
     remaining maturities.

     Borrowed Funds

     Borrowed funds, which are advances from the Federal Home Loan Bank of
     Atlanta, are considered to be at fair value.

     Accrued Interest Payable

     The carrying amount of accrued interest payable approximates its fair
     value.

     Advance Payments by Borrowers for Taxes, Insurance and Ground Rents

     The carrying amount of advance payments by borrowers for taxes, insurance
     and ground rents approximates its fair value.

                                                                     (Continued)

                                       44

<PAGE>
PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(12) Continued

     Off-Balance Sheet Financial Instruments

     The Company is a party to financial instruments with off-balance sheet risk
     in the normal course of business, including mortgage loan commitments and
     undisbursed lines of credit on commercial business loans. These instruments
     involve, to various degrees, elements of credit and interest rate risk in
     excess of the amount recognized in the consolidated statements of financial
     condition.

     The Company's exposure to credit loss in the event of nonperformance by the
     other party to the financial instrument is represented by the contract
     amount of the financial instrument.

     The Company uses the same credit policies in making commitments for off-
     balance-sheet financial instruments as it does for on-balance-sheet
     financial instruments. The fair values of such commitments are immaterial.

     The disclosure of fair value amounts does not include the fair values of
     any intangibles, including core deposit intangibles. Core deposit
     intangibles represent the value attributable to total deposits based on an
     expected duration of customer relationships.

     Limitations

     Fair value estimates are made at a specific point in time, based on
     relevant market information and information about financial instruments.
     These estimates do not reflect any premium or discount that could result
     from offering for sale at one time the Company's entire holdings of a
     particular financial instrument. Because no market exists for a significant
     portion of the Company's financial instruments, fair value estimates are
     based on judgments regarding future expected loss experience, current
     economic conditions, risk characteristics of various financial instruments
     and other factors. These estimates are subjective in nature and involve
     uncertainties and matters of significant judgment and therefore cannot be
     determined with precision. Changes in assumptions could significantly
     affect estimates.

(13) Condensed Financial Information (Parent Company Only)

     Summarized financial information for the Company are as follows as of and
     for the years ended June 30:
<TABLE>
<CAPTION>

     Statements of Financial Condition                  1999            1998
     --------------------------------------------------------------------------

     <S>                                             <C>                <C>
     Cash                                            $  245,699         258,484
     Investment securities                              195,227          92,810
     Equity in net assets of the bank                 8,449,011       8,392,960
     Note receivable - bank                             325,100         396,341
     Other assets                                        46,225          12,000
     --------------------------------------------------------------------------
                                                     $9,261,262       9,152,595
     ==========================================================================
     Accrued expenses and other liabilities          $   43,401          29,755
     Stockholders' equity                             9,217,861       9,122,840
     --------------------------------------------------------------------------
                                                     $9,261,262       9,152,595
     ==========================================================================
</TABLE>
                                                        (Continued)

                                       45

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(13) Continued

<TABLE>
<CAPTION>
   Statements of Income                                           1999           1998
   --------------------------------------------------------------------------------------
   <S>                                                         <C>                <C>
   Income:
        Loans receivable                                       $  33,689          39,445
        Cash deposits                                                814             123
        Investments                                                1,715               -
   --------------------------------------------------------------------------------------
   Net income before equity in net income
      of subsidiary and income taxes                              36,218          39,568
   Net income of subsidiary                                      624,012         638,239
   --------------------------------------------------------------------------------------
   Income before income tax provision                            660,230         677,807
   Income tax provision                                                -               -
   --------------------------------------------------------------------------------------
   Net income                                                  $ 660,230         677,807

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

   Statements of Cash Flows                                       1999           1998
   --------------------------------------------------------------------------------------
   Operating activities:
        Net income                                               660,230         677,807
        Adjustments to reconcile net income to netsh
           provided by operating activities:
                Equity in net income of subsidiary              (624,012)       (638,239)
                Other, net                                       (44,769)        (26,247)
   --------------------------------------------------------------------------------------
   Net cash provided by operating activities                      (8,551)         13,321
   --------------------------------------------------------------------------------------
   Investing activities:
        Purchase of equity security                             (133,423)        (94,453)
        Dividends received                                       750,000       3,000,000
        Loan repayment                                            71,241          67,723
   --------------------------------------------------------------------------------------
   Net cash used in investing activities                         687,818       2,973,270
   --------------------------------------------------------------------------------------
   Financing activities:
        Decrease in borrowings                                         -      (2,700,000)
        Purchase of common stock                                (523,380)              -
        Cash dividend paid                                      (168,672)       (108,766)
   --------------------------------------------------------------------------------------
   Net cash used in financing activities                        (692,052)     (2,808,766)
   --------------------------------------------------------------------------------------
   Increase (decrease) in cash and equivalents                   (12,785)        177,825
   Cash and equivalents, beginning of year                       258,484          80,659
   --------------------------------------------------------------------------------------
   Cash and equivalents, end of year                           $ 245,699         258,484
   ======================================================================================
</TABLE>



                                       46

<PAGE>

PATAPSCO BANCORP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
June 30, 1999 and 1998

________________________________________________________________________________
(14) Accounting Pronouncements With Future Effective Dates

     SFAS No. 133, "Accounting for Derivative Instruments and Hedging
     Activities" was issued in June, 1998. This Statement standardizes the
     accounting for derivative instruments including certain derivative
     instruments embedded in other contracts, by requiring that an entity
     recognize these items as assets or liabilities in the statement of
     financial position and measure them at fair value. This Statement generally
     provides for matching the timing of gain or loss recognition on the hedging
     instrument with the recognition of the changes in the fair value of the
     hedged asset or liability that are attributable to the hedged risk or the
     earnings effect of the hedged forecasted transaction. The Statement, which
     is effective for all fiscal quarters of all fiscal years beginning after
     June 15, 2000, will not affect the Company's financial position or its
     results of operations.

     Statement of Position ("SOP") 98-5, "Reporting on the Costs of Start-Up
     Activities". This Statement provides guidance on the financial reporting of
     start-up cost and organization cost. It requires costs of start-up
     activities and organization cost to be expensed as incurred. The "SOP" also
     requires that initial application to be reported as a cumulative effect of
     a change in accounting principles. This "SOP" which is effective for fiscal
     years beginning after December 15, 1998 will not affect the Company's
     financial position or results of operations.

                                       47

<PAGE>
<TABLE>
<CAPTION>
                              BOARD OF DIRECTORS




<S>                                      <C>                                        <C>
Thomas P. O'Neill                        Nicole N. Glaeser                          Dr. Theodore C. Patterson
Chairman of the Board                    Budget Director for Baltimore County       Retired Physician
Managing Director of American            Police Department                          Secretary of the Company
Express Tax and Business Services
                                         Douglas H. Ludwig
Joseph J. Bouffard                       Retired Principal of the Baltimore
President and Chief Executive            County Public School System
Officer of the Company and the Bank



                              EXECUTIVE OFFICERS



Joseph J. Bouffard                       Debra L. Penczek                           Frank J. Duchacek, Jr.
President and Chief Executive Officer    Vice President - Operations;               Vice President - Commercial Lending
                                         Assistant Secretary

Michael J. Dee                           John W. McClean                            Joseph R. Sallese
Chief Financial Officer and Controller   Vice President - Real Estate Lending       Vice President - Consumer Lending


                                OFFICE LOCATION

                            1301 Merritt Boulevard
                         Dundalk, Maryland  21222-2194
                    Website:http:\\www.parapscobank.com
                           Telephone: (410) 285-1010


                             CORPORATE INFORMATION



Independent Certified Accountant         Special Counsel                            Annual Report on Form 10-KSB
Anderson Associates, LLP                 Housley Kantarian & Bronstein, P.C.
7621 Fitch Lane                          1220 19th Street, N.W., Suite 700          A copy of the Company's Annual
Baltimore, Maryland 21236                Washington, D.C.  20036                    Report on Form 10-KSB for the
                                                                                    fiscal year ended June 30, 1999 as
General Counsel                          Annual Meeting                             filed with the Securities and
Nolan Plumhoff & Williams                The 1999 Annual Meeting of Stockholders    Exchange Commission, will be
Suite 700, Nottingham Centre             will be held on October 28, 1999 at        furnished without charge to
502 Washington Avenue                    4:00 p.m. at the office of The Patapsco    stockholders as of the record date
Towson, MD  21204-4528                   Bank located at 1301 Merritt Boulevard,    for the 1999 Annual Meeting upon
                                         Dundalk, Maryland 21222.                   written request to: Corporate
Transfer Agent and Registrar                                                        Secretary, Patapsco Bancorp, Inc.,
Registrar and Transfer Co.                                                          1301 Merritt Boulevard, Dundalk,
10 Commerce Drive                                                                   Maryland  21222-21942
Cranford, New Jersey 07016-3572
1 (800) 368-5948

</TABLE>


                                       48
<PAGE>
                                                                         ANNEX D

          United States Securities and Exchange Commission
                       Washington, D. C. 20549

                            FORM 10 - QSB
(Mark One)

[ X ]     Quarterly Report under Section 13 or 15(d) of
          the Securities Exchange Act of 1934 for the quarterly
          period ended March 31, 2000

[    ]    Transition Report under Section 13 or 15(d) of
          the Securities Exchange Act of 1934

          For the transition period from ________ to _________


                   Commission File Number:  0-28032


                     PATAPSCO BANCORP, INC.

        (Exact Name of Small Business Issuer as Specified
                         in its Charter)


          MARYLAND                             52-1951797
-------------------------------           -------------------
(State or Other Jurisdiction of            (I.R.S. Employer
 Incorporation or Organization)            Identification No.)


       1301 MERRITT BOULEVARD, DUNDALK, MARYLAND  21222-2194
       -----------------------------------------------------
             (Address of Principal Executive Offices)


                          (410) 285-1010

        Registrant's Telephone Number, Including Area Code


     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
   ---     ---

     As of May 8, 2000, the issuer had 327,390 shares of Common
Stock issued and outstanding.

     Transitional Small Business Disclosure Format (check one):

     Yes                      No    X
          ---                      ---
<PAGE>

                            CONTENTS
                            --------
                                                            PAGE
                                                            ----
PART I.  FINANCIAL INFORMATION
         ---------------------

Item 1.  Financial Statements


         Consolidated Statements of Financial Condition
           at March 31, 2000 and June 30, 1999               3

         Consolidated Statements of Operations for the
           Three and Nine-Month Periods Ended March
           31, 2000 and 1999                                 4

         Consolidated Statements of Comprehensive Income for
           the Three and Nine-Month Periods Ended
           March 31, 2000 and 1999                           5

         Consolidated Statements of Cash Flows for the
           Nine-Month Periods Ended March 31, 2000 and
           1999                                              6

         Notes to Financial Statements                       7


Item 2.  Management's Discussion and Analysis or Plan of
           Operations                                        8


PART II.  OTHER INFORMATION
          -----------------

Item 1.   Legal Proceedings                                  15

Item 2.   Changes in Securities and Use of Proceeds          15

Item 3.   Defaults Upon Senior Securities                    15

Item 4.   Submission of Matters to a Vote of
           Security-Holders                                  15

Item 5.   Other Information                                  15

Item 6.   Exhibits and Reports on Form 8-K                   15

Signatures                                                   16

                              2
<PAGE>
             PATAPSCO BANCORP, INC. AND SUBSIDIARY
                       DUNDALK, MARYLAND

         CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
         ----------------------------------------------

<TABLE>
<CAPTION>
                                                             MARCH 31,        JUNE 30,
                   Assets                                2000 (UNAUDITED)       1999
                   ------                               ---------------    --------------
<S>                                                     <C>                <C>
Cash:
     On hand and due from banks                         $    954,651       $ 1,601,598
     Interest bearing deposits in other banks              1,148,170         2,170,254
Federal funds sold                                         2,789,475         5,580,098
Equity securities, at fair value                             447,328           213,761
Mortgage Backed securities, at fair value                  4,522,624         4,879,359
Loans receivable, net                                     87,901,208        77,777,163
Investment in securities required by law, at cost            950,850           800,850
Property and equipment, net                                1,029,855         1,052,618
Deferred income taxes                                        433,501           441,000
Accrued interest, prepaid expenses and other assets        1,145,051           811,660
                                                        ------------       -----------
              Total assets                              $101,322,713       $95,328,361
                                                        ============       ===========


                Liabilities and Stockholders' Equity
                ------------------------------------

