LEEDS FEDERAL BANKSHARES
10KSB, 1998-09-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: EUROPEAN MICRO HOLDINGS INC, 10-K, 1998-09-28
Next: ELITE PHARMACEUTICALS INC /DE/, 10QSB, 1998-09-28




                       SECURITIES AND EXCHANGE COMMISSION
                             450 Fifth Street, N.W.
                             Washington, D.C. 20549

                                   FORM 10-KSB

[X]  Annual Report  Pursuant to Section 13 or 15(d) of the  Securities  Exchange
     Act of 1934 For the  Fiscal  Year  Ended  June 30,  1998
                                       OR
[ ]  Transition  Report  Pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange Act of 1934

     For the transition period from _______________ to  ______________________

                           Commission File No. 0-23645

                         LEEDS FEDERAL BANKSHARES, INC.
                         ------------------------------
             (Exact name of registrant as specified in its charter)

        United States                                         52-2062351
        -------------                                         ----------
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                          Identification Number)

1101 Maiden Choice Lane, Baltimore, Maryland                            21229
- --------------------------------------------                            -----
  (Address of Principal Executive Offices)                            Zip Code

                                 (410) 242-1234
                         (Registrant's telephone number)

Securities Registered Pursuant to Section 12(b) of the Act:       None
                                                                  ----
Securities Registered Pursuant to Section 12(g) of the Act:  Common Stock, par
                                                           value $1.00 per share
                                                           ---------------------
                                                             (Title of Class)

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the  preceding  twelve  months (or for such shorter  period that the
Registrant  was required to file such  reports) and (2) has been subject to such
requirements for the past 90 days.  YES  [X]     NO  [ ]

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

         The issuer's  revenues  for the fiscal year ended June 30,  1998,  were
$20.7 million.

         The aggregate  market value of the voting stock held by  non-affiliates
of the  Registrant,  computed by  reference  to the  closing  sales price of the
Registrant's  stock,  as reported on the Nasdaq  National Market on September 1,
1998, was approximately  $27.3 million.  This amount includes shares held by the
Registrant's ESOP, and excludes shares held by Leeds Federal Bankshares, M.H.C.,
and the  Registrant's  directors and senior  officers.  As of September 1, 1998,
there were issued and outstanding  5,138,158 shares of the  Registrant's  Common
Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

1. Sections of Annual Report to Stockholders  for the fiscal year ended June 30,
1998 (Parts II and III).

2. Proxy  Statement  for the 1998 Annual  Meeting of  Stockholders  (Parts I and
III).


<PAGE>


                                     PART I

ITEM 1. Description of Business

General

         Leeds Federal Bankshares, Inc.

         Leeds Federal Bankshares, Inc. (the "Company") is a federal corporation
which was  organized  on November 21, 1997.  The only  significant  asset of the
Company is its  investment  in Leeds  Federal  Savings  Bank (the  "Bank").  The
Company   is   majority-owned   by   Leeds   Federal   Bankshares,   M.H.C.,   a
federally-chartered  mutual holding company (the "Mutual Holding  Company").  On
January 21, 1998, the Company acquired all of the issued and outstanding  common
stock  of the  Bank in  connection  with  the  Bank's  reorganization  into  the
"two-tier" form of mutual holding company ownership. At that time, each share of
the Bank's common stock was  automatically  converted  into one share of Company
common stock, par value $1.00 per share (the "Common Stock").  At June 30, 1998,
the Company had total assets of $302.7 million and stockholders' equity of $49.3
million.

         The Company's  principal  office is located at 1101 Maiden Choice Lane,
Baltimore,  Maryland  21229,  and its telephone  number at that address is (410)
242-1234.

         Leeds Federal Savings Bank

         The  Bank  is  a  federally-chartered  savings  bank  headquartered  in
Baltimore,  Maryland.  The Bank's  deposits  are insured by the Federal  Deposit
Insurance  Corporation  ("FDIC")  under the Savings  Association  Insurance Fund
("SAIF").  The Bank has been a member of the  Federal  Home  Loan Bank  ("FHLB")
since 1938.

         The Bank is a community-oriented  savings institution that is primarily
engaged in the business of attracting  deposits  from the general  public in the
Bank's  market  area,  and  investing  such  deposits  in  fixed-rate   one-  to
four-family  residential  real estate  mortgages and adjustable rate home equity
loans and, to a lesser extent,  commercial real estate loans and consumer loans.
To the extent  available funds exceed local mortgage loan demand,  the Bank also
invests in mortgage-backed  securities issued or guaranteed by the United States
Government or agencies  thereof,  secured  short-term loans to commercial banks,
interest-earning   deposits  in  other   institutions,   and  other  short-  and
medium-term investments.

         The Bank's  executive  offices are located at 1101 Maiden  Choice Lane,
Baltimore,  Maryland  21229,  and its telephone  number at that address is (410)
242-1234.

Market Area/Local Economy

         The Bank's  market area  comprises  parts of the  Maryland  counties of
Baltimore, Howard, Harford, Anne Arundel, and Carroll, and Baltimore City, which
are  part  of  the  Baltimore  metropolitan  area.  Baltimore  City  is  located
approximately   30   miles   from   Washington,   D.C.,   and  is  part  of  the
Washington-Baltimore  Standard Metropolitan  Statistical Area. The Bank's market
area has a diverse base, although it is significantly  influenced by the federal
government and the defense industry. The federal government is one of the area's
largest employers.  Headquartered  within the Bank's market area are a number of
federal government  agencies,  including the Social Security  Administration and
the Health Care Financing  Administration.  Other major employers and industries
within  the Bank's  market  area  include  General  Motors  Truck and Bus Group,
Pepsi-Cola Company, Black and Decker Corporation,  Johns Hopkins University, the
University of Maryland--Baltimore County, the University of Maryland--Baltimore,
McCormick and Company,  Inc.,  Bethlehem  Steel Corp.,  Northrup  Grumman,  Fort
Meade,  Proctor and Gamble Cosmetic and Fragrance  Products,  The Baltimore Sun,
Baltimore Gas and Electric Company, Giant Food, Inc., Bell Atlantic,  Blue Cross
and Blue Shield of Maryland,  USF&G Corporation,  Crown Central  Petroleum,  St.
Agnes Hospital,  and The Ryland Group, Inc. The Baltimore metropolitan area also
has  an  active  tourism  industry,   and  is  home  to  the  Baltimore  Orioles
professional baseball team, the Baltimore Ravens professional football team, the
Inner  Harbor,  and the National  Aquarium.  As of 1990,  the  population of the
Baltimore


<PAGE>


metropolitan area was approximately two million. The Baltimore metropolitan area
experienced  significant  economic  growth during the 1970's and 1980's.  In the
early 1990s the real estate market had suffered a recession;  however,  the area
has been slowly recovering from this recession.

Lending Activities

         Loan  and  Mortgage-Backed   Securities  Portfolio   Composition.   The
principal  components of the Bank's loan portfolio are  fixed-rate  conventional
first  mortgage loans secured by one- to  four-family  residential  real estate,
home equity  loans,  and, to a much lesser  extent,  commercial  real estate and
consumer loans. At June 30, 1998, the Bank's net loans receivable totaled $191.0
million, of which $172.2 million, or 90.2%, were one- to four-family residential
real estate mortgage loans, $12.8 million, or 6.7%, were home equity loans, $5.1
million,  or 2.7%,  were  consumer  loans,  and  $3.7  million,  or  1.9%,  were
commercial real estate loans.

         The  Bank  also  invests  in   mortgage-backed   securities   including
pass-through certificates and, to a much lesser extent,  collateralized mortgage
obligations ("CMOs"). At June 30, 1998, mortgage-backed securities totaled $16.5
million,  or  5.5%,  of total  assets.  At June 30,  1998,  46.2% of the  Bank's
mortgage-backed  securities  were secured by adjustable  rate  mortgage  ("ARM")
loans,  and 13.0% were  secured  by loans  with  terms of less than five  years.
Pass-through  certificates  totaled $14.6 million, or 88.7%, of the Bank's total
mortgage-backed  securities  portfolio  at  June  30,  1998.  All of the  Bank's
pass-through  certificates  are insured or guaranteed by Freddie Mac, Ginnie Mae
("GNMA"),  or Fannie Mae ("FNMA").  CMOs totaled $1.8 million,  or 10.7%, of the
Bank's total mortgage-backed securities portfolio on June 30, 1998, all of which
were  backed  by  federal  agency  collateral.  The  Bank's  policy  is to  hold
mortgage-backed securities to maturity.


                                       -2-

<PAGE>


         Analysis of Loan Portfolio.  Set forth below are selected data relating
to the  composition of the Bank's loan portfolio by type of loan as of the dates
indicated.

<TABLE>
<CAPTION>
                                                                                    At June 30,
                                 ---------------------------------------------------------------------------------------------------
                                       1998                1997                  1996                1995                1994
                                 ----------------    -----------------    ----------------    -----------------    -----------------
                                 Amount   Percent    Amount    Percent    Amount   Percent    Amount    Percent    Amount    Percent
                                 ------   -------    ------    -------    ------   -------    ------    -------    -------   -------
                                                                      (Dollars in Thousands)
<S>                              <C>      <C>       <C>         <C>     <C>        <C>        <C>         <C>      <C>         <C>
Real estate loans:
  One- to four-family
   residential and construction $172,152     90.1%   $155,233     88.8%  $137,700   90.1%    $ 127,511    90.4%   $ 131,751    92.0%
  Home equity..................   12,769      6.7      13,024      7.4     11,692    7.7        10,108     7.2       10,055     7.0
  Commercial...................    3,738      2.0       3,763      2.2      1,548    1.0         1,494     1.0        1,672     1.2
                                 -------   ------     -------   ------  ---------  -----     ---------   -----    ---------  ------
    Total real estate loans....  188,659     98.8     172,020     98.4    150,940   98.8       139,113    98.6      143,478   100.2
Consumer loans.................    5,072      2.7       5,069      2.9      3,295    2.2         2,324     1.6          773      .5
Accrued interest receivable....      784       .4         783       .4        679     .4           616      .4          620      .4
                                 -------   ------     -------   ------  ---------  -----     ---------   -----    ---------  ------
    Total loans receivable.....  194,515    101.9     177,872    101.7    154,914  101.4       142,053   100.6      144,871   101.1

Less:
 Undisbursed portion of
  loans in process.............    2,025     (1.1)      1,668     (1.0)     1,196    (.8)          121     (.1)         625     (.4)
 Unearned loan fees............      802      (.4)        790      (.4)       588    (.4)          498     (.3)         677     (.5)
 Allowance for loan losses.....      722      (.4)        536      (.3)       375    (.2)          341     (.2)         318     (.2)
                                 -------   ------      ------   ------  ---------  -----      --------   -----     --------  ------
    Total loans receivable, net $190,966    100.0%   $174,878    100.0%  $152,755  100.0%     $141,093   100.0%    $143,251   100.0%
                                 =======    =====     =======    =====   ========  =====      ========   =====     ========  ======

Mortgage-backed securities..... $ 16,514             $ 22,294            $ 29,095             $ 34,957             $ 38,149
                                 =======              =======            ========             ========             ========
</TABLE>


                                       -3-

<PAGE>



         Loan and Mortgage-Backed  Securities  Maturity Schedule.  The following
table sets forth the  maturity  or period of  repricing  of the Bank's  loan and
mortgage-backed  securities  portfolio at June 30,  1998.  Demand  loans,  loans
having no stated schedule of repayments and no stated  maturity,  and overdrafts
are reported as due in one year or less.  Adjustable and floating rate loans are
included  in the period in which  interest  rates are next  scheduled  to adjust
rather  than in which  they  contractually  mature,  and  fixed  rate  loans and
mortgage-backed  securities  are  included  in the  period  in which  the  final
contractual repayment is due.