Liabilities:
   Savings deposits:
        Interest bearing deposits                       $ 71,599,950       $66,792,156
        Non interest bearing deposits                      3,586,783         2,879,263
   Borrowings                                             14,900,000        13,900,000
   Accrued expenses and other liabilities                  1,945,992         2,539,082
                                                        ------------       -----------
              Total liabilities                           92,032,725        86,110,501

Stockholders' equity:
   Common stock $0.01 par value: authorized 4,000,000
     shares: issued and outstanding 328,891 and
     344,426 shares, respectively                              3,289             3,445
  Additional paid-in capital                               1,463,218         1,888,962
   Contra equity - Employee stock ownership plan            (325,100)         (325,100)
   Contra equity - Management recognition plan              (154,761)         (257,095)
   Retained income, substantially restricted               8,451,162         8,017,059
   Unrealized net holding losses on available-for-sale
     portfolios, net of taxes                               (147,819)         (109,411)
                                                        ------------       -----------
              Total stockholders' equity                   9,289,988         9,217,860
                                                        ------------       -----------
              Total liabilities and stockholders'
                equity                                  $101,322,713       $95,328,361
                                                        ============       ===========
</TABLE>
See accompanying notes to financial statements.
                            3
<PAGE>
             PATAPSCO BANCORP, INC. AND SUBSIDIARY
                       DUNDALK, MARYLAND

             CONSOLIDATED STATEMENTS OF OPERATIONS
             -------------------------------------
                          (UNAUDITED)
<TABLE>
<CAPTION>
                                                 FOR NINE MONTHS ENDED        FOR THREE MONTHS ENDED
                                                       MARCH 31,                     MARCH 31,
                                                 --------------------         ----------------------
                                                   2000        1999             2000          1999
                                                 --------    --------         --------      --------
<S>                                              <C>         <C>              <C>           <C>
Interest income:
    Loans receivable                             $5,335,449  $ 4,997,609      $1,850,076    $1,684,066
    Investment & Mortgage-backed securities         250,129      188,357          82,060        29,599
    Federal funds sold and other investments        209,254      193,593          69,136        66,954
                                                 ----------   ----------      ----------    ----------
          Total interest income                   5,794,833    5,379,559       2,001,272     1,780,619
                                                 ----------   ----------      ----------    ----------

Interest expense:
    Savings deposits                              2,011,983    2,043,305         699,591       658,755
    Borrowings                                      645,991      433,827         235,055       134,651
                                                 ----------   ----------      ----------    ----------
          Total interest expense                  2,657,974    2,477,132         934,646       793,406
                                                 ----------   ----------      ----------    ----------

          Net interest income                     3,136,859    2,902,427       1,066,626       987,213
Provision for losses on loans                       255,000      170,000         115,000        60,000
                                                 ----------   ----------      ----------    ----------
          Net interest income after provision
                   for losses on loans            2,881,859    2,732,427         951,626       927,213

Noninterest income:
    Fees and service charges                        193,887      168,044          67,986        58,468
    Net gain (loss) on sales of real estate
      owned                                          50,000           --          50,000
    Other                                            10,379       13,378           3,145         8,293
                                                 ----------   ----------      ----------    ----------
        Total noninterest income                    254,266      181,422         121,131        66,761
                                                 ----------   ----------      ----------    ----------


Noninterest expenses:
    Compensation and employee benefits            1,381,067    1,301,352         475,601       440,815
    Insurance premiums                               44,749       51,021          10,687        16,556
    Professional fees                                99,753       87,191          32,694        22,865
    Equipment expense                               124,227       82,726          37,848        28,588
    Occupancy Expense                                58,868       63,080          18,836        17,750
    Advertising                                      29,400       31,144          10,933        10,242
    Data processing                                 118,458       85,716          36,939        24,458
    Other                                           337,618      323,099         115,580       103,074
                                                 ----------   ----------      ----------    ----------
          Total noninterest expense               2,194,139    2,025,329         739,118       664,348
                                                 ----------   ----------      ----------    ----------
          Income before provision for
            income taxes                            941,986      888,520         333,639       329,626
Provision for income taxes                          365,680      333,711         128,860       125,541
                                                 ----------   ----------      ----------    ----------
          Net Income                             $  576,306   $  554,809      $  204,779    $  204,085
                                                 ==========   ==========      ==========    ==========
          Basic earnings per share               $     1.84   $     1.69      $     0.66    $     0.63
                                                 ==========   ==========      ==========    ==========
          Diluted earnings per share                   1.75         1.62            0.63          0.60
                                                 ==========   ==========      ==========    ==========
</TABLE>
See accompanying notes to financial statements.

                            4
<PAGE>
             PATAPSCO BANCORP, INC. AND SUBSIDIARY
                       DUNDALK, MARYLAND

        CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
        -----------------------------------------------
                        (UNAUDITED)


<TABLE>
<CAPTION>
                                                 FOR NINE MONTHS ENDED        FOR THREE MONTHS ENDED
                                                       MARCH 31,                     MARCH 31,
                                                 --------------------         ----------------------
                                                   2000        1999             2000          1999
                                                 --------    --------         --------      --------
<S>                                              <C>         <C>              <C>           <C>
Net income                                       $ 576,306   $ 554,809        $ 204,779      $204,085
Other comprehensive income, net of tax:
  Unrealized net holding (losses)/gains on
    available-for-sale portfolios                 (147,819)    (26,625)        (147,819)       (6,793)
                                                 ---------   ---------        ---------      --------
Comprehensive income                             $ 428,487   $ 528,184        $  56,960      $197,292
                                                 =========   =========        =========      ========
</TABLE>



See accompanying notes to financial statements.

                             5
<PAGE>
             PATAPSCO BANCORP, INC. AND SUBSIDIARY
                       DUNDALK, MARYLAND

             CONSOLIDATED STATEMENTS OF CASH FLOWS
             -------------------------------------
                        (UNAUDITED)

<TABLE>
<CAPTION>
                                                             FOR NINE MONTHS ENDED
                                                                  MARCH 31,
                                                           -------------------------
                                                             2000             1999
                                                           --------         --------
<S>                                                        <C>              <C>
Cash flows from operating activities:
  Net income                                               $    576,306      $   554,809
  Adjustments to reconcile net income to net
    cash provided by operating activities:
       Depreciation                                             105,929           88,657
       Provision for losses on loans                            255,000          170,000
       Gain on sale of real estate owned                        (50,000)               -
       Non-cash compensation under stock-based benefit
         plans                                                  134,216           82,130
       Amortization of premiums and discounts, net                3,332           12,196
       Deferred loan origination fees, net of costs              (4,945)          86,730
       Gain on sales of mortgage-backed securities
           and investment securities                                  -                -
       Change in deferred income taxes                            7,499                -
        (Increase) in accrued interest on investments,
           prepaid expenses and other assets                   (332,908)        (234,147)
       Decrease in accrued expenses and other liabilities      (399,268)        (608,548)
                                                           ------------      -----------
         Net cash used in operating activities                  295,161          151,827
                                                           ------------      -----------
Cash flows from investing activities:
  Loan principal disbursements, net of repayments           (10,589,240)      (2,120,034)
  Purchase of loans                                                   0       (1,794,554)
  Proceeds from the sale of repossessed real estate              93,433                -
  Purchase of property and equipment                            (83,166)         (46,546)
  Purchase of stock in Federal Home Loan Bank of Atlanta       (150,000)               -
  Purchase of investment security available-for-sale           (184,062)        (204,173)
  Principal repayment on mortgage-backed securities
    available-for-sale                                          242,888                -
  Principal repayment on investment securities
    available-for-sale                                                -        3,967,295
                                                           ------------      -----------
        Net cash used in investing activities               (10,670,147)        (198,012)

Cash flows from financing activities:
  Net increase (decrease) in deposits                         5,515,314         (321,568)
  Net increase (decrease) in borrowings                       1,000,000       (1,300,000)
  Stock repurchase                                             (457,784)        (523,380)
  Dividends paid                                               (142,198)        (127,342)
                                                           ------------      -----------
        Net cash (used in) provided by financing
          activities                                          5,915,332       (2,272,290)

  Net (decrease) increase in cash and cash equivalents     $ (4,459,654)     $(2,318,475)

  Cash and cash equivalents at beginning of period            9,351,950        8,538,420

  Cash and cash equivalents end of period                  $  4,892,296      $ 6,219,945

Supplemental information:
  Interest paid on deposits and borrowed funds                2,657,974        2,480,797
  Income taxes paid                                             393,625          627,750
</TABLE>
See accompanying notes to financial statements.
                             6

<PAGE>
             PATAPSCO BANCORP, INC. AND SUBSIDIARY

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          (UNAUDITED)


Note 1:   Principles of Consolidation

The consolidated financial statements include the accounts of
Patapsco Bancorp, Inc. ("the Company") and its wholly-owned
subsidiary, The Patapsco Bank ("the Bank"). All intercompany
accounts and transactions have been eliminated in the
accompanying consolidated financial statements.

Note 2:   The Patapsco Bank

The Bank is regulated by The Federal Reserve Bank of Richmond
("the Federal Reserve Bank") and The State of Maryland. The
primary business of the Bank is to attract deposits from
individual and corporate customers and to originate residential
and commercial mortgage loans, consumer loans and commercial
business loans. The Bank competes with other financial and
mortgage institutions in attracting and retaining deposits and
originating loans. In October, 1998 the Bank created a leasing
company called Prime Business Leasing, Inc. The Bank conducts
operations through one office located at 1301 Merritt Boulevard,
Dundalk, Maryland 21222.

Note 3:   Basis of Presentation

The accompanying unaudited consolidated financial statements
have been prepared in accordance with instructions for Form
10-QSB and therefore, do not include all disclosures necessary
for a complete presentation of the statements of condition,
statements of operations and statements of cash flows in
conformity with generally accepted accounting principles.
However, all adjustments, which are, in the opinion of
management, necessary for the fair presentation of the interim
financial statements have been included. Such adjustments were
of a normal recurring nature. The results of operations for the
nine and three months ended March 31, 2000 are not necessarily
indicative of the results that may be expected for the entire
year.

Note 4:   Cash and Cash Equivalents

Cash equivalents include short-term investments, which consists
of Federal funds sold. Cash equivalents and other liquidity and
short-term investments are carried at cost, which approximates
market value.

                             7
<PAGE>
Note 5:   Regulatory Capital Requirements

At March 31 2000, the Bank met each of the three minimum
regulatory capital requirements. The following table summarizes
the Bank's regulatory capital position at March 31, 2000 (in
thousands).

<TABLE>
<CAPTION>
                                                                    Well Capitalized Under
                                                   For Capital        Prompt Corrective
                                Actual           Adequacy Purposes    Action Provision
                          -----------------     ------------------- --------------------
                          Amount        %       Amount          %     Amount         %
                          --------------------------------------------------------------
<S>                       <C>         <C>        <C>          <C>     <C>         <C>
Total Capital (to Risk
  Weighted Assets)        $ 9,486     14.27%     $ 5,317      8.00%   $ 6,647      10%

Tier 1 Capital (to Risk
   Weighted Assets)       $ 8,761     13.18%     $ 2,659      4.00%   $ 3,988       6%

Tier 1 Capital (to
   Average Assets)        $ 8,761      8.87%     $ 3,951      4.00%   $ 4,938       5%
</TABLE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS

When used in this Form 10-QSB, the words or phrases "will
likely result," "are expected to," "will continue," "is
anticipated," "estimate," "project" or similar expressions are
intended to identify "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995.
Such statements are subject to certain risks and uncertainties
including changes in economic conditions in the Company's market
area, changes in policies by regulatory agencies, fluctuations
in interest rates, demand for loans in the Company's market
area, and competition that could cause actual results to differ
materially from historical earnings and those presently
anticipated or projected. The Company wishes to caution readers
not to place undue reliance on any such forward-looking
statements, which speak only as of the date made. The Company
wishes to advise readers that the factors listed above could
affect the Company's financial performance and could cause the
Company's actual results for future periods to differ materially
from any opinions or statements expressed with respect to future
periods in any current statements.

The Company does not undertake, and specifically disclaims
any obligation, to publicly release the result of any revisions,
which may be made to any forward-looking statements to reflect
events or circumstances after the date of such statements or to
reflect the occurrence of anticipated or unanticipated events.

COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 2000 AND JUNE 30,
1999

The Company's assets increased by $5.9 million or 6.3% to
$101.3 million at March 31, 2000 from $95.3 million at June 30,
1999. The increase in the Company's assets during the nine
months ended March 31, 1999 was primarily due to the Company
utilizing cash, deposit growth and borrowed money to fund loan
growth. The Company's net loans receivable increased by $10.2
million or 13.0% to $87.9 million at March 31, 2000 from $77.8
million at June 30, 1999. The increase in net loans receivable
was comprised of $4.7 million in balloon mortgages, $3.5 million
in commercial equipment leases, $2.6 million in commercial real
estate loans $1.3 million in commercial term loans  and $600,000
in consumer loans somewhat offset by decreases of $1.9 million
in other residential mortgages and $600,000 in construction
loans. The Company's mortgage-backed securities portfolio
decreased by $400,000 million to $4.5 million at March 31, 2000
from $4.9 million at June 30, 1999 due to amortization and
prepayments.

The Company's borrowings increased by $1,000,000 or 7.1%
to $14.9 million at March 31, 2000 from $13.9 million at June
30, 1999. Deposits increased by $5.5 million or by 7.9% to $75.2
million at March 31, 2000 from $69.7 million at June 30, 1999.
The increase in deposits was largely attributable to the
increase of $4.8 million in interest-bearing deposits consisting
primarily of certificate of deposit accounts. In February 2000,
the Bank acquired $1.0 million in retail brokered deposits in
denominations less than $100,000.  Noninterest-bearing deposits
increased by $708,000 or 24.6% during the nine months ended
March 31, 2000.

                             8
<PAGE>
The Company's stockholders' equity increased by $72,000 to
$9.3 million at March 31, 2000 from $9.2 million at June 30,
1999.  In July 1999, the Company initiated a 5% (17,221 shares)
stock repurchase program.  This was completed in November 1999
at a total cost of $457,788.

COMPARISON OF OPERATING RESULTS FOR THE QUARTERS AND NINE MONTHS
ENDED MARCH 31, 2000 AND MARCH 31, 1999

Net Income
----------

The Company's net income increased by $1,000 or 0.3% to $205,000
for the quarter ended March 31, 2000 from $204,000 for the
quarter ended March 31, 1999. The Company's net income increased
by $21,000 or 3.9% to $576,000 for the nine months ended March
31, 2000 from $555,000 for the nine months ended March 31, 1999.
The increase in the Company's net income during the comparable
three-month period is a result of higher net interest income
before the provision for loan loss and higher noninterest income
slightly offsetting higher operating expenses.  The increase in
the Company's net income in the comparable nine-month period was
primarily due to increases in net interest and noninterest
income offsetting higher compensation, equipment and data
processing expenses.

Interest Income
---------------

Total interest income increased by $221,000 or 12.4% to $2.0
million for the quarter ended March 31, 2000 from $1.8 million
for the quarter ended March 31, 1999. Total interest income
increased by $415,000 or 7.7% to $5.8 million for the nine
months ended March 31, 2000 from $5.4 million for the nine
months ended March 31, 1999. The increases in interest income
resulted primarily from the growth in the Company's loan
portfolio that was funded with deposit growth, additional
borrowings from the Federal Home Loan Bank of Atlanta as well as
cash from lower yielding investments in overnight federal funds.
The Company's average yield on assets increased by 9 basis
points to 8.27% from 8.18% during the three-month period ended
March 31, 2000. For the comparative nine-month period, the
Company's average yield on assets increased 7 basis points to
8.26%. The Company's average balance of interest-earning assets
increased by $8.9 million and $5.6 million during the comparable
three and nine-month periods ended March 31, 1999.

Interest income on loans receivable increased by $166,000 or
9.9% to $1.9 million for the quarter ended March 31, 2000 from
$1.7 million for the quarter ended March 31, 1999. Interest
income on loans receivable increased by $338,000 or 6.8% to $5.3
million for the nine months ended March 31, 2000 from $5.0
million for the nine months ended March 31, 1999. The increase
in interest income on loans receivable during the three-month
period is primarily due to an increase in the average balance of
loans receivable. During the three months ended March 31, 2000
as compared to the same period ended March 31, 1999 the average
loans receivable balance increased by $7.0 million or 8.8% to
$86.7 million from $79.7 million and the average yield increased
by 1 basis point to 8.46% from 8.45%. During the nine months
ended March 31, 2000 as compared to the same period ended March
31, 1999 the average balance of loans receivable increased by
$4.4 million or 5.6% to $83.1 million from $78.7 million and the
average yield increased by 6 basis points to 8.52% from 8.46%.

Interest income on investment and mortgage-backed securities
increased by $52,000 and $62,000 for the three and nine-month
periods ended March 31, 2000 as compared to the three and none
month periods ended March 31, 1999.

Interest income on federal funds sold and other investments
increased by $2,000 or 3.3% to $69,000 for the quarter ended
March 31, 2000 from $67,000 for the quarter ended March 31,
1999. Interest income on federal funds sold and other
investments increased by $16,000 or 8.1% to $209,000 for the
nine months ended March 31, 2000 from $193,000 for the nine
months ended March 31, 1999.

Interest Expense
----------------

Total interest expense increased by $141,000 or 17.8% to
$935,000 for the quarter ended March 31, 2000 from $793,000 for
the quarter ended March 31, 1999. Total interest expense
increased by $181,000 or 7.3% to $2.7 million for the nine
months ended March 31, 2000 from $2.5 million at March 31, 1999.
The increases in interest expense during the comparable periods
were primarily due to increases in the average balances of
Federal Home Loan Bank Advances and deposits used to fund loan
growth.  During the quarter ended March 31, 2000 as compared to
the quarter ended March 31, 1999 the average balance of
interest-bearing liabilities increased by $9.9 million to $85.8
million from $75.9 million of which $7.0 million is attributable
to increases in borrowings from the Federal Home Loan Bank of
Atlanta.   The average rate

                             9
<PAGE>
on interest-bearing liabilities increased by 8 basis points to
4.26% from 4.18% in the quarterly period. During the nine months
ended March 31, 2000 as compared to the nine months ended March
31, 1999 the average balance of interest-bearing liabilities in
increased by $6.4 million to $82.5 million from $76.1 million
and the average rate decreased 6 basis points to 4.28% from
4.34%.

Interest expense on deposits increased by $41,000 or 6.2%
to $700,000 for the quarter ended March 31, 2000 from $659,000
for the quarter ended March 31, 1999. Interest expense on
deposits decreased by $31,000 or 1.6% to $2.0 million from $2.0
million for the nine months ended March 31, 1999. The increase
in interest expense on deposits during the comparable quarters
was attributable to an increase in the average rate balance of
interest-bearing deposits $2.8 million or 4.2%.The average rate
decreased by 2 basis points to 3.93% from 3.95%. The decrease in
interest expense on deposits during the comparable nine-month
period was primarily due to a 14 basis point decrease in the
average rate to 3.95% from 4.09% offsetting a $1.0 million
increase in the average balance.

Interest expense on borrowings increased by $100,000 or 74.6%
to $235,000 for the quarter ended March 31, 2000 from $135,000
for the quarter ended March 31, 1999. Interest expense on
borrowings increased by $212,000 or 48.9% to $646,000 during the
nine months ended March 31, 2000 from $434,000 during the nine
months ended March 31, 1999. The increase for the comparable
quarters was primarily attributable to an increase of $7.0
million in the average balance offsetting a decrease of 17 basis
points in the average rate. For the nine-month comparable
periods the increase was attributable to a $5.3 million increase
in the average balance.  The average rate decreased 32 basis
points to 5.78% from 6.10%.

Net Interest Income
-------------------

The Company's net interest income before the provision for
loan losses increased by $79,000 or 8.0% to $1.1million for the
quarter ended March 31, 2000 from $987,000 for the quarter ended
March 31, 1999. Net interest income before the provision for
loan losses increased by $234,000 or 8.1% to $3.1 million for
the nine months ended March 31, 2000 from $2.9 million during
the nine months ended March 31, 1999. The increase in net
interest income during the comparable quarter is primarily due
to higher volumes.  The increase in net interest income in the
comparable nine month period is due to both higher volumes and a
higher net interest margin.

Average Balance Sheet
---------------------

The following tables sets forth certain information relating to
the Company's average balance sheet and reflects the average
yield on assets and cost of liabilities for the periods
indicated and the average yields earned and rates paid. Dividing
income or expense by the average balance of assets or
liabilities, respectively, for the periods presented derives
these yield and costs. Average balances are daily balances.

The table presents information for the periods indicated
with respect to the net interest margin, which is its net
interest income divided by the average balance of
interest-earning assets.   Also presented is the difference
between the average yield earned on interest-earning assets and
average rate paid on interest-bearing liabilities, or interest
rate spread ,which is also used to measure the earnings power of
financial institutions.
                             10
<PAGE>

<TABLE>
<CAPTION>
                                                          NINE MONTHS ENDED MARCH 31,
                                          ----------------------------------------------------------------------
                                                   2000                                       1999
                                          ---------------------------           --------------------------------

                                          AVERAGE            AVERAGE            AVERAGE                 AVERAGE
                                          BALANCE   INTEREST  RATE(1)           BALANCE    INTEREST     RATE(1)
                                          -------   --------  ------            -------    --------     --------
                                                                 (DOLLARS IN THOUSANDS)
<S>                                         <C>       <C>       <C>               <C>          <C>        <C>
Interest-earning assets:
   Loans receivable (2)                   $83,134   $5,336     8.52%           $78,747      $4,998       8.46%
   Investment securities                       --       --       --              3,631         188       6.90%
   Mortgage-backed securities               4,758      250     6.98%                --          --         --
   Federal funds sold and other
      interest-earning assets               5,260      209     5.28%             5,161         194       5.01%
                                          -------    -----                     -------       -----
Total interest earning assets              93,152    5,795     8.26%            87,539       5,380       8.19%
                                                                                             -----
Noninterest-earning assets                  2,880                                2,157
                                          -------                              -------
Total Average Assets                      $96,032                              $89,696
                                          =======                              =======

Interest-bearing liabilities:
Savings deposits (3)                      $67,632   $2,012     3.95%           $66,621      $2,043       4.09%
Borrowings                                 14,842      646     5.78%             9,480         434       6.10%
                                          -------   ------                     -------      ------
Total interest-bearing liabilities         82,474    2,658     4.28%            76,101       2,477       4.34%
                                                    ------                                  ------
Noninterest-bearing liabilities             4,212                                4,319
                                          -------                              -------
Total liabilities                          86,686                               80,420
Stockholders' equity                        9,346                                9,276
                                          -------                              -------
    Total liabilities and stockholders'
       equity                             $96,032                              $80,696
                                          =======                              =======

Net interest income                                 $3,137                                 $2,903
                                                    ======                                 ======

Interest rate spread                                           3.98%                                     3.85%
                                                             ======                                    ======
Net Interest Margin                                            4.47%                                     4.42%
                                                             ======                                    ======

Ratio of average interest-earning assets
  to average interest-bearing liabilities                    112.95%                                   115.03%
                                                             ======                                    ======

<FN>

___________
(1)  Yields and rates are annualized.
(2)  Includes nonaccrual loans.
(3)  Includes interest-bearing escrow accounts.