<TABLE>
<CAPTION>
                                                                                          Beyond
                                     Within      1-3        3-5      5-10       10-20       20
                                     1 Year     Years      Years     Years      Years      Years      Total
                                     ------     -----      -----     -----      -----      -----      -----
                                                                  (In Thousands)
<S>                                <C>        <C>        <C>        <C>        <C>        <C>        <C>
Real estate loans:
 One- to four-family residential
  and construction .............   $  5,526   $  5,136   $ 13,606   $ 38,821   $ 62,395   $ 46,668   $172,152
 Home equity ...................      8,516        365        622      3,208         58         --     12,769
 Commercial ....................      2,500      1,238         --         --         --         --      3,738
Consumer loans .................        522      1,345      3,071        134         --         --      5,072
Accrued interest receivable ....        784         --         --         --         --         --        784
                                   --------   --------   --------   --------   --------   --------   --------
     Total loans ...............     17,848      8,084     17,299     42,163     62,453     46,668    194,515
                                   --------   --------   --------   --------   --------   --------   --------
Mortgage-backed securities(1) ..     10,612        421        584      3,134        569      1,234     16,554
                                   --------   --------   --------   --------   --------   --------   --------
 Total loans and
  mortgage-backed securities ...   $ 28,460   $  8,505   $ 17,883   $ 45,297   $ 63,022   $ 47,902   $211,069
                                   ========   ========   ========   ========   ========   ========   ========
</TABLE>
- -------------

(1)  Does not include discounts and premiums.


         Fixed-  and  Adjustable-Rate   Loan  and   Mortgage-Backed   Securities
Schedule.  The following table sets forth at June 30, 1998, the dollar amount of
fixed rate loans and mortgage-backed securities that mature after June 30, 1999,
and all  adjustable  rate loans and  mortgage-backed  securities  that mature or
reprice after June 30, 1999.

                                               Fixed      Adjustable      Total
                                               -----      ----------      -----
                                                        (In Thousands)
Real estate loans:
  One- to four-family residential
    and construction ....................     $153,736     $ 12,890     $166,626
  Home equity ...........................        4,253           --        4,253
  Commercial ............................           --        1,238        1,238
  Consumer loans ........................        4,550           --        4,550
                                              --------     --------     --------
    Total ...............................     $162,539     $ 14,128     $176,667
                                              ========     ========     ========
Mortgage-backed securities ..............     $  5,942     $     --     $  5,942
                                              ========     ========     ========


          One- to Four-Family  Residential and  Construction  Real Estate Loans.
The Bank's primary  lending  activity  currently  consists of the origination of
fixed  rate  one- to  four-family  owner-occupied  residential  mortgage  loans,
virtually all of which are  collateralized  by properties  located in the Bank's
market area. The Bank also  originates  fixed/adjustable  first mortgage  loans,
which have fixed rates for the first five or seven years,  then adjust  annually
thereafter. The Bank also originates one- to four-family construction loans that
convert to permanent loans after the initial construction period which generally
does not exceed nine  months.  The Bank is a portfolio  lender.  It has not sold
loans  in  the  secondary  mortgage  market;  however,  it may  conduct  limited
secondary  market  sales  in  the  future.  t  One-  to  four-family  loans  are
underwritten  and  originated  according  to  policies  approved by the board of
directors.


         The Bank currently  offers fixed rate one- to  four-family  residential
mortgage  loans  with  terms  ranging  from 5 to 30 years.  One- to  four-family
residential real estate loans often remain outstanding for significantly shorter

                                       -4-

<PAGE>


periods than their  contractual  terms because borrowers may refinance or prepay
loans at their  option.  The  average  length  of time that the  Bank's  one- to
four-family  residential  mortgage loans remain outstanding varies significantly
depending  upon trends in market  interest  rates and other  factors.  In recent
years,  the  average  maturity  of  the  Bank's  mortgage  loans  has  decreased
significantly due to unprecedented volume of refinancing activity.  Accordingly,
estimates  of the  average  length  of one- to  four-family  loans  that  remain
outstanding cannot be made with any degree of accuracy.

         Originations  of fixed rate mortgage  loans are monitored on an ongoing
basis and are affected  significantly by the level of market interest rates, the
Bank's  interest rate risk  position,  and loan  products  offered by the Bank's
competitors.  The Bank's fixed rate mortgage  loans  amortize on a monthly basis
with  principal and interest due each month.  To make the Bank's loan  portfolio
more interest rate sensitive,  the Bank currently  emphasizes the origination of
fixed rate loans with terms of 15 years or less and fixed/adjustable rate loans.

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

         Regulations  limit  the  amount  that a  savings  association  may lend
relative  to the  appraised  value of the real  estate  securing  the  loan,  as
determined  by an appraisal at the time of loan  origination.  Such  regulations
permit a maximum  loan-to-value  ratio of 100% for residential  property and 90%
for all other real estate loans.  The Bank's lending  policies limit the maximum
loan-to-value  ratio on fixed rate loans without private  mortgage  insurance to
80% of the lesser of the appraised  value or the purchase  price of the property
to serve as collateral for the loan.

         The Bank makes one-to-four  family real estate loans with loan-to-value
ratios of up to 95%;  however,  for one- to  four-family  real estate loans with
loan-to-value  ratios of between 80% and 95%, the Bank requires the first 20% of
the loan amount to be covered by private mortgage  insurance.  The Bank requires
fire  and  casualty  insurance,  as well as a title  policy,  on all  properties
securing real estate loans made by the Bank.

         Commercial  Real Estate  Loans.  The Bank  originates  commercial  real
estate loans on a limited  basis.  At June 30, 1998, the Bank had two such loans
which represented 2.0% of the Bank's loan portfolio. The Bank generally does not
solicit such loans, and originates such loans  selectively and on a case-by-case
basis.  Because of the increased  credit risk associated with such loans and the
low level of demand for such loans in the Bank's  primary  market area, the Bank
does not expect  commercial real estate lending to constitute a significant part
of loan  originations  in the foreseeable  future.  At June 30, 1998, the Bank's
commercial real estate loan portfolio totaled $3.7 million.  The largest loan at
June 30,  1998 was a $2.5  million,  18 month  loan on a PUD  property  which is
planned to be developed into a retirement facility.

         Home Equity  Loans.  The Bank also  originates  variable and fixed rate
home equity loans. As of June 30, 1998,  variable rate home equity loans totaled
$8.5 million, or 4.4%, of the Bank's total loan portfolio. The interest rates of
the Bank's  variable  rate home equity loans adjust based on the prime  interest
rate and are generally for terms of up to 15 years. At June 30, 1998, fixed rate
home equity loans totaled $4.3 million. The Bank's home equity loans are secured
by the  borrower's  principal  residence  with a  maximum  loan-to-value  ratio,
including the principal balances of both the first and second mortgage loans, of
75% or less.

         Consumer  Loans.  To a much  lesser  extent,  the Bank also  originates
consumer loans collateralized by automobiles,  mobile homes, boats, recreational
vehicles,  deposit accounts and other personal  property.  Consumer loans entail
greater credit risk than do residential mortgage loans, particularly in the case
of consumer loans that are secured by assets that  depreciate  rapidly,  such as
automobiles, mobile homes, boats, and recreational vehicles.

         Loan  Originations,  Solicitation,  Processing,  and Commitments.  Loan
originations are derived from a number of sources such as mortgage brokers, real
estate agent referrals, existing customers, borrowers, builders, attorneys,

                                       -5-

<PAGE>



and walk-in  customers.  Upon receiving a loan  application,  the Bank obtains a
credit  report  and  employment  verification  to  verify  specific  information
relating to the applicant's employment, income, and credit standing. In the case
of a real estate loan,  an  appraiser  approved by the Bank  appraises  the real
estate intended to collateralize the proposed loan. An underwriter in the Bank's
loan department  checks the loan application file for accuracy and completeness,
and  verifies  the  information  provided.  Pursuant to the Bank's  written loan
policies, all loans are approved by the board of directors,  which meets weekly.
After the loan is approved,  a loan commitment  letter is promptly issued to the
borrower.

         If the loan is approved,  the commitment letter specifies the terms and
conditions of the proposed loan including the amount of the loan, interest rate,
amortization term, a brief description of the required collateral,  and required
insurance  coverage.  Commitments are typically issued for 60-day periods in the
case of loans to  refinance,  90-day  periods  in the case of loans to  purchase
existing real estate,  and 120-day periods for construction  loans. The borrower
must  provide  proof of fire and casualty  insurance on the property  serving as
collateral, which insurance must be maintained during the full term of the loan.
Title  insurance,  based on a title search of the  property,  is required on all
loans secured by real property.  At June 30, 1998, the Bank had outstanding loan
commitments  of $1.0  million.  This amount does not  include  $15.2  million of
undisbursed  lines of credit on home equity loans,  and the unfunded  portion of
loans in process.