</FN>
</TABLE>
                                     11
<PAGE>

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED MARCH 31,
                                          ----------------------------------------------------------------------
                                                   2000                                       1999
                                          ---------------------------           --------------------------------

                                          AVERAGE            AVERAGE            AVERAGE                 AVERAGE
                                          BALANCE   INTEREST  RATE(1)           BALANCE    INTEREST     RATE(1)
                                          -------   --------  ------            -------    --------     --------
                                                                 (DOLLARS IN THOUSANDS)
<S>                                         <C>       <C>       <C>               <C>          <C>        <C>
Interest-earning assets:
   Loans receivable (2)                   $86,697   $1,850     8.46%           $79,674      $1,684       8.45%
   Investment securities                       --       --       --              1,894          30       6.34%
   Mortgage-backed securities               4,615       82     6.96%                --          --         --
   Federal funds sold and other
      interest-earning assets               4,749       69     5.50%             5,553          67       4.83%
                                          -------    -----                     -------       -----
Total interest earning assets              96,061    2,001     8.27%            87,121       1,781       8.18%
                                                     -----                                   -----
Noninterest-earning assets                  3,174                                2,407
                                          -------                              -------
Total assets                              $99,235                              $89,528
                                          =======                              =======

Interest-bearing liabilities:
Savings deposits (3)                      $69,639   $  700     3.93%           $66,766      $  659       3.95%
Borrowings                                 16,197      235     5.73%             9,150         135       5.90%
                                          -------   ------                     -------      ------
Total interest-bearing liabilities         85,836      935     4.26%            75,916         794       4.18%
                                                    ------                                  ------
Noninterest-bearing liabilities             4,083                                4,333
                                          -------                              -------
Total liabilities                          89,919                               81,249
Stockholders' equity                        9,316                                9,249
                                          -------                              -------
    Total liabilities and stockholders'
       equity                             $99,235                              $89,528
                                          =======                              =======

Net interest income                                 $1,066                                 $  987
                                                    ======                                 ======

Interest rate spread                                           3.98%                                     4.00%
                                                             ======                                    ======
Net interest margin                                            4.45%                                     4.53%
                                                             ======                                    ======

Ratio of average interest-earning assets
  to average interest-bearing liabilities                    111.91%                                   114.76%
                                                             ======                                    ======
<FN>
___________
(1)  Yields and rates are annualized.
(2)  Includes nonaccrual loans.
(3)  Includes interest-bearing escrow accounts.
</FN>
</TABLE>


Provision For Loan Losses
-------------------------

Provisions for loan losses are charged to earnings to maintain
the total allowance for loan losses at a level considered
adequate by management to provide for probable loan losses,
based on prior loss experience, volume and type of collateral by
the Company, industry standards and past due loans in the
Company's loan portfolio. The Company's management periodically
monitors and adjusts its allowance for loan losses based upon
its analysis of the loan portfolio. The Company provided
$115,000 for loan losses during the quarter ended March 31, 2000
and $60,000 in the quarter ended March 31, 1999. The Company
provided $255,000 and $170,000 for loan losses during each of
the nine-month periods ended March 31, 2000 and March 31, 1999.
The provision for loan losses were made due to the Company's
higher levels of consumer, construction and commercial loans,
which generally entail a greater risk than single-family
residential loans.  Additionally, fiscal year-to-date
charge-offs of $176,000 are 135% higher than March 1999 fiscal
year-to-date charge-offs of  $75,000.  The Company's allowance
for loan losses as a percentage of total loans outstanding, net
of unearned origination fees of 0.82% at March 31, 2000 is up
slightly from March 31, 1999 when the ratio was 0.81%. The
Company's ratio of net charge-offs to average loans outstanding
was 0.24% and 0.39% for the quarter and nine-month periods ended
March 31, 2000 on an annualized basis.


                                     12
<PAGE>
Activity in the allowance for loan losses is as follows (dollars
in thousands):
<TABLE>
<CAPTION>
                                                     Nine Months         Three Months
                                                    Ended March 31,     Ended March 31,
                                                    --------------      --------------
                                                    2000     1999       2000      1999
                                                    ----     ----       ----      ----
<S>                                                 <C>      <C>        <C>       <C>
Allowance for loan losses, beginning of period       $631    $554        $662     $618

Provision for loan losses                             255     170         115       60

Loans Charged Off:
      Consumer                                        153      73          38       26
      Real Estate                                       0       2           0        2
      Commercial                                       23       0          18        0
                                                     ----    ----        ----     ----
  Total Charge-Offs                                   176      75          56       28

Recoveries:
      Consumer                                         14       3           2        2
      Real Estate                                       0       0           1        0
      Commercial                                        1       0           0        0
                                                     ----    ----        ----     ----
  Total Recoveries                                     15       3           3        2
                                                     ----    ----        ----     ----

Allowance for loan losses, end of period             $725    $652        $725     $652
                                                     ====    ====        ====     ====
</TABLE>

Noninterest Income
------------------

The Company's noninterest income consists of deposit fees,
service charges, late fees and gains and losses on sales of
securities, loans and repossessed real estate and other assets.
Total noninterest income increased by $54,000 or 81.4% to
$121,000 for the quarter ended March 31, 2000 from $67,000 for
the quarter ended March 31, 1999. Total noninterest income
increased by $73,000 or 40.1% to $254,000 during the nine months
ended March 31, 2000 from $181,000 during the nine months ended
March 31, 1999.  The majority of the increase in noninterest
income in the three and nine month periods was due to the
recognition of a $50,000 gain on the sale of foreclosed real
estate.  The remainder of the increase in noninterest income in
the two comparable periods is primarily due to higher fees on
deposit accounts.

Noninterest Expenses
--------------------

Total noninterest expenses increased by $75,000 or 11.2%
to $739,000 for the quarter ended March 31, 2000 from $664,000
for the quarter ended March 31, 1999. Total noninterest expense
increased by $169,000 to $2.2 million during the nine months
ended March 31, 2000 from $2.0 million during the nine months
ended March 31, 1999. Compensation and employee benefits expense
increased by $35,000 or 7.9% and $80,000 or 6.1% to $476,000 and
$1.4 million for the quarter and nine month periods ended March
31, 2000 from $441,000 and $1.3 million for the quarter and nine
months ended March 31, 1999, respectively. The increase was
largely attributable to expenses relating to the hiring of
additional personnel and the higher cost of employee benefits,
particularly health insurance. Equipment expenses, consisting
primarily of depreciation and maintenance of the Company's
internal computer systems increased by $9,000 or 32.4% and
$41,000 or 50.1% in the three and nine-month periods ended March
31, 2000 compared to the comparable periods ended March 31,
1999.  Data processing expenses increased $12,000 or 51.0% and
$33,000 or 38.2% in the three and nine-month periods ended March
31, 2000 compared to the comparable periods ended March 31,
1999.

Liquidity and Capital Resources
-------------------------------

An important component of the Company's asset/liability
structure is the level of liquidity available to meet the needs
of customers and creditors. The Company's Asset/Liability
Management Committee has established general guidelines for the
maintenance of prudent levels of liquidity. The Committee
continually monitors the amount and source of available
liquidity, the time to acquire it and its cost. Management of
the Company seeks to maintain an

                                     13
<PAGE>

adequate level of liquidity in order to retain flexibility in
terms of investment opportunities and deposit pricing. Because
liquid assets generally provide lower rates of return, a high
level of liquidity will, to a certain extent, result in lower
net interest margins and lower net income.

The Company's most liquid assets are cash on hand,
interest-bearing deposits and Federal funds sold, which are
short-term.  The levels of these assets are dependent on the
Company's operating, financing and investing activities during
any given period. At March 31, 2000, the Company's cash on hand,
interest-bearing deposits and Federal funds sold totaled $4.9
million. In addition, the Company has approximately $5.0 million
of mortgage-backed and equity securities classified as
available-for-sale.

The Company anticipates that it will have sufficient funds
available to meet its current loan commitments of $4.9 million.
These funds will be internally generated, raised through deposit
operations, or borrowed.   Certificates of deposits that are
scheduled to mature in less than one year at March 31, 2000
totaled $38.3 million. Historically, a high percentage of
maturing deposits have remained with the Company.

The Company's primary sources of funds are deposits and
proceeds from maturing investment securities and mortgage-backed
securities and principal and interest payments on loans. While
maturities and scheduled amortization of mortgage-backed
securities and loans are predictable sources of funds, deposit
flows and mortgage prepayments are greatly influenced by general
interest rates, economic conditions, competition and other
factors.

The Company's primary uses of cash in investing activities
during the nine months ended March 31, 2000 were loan principal
disbursements, net of repayments, of $10.6 million. The
Company's primary sources of cash provided from financing
activities during the nine months ended March 31, 2000 was a
$5.5 million increase in deposits and the  increase of  $1.0
million in outstanding borrowings from the Federal Home Loan
Bank of Atlanta.

The Company's primary use of cash in financing activities
during the nine months ended March 31, 2000 consisted of the
repurchase of stock and payment of cash dividends of $600,000.

As discussed in Note 5 - Regulatory Capital Requirements,
the Company and the Bank exceeded all regulatory minimum capital
requirements.

                                     14
<PAGE>
            PART II.   OTHER INFORMATION


Item 1.   Legal Proceedings

None.

Item 2.   Changes in Securities and use of proceeds.

None.

Item 3.   Defaults Upon Senior Securities

None

Item 4.   Submission of Matters to a vote of securities holders

None

Item 5.   Other Information

None

Item 6.   Exhibits and Reports on Form 8-K

(a)       The following exhibit is filed herewith:

          Exhibit 27     Financial Data Schedule

(b)       No reports on Form 8-K were filed during the quarter
          ended March 31, 2000.

                                     15
<PAGE>
                     Signatures


In accordance with the requirements of the Securities
Exchange Act of 1934, the registrant caused this report to be
signed on its behalf by the undersigned thereunto duly
authorized.


                           PATAPSCO BANCORP, INC.



Date:  May 9, 2000         /s/ Joseph J. Bouffard
                           ------------------------------
                           Joseph J. Bouffard
                           President and Chief Executive Officer
                           (Principal Executive Officer)




Date: May 9, 2000          /s/ Michael J. Dee
                           ------------------------------
                           Michael J. Dee
                           Chief Financial Officer & Controller
                           (Principal Financial Officer)


                                     16
<PAGE>


                                                                         ANNEX E




                                  MAY 16, 2000



BOARD OF DIRECTORS
NORTHFIELD BANCORP, INC.
8005 HARFORD ROAD
BALTIMORE, MARYLAND 21234

               FAIRNESS OPINION RELATIVE TO AGREEMENT OF PATAPSCO
                   BANCORP, INC., DUNDALK, MARYLAND TO ACQUIRE
                   NORTHFIELD BANCORP, INC., BALTIMORE, MARYLAND
                   ----------------------------------------------

DEAR DIRECTORS:

         We have  reviewed the Agreement of Merger (the  "Agreement")  dated May
16,  2000,   between  (1)  Northfield   Bancorp,   Inc.,   Baltimore,   Maryland
("Northfield"),  and its  wholly-owned  subsidiary,  Northfield  Federal Savings
Bank, Baltimore,  Maryland ("Savings"); and (2) Patapsco Bancorp, Inc., Dundalk,
Maryland  ("Patapsco")  and its  wholly-owned  subsidiary,  The  Patapsco  Bank,
Dundalk,  Maryland ("Bank"),  and PN Financial,  Inc.,  Dundalk,  Maryland ("New
Sub"),  wholly-owned  subsidiary  of Bank.  Under  the  terms of the  Agreement,
Patapsco will form a new  wholly-owned  subsidiary,  New Sub, which will acquire
Northfield and consolidate  with it.  Ultimately,  Northfield will be liquidated
into  Patapsco  and  Savings  will be merged  into Bank.  As is set forth in the
Agreement, all of the 475,442 issued and outstanding Shares of Northfield (other
than  Objecting  Shares) shall be converted  into the right to receive  EIGHTEEN
DOLLARS AND FIFTY CENTS ($18.50) per share for each share of Northfield's Common
Stock issued and outstanding  being so converted  (consisting of $12.50 cash for
each share and 0.24 shares of Patapsco  Bancorp,  Inc.  Preferred Stock having a
stated  value of $25.00 per share),  for a total value of EIGHT  MILLION,  SEVEN
HUNDRED NINETY-FIVE THOUSAND, SIX HUNDRED SEVENTY-SEVEN DOLLARS ($8,795,677).

         Ferguson & Company ("F&C") is a financial  consulting firm  experienced
in the valuation of business  enterprises  with  considerable  experience in the
valuations of financial  institutions.  F&C is not affiliated with Northfield or
Patapsco.  The  Board of  Directors  of  Northfield  Bancorp,  Inc.,  Baltimore,
Maryland,  has  retained  F&C,  in its  capacity as a  financial  valuation  and
consulting  firm,  to render  its  opinion  on the  fairness,  from a  financial
viewpoint,  of the  pending  merger of  Northfield  with and into  Patapsco.  We
previously prepared  appraisals in connection with Northfield's  mutual-to-stock
conversion  and public  offering  in 1998 and we have  prepared  appraisals  for
Northfield's ESOP stock holdings. Other than the aforementioned  engagements, we
have no present,  past, or  contemplated  future  business  interest with either
Northfield or Patapsco.

         During the course of the engagement,  we reviewed and analyzed material
bearing upon the  financial and  operating  conditions of Northfield  including,
among other  things:  (1) the  Agreement;  (2)  Northfield's  audited  financial
statements  as of  December  31,  1999 and 1998 and the years  then  ended;  (3)
certain other internal  information,  primarily financial in nature,  concerning
the business and  operations  of Northfield  furnished to us by  Northfield  for
purposes  of our  analysis;  (4) certain  publicly  available  information  with
respect to other  thrifts or  companies  that we  believe  to be  comparable  to
Northfield; and (5) certain publicly available information concerning the nature
and terms of other transactions that we

<PAGE>
BOARD OF DIRECTORS
MAY 16, 2000
PAGE 2

consider  relevant.  We have also spoken to certain officers and outside
representatives  of Northfield,  to discuss the foregoing as well as other
matters we believe relevant to our inquiry.

         In our review and  analysis and in arriving at our opinion as expressed
herein,  we have assumed and relied upon the accuracy and completeness of all of
the financial  and other  information  provided to us or publicly  available and
have not  attempted  independently  to verify any such  information.  We did not
perform a review of the loan  portfolio,  and we did not assess the  adequacy of
Northfield's or Patapsco's loan loss allowance. We have not conducted a physical
inspection of the  properties or facilities of Northfield or Patapsco,  nor have
we made or obtained any  independent  evaluations  or  appraisals of any of such
properties or facilities.

         In  conducting  our  analysis  and arriving at our opinion as expressed
herein,  we have  considered  such financial and other factors as we have deemed
appropriate under the circumstances including,  among others, the following: (1)
the  historical  and current  financial  condition  and results of operations of
Northfield,  including interest income,  interest expense,  net interest income,
net interest  margin,  interest  sensitivity,  non-interest  income and expense,
capitalization,  the amount and type of non-performing  assets and the allowance
for loan losses; (2) the business  prospects for Northfield;  (3) the economy of
Northfield's  market area;  and (4) the nature and terms of certain other merger
transactions that we believe to be relevant. We have also taken into account our
assessment of the general economic,  market, financial and regulatory conditions
and trends,  as well as our knowledge of the financial  services  industry,  our
experience  in  connection  with  similar  transactions,  and our  knowledge  of
securities valuation generally. Our opinion necessarily is based upon conditions
as they exist and can be evaluated  on the date  hereof.  Our opinion is, in any
event,  limited  to the  fairness,  from  a  financial  point  of  view,  of the
consideration to be received by the Shareholders of Northfield in the merger and
does not address Northfield 's business decision to accomplish the merger.

         Based upon and subject to the foregoing, we are of the opinion that the
consideration to be received by Northfield in the merger is fair, as of the date
hereof, from a financial point of view, to the shareholders of Northfield Common
Stock.

         This opinion is being delivered to the Board of Directors of Northfield
for its use and is not to be reproduced,  disseminated or delivered to any third
party without the express  written consent of F&C. Our opinion is as of the date
set forth  above,  and  events or  circumstances  occurring  after this date may
adversely  affect the  validity of the bases of our  opinion.  We consent to the
reproduction  of this opinion in the proxy materials to be mailed to the holders
of Northfield Bancorp, Inc. Common Stock.

                                                     Very truly yours,

                                                     /s/ Ferguson & Company

                                                     Ferguson & Company
                                                     Robin L. Fussell
                                                     Principal


<PAGE>
                                                                         ANNEX F
                             ARTICLES SUPPLEMENTARY
                                     TO THE
                            ARTICLES OF INCORPORATION
                                       OF
                             PATAPSCO BANCORP, INC.



         WHEREAS,  by the Articles of Incorporation (the "Articles") of Patapsco
Bancorp,  Inc. (the "Corporation"),  1,000,000 shares of serial preferred stock,
with $0.01 par value per share (the "Preferred Stock") are authorized; and

         WHEREAS,  in and by Article VI of the Articles,  the Board of Directors
of  the  Corporation,   pursuant  to  Section  2-208  of  the  Maryland  General
Corporation  Law  (the  "Act"),  is  expressly  authorized,   by  resolution  or
resolutions from time to time adopted,  to provide for the issuance of Preferred
Stock in series and to fix and state the powers, designations,  preferences, and
relative, participating,  optional or other special rights of the shares of such
series, and the qualifications, limitations or restrictions thereof; and

         WHEREAS,  the Board of Directors  now desires to fix and  determine the
terms of the Preferred  Stock with respect to the issuance of certain  shares of
Preferred Stock.

         NOW, THEREFORE, BE IT RESOLVED, as follows:

A.       Issuance and Designation Thereof.
         --------------------------------

         There  is  hereby  created  a  series  of such  Preferred  Stock  to be
designated as the Series A Non-cumulative, Perpetual Convertible Preferred Stock
(the "Series A Shares"). The Series A Shares shall be a closed series consisting
of  _____________  Series A Shares,  each  Series A Share  having a  Liquidation
Preference (as defined in Section C.1) of $25.00.  The number of Series A Shares
may not be increased, but may be decreased, but not below the number of Series A
Shares  then  outstanding.  Each  Series A Share  shall  have the same  relative
powers,  preferences  and rights as, and shall be identical in all respects with
the other Series A Shares.

B.       Dividends.
         ---------

         (1) The holders of Series A Shares  shall be entitled to receive  when,
as and if  declared  by the Board of  Directors,  but only out of funds  legally
available  therefor,  from the date of issue of such shares to and including the
last day of the calendar  quarter  (March 31, June 30,  September 30 or December
31, as the case may be) which includes the date of issue (the "Initial  Dividend
Period")  and for each  dividend  period  commencing  on the  first  day of each
calendar  quarter  (January 1, April 1, July 1 or October 1, as the case may be)
commencing  after the Initial  Dividend  Period and ending on and  including the
last day of each such  calendar  quarter (the Initial  Dividend  Period and each
such other dividend  periods herein  referred to as a "Dividend  Period"),  cash
dividends  at the  fixed  annual  rate  per  share  of 7.5%  of its  Liquidation
Preference  per annum  ($25.00 per annum per Series A Share),  as  adjusted  for
stock splits, stock dividends, recapitalizations,  reclassifications and similar
events that affect the number of outstanding Series A Shares. Dividends shall be
payable  to  holders of record of the Series A Shares on any date fixed for that
purpose by the Board of  Directors,  provided,  however,  that such  record date
                                     --------
shall
<PAGE>
not exceed 30 days  prior to the  Payment  Date.  The  dividends  accruing
hereunder shall be computed on the basis of a three hundred sixty (360) day year
composed of twelve (12) months of thirty (30) days each.

         (2) When  dividends  are not paid in full upon the  Series A Shares and
any other series of Preferred Stock ranking on a parity as to dividends with the
Series A Shares,  all dividends  declared upon the Series A Shares and any other
series of Preferred  Stock ranking on a parity as to dividends with the Series A
Shares shall be declared  pro rata so that the amount of dividends  declared per
share on the Series A Shares and such other  Preferred  Stock shall in all cases
bear to each other the same ratio that accrued dividends per share on the Series
A Shares and such other  Preferred  Stock bear to each other. No interest or sum
of money in lieu of interest shall be payable in respect of any dividend payment
or payments on the Series A Shares which may be in arrears.

         (3) The rights of holders  of Series A Shares to receive  dividends  is
non-cumulative.  Accordingly, if the Board of Directors of the Corporation fails
to  declare a  dividend  on the Series A Shares  for any  Dividend  Period,  the
Corporation shall have no obligation to pay a dividend for such Dividend Period,
whether or not  dividends on the Series A Shares or any other class or series of
capital stock of the Corporation are declared for any future Dividend Period.

         (4) If dividends at the rate per share set forth in Paragraph  B(1) for
the  then-current  Dividend  Period shall not have been declared and paid or set
apart for payment on all outstanding shares of Series A Shares for such Dividend
Period then, if the deficiency shall not be declared and fully paid or set apart
for payment prior to the next Dividend Period,  the Corporation  shall not, with
respect to the then-current Dividend Period, (i) declare or pay or set apart for
payment any dividends or make any other distribution on Junior Stock, other than
dividends or distributions paid in shares of, or options,  warrants or rights to
subscribe for or purchase  shares of, Junior Stock,  or (ii) make any payment on
account of the repurchase, redemption or other retirement of any Junior Stock.

         (5) If and  whenever the  Corporation  fails to pay in whole or in part
three quarterly  dividends (whether or not consecutive)  payable on the Series A
Shares as provided for in this Section B, the  Corporation,  in connection  with
the declaration and payment of any dividend upon Junior Stock which is otherwise
permissible as provided in this Section B, shall not declare and pay a quarterly
dividend in an amount in excess of the last quarterly dividend declared and paid
upon such Junior Stock.

C.       Liquidation Rights.
         ------------------

         (1)  In  the  event  of  any  voluntary  or  involuntary   liquidation,
dissolution or winding up of the affairs of the  Corporation,  then,  before any
distribution  or payment shall be made to the holders of any Junior  Stock,  the
holders of Series A Shares  shall be entitled to be paid in full an amount equal
to $25.00 per share (which  amount is referred to hereafter as the  "Liquidation
Preference"), as adjusted for stock splits, stock dividends,  recapitalizations,
reclassifications  and  similar  events  that  affect the number of  outstanding
Series A Shares,  without  accumulation  of unpaid  dividends for prior Dividend
Periods,  or such lesser amount remaining after the claims of all creditors have
been  satisfied.  If such payment shall have been made in full to all holders of
shares of Preferred  Stock,  the remaining  assets of the  Corporation  shall be
distributed  among the
                                      -2-
<PAGE>
holders of Junior  Stock,  according to their  respective rights and preferences
and in each case according to their respective  number of shares,  but in no
event shall the holders of the Series A Shares be entitled to
any further  participation in any distribution of assets by the Corporation.  In
the event that,  upon any voluntary or involuntary  liquidation,  dissolution or
winding up, the available assets of the Corporation are insufficient to pay such
Liquidation  Preference on all  outstanding  Series A Shares and the liquidation
preferences  payable  on all  shares of other  classes or series of stock of the
Corporation  ranking on a parity with the Series A Shares in the distribution of
assets,  then the  holders of Series A Shares  and of all other such  classes or
series shall share  ratably in any  distribution  of assets in proportion to the
full amounts to which they would otherwise be respectively entitled.

         (2) Nothing herein  contained shall be deemed to prevent  redemption of
Series A Shares by the  Corporation in the manner  provided in Section D hereof.
Any (i) sale,  lease or other  disposition  of all or  substantially  all of the
assets of the Corporation,  (ii) consolidation or merger of the Corporation with
or into any other  corporation or other entity or person, or any other corporate
reorganization,  in which the stockholders of the Corporation  immediately prior
to such  consolidation,  merger  or  reorganization,  own  less  than 50% of the
outstanding  voting power of the surviving entity (or its parent)  following the
consolidation,  merger or  reorganization,  or (iii)  transaction  (or series of
related  transactions  involving  a person or entity,  or a group of  affiliated
persons or entities) in which in excess of 50% of the Corporation's  outstanding
voting power is transferred, shall be deemed to be a dissolution, liquidation or
winding up of the Corporation within the meaning of this Section C.

D.       Redemption.
         ----------

         (1) Subject to Section D(4) hereof and the prior  approval of the Board
of Governors of the Federal Reserve System,  the  Corporation,  at the option of
the Board of Directors,  may redeem the whole or any part of the Series A Shares
at the time outstanding, at any time or from time to time, after five years from
the date of its  issuance,  or prior  thereto  upon the  approval  of at least a
majority of the  outstanding  Series A Shares,  upon notice given as hereinafter
specified, at $25.00 per share together with all accrued and unpaid dividends as
of  the  redemption   date  for  the   then-current   Dividend  Period  (without
accumulation of unpaid  dividends for prior Dividend  Periods).  The Corporation
shall not be required to establish a sinking or retirement  fund with respect to
the Series A Shares.

         (2)  Notice of every  redemption  of Series A Shares  shall be given by
first class mail,  postage  prepaid,  addressed  to the holders of record of the
shares to be redeemed at their respective last addresses as they shall appear on
the books of the  Corporation.  Such  mailing  shall be at least 40 days and not
more than 70 days prior to the date fixed for redemption.

         (3) In case of  redemption  of only a portion of the Series A Shares at
the time  outstanding,  the  redemption may be either pro rata or by lot, at the
option of the Board of  Directors  of the  Corporation.  The Board of  Directors
shall have full power and authority,  subject to the provisions herein contained
and applicable  regulatory approval,  to prescribe the terms and conditions upon
which any or all of the Series A Shares shall be redeemed from time to time.