         Origination,  Purchase  and Sale of Loans.  The table  below  shows the
Bank's originations of loans for the periods indicated.


                                               1998         1997         1996
                                               ----         ----         ----
                                                      (In Thousands)
Loans receivable at beginning of period .   $ 175,422    $ 153,039    $ 141,316
Originations:
 Real estate:
  One- to four-family residential .......      41,205       35,919       32,514
   Home equity (1) ......................       7,571        7,657       10,355
   Commercial ...........................          --        2,500          100
 Consumer passbook loans (2) ............          81          (39)          14
 Consumer loans, other ..................       1,785        2,699        1,892
                                            ---------    ---------    ---------
    Total originations ..................      50,642       48,736       44,875
                                            ---------    ---------    ---------
 Transfer of mortgage loans
  to foreclosed real estate .............          --           --           --
Repayments ..............................     (34,353)     (26,364)     (33,152)
Loan charge-off/transfer provision ......          (5)          11           --
                                            ---------    ---------    ---------
Net loan activity .......................      16,284       22,383       11,723
                                            ---------    ---------    ---------
    Total loans receivable at
     end of period ......................   $ 191,706    $ 175,422    $ 153,039
                                            =========    =========    =========

- --------
(1)  Includes disbursements from existing home equity loans.
(2)  Represents net changes in ending balances.

         Loan Origination Fees and Other Income.  In addition to interest earned
on loans, the Bank generally receives fees in connection with loan originations.
Such  loan  origination  fees,  net of  costs to  originate,  are  deferred  and
amortized using an interest  method over the contractual  life of the loan. Fees
deferred are recognized into income  immediately  upon prepayment of the related
loan. At June 30, 1998, the Bank had $802,000 of deferred loan origination fees.
Such fees  vary  with the  volume  and type of loans  and  commitments  made and
purchased,  principal  repayments,  and  competitive  conditions in the mortgage
markets,  which in turn  respond  to the demand and  availability  of money.  In
addition to loan  origination  fees, the Bank also receives other fees,  service
charges,  and other income that consist primarily of deposit transaction account
service charges and late charges. The Bank recognized fees and

                                       -6-

<PAGE>



service charges of $137,000,  $130,000 and $116,000,  for the fiscal years ended
June 30, 1998, 1997, and 1996, respectively.

Mortgage-Backed Securities

         A  significant  part of the Bank's  business  involves  investments  in
mortgage-backed  securities, all of which are issued or guaranteed by the United
States  Government  or an agency  thereof.  At June 30, 1998,  all of the Bank's
mortgage-backed  securities  were  insured  or  guaranteed  by a  United  States
Government  agency  or  sponsored   corporation.   The  Bank's   mortgage-backed
securities  portfolio  includes  primarily  pass-through  certificates and, to a
lesser  extent,  CMOs.  The  Bank  invests  in  mortgage-backed   securities  to
supplement  local  loan  originations  as well as to reduce  interest  rate risk
exposure.

         The Bank's pass-through certificates represent a participation interest
in a pool of  single-family  mortgages,  the principal and interest  payments on
which  are  passed  from  the  mortgage  originators,   through   intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation interest in the form of securities, to investors such as the Bank.
Such  quasi-governmental  agencies  that  guarantee the payment of principal and
interest to investors,  include  Freddie Mac,  GNMA,  or the FNMA.  Pass-through
certificates  typically  are  issued  with  stated  principal  amounts,  and the
securities  are backed by pools of mortgages that have loans with interest rates
and  maturities  that are  within a  specified  range.  The  underlying  pool of
mortgages can be composed of either fixed rate mortgage loans or ARM loans.  The
interest rate risk  characteristics  of the underlying pool of mortgages,  i.e.,
fixed rate or adjustable rate, are passed on to the certificate holder.

         CMOs are securities  created by segregating or partitioning  cash flows
from  mortgage  pass-through  securities or from pools of mortgage  loans.  CMOs
provide a broad range of mortgage  investment  vehicles by tailoring  cash flows
from  mortgages  to meet the varied risk and return  preferences  of  investors.
These  securities  enable  the  issuer  to  "carve  up" the cash  flow  from the
underlying  securities and thereby create  multiple  classes of securities  with
different  maturity and risk  characteristics.  CMOs are  typically  issued by a
special-purpose  entity (the  "issuer")  that may be  organized  in a variety of
legal forms, such as a trust, a corporation,  or a partnership.  Accordingly,  a
CMO instrument may be purchased in equity form (e.g., trust interests, stock and
partnership interests) or non-equity form (e.g., participating debt securities).
All of the Bank's CMOs are  non-equity  interests.  CMOs are  collateralized  by
mortgage loans or  mortgage-backed  securities  that are  transferred to the CMO
trust or pool by a sponsor.  The issuey is structured so that  collections  from
the  underlying  collateral  provide a cash flow to make  principal and interest
payments on the obligations, or "tranches," of the issuer.

         Set forth below is information relating to the Bank's purchases,  sales
and repayments of mortgage-backed securities for the periods indicated.

                                                  Years Ended June 30,
                                        ----------------------------------------
                                          1998           1997            1996
                                          ----           ----            ----
                                                    (In Thousands)
Mortgage-backed securities at
 beginning of period ..............     $  22,294      $  29,095        434,957
Purchases .........................            --             --             --
Repayments ........................        (5,769)        (6,791)        (5,878)
Other  (1) ........................           (11)           (10)            16
                                        ---------      ---------      ---------
Mortgage-backed securities at
 end of period ....................     $  16,514      $  22,294      $  29,095
                                        =========      =========      =========
- ------------
(1)  Includes discount (premium) amortization and accrued interest receivable.


                                       -7-

<PAGE>


         The  following   table  sets  forth   selected  data  relating  to  the
composition of the Bank's mortgage-backed securities as of the dates indicated.

<TABLE>
<CAPTION>
                                                                         At June 30,
                                        ----------------------------------------------------------
                                              1998                 1997                1996
                                        ----------------    ------------------    ----------------
                                        Amount   Percent    Amount     Percent    Amount   Percent
                                        ------   -------    ------     -------    ------   -------
                                                                  (Dollars in Thousands)
Pass-through certificates:
<S>                                    <C>          <C>     <C>          <C>     <C>          <C>  
 Adjustable ........................   $ 7,624      46.2%   $ 9,970      44.7%   $11,704      40.2%
 Fixed .............................     7,068      42.8     10,375      46.6     15,431      53.0
                                       -------     -----    -------     -----    -------     -----
     Total pass-through certificates    14,692      89.0     20,345      91.3     27,135      93.2
                                       -------     -----    -------     -----    -------     -----
CMOs:                                                                           
 Adjustable ........................     1,759      10.7      1,876       8.4      1,876       6.5
                                       -------     -----    -------     -----    -------     -----
     Total CMOs ....................     1,759      10.7      1,876       8.4      1,876       6.5
                                       -------     -----    -------     -----    -------     -----
 Other(1) ..........................        63       0.3         73       0.3         84        .3
                                       -------     -----    -------     -----    -------     -----
    Total mortgage-backed securities   $16,514     100.0%   $22,294     100.0%   $29,095     100.0%
                                       =======     =====    =======     =====    =======     =====
</TABLE>
- ---------
(1)  Includes discount (premium) amortization and accrued interest receivable.


         At June 30, 1998,  mortgage-backed securities totaled $16.5 million, or
5.5%,  of  total  assets.   ARM  loans   collateralized   46.2%  of  the  Bank's
mortgage-backed  securities  portfolio,  and loans  with terms of less than five
years collateralized 13.0% of the Bank's  mortgage-backed  securities portfolio.
Pass-through  certificates  totaled $14.6 million, or 88.7%, of the Bank's total
mortgage-backed  securities  portfolio at June 30, 1998. All of the Bank's pass-
through  certificates are insured or guaranteed by the Freddie Mac, the GNMA, or
the  FNMA.   CMOs  totaled  $1.8  million,   or  10.7%,   of  the  Bank's  total
mortgage-backed securities portfolio on that same date, all of which were backed
by federal agency collateral.  At June 30, 1998, all the Bank's  mortgage-backed
securities   were  held  for   investment.   At  June  30,   1998,   the  Bank's
mortgage-backed securities portfolio had a fair market value of $16.9 million.

         Effective  February  1992,  the  Office of Thrift  Supervision  ("OTS")
adopted  Thrift  Bulletin  52 ("TB 52").  Among other  things,  TB 52 sets forth
certain  guidelines  with  respect to  depository  institutions'  investment  in
certain "high risk mortgage  securities."  "High-risk  mortgage  securities" are
defined as any mortgage  derivative product that at the time of purchase,  or at
any  subsequent  date,  meets  any of three  tests  that are set forth in TB 52.
High-risk  mortgage  securities may be purchased only in limited  circumstances,
and if held in a portfolio,  must be reported as trading assets at market value,
or as  available-for-sale  assets at the lower of cost or market value. Mortgage
securities  that were not high risk  securities  when  originally  acquired that
subsequently  became high risk may be reported as held to  maturity.  In certain
circumstances,  OTS  examiners  may seek the orderly  divestiture  of  high-risk
mortgage securities,  in which case the securities must be reported as available
for sale.  As of June 30, 1998,  the Bank did not hold any  "high-risk  mortgage
securities" in its portfolio.

Delinquencies and Classified Assets

         Delinquencies.  The Bank's  collection  procedures  provide that when a
loan is 15 days past due, a computer-generated late charge notice is sent to the
borrower requesting payment,  plus a late charge. If delinquency  continues,  on
the first day of the second  month,  a delinquent  notice is mailed along with a
letter  advising  that the  mortgagors  are in  violation  of the terms of their
mortgage contract.  If a loan becomes 60 days past due, the loan becomes subject
to possible legal action.  The Bank's  attorney has been authorized by the Board
of  Directors  to send a letter on the first day of the third month  advising of
pending  legal action.  This letter  grants  mortgagors an additional 15 days to
bring  the  account  to date  prior to start of any legal  action.  If not paid,
foreclosure proceedings are initiated.


                                       -8-

<PAGE>


         It is sometimes  necessary and desirable to arrange  special  repayment
schedules with mortgagors to prevent  foreclosure or filing for bankruptcy.  The
mortgagors are required to submit a written repayment  schedule which is closely
monitored  for  compliance.  Under these terms,  the account is brought to date,
usually within a few months.