         (4) If notice of  redemption  shall  have  been duly  given,  or if the
Corporation  shall have given to a bank or trust  company  designated  to act as
redemption agent  irrevocable and

                                      -3-
<PAGE>
unconditional  authorization and direction to give such  notice,  at least 40
days and not more than 70 days prior to the date fixed for  redemption
(which date shall not be more than 70 days after the date of such  authorization
and direction),  and if on or before the redemption date specified  therein the
cash funds necessary for such redemption  shall have been deposited  by the
Corporation  with such bank or trust  company  in trust  with irrevocable
instruction  and  authority,  subject to Section  D(5),  to pay the redemption
price to the  holders of the Series A Shares  called for  redemption
upon  surrender of the  certificate  therefor,  then,  notwithstanding  that any
certificate  for such Series A Shares called for redemption  shall not have been
surrendered for cancellation,  from and after the time of such deposit, all such
Series A Shares  so  called  for  redemption  shall no  longer  be  deemed to be
outstanding and all rights with respect to such shares shall forthwith cease and
terminate,  except  only the right of the holders  thereof to receive  from such
bank or trust  company at any time after the close of business on the date fixed
for  redemption  the funds so  deposited,  without  interest.  Any bank or trust
company  selected  by the  Corporation  to  act as  redemption  agent  shall  be
organized and in good standing under the laws of the United States of America or
any State  thereof,  and shall be  identified in the notice of  redemption.  Any
interest  accrued on such funds  shall be paid to the  Corporation  from time to
time.  In case  fewer  than  all the  Series  A  Shares  represented  by a stock
certificate are redeemed,  a new certificate  shall be issued  representing  the
unredeemed shares without cost to the holder thereof;  provided,  however,  that
such  replacement  certificate  shall be issuable only in denominations of whole
shares and cash will be payable in respect of fractional interests.

         (5) Any  funds so set  aside  or  deposited,  as the  case may be,  and
unclaimed  at the end of three years from such  redemption  date  shall,  to the
extent permitted by law, be released or repaid to the  Corporation,  after which
repayment the holders of the shares so called for redemption  shall look only to
the Corporation for payment thereof.

         (6)      No sinking fund shall be established for the retirement or
redemption of the Series A Shares.

E.       Voting Rights.
         -------------

         (1) The  holders of Series A Shares  shall not have any  voting  rights
except as may be provided  for in this Section E or except as may be required by
law.

         (2) If and  whenever the  Corporation  fails to pay in whole or in part
eight quarterly  dividends (whether or not consecutive)  payable on the Series A
Shares as  provided  for in  Section  B herein,  the  number of  directors  then
constituting  the Board of Directors  shall be  increased by one director  (such
additional director being referred to herein as the  "Representative  Director")
and the holders of Series A Shares, together with the holders of shares of every
other  series of  Preferred  Stock  ranking on a parity with the Series A Shares
with  respect  to the  payment  of  dividends  or  distribution  on  liquidation
similarly entitled to vote for the Representative Director, voting separately as
a class,  regardless  of series,  shall be entitled to elect the  Representative
Director at any annual meeting of  shareholders or special meeting held in place
thereof,  or at a special meeting of the holders of such series of the Preferred
Shares called as hereinafter provided and at each annual meeting thereafter with
respect to the election of the Representative Director.
                                      -4-
<PAGE>

                  (a) At any time  after the  voting  power  shall  have been so
vested in the  holders of Series A Shares  and of any other  such  series of the
Preferred Stock,  the secretary of the Corporation  shall call a special meeting
of the holders of the Series A Shares and of such other series of the  Preferred
Stock  entitled to vote for the  election of the  Representative  Director to be
elected  by them as herein  provided,  the call to be made by notice  similar to
that  provided in the by-laws for a special  meeting of the  shareholders  or as
required by law.

                  (b) The  Representative  Director  elected at any such special
meeting shall hold office for the balance of the term of the class or classes to
which such Representative  Director was elected,  and until his or her successor
shall have been elected and  qualified.  In case any vacancy  shall occur in the
Representative  Director  elected by the holders of shares of such series of the
Preferred  Stock,  a successor  shall be elected by the holders of such  series,
such  successor  Representative  Director to serve until the earlier of the: (i)
next annual meeting of shareholders or special meeting held in place thereof and
until  his  successor  shall  have  been  elected  and  qualified;  or (ii) such
successor  Representative  Director's  removal  pursuant  to the  next  sentence
hereof.  The  Representative  Director  may be removed from office only upon the
direction and order of applicable regulatory authorities or upon the vote of the
holders of the Preferred Stock which elected such Representative Director.

                  (c) At any  meeting  of  shareholders  held  while  holders of
Preferred Stock have the voting power to elect the Representative  Director, the
holders of a majority of the voting power of the outstanding shares of Preferred
Stock so  entitled  to vote  who are  present  in  person  or by proxy  shall be
sufficient  to  constitute  a  quorum  for the  election  of the  Representative
Director as herein provided.

                  (d) Any new series of  Preferred  Stock  other than any Junior
Stock shall be entitled  to  participate  with the Series A Shares and any other
series so entitled in voting for the election of the Representative  Director to
the extent and under the conditions set forth in the  resolutions  creating such
class or series,  provided that the relative voting power of such series in such
election shall be as set forth in Section E(2) hereof.

         (3) So long as any Series A Shares are outstanding,  in addition to any
other vote of shareholders  required by law or by the Corporation's  Articles of
Incorporation, the affirmative vote of the holders of at least a majority of the
Series A  Shares  and of all  other  series  of the  Preferred  Stock  similarly
entitled to vote upon the matter then being considered, acting as a single class
regardless of series, given in person or by proxy, at any meeting called for the
purpose, shall be necessary for effecting or validating:

                  (a)  Any  amendment,  alteration  or  repeal  of  any  of  the
provisions of these Articles Supplementary which affects materially or adversely
the voting rights, designations,  Liquidation Preferences and other preferences,
qualifications,  privileges,  limitations, or other special rights or that would
reduce the redemption  price or alter the redemption  rights,  of the holders of
the Series A Shares;  provided,  however, that for purposes of this subparagraph
(a), the amendment of the  provisions of these Articles  Supplementary  so as to
authorize or create,  or to increase the authorized amount of, any shares of any
class ranking  junior to the Series A Shares with respect to both the payment of
dividends  and  distribution  on  liquidation  shall  not be  deemed  to  affect
adversely  the  voting  rights,   designations,   preferences,   qualifications,
privileges,  limitations,  conversion rights or other special rights, if any, of
the  holders  of the  Series A Shares,

                                      -5-
<PAGE>
and  provided  further  that if any such amendment,  alteration or repeal would
affect materially or adversely any voting rights, designations,  preferences,
qualifications,  privileges, limitations or other  special  rights,  if any, of
the holders of the Series A Shares which are not  enjoyed by some or all of the
other  series  otherwise  entitled to vote in accordance  with this
Section E(3),  the  affirmative  vote of the holders of at least a  majority
of the  Series  A Shares  and of all  other  series,  if any, similarly
affected,   similarly  given,  shall  be  required  in  lieu  of  the
affirmative  vote of the  holders of at least a majority  of the Series A Shares
and of all other series of the  Preferred  Stock  otherwise  entitled to vote in
accordance with this Subsection (3); or

                  (b) The creation or  authorization  of any shares of any class
or  series,  or any  security  convertible  into  shares of any class or series,
ranking prior to or on a parity with the Series A Shares in the  distribution of
assets on any liquidation,  dissolution,  or winding up of the Corporation or in
the payment of dividends.

provided,  however,  no such  consent  of the  holders  of the  Series  A Shares
pursuant  to  subparagraphs  (a) and (b) of this  Section  E(3)  above  shall be
required  if, at or prior to the time when any such  action is to take effect or
when the issuance of any such  securities is to be made, as the case may be, all
Series A Shares  shall  have  been  redeemed  (payment  having  been made to the
holders of Series A Shares) or converted into Common Stock.

F.       Conversion.
         ----------

         At any time after the issuance of the Series A Shares  (hereinafter  in
this Section F only called the "Shares"),  the Shares shall be convertible  into
Common Stock on the following terms and conditions:

         (1) Subject to and upon  compliance with the provisions of this Section
F, the holder of any Shares may at such holder's  option convert any such Shares
into such number of fully paid and non-assessable  shares of Common Stock as are
issuable  pursuant to subsection  (3) of this Section F based on the  Conversion
Rate,  as such Rate may be adjusted in  accordance  with the  provisions of this
Section F. No adjustment  shall be made for dividends  unpaid on any Shares that
shall be converted  or for  dividends on any Common Stock that shall be issuable
upon the conversion of such shares.

         (2) The  surrender  of any Shares for  conversion  shall be made by the
holder  thereof  at the  office  of any  bank or  trust  company  in this  state
including the Corporation itself or an affiliate thereof,  which is appointed by
the  Corporation  as the conversion  agent for the Series A Shares  ("Conversion
Agent"),  and such holder shall give written  notice to the  Corporation at said
office that such holder  elects to convert  such Shares in  accordance  with the
provisions  of this  Section F. Such notice also shall state name or names (with
addresses) in which the certificate or certificates for Common Stock which shall
be issuable on such  conversion  shall be issued.  Subject to the  provisions of
subsection  (1) of this  Section F, every  notice of election  to convert  shall
constitute  a contract  between the holder of such  Shares and the  Corporation,
whereby  such holder  shall be deemed to  subscribe  for the number of shares of
Common Stock which such holder will be entitled to receive upon such conversion,
and in payment and satisfaction of such  subscription,  to surrender such Shares
and to release the  Corporation  from all obligations  thereon,  and whereby the
Corporation  shall be deemed to agree that the  surrender of such

                                      -6-
<PAGE>
Shares and the extinguishment of its obligations  thereon shall constitute
full payment for the Common Stock so subscribed for and to be issued upon
such conversion.

         As soon as practicable after the receipt of such notice and Shares, the
Corporation shall issue and shall deliver at said office of the Conversion Agent
to the person for whose account such Shares were so  surrendered,  a certificate
or certificates  for the number of full shares of Common Stock issuable upon the
conversion of such Shares, and a check or cash for the payment (if any) to which
such person is entitled  pursuant to subsection  (5) of this Section F, together
with a certificate or certificates  representing  the Shares,  if any, which are
not to be converted,  but which constituted a portion of the Shares  represented
by the certificate or certificates  surrendered by such person.  Such conversion
shall be deemed to have been effected on the date on which the Corporation shall
have received such notice,  and the person or persons in whose name or names any
certificate  or  certificates  for  Common  Stock  shall be  issuable  upon such
conversion  and  surrender  of Shares  for the  purpose  shall be deemed to have
become on said date the holder or  holders  or record of the shares  represented
thereby.

         (3)      The  Conversion  Rate  shall  be one  share  of  Common
Stock  for each  Share  surrendered  for conversion.

         (4)      The Conversion Rate shall be subject to adjustment from time
to time as follows:

                  (a) If the  Corporation  shall (i) pay a dividend in shares of
its Common Stock,  or effect a subdivision of its  outstanding  shares of Common
Stock (otherwise than by a payment of a dividend in Common Stock),  (ii) combine
its outstanding  shares of Common Stock into a smaller number of shares or (iii)
issue by  reclassification  of its  shares of its  Common  Stock  any  shares of
capital stock,  then the  Conversion  Rate in effect  immediately  prior thereto
shall be adjusted so that the holder of a Share surrendered for conversion after
the record  date  fixing  stockholders  to be  affected  by such event  shall be
entitled to receive upon conversion the number of such shares of the Corporation
which such holder  would have been  entitled to receive  after the  happening of
such event had such Shares been converted immediately prior to such record date.
Such  adjustment  shall be made  whenever any of such events shall  happen,  and
shall also be effective retroactively as to Shares converted between such record
date and the date of the happening of such event.

                  (b) In the event of any  consolidation of the Corporation with
or merger of the Corporation  into another  corporation,  or in the event of any
sale, conveyance, exchange or transfer (for cash, shares of stock, securities or
other  consideration)  of all or substantially  all of the property or assets of
the Corporation to another corporation,  or in the case of any reorganization of
the Corporation,  the holder of each Share then outstanding shall have the right
thereafter  to convert  such  Shares into the kind and amount of shares of stock
and other  securities  and  property,  including  cash,  which  would  have been
deliverable to such holder upon such consolidation,  merger,  sale,  conveyance,
exchange,  transfer or reorganization if such holder had converted such holder's
Shares into Common Stock immediately prior to such consolidation,  merger, sale,
conveyance,  exchange, transfer or reorganization.  In any such event, effective
provision  shall  be made in the  instrument  effecting  or  providing  for such
consolidation, merger, sale, conveyance, exchange, transfer or reorganization so
that that  provisions  set forth  herein for the  protection  of the  conversion
rights  of the  Shares  shall  thereafter  be  applicable,  as  nearly as may be
practicable, in relation to any shares of stock or other securities or property,
including

                                      -7-
<PAGE>
cash, deliverable after such consolidation,  merger, sale, conveyance,
exchange,  transfer or reorganization upon the conversion of the Shares, or such
other  securities  as shall  have been  issued to the  holders  thereof  in lieu
thereof or in exchange therefor.  The provisions of this subsection (4)(b) shall
similarly  apply to  successive  consolidations,  mergers,  sales,  conveyances,
exchanges, transfers and reorganizations.

                  (c) No  adjustment  in the  Conversion  Rate shall be required
unless  such  adjustment  would  require an increase or decrease of at least two
percent (2%) in such Rate;  provided,  however,  that any  adjustments  which by
reason of this subsection (4)(c) are not required to be, and are not, made shall
be carried  forward and taken into  account in any  subsequent  adjustment.  All
calculations  under this  subsection  (4)(c)  shall be made to the  nearest  one
hundredth of a share.

                  (d) Whenever the Conversion Rate shall be adjusted as provided
in this Section F, the  Corporation  shall  forthwith  file at the office of the
Conversion  Agent  maintained by the  Corporation  pursuant to subsection (2) of
this Section F a statement  signed by the Chairman of the Board or the President
of the  Corporation  and by its Treasurer  stating the adjusted  Conversion Rate
determined as provided  herein.  Such  statement  shall show in detail the facts
requiring  such  adjustment.  Whenever  the  Conversion  Rate is  adjusted,  the
Corporation  shall cause a notice  stating the adjustment and the new Conversion
Rate to be mailed to each holder of record Shares.

         (5) No fractional shares or scrip representing  fractional shares shall
be issued upon the  conversion  of any  Shares.  If more than one Share shall be
surrendered  for  conversion at one time by the same holder,  the number of full
shares  issuable upon  conversion  thereof shall be computed on the basis of the
aggregate number of such Shares so surrendered.  If the conversion of any Shares
results  in a  fraction,  an amount  equal to such  fraction  multiplied  by the
Closing Price of the Common Stock on the business day next preceding the date of
conversion shall be paid to such holder in cash by the Corporation.  The Closing
Price of the Common Stock for each day shall be the last  reported  sales price,
regular way, on the principal national securities exchange upon which the Common
Stock is listed,  or in case no such  reported sale takes place on such day, the
average of the  reported  closing  bid and asked  prices,  regular  way, on such
national  securities  exchange,  or if the Common  Stock is not then listed on a
national  securities  exchange,  the  average  of  the  closing  prices  or,  if
applicable,  closing bid and asked  prices,  in the  over-the-counter  market as
furnished by the nationally  recognized  securities firm or association selected
from time to time by the  Corporation  for that  purpose.  If no such prices are
available,  the value of a share of Common  Stock for  purposes of this  Section
F(5)  shall be  determined  in good  faith  by the  Board  of  Directors  of the
Corporation.

         (6) If any Share shall be called for  redemption,  the right to convert
such Share shall  terminate  and expire at the close of business on the business
day next  preceding the date fixed for said  redemption  pursuant to Paragraph D
hereof.

         (7) The issuance of stock certificates on conversion of Shares shall be
made free of any tax in  respect  of such  issue.  The  Corporation  shall  not,
however,  be  required  to pay any tax which may be  payable  in  respect of any
transfer  involved in the issue and  delivery of stock in a name other than that
of the holder of the Shares converted, and the Corporation shall not be required
to issue or deliver any such stock  certificates  unless and until the person or
persons

                                      -8-
<PAGE>
requesting the issuance  thereof shall have paid to the Corporation the
amount of any such tax or shall  have  established  to the  satisfaction  of the
Corporation that such tax has been paid.

         (8) If in any case a state of facts  occurs where in the opinion of the
Board of Directors of the Corporation the other provisions of this Section F are
not strictly applicable, or if strictly applicable, would not fairly protect the
conversion  rights of the Shares in  accordance  with the  essential  intent and
principles  of such  provisions,  then the  Board  of  Directors  shall  make an
adjustment  in the  application  of such  provisions  in  accordance  with  such
essential  intent  and  principles  as to  protect  such  conversion  rights  as
aforesaid.

         (9) The Corporation  shall, at all times reserve and keep available out
of its  authorized  Common  Stock the full  number  of  shares  of Common  Stock
deliverable  upon the  conversion of all  outstanding  Shares and shall take all
such corporate  action as may be required from time to time in order that it may
validly and legally issue fully paid and  non-assessable  shares of Common Stock
upon conversion of the Shares.

         (10)  Shares  converted  shall not be  reissued  as Series A Shares but
assume the status of authorized  but unissued  shares of Preferred  Stock of the
Corporation.

         (11)     For purposes of this Section F:

                  (a)  "Conversion  Rate" at any time  shall  mean the amount of
Common  Stock of the  Corporation  into  which at such time one  Share  shall be
convertible  in  accordance  with the  provisions  of this Section F. Subject to
adjustment  as  provided  in this  Section  F, the  Conversion  Rate shall be as
provided in Section F(3).

                  (b) "Common Stock" shall mean stock of the  Corporation of any
class, whether now or hereafter  authorized,  which has the right to participate
in the  distribution  of either  earnings or assets of the  Corporation  without
limit or  preferences  as to the  amount  or  percentage.  If by  reason  of the
operation of subsection (4)(b) of this Section F the Shares shall be convertible
into  any  other  shares  of  stock  or  other  securities  or  property  of the
Corporation,  any reference  herein to the conversion of Shares pursuant to this
Section F shall be deemed to refer to and include the  conversion of Shares into
such other shares of stock or other securities or property.

G.       Notice of Record Date.
         ---------------------

In the event:
------------

         (1) that the Corporation  takes a record of the holders of any class of
securities for the purpose of determining  the holders  thereof who are entitled
to receive any dividend (other than a cash dividend) or any other  distribution,
any right to subscribe for, purchase or otherwise acquire any shares of stock of
any class or any other securities or property, or to receive any other right;

         (2)      that the Corporation subdivides or combines its outstanding
shares of Common Stock;
                                      -9-
<PAGE>

         (3) of any  reclassification  of the  Common  Stock of the  Corporation
(other than a subdivision  or combination  of its  outstanding  shares of Common
Stock  or  a  stock  dividend  or  stock  distribution   thereon),   or  of  any
consolidation or merger of the Corporation into or with another corporation,  or
of the sale of all or substantially all of the assets of the Corporation; or

         (4)      of the involuntary or voluntary dissolution, liquidation or
winding up of the Corporation;

then the Corporation  shall cause to be filed at its principal  office or at the
office of the transfer  agent of the Series A  Preferred,  and shall cause to be
mailed to the holders of the Series A Preferred at their last addresses as shown
on the records of the  Corporation  or such  transfer  agent,  at least ten days
prior to the record date  specified  in (A) below or twenty days before the date
specified in (B) below, a notice stating

                  (A)  the   record   date  of  such   dividend,   distribution,
subdivision or combination,  or, if a record is not to be taken,  the date as of
which the holders of Common  Stock of record to be  entitled  to such  dividend,
distribution, subdivision or combination are to be determined, or

                  (B) the date on which  such  reclassification,  consolidation,
merger,  sale,  dissolution,  liquidation  or winding up is  expected  to become
effective,  and the date as of which it is expected that holders of Common Stock
of record  shall be  entitled  to  exchange  their  shares  of Common  Stock for
securities   or  other   property   deliverable   upon  such   reclassification,
consolidation, merger, sale, dissolution or winding up.

H.       Definitions.  As used herein with respect to the Series A Shares,  the
         -----------
term "Junior  Stock" shall mean the common stock and any other class or series
of shares of the  Corporation  hereafter  authorized over which Series A
Shares  have  preference  or  priority  in the  payment  of  dividends  or in
the  distribution  of  assets  on any liquidation, dissolution or winding up of
the Corporation.

I.       No  Other  Rights.  Except  as  required  by law,  the  Series  A
         ------------------
Shares  shall  not  have  any  relative, participating, optional or other
special rights and powers other than as set forth herein.

         The Board of Directors of Patapsco Bancorp,  Inc. (the  "Corporation"),
pursuant to the express authority of the Corporation's  Board of Directors which
authority was granted  pursuant to resolutions  adopted at meetings of the Board
of  Directors on May __, 2000,  duly adopted the  Resolution  contained in these
Articles Supplementary on ____________, 2000.


<PAGE>



         IN WITNESS  WHEREOF,  Joseph J. Bouffard,  its President,  has executed
this  instrument  and its  secretary,  Theodore  C.  Patterson,  has affixed the
corporate seal hereto and attested said seal on the ____ day of ________, 2000.

                                            PATAPSCO BANCORP, INC.




         SEAL     President


ATTEST:


__________________________________
Secretary

<PAGE>

                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Indemnification  of  directors  and  officers  of  Patapsco  Bancorp is
provided under Article XVII of the Articles of Incorporation of Patapsco Bancorp
for  judgments,  fines,  settlements,  and  expenses,  including  attorney  fees
incurred in connection with any threatened,  pending, or completed action, suit,
or proceeding, whether civil, criminal,  administrative, or investigative to the
fullest  extent  permitted  by the  General  Corporation  Law of  the  State  of
Maryland.

         Patapsco Bancorp has purchased director and officer liability insurance
that insures  directors and officers  against certain  liabilities in connection
with the  performance  of their  duties as  directors  and  officers,  including
liabilities  under the  Securities  Act of 1933,  as amended,  and  provides for
payment  to  Patapsco  Bancorp  of  costs  incurred  by it in  indemnifying  its
directors and officers.

         Under  Maryland law,  indemnification  of directors and officers may be
provided for judgments, fines, settlements,  and expenses,  including attorney's
fees, incurred in connection with any threatened,  pending, or completed action,
suit, or proceeding other than an action by or in the right of Patapsco Bancorp.
This applies to any civil,  criminal,  investigative  or  administrative  action
provided that the director or officer  involved acted in good faith, in a manner
he  reasonably  believed  to be in or not opposed to the best  interests  of the
corporation  and,  with respect to any  criminal  action or  proceeding,  had no
reasonable cause to believe his conduct was unlawful.

         Indemnification  of directors  and  officers  may be also  provided for
judgments, fines, settlements, and expenses, including attorney's fees, incurred
in connection with any threatened,  pending,  or completed action, or suit by or
in the right of the  corporation if such director or officer acted in good faith
and in a manner  he  reasonably  believed  to be in or not  opposed  to the best
interests  of the  corporation.  However,  no  indemnification  shall be made in
respect of any claim,  issue or matter in which such  person is  adjudged  to be
liable for  negligence  or misconduct  in the  performance  of his duties to the
corporation  unless  the court in which the action is  brought  deems  indemnity
proper.

         The  grant  of  indemnification  to a  director  or  officer  shall  be
determined by a majority of a quorum of  disinterested  directors,  by a written
opinion from independent legal counsel, or by the stockholders.

         Indemnification  shall be provided to any  directors  and  officers for
expenses,  including  attorney's fees,  actually and reasonably  incurred in the
defense of any action,  suit or proceeding to the extent that he or she has been
successful on the merits.



<PAGE>

ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

         (a)      The following are filed as exhibits to this registration
statement:

         Exhibit No.                   Description
         -----------                   -----------


         2/1/     Agreement of Merger by and among  Patapsco  Bancorp,  Inc.,
                  The Patapsco  Bank and PN Financial, Inc., and Northfield
                  Bancorp, Inc. and Northfield Federal Savings Bank dated May
                  16, 2000

         3.1/2/   Articles of Incorporation of Patapsco Bancorp, Inc., including
                  proposed Articles Supplementary

         3.2/3/   Bylaws of Patapsco Bancorp, Inc.

         4.1/4/   Form of Certificate of Common Stock of Patapsco Bancorp, Inc.

         4.2      Form of Certificate of Series A Noncumulative  Convertible
                  Perpetual Preferred Stock of Patapsco Bancorp, Inc.