         Nonperforming  Assets.  Loans are  reviewed on a regular  basis and are
placed on a nonaccrual status when, in the opinion of management, the collection
of  additional  interest is doubtful.  Mortgage  loans are placed on  nonaccrual
status  generally  when either  principal  or interest is more than 90 days past
due.  Interest  accrued  and  unpaid at the time a loan is placed on  nonaccrual
status is charged against interest income.

         Real estate  acquired by the Bank as a result of foreclosure or by deed
in lieu of foreclosure is deemed REO until such time as it is sold.  When REO is
acquired,  it is  recorded at the lower of the unpaid  principal  balance of the
related loan or its  estimated  fair value,  less  estimated  selling  expenses.
Valuations are periodically performed by management,  and any subsequent decline
in fair value is charged to operations. At June 30, 1993, the Bank held $116,000
of REO,  which was sold during the three months ended  September 30, 1993.  This
was the only REO held by the Bank in the past several years.

         Delinquent  Loans and  Nonperforming  Assets.  The following table sets
forth information  regarding loans delinquent 90 days or more, real estate owned
by the Bank and other  nonperforming  assets at the dates  indicated.  As of the
dates indicated,  the Bank did not have any material  restructured  loans within
the meaning of SFAS 15. At June 30, 1998,  the Bank had two loans on  nonaccrual
status,  totaling  $2.5 million.  The increase in delinquent  loans was due to a
$2.5 million  commercial loan that became  nonperforming  during the fiscal year
ended June 30, 1998.  The  nonperforming  loan  matured in June 1998.  In August
1998,  the borrower paid all interest due on the loan through  October 31, 1998,
although the principal  was not repaid and the loan  continued to be in default.
The borrower has informed the Bank that it has received a lender's commitment to
refinance the loan,  although  there can be no assurance  that such  refinancing
will be obtained.  Management  also  obtained an  appraisal in August 1998,  and
based in part on such appraisal,  management  believes the Bank will not incur a
material  loss on this  loan.  See  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations--Results of  Operations--Provision
for Losses."

<TABLE>
<CAPTION>
                                                                        At June 30,
                                                 -----------------------------------------------------
                                                   1998      1997         1996       1995         1994
                                                   ----      ----         ----       ----         ----
                                                                (Dollars in Thousands)
Delinquent loans:
<S>                                              <C>         <C>         <C>         <C>         <C>  
    One- to four-family residential.........     $    19     $   88      $  100      $ 104       $  20
    Consumer loans..........................          --         --          --          7          --
    Commercial loans........................       2,500         --          --         --          --
                                                 -------     ------      ------      -----       -----
        Total delinquent loans..............     $ 2,519     $   88      $  100      $ 111       $  20
                                                 =======     ======      ======      =====       =====
Total real estate owned (1).................          --         --      $   --      $  --       $  --
 Other nonperforming assets.................          --         --          90        150          --
                                                 -------     ------      ------      -----       -----
        Total nonperforming assets..........          --         --      $   90      $ 150       $  --
                                                 =======     ======      ======      =====       =====
Total loans delinquent 90 days or more to
    net loans receivable....................        1.32%       .05%        .07%       .08%        .01%
Total loans delinquent 90 days or more to
    total assets............................         .83%       .03%        .04%       .04%         --%
Total nonperforming loans and nonperforming
    assets to total assets..................         .83%       .03%        .07%       .10%         --%
</TABLE>

- --------

(1)  Represents  the net book value of  property  acquired  by the Bank  through
     foreclosure or deed in lieu of foreclosure. Upon acquisition, this property
     was recorded at the lower of its fair value or the principal balance of the
     related loan.

         During  the  year  ended  June  30,  1998,  gross  interest  income  of
approximately   $281,000   would  have  been  recorded  on   nonperforming   and
restructured  loans,  under their original  terms, if the loans had been current
throughout the period. $211,000 was actually recorded on these assets during the
year ended June 30, 1998.

                                       -9-

<PAGE>

         The  following  table  sets  forth  information  with  respect to loans
delinquent  60-89 days and 90 days or more in the Bank's  portfolio at the dates
indicated.

                                                           At June 30,
                                                  ------------------------------
                                                   1998        1997        1996
                                                   ----        ----        ----
                                                          (In Thousands)
Loans delinquent 60-89 days ................      $  169      $   32      $   14
                                                                          ------
Loans delinquent 90 days or more ...........      $2,519          88         102
                                                  ------      ------      ------
  Total delinquent 60 days or more .........      $2,688      $  120      $  116
                                                  ======      ======      ======


         The following table sets forth  information  with respect to the Bank's
delinquent loans and other problem assets at June 30, 1998.

                                                     At June 30, 1998
                                                   ---------------------
                                                   Balance        Number
                                                   -------        ------
                                                      (In Thousands)
Residential real estate:
  Loans 60 to 89 days delinquent ..................$  169           1
  Loans 90 days or more delinquent ................    19           1
Commercial real estate:
  Loans 60 to 89 days delinquent ..................    --          --
  Loans 90 days or more delinquent ................ 2,500           1
Consumer loans 90 days or more delinquent .........    --          --
Foreclosed real estate and repossessions ..........    --          --
Other nonperforming assets ........................    --          --
Restructured loans within the meaning of
 Statement of Financial Accounting
 Standards No. 15 (not included in other
 nonperforming categories above) ..................    --          --
Loans to facilitate sale of real
 estate owned .....................................    --          --


         Classification  of  Assets.   Federal   regulations   provide  for  the
classification  of loans and other  assets  such as debt and  equity  securities
considered by the OTS to be of lesser quality as  "substandard,"  "doubtful," or
"loss"  assets.  An  asset is  considered  "substandard"  if it is  inadequately
protected by the current net worth and paying  capacity of the obligor or of the
collateral pledged, if any.  "Substandard" assets include those characterized by
the "distinct possibility" that the savings institution will sustain "some loss"
if the deficiencies are not corrected.  Assets classified as "doubtful" have all
of the weaknesses  inherent in those  classified  "substandard,"  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable and improbable."  Assets  classified as "loss" are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
that do not  expose  the  savings  institution  to risk  sufficient  to  warrant
classification in one of the aforementioned  categories,  but which possess some
weaknesses, are required to be designated "special mention" by management. Loans
designated  as special  mention  are  generally  loans  that,  while  current in
required  payments,  have  exhibited  some  potential  weaknesses  that,  if not
corrected, could increase the level of risk in the future. At June 30, 1998, the
Bank had 1 loan totaling $169,000 classified as special mention, secured by one-
to four family residence.


                                      -10-

<PAGE>

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

                                                    At June 30,
                                       -----------------------------------
                                          1998           1997         1996
                                                  (In Thousands)
Substandard assets (1) ............    $   2,519      $       --      $90
Doubtful assets ...................           --              --       --
Loss assets .......................           --              --       --
                                       ---------      ----------      ---
   Total classified assets ........    $   2,519      $       --      $90
                                       =========      ==========      ===
- --------------
(1)  Includes REO and other nonperforming assets.


         Allowance  for Loan  Losses.  Management's  policy  is to  provide  for
estimated  losses on the Bank's loan portfolio based on management's  evaluation
of the estimated  losses that may be incurred.  The Bank  regularly  reviews its
loan portfolio,  including problem loans, to determine whether any loans require
classification  or the  establishment of appropriate  reserves or allowances for
losses.  Such  evaluation,  which  includes  a review of all loans of which full
collectability  of  interest  and  principal  may  not  be  reasonably  assured,
considers,  among other  matters,  the  estimated  fair value of the  underlying
collateral.  During the years ended June 30, 1998, 1997 and 1996, the Bank added
$192,000, $151,000 and $34,000,  respectively, to the provision for loan losses.
The Bank's allowance for loan losses totaled $723,000, $536,000 and $375,000, at
June 30, 1998, 1997, and 1996, respectively.

         Management  believes  that the  allowances  for  losses  on  loans  and
investments  in real  estate  are  adequate.  While  management  uses  available
information to recognize losses on loans and investments in real estate,  future
additions  to the  allowances  may be  necessary  based on changes  in  economic
conditions.  In addition,  various regulatory  agencies,  as an integral part of
their examination process,  periodically review the Bank's allowances for losses
on loans and  investments in real estate.  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.

         Analysis of the  Allowance For Loan Losses.  The  following  table sets
forth the analysis of the allowance  for loan losses for the periods  indicated.
Of the total  allowance  for loan  losses,  35.2% has been  allocated to one- to
four- family residential real estate loans.

<TABLE>
<CAPTION>
                                                                         At June 30,
                                                -------------------------------------------------------------
                                                1998          1997          1996          1995        1994
                                                ----          ----          ----          ----        ----
                                                                    (Dollars in Thousands)
<S>                                           <C>           <C>           <C>          <C>          <C>      
Total loans outstanding ...................   $ 190,966     $ 174,878     $ 152,755    $ 141,093    $ 143,252
Average loans outstanding .................     182,882       164,321       143,126      143,829      140,624
Allowance balances (at beginning of period)         536           375           341          317          254
Provision for losses on real estate loans .         192           151            34           24           63
Transfer from provision for other assets ..          --            30            --           --           --
Charge-offs ...............................          (5)          (20)           --           --           --
                                              ---------     ---------     ---------    ---------    ---------
Allowance balance (at end
 of period) ...............................   $     723     $     536     $     375    $     341    $     317
                                              =========     =========     =========    =========    =========
Allowance for loan losses as a
 percentage of net loans receivable
 at end of period .........................         .38%          .31%          .25%         .24%         .22%
</TABLE>


Investment Activities

         The  Bank's  investment  portfolio  comprises  investment   securities,
securities  purchased under  agreements to resell,  secured  short-term loans to
commercial banks, Federal Home Loan Bank stock, and interest-earning deposits

                                      -11-

<PAGE>


in other  institutions.  The Bank has no  investments  in  corporate  or unrated
securities.  At June 30, 1998, $44.0 million, or 51.0%, of the Bank's investment
portfolio  was scheduled to mature in one year or less,  $3.8 million,  or 4.4%,
was  scheduled  to  mature in from one to five  years,  and  $38.4  million  was
scheduled to mature in over five years.

         The Bank is required  under federal  regulations  to maintain a minimum
amount of liquid assets that may be invested in specified  short term securities
and certain other investments.  See  "Regulation--Federal  Regulation of Savings
Institutions--Liquidity."  The Bank  generally  has  maintained  a portfolio  of
liquid assets that exceeds regulatory requirements. Management believes that the
higher levels are prudent  because of the  possibility  that interest  rates may
increase. By maintaining high levels of liquidity,  the Bank is able to reinvest
its assets more quickly in response to changes in market interest rates, thereby
reducing  its  exposure to interest  rate  volatility.  Liquidity  levels may be
increased or decreased depending upon the yields on investment  alternatives and
upon management's judgment as to the attractiveness of the yields then available
in relation to other  opportunities  and its  expectation  of the level of yield
that will be available in the future, as well as management's  projections as to
the short term  demand for funds to be used in the Bank's loan  origination  and
other activities. Currently, due to lower demand for loans, the Bank's liquidity
levels are higher than they have been in recent periods.

         Investment Portfolio. The following table sets forth the carrying value
of the Bank's investment portfolio at the dates indicated.

                                                             At June 30,
                                                     ---------------------------
                                                      1998      1997      1996
                                                      ----      ----      ----
                                                             (In Thousands)
Investment securities:
  U.S. Government and agency obligations .........   $49,393   $45,499   $57,269
  Freddie Mac preferred stock ....................     1,456     2,384     3,205
                                                     -------   -------   -------
    Total investment securities ..................   $58,725   $51,777   $48,704
Securities purchased under agreements                                        
  to resell ......................................        --     5,518     2,467
Short-term investments/money market
  accounts .......................................     4,777     2,722        --
Secured short-term loans to commercial
   banks(1) ......................................    18,405     9,736    11,360
FHLB stock .......................................     2,377     2,377     2,377
Interest-earning deposits in other institutions ..    11,906    11,172    10,450
                                                     -------   -------   -------
    Total investments ............................   $86,169   $83,302   $85,379
                                                     =======   =======   =======

- ----------
(1)  Includes Federal Funds sold and other deposits.


                                      -12-

<PAGE>


         Investment  Portfolio  Maturities.  The following  table sets forth the
scheduled maturities, carrying values, market values and weighted average yields
for the Bank's investment portfolio at June 30, 1998.

<TABLE>
<CAPTION>
                                                      At June 30, 1998
                            ----------------------------------------------------------------------------------------
                              One Year or Less     One to Five Years      Five to Ten Years     More than Ten Years
                            -------------------   -------------------   --------------------   --------------------
                                     Annualized            Annualized             Annualized             Annualized 
                                      Weighted              Weighted               Weighted               Weighted  
                            Carrying   Average    Carrying   Average    Carrying    Average    Carrying    Average  
                             Value     Yield       Value      Yield      Value       Yield      Value       Yield   
                             -----     -----       -----      -----      -----       -----      -----       -----   
                                                    (Dollars in Thousands)
<S>                         <C>       <C>         <C>        <C>        <C>         <C>        <C>         <C>
Investment securities:
 U.S. Government
  agency securities ....... $ 2,809     5.35%     $ 2,800      5.84%     $ 7,882      6.90%     $30,511      7.10%  
 U.S. Government                                                                             
  treasury securities .....     497     5.37        1,000      7.50           --        --           --        --   
 Freddie Mac preferred                                                                       
  stock ...................   3,205     0.01           --        --           --        --           --        --   
                            -------   ------      -------   -------      -------   -------      -------   -------   
    Total investment                                                                         
     securities............ $ 6,511     2.10%     $ 3,800      6.28%     $ 7,882      6.90%     $30,511      7.10%  
Securities purchased                                                                         
 under agreements to                                                                         
 resell ...................      --       --           --        --           --        --           --        --   
Short-term investments/                                                                      
money market accounts .....   4,777     6.16           --        --           --        --           --        --   
Secured short-term                                                                           
 loans to commercial                                                                         
 banks ....................  18,405     5.76           --        --           --        --           --        --   
FHLB stock ................   2,377     7.31           --        --           --        --           --        --   
Interest earning                                                                             
 deposits in other                                                                           
 institutions .............  11,906     5.80           --        --           --        --           --        --   
                            -------   ------      -------   -------      -------   -------      -------   -------   
   Total investments ...... $43,976     5.36%     $ 3,800      6.28%     $ 7,882      6.90%     $30,511      7.10%  
                            =======   ======      =======   =======      =======   =======      =======   =======   
</TABLE>


                                  At June 30, 1998
                            ---------------------------
                                      Total
                            ---------------------------
                                            Annualized 
                                             Weighted  
                            Carrying  Market  Average  
                             Value    Value    Yield   
                             -----    -----    -----   
                              (Dollars in Thousands)
Investment securities:     
 U.S. Government           
  agency securities ....... $44,002   $43,914   6.87% 
 U.S. Government                                      
  treasury securities .....   1,497     1,497   6.79  
 Freddie Mac preferred                                
  stock ...................   3,205     3,205   0.01  
                            -------   -------   ----  
    Total investment                                  
     securities............ $48,704   $48,616   6.42% 
Securities purchased                                  
 under agreements to                                  
 resell ...................      --        --     --  
Short-term investments/                               
money market accounts .....   4,777     4,777   6.16  
Secured short-term                                    
 loans to commercial                                  
 banks ....................  18,405    18,405   5.76  
FHLB stock ................   2,377     2,377   7.31  
Interest earning                                      
 deposits in other                                    
 institutions .............  11,906    11,906   5.80  
                            -------   -------   ----  
   Total investments ...... $86,169   $86,081   6.20% 
                            =======   =======   ====  

                                      -13-

<PAGE>


Sources of Funds

         General.   The  Bank's   deposit-gathering   activities  are  currently
conducted from the Bank's facility in Arbutus, Maryland.  Deposits are the major
source  of the  Bank's  funds for  lending  and other  investment  purposes.  In
addition  to  deposits,  the  Bank  derives  funds  from  the  amortization  and
prepayment of loans and mortgage-backed securities, n the maturity of investment
securities, and operations. Scheduled loan principal repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are influenced  significantly by general  interest rates and market  conditions.
Borrowings may be used on a short-term basis to compensate for reductions in the
availability  of funds from other  sources or on a longer term basis for general
business  purposes.  Historically,  the  Bank  has  maintained  a high  level of
liquidity, and only rarely uses borrowed funds.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within the Bank's market area through the offering of a broad  selection of
deposit  instruments  including  NOW accounts,  passbook and  statement  savings
accounts,  money market  deposits,  term  certificate  accounts  and  individual
retirement accounts. Deposit account terms vary according to the minimum balance
required,  the period of time during which the funds must remain on deposit, and
the interest rate,  among other factors.  The maximum rate of interest which the
Bank must pay is not  established  by regulatory  authority.  The Bank regularly
evaluates  its  internal  cost of funds,  surveys  rates  offered  by  competing
institutions,  reviews  the  Bank's  cash  flow  requirements  for  lending  and
liquidity,  and  executes  rate changes  when deemed  appropriate.  The Bank has
sought to  decrease  the risk  associated  with  changes  in  interest  rates by
offering  competitive  rates on deposit accounts and by pricing  certificates of
deposit to provide customers with incentives to choose  certificates of deposit.
The Bank does not obtain funds through brokers,  through a solicitation of funds
outside its market area, nor by offering  negotiated  rates on  certificates  of
deposit in excess of $100,000.

         Savings  Portfolio.  Savings  in the  Bank as of  June  30,  1998  were
represented by the various types of deposit programs described below.

<TABLE>
<CAPTION>

  Weighted                                                                                                  Percentage
   Average                                                                  Minimum                          of Total
Interest Rate        Minimum Term        Checking and Savings Deposits       Amount        Balances           Savings
- -------------        ------------        -----------------------------      --------      ----------          --------
                                                                                        (In Thousands)
<S>                 <C>                 <C>                                <C>            <C>                <C>
      --%                None             Noninterest-bearing demand        $   500        $   550           0.22%
    2.04                 None             NOW Accounts                          300          5,738           2.34
    3.35                 None             Passbooks and Statement Savings        50         18,213           7.43
    4.77                 None             Money Market Accounts                 100         63,792          26.01
    3.33                 None             Anniversary Bonus Account             100          5,107           2.08
    3.35                 None             Club Accounts                           5            139           0.06

                                         Certificates of Deposit
                                         -----------------------------
    4.25            3 months              Fixed term, fixed rate              1,000            365           0.15
    5.22            6 months              Fixed term, fixed rate              1,000          6,304           2.56
    5.42            12 months             Fixed term, fixed rate              1,000         22,493           9.17
    5.45            13 months             Fixed term, fixed rate             10,000            976           0.40
    5.56            18 months             Fixed term, fixed rate              1,000          9,195           3.75
    5.54            24 months             Fixed term, fixed rate              1,000         20,211           8.24
    5.70            36 months             Fixed term, fixed rate              1,000         18,220           7.43
    6.04            48 months             Fixed term, fixed rate              1,000          1,073           0.44
    6.35            60 months             Fixed term, fixed rate              1,000         21,725           8.86
    5.59            Various (15-20)       Fixed term, fixed rate              5,000         41,498          16.92
    5.51            Various (14-25)       Fixed term, variable rate           1,000          9,307           3.79
    7.50            Various ( 3-60)       Fixed term, fixed rate             90,000            364           0.15
                                                                                           -------         ------
                                                                                          $245,270         100.00%
                                                                                           =======         ======
</TABLE>


                                      -14-

<PAGE>


         The  following  table sets forth the change in dollar amount of savings
deposits in the various  types of savings  accounts  offered by the Bank between
the dates indicated.
<TABLE>
<CAPTION>
                                                                           At June 30,
                        ------------------------------------------------------------------------------------------------------------
                                     1998                        1997                              1996                 1995
                        -----------------------------  ----------------------------  ---------------------------- ------------------
                        Balance  Percent(1) Change(2)  Balance Percent(1) Change(2)  Balance Percent(1) Change(2) Balance Percent(1)
                        -------  ---------  ---------  ------- ---------  ---------  ------- ---------- --------- ------- ----------
                                                                      (Dollars in Thousands)
<S>                    <C>          <C>     <C>      <C>        <C>      <C>       <C>          <C>     <C>      <C>          <C> 
Anniversary bonus
 account...............$  5,107     2.08%   $(1,384) $  6,491   2.79%    $(1,289)  $  7,780     3.5%    $(4,800) $ 12,580     6.0%
NOW and demand accounts   6,288     2.56      1,173     5,115    2.20        892      4,223     1.9         958     3,265     1.5
Passbooks, statements
 and clubs.............  18,352     7.49       (506)   18,858    8.11        436     18,422     8.3      (1,027)   19,449     9.2
Money market deposit
 accounts..............  63,792    26.01    (11,231)   75,023   32.26      6,936     68,087    30.6       6,106    61,981    29.3

Time deposits that
 mature:
    within 12 months...  91,166    37.17     14,544    76,622   32.94      6,505     70,117    31.6      (1,131)   71,248    33.7
    within 13-36 months  54,413    22.18     10,589    43,824   18.84      2,716     41,108    18.5       9,275    31,833    15.1
    beyond 36 months...   6,152     2.51       (505)    6,657    2.86     (5,752)    12,409     5.6       1,351    11,058     5.2
                       --------  -------    -------  --------  ------    -------   --------  ------     -------  --------  ------
        Total deposits.$245,270    100.0%   $12,680  $232,590   100.0%   $10,444   $222,146   100.0%    $10,732  $211,414   100.0%
                       ========  =======    =======  ========  ======    =======   ========  ======     =======  ========   ======
</TABLE>


- --------
(1)  Represents percentage of total deposits.
(2)  Represents increase (decrease) in balance from end of prior period.


                                      -15-

<PAGE>



         Time Deposit Rates. The following table sets forth the time deposits in
the Bank classified by rates as of the dates indicated:

                                                    At June 30,
                                      ------------------------------------------
                                       1998              1997             1996
                                       ----              ----             ----
                                                     (In Thousands)
     Rate
     ----
4.00 - 5.99% ................         $132,687         $ 96,982         $ 75,296
6.00 - 7.99% ................           19,044           30,121           48,338
                                      --------         --------         --------
                                      $151,731         $127,103         $123,634
                                      ========         ========         ========

         Time Deposit Maturities.  The following table sets forth the amount and
maturities of time deposit at June 30, 1998.

                                           Amount Due
                   -------------------------------------------------------------
                   Less Than1-2     2-3        After
                    One Year       Years       Years      3 Years       Total
                    --------       -----       -----      -------       -----
                                            (In Thousands)
4.00 - 5.99%......  $84,424      $35,056     $  7,155     $ 6,052     $132,687
6.00 - 7.99%......     6,742        9,310       2,892         100       19,044
                    --------     --------    --------     -------     --------
                    $ 91,166     $ 44,366    $ 10,047     $ 6,152     $151,731
                    ========     ========    ========     =======     ========

         Large Certificates of Deposit Maturities. The following table indicates
the amount of the Bank's  certificates  of deposit of  $100,000  or more by time
remaining  until  maturity at June 30, 1998.  This amount does not include other
savings account deposits of $100,000 or more, which totaled  approximately $22.0
million at June 30, 1998.

                                                                Certificates
         Maturity Period                                         of Deposit
         ---------------                                         ----------
                                                                (In Thousands)
         Three months or less..............................       $ 2,916
         Three through six months..........................         2,864
         Six through twelve months.........................        10,634
         Over twelve months................................        10,243
                                                                  -------
              Total........................................       $26,657
                                                                  =======

         Change in Deposits.  The  following  table sets forth  changes in total
deposits of the Bank for the periods indicated:

                                                    At June 30,
                                         --------------------------------------
                                           1998          1997            1996
                                           ----          ----            ----
                                                      (In Thousands)
        Rate
        ----
Balance at beginning of period .....     $ 232,590     $ 222,146      $ 211,414
                                                                      ---------
Net (withdrawals)/deposits .........           566        (1,105)          (424)
Interest credited ..................        12,114        11,549         11,156
                                                       ---------      ---------
  Ending balance ...................     $ 245,270     $ 232,590        222,146
                                         =========     ---------      ---------
Net increase (decrease)
  in deposits ......................     $  12,680     $  10,444      $  10,732
                                         =========     =========      =========


Borrowings

         Deposits  are the  Bank's  primary  source of funds.  The Bank may also
obtain  funds from the FHLB and  through  reverse  repurchase  agreements.  FHLB
advances are  collateralized  by selected  assets of the Bank. Such advances are
made pursuant to several  different credit  programs,  each of which has its own
interest  rate and range of  maturities.  The maximum  amount that the FHLB will
advance to member institutions, including the Bank, for

                                      -16-

<PAGE>


purposes  other  than  meeting  withdrawals,  fluctuates  from  time  to time in
accordance with the policies of the OTS and the FHLB. The maximum amount of FHLB
advances to a member  institution  generally is reduced by  borrowings  from any
other source. As part of the  Reorganization,  the Employee Stock Ownership Plan
and Trust (ESOP)  borrowed funds from an unrelated third party lender to finance
the  purchase  of 144,000  shares of the  Common  Stock  issued in the  offering
(adjusted  for the  Bank's  three-for-two  stock  split  in the  form of a stock
dividend which was paid November 1997). The loan will be repaid principally from
the Bank's  contributions  to the ESOP over a period of up to ten years. At June
30,  1998,  the  balance on the ESOP loan was  $552,000  and was  reported as an
obligation of the Bank.

         Although the Bank has rarely done so, it may also sell securities under
agreements to repurchase with selected dealers (reverse  repurchase  agreements)
as a means of  obtaining  short-term  funds as market  conditions  permit.  In a
reverse repurchase agreement,  a fixed dollar amount of securities would be sold
to a dealer under an agreement to repurchase  the securities at a specific price
within a  specific  period of time,  typically  not more than 180 days.  Reverse
repurchase  agreements are treated as financings of the Bank and the obligations
to  repurchase  securities  sold are  reflected as a liability of the Bank.  The
dollar amount of securities  underlying  the  agreements  remain an asset of the
Bank. There were no securities sold under  agreements to repurchase  outstanding
at June 30, 1998.

Competition

         As  of  June  30,  1998,  the  Bank  was  the  fourth  largest  savings
institution  headquartered in the Bank's market area. The Bank encounters strong
competition both in attracting deposits and in originating real estate and other
loans.  Its most direct  competition  for  deposits has  historically  come from
commercial and savings banks, other savings  associations,  and credit unions in
its market area. Competition for loans comes from such financial institutions as
well  as  mortgage  banking   companies.   The  Bank  expects  continued  strong
competition in the foreseeable  future,  including  increased  competition  from
"super-regional" banks entering the market by purchasing large banks and savings
banks. Many such  institutions  have greater  financial and marketing  resources
available to them than does the Bank. The Bank competes for savings  deposits by
offering  depositors  a high  level  of  personal  service  and a wide  range of
competitively  priced financial  services.  In recent years,  additional  strong
competition has come from stock and bond dealers and brokers.  The Bank competes
for real estate  loans  primarily  through the  interest  rates and loan fees it
charges and advertising.

Personnel

         As of  June  30,  1998,  the  Bank  had 25  full-time  and 8  part-time
employees.  None  of  the  Bank's  employees  is  represented  by  a  collective
bargaining  group. The Bank believes its  relationship  with its employees to be
good.

Regulation

         As a federally chartered SAIF-insured savings association,  the Bank is
subject to examination,  supervision and extensive regulation by the OTS and the
FDIC.  The Bank is a member of and owns stock in the FHLB of  Atlanta,  which is
one of the twelve  regional  banks in the Federal  Home Loan Bank  System.  This
regulation and supervision  establishes a comprehensive  framework of activities
in which an institution can engage and is intended  primarily for the protection
of the insurance fund and depositors.  The Bank also is subject to regulation by
the Board of  Governors  of the Federal  Reserve  System (the  "Federal  Reserve
Board") governing  reserves to be maintained  against deposits and certain other
matters. The OTS examines the Bank and prepares reports for the consideration of
the Bank's  Board of  Directors  on any  deficiencies  that they may find in the
Bank's  operations.  The  FDIC  also  examines  the  Bank  in  its  role  as the
administrator  of the SAIF.  The Bank's  relationship  with its  depositors  and
borrowers  also is  regulated  to a great  extent by both federal and state laws
especially in such matters as the ownership of savings accounts and the form and
content of the Bank's mortgage documents. Any change in such regulation, whether
by the FDIC,  OTS,  or  Congress,  could have a material  adverse  impact on the
Company, the Mutual Holding Company and the Bank and their operations.


                                      -17-

<PAGE>



Federal Regulation of Savings Institutions

         Business  Activities.   The  activities  of  savings  institutions  are
governed by the Home  Owners'  Loan act, as amended (the "HOLA") and, in certain
respects, the Federal Deposit Insurance Act (the "FDI Act"). The federal banking
statutes,  as  amended  by  the  Financial  Institutions  Reform,  Recovery  and
Enforcement  Act of 1989 ("FIRREA") and Federal  Deposit  Insurance  Corporation
Improvement Act ("FDICIA") (1) restrict the solicitation of brokered deposits by
savings institutions that are troubled or not well-capitalized, (2) prohibit the
acquisition  of any corporate debt security that is not rated in one of the four
highest rating categories, (3) restrict the aggregate amount of loans secured by
non-residential  real estate property to 400% of capital, (4) permit savings and
loan  holding   companies  to  acquire  up  to  5%  of  the  voting   shares  of
non-subsidiary  savings  institutions  or  savings  and loan  holding  companies
without prior approval, and (5) permit bank holding companies to acquire healthy
savings  institutions.  The description of statutory  provisions and regulations
applicable  to savings  associations  set forth  herein does not purport to be a
complete  description of such statutes and  regulations  and their effect on the
Bank.

         Loans  to One  Borrower.  Under  the  HOLA,  savings  institutions  are
generally  subject  to the  national  bank  limits  on  loans  to one  borrower.
Generally, savings institutions may not make a loan or extend credit to a single
or related group of borrowers in excess of 15% of the Bank's unimpaired  capital
and surplus on an unsecured  basis. An additional  amount may be lent,  equal to
10% of  unimpaired  capital  and  surplus,  if such loan is secured by  readily-
marketable  collateral,  which is  defined  to include  certain  securities  and
bullion, but generally does not include real estate. The Bank's maximum loans to
one borrower  limit was $7.4 million at June 30, 1998. As of June 30, 1998,  the
Bank was in compliance with its loans-to-one-borrower limitations.

         Qualified Thrift Lender Test. The HOLA requires savings institutions to
meet a qualified  thrift  lender  ("QTL")  test.  Under the QTL test,  a savings
association  is  required to  maintain  at least 65% of its  "portfolio  assets"
(total assets less (i) specified  liquid assets up to 20% of total assets,  (ii)
intangibles, including goodwill, and (iii) the value of property used to conduct
business)  in certain  "qualified  thrift  investments,"  primarily  residential
mortgages and related investments, including certain mortgage-backed and related
securities  on a monthly  average  basis in 9 out of every 12 months.  A savings
association  that fails the QTL test must  either  convert to a bank  charter or
operate under certain  restrictions.  As of June 30, 1998,  the Bank  maintained
87.5% of its portfolio  assets in qualified thrift  investments and,  therefore,
met the QTL test.

         Limitation on Capital Distributions. OTS regulations impose limitations
upon all capital distributions by savings institutions,  such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to stockholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an institution's  capital level. An institution,  such as the
Bank, that exceeds all fully phased-in capital  requirements  before and after a
proposed capital distribution ("Tier 1 Association") and has not been advised by
the OTS that it is in need of more than normal  supervision,  could, after prior
notice but without the approval of the OTS, make capital  distributions during a
calendar  year equal to the  greater  of: (i) 100% of its net  earnings  to date
during the  calendar  year plus the amount  that would  reduce by  one-half  its
"surplus  capital  ratio" (the excess capital over its fully  phased-in  capital
requirements)  at the  beginning  of the calendar  year;  or (ii) 75% of its net
earnings for the previous four quarters; provided that the institution would not
be undercapitalized, as that term is defined in the OTS Prompt Corrective Action
regulations,   following  the  capital  distribution.   Any  additional  capital
distributions would require prior regulatory  approval.  In the event the Bank's
capital fell below its  fully-phased  in requirement or the OTS notified it that
it was in need of more than  normal s  supervision,  the Bank's  ability to make
capital distributions could be restricted. In addition, the OTS could prohibit a
proposed  capital  distribution  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound practice.

         In addition,  OTS  regulations  require the Mutual  Holding  Company to
notify the OTS of any proposed waiver of its right to receive  dividends.  It is
the OTS' recent  practice to review  dividend  waiver  notices on a case-by-case
basis, and, in general, not object to any such waiver if: (i) the mutual holding
company's board of directors determines that such waiver is consistent with such
directors' fiduciary duties to the mutual holding company's members; (ii) for

                                      -18-

<PAGE>



as long as the  savings  association  subsidiary  is  controlled  by the  mutual
holding  company,  the dollar amount of dividends  waived by the mutual  holding
company are considered as a restriction on the retained  earnings of the savings
association,  which  restriction,  if  material,  is  disclosed  in  the  public
financial  statements  of the  savings  association  as a note to the  financial
statements;  (iii) the  amount of any  dividend  waived  by the  mutual  holding
company is available for  declaration as a dividend solely to the mutual holding
company,  and,  in  accordance  with  SFAS  5,  where  the  savings  association
determines  that the payment of such dividend to the mutual  holding  company is
probable,  an  appropriate  dollar  amount is recorded as a liability;  (iv) the
amount of any waived  dividend is  considered as having been paid by the savings
association (and the savings  association's capital ratios adjusted accordingly)
in evaluating any proposed dividend under OTS capital distribution  regulations;
and (v) in the event the mutual  holding  company  converts to stock  form,  the
appraisal  submitted to the OTS in connection  with the  conversion  application
takes into account the aggregate  amount of the  dividends  waived by the mutual
holding company.

         The OTS has proposed  regulations that would revise the current capital
distribution restrictions.  The proposal eliminates the current tiered structure
and the  safe-harbor  percentage  limitations.  Under  the  proposal  a  savings
institution may make a capital distribution without notice to the OTS (unless it
is a  subsidiary  of a  holding  company)  provided  that  it has a CAMEL 1 or 2
rating, is not in troubled condition and would remain adequately capitalized (as
defined by regulation) following the proposed distribution. Savings institutions
that would remain adequately capitalized following the proposed distribution but
do not meet the other  noted  requirements  must notify the OTS 30 days prior to
declaring a capital  distribution.  The OTS stated it will  generally  regard as
permissible that amount of capital  distributions  that do not exceed 50% of the
institution's  excess  regulatory  capital  plus net  income to date  during the
calendar year. A savings association may not make a capital distribution without
prior approval of the OTS and the FDIC if it is undercapitalized before, or as a
result of, such a  distribution.  A savings  institution  will be  considered in
troubled  condition  if it  has a  CAMEL  rating  of 4 or 5,  is  subject  to an
enforcement  action relating to its safety and soundness or financial  viability
or has been informed in writing by the OTS that it is in troubled condition.  As
under the current rule, the OTS may object to a capital distribution if it would
constitute  an unsafe  or  unsound  practice.  No  assurance  may be given as to
whether or in what form the regulations may be adopted.

         Liquidity.  The Bank is required to maintain  minimum  levels of liquid
assets as defined by OTS regulations.  This requirement,  which varies from time
to time  depending upon economic  conditions and deposit flows,  is based upon a
percentage of deposits and short-term  borrowings.  The required ratio currently
is 4.0%.  Monetary  penalties may be imposed for failure to meet these liquidity
requirements.  The Bank's average liquidity ratio for the quarter ended June 30,
1998 was 40.6%, which exceeded the then applicable requirements.

         Assessments. Savings institutions are required by OTS regulation to pay
assessments  to  the  OTS  to  fund  the  operations  of the  OTS.  The  general
assessment,   paid  on  a  semi-annual  basis,  is  computed  upon  the  savings
institution's consolidated total assets, as reported in the institution's latest
quarterly  thrift financial  report.  Based on assets at June 30, 1998, the Bank
has a semi-annual assessment of approximately $39,000.

         Community  Reinvestment.  Under  the  Community  Reinvestment  Act (the
"CRA"),  as  implemented  by  OTS  regulations,  a  savings  institution  has  a
continuing  and  affirmative  obligation,  consistent  with its  safe and  sound
operation, to help meet the credit needs of its entire community,  including low
and moderate income  neighborhoods.  The CRA does not establish specific lending
requirements  or  programs  for  financial  institutions,  nor  does it limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community,  consistent with the CRA.
The CRA  requires  the OTS,  in  connection  with its  examination  of a savings
institution,  to assess the institution's  record of meeting the credit needs of
its community and to take such record into account in its  evaluation of certain
applications by such  institution.  The CRA rating system identifies four levels
of performance  that may describe an institution's  record of meeting  community
needs:   outstanding,   satisfactory,   needs   to   improve   and   substantial
non-compliance. The CRA also requires all institutions to make public disclosure
of their  CRA  ratings.  The CRA  regulations  were  recently  revised.  The OTS
assesses the CRA performance of a savings institution under lending, service and
investment  tests, and based on such  assessment,  will assign an institution in
one of the four above-referenced ratings. The Bank received a "satisfactory" CRA
rating under the current CRA regulations in its most recent federal  examination
by the OTS.

                                      -19-

<PAGE>



         Transactions  with Related  Parties.  The Bank's authority to engage in
transactions  with  related  parties or  "affiliates"  (i.e.,  any company  that
controls or is under common control with an  institution,  including the Company
and its  non-savings  institution  subsidiaries)  or to make  loans  to  certain
insiders, is limited by Sections 23A and 23B of the Federal reserve Act ("FRA").
Section 23A limits the  aggregate  amount of  transactions  with any  individual
affiliate to 10% of the capital and surplus of the savings  institution and also
limits the aggregate  amount of  transactions  with all affiliates to 20% of the
savings institution's capital and surplus.  Certain transactions with affiliates
are required to be secured by collateral in an amount and of a type described in
Section 23A and the purchase of low quality assets from  affiliates is generally
prohibited.  Section 23B provides  that certain  transactions  with  affiliates,
including loans and asset purchases,  must be on terms and under  circumstances,
including  credit  standards,  that  are  substantially  the same or at least as
favorable to the  institution  as those  prevailing  at the time for  comparable
transactions with non-affiliated  companies.  In addition,  savings institutions
are prohibited  from lending to any affiliate that is engaged in activities that
are not  permissible for bank holding  companies and no savings  institution may
purchase the securities of any affiliate other than a subsidiary.

         The Bank's authority to extend credit to executive officers,  directors
and 10%  stockholders,  as well  as  entities  controlled  by such  persons,  is
currently  governed by Sections  22(g) and 22(h) of the FRA,  and  Regulation  O
thereunder.  Among other things, these regulations  generally require such loans
to be made on terms  substantially  the same as those  offered  to  unaffiliated
individuals  and  do not  involve  more  than  the  normal  risk  of  repayment.
Regulation O also places  individual and aggregate limits on the amount of loans
the  Bank  may make to such  persons  based,  in  part,  on the  Bank's  capital
position,  and requires certain approval procedures to be followed.  At June 30,
1998, the Bank was in compliance with the regulations.

         Enforcement.  Under  the  FDI  Act,  the OTS  has  primary  enforcement
responsibility  over  savings  institutions  and  has  the  authority  to  bring
enforcement  action  against  all   "institution-related   parties,"   including
stockholders,  and any attorneys,  appraisers and  accountants  who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive  or cease and  desist  order to removal  of  officers  and/or
directors of the institutions, receivership,  conservatorship or the termination
of deposit  insurance.  Civil  penalties  cover a wide range of  violations  and
actions, and range up to $25,000 per day, unless a finding of reckless disregard
is made, in which case penalties may be as high as $1 million per day.  Criminal
penalties  for  most  financial  institution  crimes  include  fines of up to $1
million and imprisonment for up to 30 years. Under the FDI Act, the FDIC has the
authority to recommend to the Director of OTS that  enforcement  action be taken
with respect to a particular savings institution.  If action is not taken by the
Director,   the  FDIC  has   authority  to  take  such  action   under   certain
circumstances.

         The federal banking  agencies  recently  adopted a final regulation and
Interagency   Guidelines   Prescribing   Standards   for  Safety  and  Soundness
("Guidelines")  to implement the safety and soundness  standards  required under
the FDI Act. The  Guidelines  set forth the safety and soundness  standards that
the federal  banking  agencies use to identify  and address  problems at insured
depository institutions before capital becomes impaired. The standards set forth
in the Guidelines  address internal controls and information  systems;  internal
audit  system;  credit  underwriting;  loan  documentation;  interest  rate risk
exposure;  asset growth; and compensation,  fees and benefits. The agencies also
adopted  final rules which  require  institutions  to examine  asset quality and
earnings standards. If the appropriate federal banking agency determines that an
institution fails to meet any standard prescribed by the Guidelines,  the agency
may  require  the  institution  to submit to the  agency an  acceptable  plan to
achieve  compliance  with the  standard,  as required by the FDI Act.  The final
regulations establish deadlines for the submission and review of such safety and
soundness compliance plans.

         Capital  Requirements.  The OTS  capital  regulations  require  savings
institutions to meet three capital standards:  a 1.5% tangible capital standard,
a 3.0% leverage  ratio (or core capital  ratio) and an 8.0%  risk-based  capital
standard.  Core  capital is defined as common  stockholders'  equity  (including
retained earnings), certain non-cumulative perpetual preferred stock and related
surplus, minority interests in equity accounts of consolidated subsidiaries less
intangibles  other than  certain  qualifying  supervisory  goodwill  and certain
purchased  mortgage  servicing rights ("PMSRs").  Tangible capital is defined as
core capital less all intangible assets (including  supervisory goodwill) plus a
specified

                                      -20-

<PAGE>



amount of PMSRs.  The OTS regulations also require that, in meeting the tangible
ratio,  leverage and  risk-based  capital  standards,  institutions  must deduct
investments in and loans to  subsidiaries  engaged in activities not permissible
for a national bank, and unrealized gains (losses) on certain available for sale
securities.

         The risk-based capital standard for savings  institutions  requires the
maintenance of Tier 2 (core) and total capital (which is defined as core capital
and   supplementary   capital)  to  risk  weighted  assets  of  4.0%  and  8.0%,
respectively.  In determining the amount of  risk-weighted  assets,  all assets,
including certain  off-balance sheet assets,  are multiplied by a risk-weight of
0% to 100%, as assigned by the OTS capital regulation based on the risks the OTS
believes  are  inherent in the type of asset.  The  components  of Tier 1 (core)
capital are equivalent to those discussed  earlier under the 3.0% leverage ratio
standard.  The components of supplementary  capital currently include cumulative
preferred stock,  long-term  perpetual  preferred stock,  mandatory  convertible
securities, subordinated debt and intermediate preferred stock and allowance for
loan and  lease  losses.  Allowance  for loan and  lease  losses  includable  in
supplementary  capital is limited to a maximum of 1.25%.  Overall, the amount of
supplementary  capital  included as part of total capital  cannot exceed 100% of
core capital.

         At June 30,  1998,  the Bank  exceeded  each of the three  OTS  capital
requirements  on a fully  phased-in  basis.  Set forth below is a summary of the
Bank's compliance with the OTS capital standards as of June 30, 1998.

<TABLE>
<CAPTION>
                                                                                          To Be Well Capitalized
                                                                      For Capital         Under Prompt Corrective
                                              Actual               Adequacy Purposes         Action Provisions
                                        ------------------        ------------------        --------------------
                                        Amount    Ratio(1)        Amount    Ratio(1)        Amount      Ratio(1)
                                        ------    --------        ------    --------        ------      --------
As of June 30, 1998:
<S>                                     <C>        <C>            <C>          <C>          <C>             <C>
  Tier I core capital...............    $47,346    15.80%         $11,985      4.00%        $14,982        >5%
  Tier I risk-based capital.........     47,346    32.76            5,781      4.00           8,672        >6%
  Total risk-based capital..........     48,069    33.26           11,563      8.00          14,453       >10%
</TABLE>
- ---------------
(1)  Core capital is calculated  on the basis of a percentage of total  adjusted
     assets;  risk-based  capital  levels  are  calculated  on  the  basis  of a
     percentage of risk-weighted assets.


Prompt Corrective Regulatory Action

         Under the OTS Prompt Corrective Action regulations, the OTS is required
to take certain supervisory actions against undercapitalized  institutions,  the
severity  of which  depends  upon the  institution's  degree of  capitalization.
Generally,  a savings institution that has total risk-based capital of less than
8.0% or a leverage  ratio or a Tier 1 core capital  ratio that is less than 4.0%
is considered to be  undercapitalized.  A savings institution that has the total
risk- based  capital less than 6.0%, a Tier 1 core  risk-based  capital ratio of
less than 3.0% or a leverage  ratio that is less than 3.0% is  considered  to be
"significantly  undercapitalized"  and a savings institution that has a tangible
capital to assets  ratio equal to or less than 2.0% is deemed to be  "critically
undercapitalized."  Subject to a narrow  exception,  the  banking  regulator  is
required  to  appoint a  receiver  or  conservator  for an  institution  that is
"critically  undercapitalized."  The  regulation  also  provides  that a capital
restoration  plan  must be  filed  with  the OTS  within  45 days of the date an
institution  receives  notice  that  it  is  "undercapitalized,"  "significantly
undercapitalized"  or  "critically   undercapitalized."  In  addition,  numerous
mandatory supervisory actions become immediately  applicable to the institution,
including,  but not limited to, restrictions on growth,  investment  activities,
capital distributions,  and affiliate transactions.  The OTS could also take any
one of a number of discretionary supervisory actions,  including the issuance of
a capital  directive  and the  replacement  of  senior  executive  officers  and
directors.

Insurance of Deposit Accounts

         The Bank is a member of the SAIF,  which is  administered  by the FDIC.
Deposits are insured up to applicable  limits by the FDIC and such  insurance is
backed by the full faith and credit of the U.S. Government. As insurer, the FDIC
imposes deposit insurance premiums and is authorized to conduct  examinations of
and to require reporting by FDIC-insured institutions.  It also may prohibit any
FDIC-insured institution from engaging in any activity the FDIC

                                      -21-

<PAGE>



determines by  regulation or order to pose a serious risk to the FDIC.  The FDIC
also has the authority to initiate  enforcement  actions  against savings banks,
after giving the OTS an opportunity  to take such action,  and may terminate the
deposit  insurance  if it  determines  that the  institution  has  engaged or is
engaging  in  unsafe  or  unsound  practices,  or  is in an  unsafe  or  unsound
condition.

         The minimum annual deposit insurance premiums are currently assessed at
the rate of .065% of deposits for all SAIF-insured  members.  The FDIC, however,
is authorized to raise premiums in certain  circumstances related to fund losses
and severe economic  circumstances and has exercise this authority several times
with respect to premium paid to the Bank  Insurance  Fund ("BIF") by  commercial
banks and BIF-member savings association.

         In September 1996,  Congress  enacted  legislation to recapitalize  the
SAIF by a one-time assessment on all SAIF-insured  deposits held as of March 31,
1995.  The  assessment  was 65.7 basis points per $100 in  deposits,  payable on
November 30, 1996.  For the Bank,  the  assessment  amounted to $1.4 million (or
$849,000  when  adjusted for taxes),  based on the Bank's  deposits on March 31,
1995. In addition, pursuant to the legislation,  interest payments on FICO bonds
issued in the late 1980's by the Financing  Corporation to recapitalize  the now
defunct  Federal  Savings and Loan  Insurance  Corporation  are paid  jointly by
BIF-insured institutions and SAIF-insured institutions.  The FICO assessment was
1.29 basis points per $100 in BIF deposits and 6.1 basis points per $100 in SAIF
deposits. Beginning January 1, 2000, the FICO interest payments will be paid pro
rata by banks and thrifts based on deposits  (approximately 2.4 basis points per
$100 in deposits).

         The  legislation  further  provides that the BIF and SAIF will merge on
January 1, 1999 if there are no more savings  associations  as of that date. The
Bank cannot determine  whether,  or in what form such legislation may eventually
be enacted and there can be no assurance  that any  legislation  that is enacted
would not adversely affect the Bank or the Company.

         While the legislation has reduced the disparity  between  premiums paid
on BIF deposits  and SAIF  deposits,  and has relieved the thrift  industry of a
portion of the contingent  liability  represented by the FICO bonds, the premium
disparity between SAIF-insured  institutions,  such as the Bank, and BIF-insured
institutions  will  continue  until at least  January 1, 1999.  The Bank's  SAIF
premium for the fiscal year ended June 30, 1998 was $222,000.

Federal Home Loan Bank System

         The Bank is a member of the FHLB System,  which consists of 12 regional
FHLBs.  The FHLB  provides  a  central  credit  facility  primarily  for  member
institutions. The Bank, as a member of the FHLB, is required to acquire and hold
shares of  capital  stock in that FHLB in an amount at least  equal to 1% of the
aggregate principal amount of its unpaid residential  mortgage loans and similar
obligations at the beginning of each year, or 1/20 of its advances  (borrowings)
from the  FHLB,  whichever  is  greater.  The Bank was in  compliance  with this
requirement with an investment in FHLB-Atlanta  stock, at June 30, 1998, of $2.4
million.

         The FHLBs are required to provide funds for the resolution of insolvent
thrifts  and  to  contribute  funds  for  affordable  housing  programs.   These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to their members. Over the past five years such dividends have averaged
6.84%, and were 7.31% for the fiscal year ended June 30, 1998.

Federal Reserve System

         The Federal Reserve Board regulations  require savings  institutions to
maintain   non-interest-earning  reserves  against  their  transaction  accounts
(primarily  NOW and  regular  checking  accounts).  The  Federal  Reserve  Board
regulations  generally  require that  reserves be maintained  against  aggregate
transaction  accounts as follows: for accounts aggregating $52.0 million or less
(subject to adjustment by the Federal Reserve Board) the reserve  requirement is
3%; and for accounts greater than $52.0 million, the reserve requirement is $1.6
million plus 10% (subject to adjustment by the Federal  Reserve Board between 8%
and 14%) against that portion of total transaction accounts in excess of

                                      -22-

<PAGE>


$52.0 million.  The first $4.2 million of otherwise reservable balances (subject
to  adjustments  by the Federal  Reserve  Board) are  exempted  from the reserve
requirements.  The Bank is in compliance  with the foregoing  requirements.  The
balances maintained to meet the reserve  requirements  imposed by the FRB may be
used to satisfy