         5        Opinion of Stradley  Ronon Stevens & Young,  LLP regarding the
                  legality of the  securities  being registered hereby (with
                  consent)

         8        Form of Opinion of Stradley Ronon Stevens & Young, LLP
                  regarding certain federal tax matters

        10.1/5/   Patapsco Bancorp, Inc. 1996 Stock Option and Incentive Plan

        10.2/5/   Patapsco Bancorp, Inc. Management Recognition Plan

        10.3(a)/3/Employment  Agreement  between  Patapsco  Federal  Savings
                  and Loan  Association  and  Joseph J. Bouffard

        10.3(b)/3/Employment Agreement between Patapsco Bancorp, Inc. and
                  Joseph J. Bouffard

        10.4(a)/3/Severance   Agreements   between   Patapsco  Federal  Savings
                  and  Loan  Association  and  Debra Brockschmidt, Timothy King,
                  John McClean and Joseph Sallese

        10.4(b)/3/Severance  Agreements between Patapsco Bancorp,  Inc. and
                  Debra Brockschmidt,  Timothy King, John McClean and Joseph
                  Sallese for the year ended June 30, 1999.

        10.5/3/   Patapsco Federal Savings and Loan Association Retirement Plan
                  for Non-Employee Directors

        10.6/3/   Patapsco Federal Savings and Loan Association Incentive
                  Compensation Plan

        10.7/3/   Deferred  Compensation  Agreements between Patapsco Federal
                  Savings and Loan Association and each of Directors McGowan
                  and Patterson

        10.8(a)/3/Severance Agreement between Patapsco Federal Savings and
                  Loan Association and Frank J. Duchacek

        10.8(b)/3/Severance Agreement between Patapsco Bancorp, Inc. and Frank
                  J. Duchacek

        10.9/6/   The Patapsco Bank Retirement Plan for Non-Employee Directors


<PAGE>

         23.1     Consent of Anderson & Associates, LLP (with respect to
                  Patapsco Bancorp)

         23.2     Consent of Anderson & Associates, LLP (with respect to
                  Northfield Bancorp)

         23.3     Consent of Stradley Ronon Stevens & Young, LLP (included in
                  opinions filed as Exhibits 5 and 8)

         23.4     Consent of Ferguson & Company

         24       Power of Attorney (see signature page)

         99.1     Form of proxy

         99.2     Voting  Agreement dated May 16, 2000 by and between Patapsco
                  Bancorp,  Inc. and the stockholders of Northfield Bancorp,
                  Inc.
-------------
1  Incorporated by reference to Annex A to the Proxy Statement/Prospectus
   included herein.
2  Articles of  Incorporation  are incorporated by reference to Registrant's
   Registration  Statement on Form SB-2 (File No.  33-99734),  and proposed
   Articles  Supplementary are incorporated by reference to Annex F to the Proxy
   Statement/Prospectus included herein.
3  Incorporated by reference to Registrant's Registration Statement on Form SB-2
   (File No. 33-99734)
4  Incorporated  herein  by  reference  from the  Company's  Registration
   Statement  on Form 8-A  (File  No. 0-28032).
5  Incorporated  herein by reference  from the Company's  Annual Report on
   Form 10-KSB for the year ended June 30, 1996 (File No. 0-28032)
6  Incorporated  herein by reference from the Company's  Annual Report on Form
   10-KSB for the year ended June 30, 1998 (File No. 0-28032).




                  The Exhibit Index immediately precedes the attached exhibits.


<PAGE>

ITEM 22.  UNDERTAKINGS

          (a)     ITEM 512 OF REGULATION S-B.

         Rule 415 Offering.  The undersigned small business issuer hereby
undertakes:

         (1) To file,  during any period in which it offers or sells securities,
a  post-effective  amendment  to this  registration  statement:  to include  any
material  information  with respect to the plan of  distribution  not previously
disclosed  in  the  registration  statement  or  any  material  change  to  such
information in the registration statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new  registration  statement  relating  to the  securities  offered,  and  the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

         (3) To file post-effective amendment to remove from registration any of
the securities that remain unsold at the termination of the offering.

         Request for Acceleration of Effective Date.  Insofar as indemnification
for  liabilities  arising  under the  Securities  Act of 1933 (the "Act") may be
permitted to directors,  officers and controlling  persons of the small business
issuer pursuant to the foregoing  provisions,  or otherwise,  the small business
issuer has been  advised  that in the  opinion of the  Securities  and  Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the small business issuer of
expenses  incurred or paid by a director,  officer or controlling  person of the
small  business  issuer  in the  successful  defense  of  any  action,  suit  or
proceeding) is asserted by such director,  officer or controlling  person of the
small business issuer in connection with the securities  being  registered,  the
small business issuer will,  unless in the opinion of its counsel the matter has
been  settled  by  controlling  precedent,  submit  to a  court  of  appropriate
jurisdiction  the  question  to whether  such  indemnification  by it is against
public  policy  as  expressed  in the Act  and  will be  governed  by the  final
adjudication of such issue.

         (b) The undersigned registrant hereby undertakes to respond to requests
for   information   that  is   incorporated   by   reference   into  the   Proxy
Statement/Prospectus  pursuant to Items 4, 10(b), 11 or 13 of this form,  within
one  business  day of  receipt  of such  request,  and to send the  incorporated
documents by  first-class  mail or other  equally  prompt  means.  This includes
information  contained in documents  filed  subsequent to the effective  date of
this registration statement through the date of responding to the request.

         (c) The undersigned  registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in this registration statement when it became effective.


<PAGE>


                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized, in Baltimore, Maryland as
of August 4, 2000.
                                  PATAPSCO BANCORP, INC.


                                   By: /s/ Joseph J. Bouffard
                                       ----------------------------------------
                                       Joseph J. Bouffard
                                       President and Chief Executive Officer

                                POWER OF ATTORNEY

         We, the undersigned  directors and officers of Patapsco Bancorp,  Inc.,
do hereby  severally  constitute and appoint  Joseph J.  Bouffard,  our true and
lawful attorney and agent, to do any and all things and acts in our names in the
capacities  indicated below and to execute any and all instruments for us and in
our names in the  capacities  indicated  below which said Joseph J. Bouffard may
deem necessary or advisable to enable Patapsco Bancorp,  Inc. to comply with the
Securities Act of 1933, as amended, and any rules,  regulations and requirements
of the Securities and Exchange  Commission,  in connection with the registration
statement  on Form S-4  relating to the  offering of  Patapsco  Bancorp,  Inc.'s
Series A Noncumulative Convertible Perpetual Preferred Stock, par value $.01 per
share  (the  "Preferred  Stock"),  which may be issued  under the  Agreement  of
Merger,  and Patapsco Bancorp,  Inc.'s common stock which may be issued upon the
conversion  of  shares  of  Preferred   Stock  into  common   stock,   including
specifically,  but not limited  to,  power and  authority  to sign for us in our
names in the capacities  indicated below the registration  statement and any and
all amendments  (including  post-effective  amendments)  thereto;  and we hereby
ratify and confirm all that said Joseph J. Bouffard shall do or cause to be done
by virtue thereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and as of the dates indicated.
<TABLE>
<CAPTION>

Signature                                          Capacity                                   Date
---------                                          --------                                   ----
<S>                                                <C>                                    <C>
/s/ Joseph J. Bouffard                             Director, President and Chief          August 4, 2000
----------------------------------------
Joseph J. Bouffard                                 Executive Officer
                                                   (Principal Executive Officer)

/s/ Michael J. Dee                                 Vice President, Treasurer and          August 4, 2000
----------------------------------------
Michael J. Dee                                     Chief Financial Officer
                                                   (Principal Financial and Accounting
                                                   Officer)

/s/ Thomas P. O'Neill                              Chairman of the Board                  August 4, 2000
----------------------------------------
Thomas P. O'Neill


-----------------------------------------          Secretary and Director
Theodore C. Patterson

/s/ Douglas H. Ludwig.                             Director                               August 4, 2000
----------------------------------------
Douglas H. Ludwig


/s/ Nicole N. Glaeser                              Director                               August 4, 2000
----------------------------------------
Nicole N. Glaeser

/s/ William R. Waters                              Director                               August 4, 2000
----------------------------------------
William R. Waters
</TABLE>


<PAGE>

                             PATAPSCO BANCORP, INC.

                                  EXHIBIT INDEX

         Exhibit No.                   Description
         -----------                   -----------


         2/1/     Agreement of Merger by and among  Patapsco  Bancorp,  Inc.,
                  The Patapsco  Bank and PN Financial, Inc., and Northfield
                  Bancorp, Inc. and Northfield Federal Savings Bank dated May
                  16, 2000

         3.1/2/   Articles of Incorporation of Patapsco Bancorp, Inc., including
                  proposed Articles Supplementary

         3.2/3/   Bylaws of Patapsco Bancorp, Inc.

         4.1/4/   Form of Certificate of Common Stock of Patapsco Bancorp, Inc.

         4.2      Form of Certificate of Series A Noncumulative  Convertible
                  Perpetual Preferred Stock of Patapsco Bancorp, Inc.

         5        Opinion of Stradley  Ronon Stevens & Young,  LLP regarding the
                  legality of the  securities  being registered hereby (with
                  consent)

         8        Form of Opinion of Stradley Ronon Stevens & Young, LLP
                  regarding certain federal tax matters

        10.1/5/   Patapsco Bancorp, Inc. 1996 Stock Option and Incentive Plan

        10.2/5/   Patapsco Bancorp, Inc. Management Recognition Plan

        10.3(a)/3/Employment  Agreement  between  Patapsco  Federal  Savings
                  and Loan  Association  and  Joseph J. Bouffard

        10.3(b)/3/Employment Agreement between Patapsco Bancorp, Inc. and
                  Joseph J. Bouffard

        10.4(a)/3/Severance   Agreements   between   Patapsco  Federal  Savings
                  and  Loan  Association  and  Debra Brockschmidt, Timothy King,
                  John McClean and Joseph Sallese

        10.4(b)/3/Severance  Agreements between Patapsco Bancorp,  Inc. and
                  Debra Brockschmidt,  Timothy King, John McClean and Joseph
                  Sallese for the year ended June 30, 1999.

        10.5/3/   Patapsco Federal Savings and Loan Association Retirement Plan
                  for Non-Employee Directors

        10.6/3/   Patapsco Federal Savings and Loan Association Incentive
                  Compensation Plan

        10.7/3/   Deferred  Compensation  Agreements between Patapsco Federal
                  Savings and Loan Association and each of Directors McGowan
                  and Patterson

        10.8(a)/3/Severance Agreement between Patapsco Federal Savings and
                  Loan Association and Frank J. Duchacek

        10.8(b)/3/Severance Agreement between Patapsco Bancorp, Inc. and Frank
                  J. Duchacek

        10.9/6/   The Patapsco Bank Retirement Plan for Non-Employee Directors


<PAGE>

         23.1     Consent of Anderson & Associates, LLP (with respect to
                  Patapsco Bancorp)

         23.2     Consent of Anderson & Associates, LLP (with respect to
                  Northfield Bancorp)

         23.3     Consent of Stradley Ronon Stevens & Young, LLP (included in
                  opinions filed as Exhibits 5 and 8)

         23.4     Consent of Ferguson & Company

         24       Power of Attorney (see signature page)

         99.1     Form of proxy

         99.2     Voting  Agreement dated May 16, 2000 by and between Patapsco
                  Bancorp,  Inc. and the stockholders of Northfield Bancorp,
                  Inc.
-------------
1  Incorporated by reference to Annex A to the Proxy Statement/Prospectus
   included herein.
2  Articles of  Incorporation  are incorporated by reference to Registrant's
   Registration  Statement on Form SB-2 (File No.  33-99734),  and proposed
   Articles  Supplementary are incorporated by reference to Annex F to the Proxy
   Statement/Prospectus included herein.
3  Incorporated by reference to Registrant's Registration Statement on Form SB-2
   (File No. 33-99734)
4  Incorporated  herein  by  reference  from the  Company's  Registration
   Statement  on Form 8-A  (File  No. 0-28032).
5  Incorporated  herein by reference  from the Company's  Annual Report on
   Form 10-KSB for the year ended June 30, 1996 (File No. 0-28032)
6  Incorporated  herein by reference from the Company's  Annual Report on Form
   10-KSB for the year ended June 30, 1998 (File No. 0-28032).


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission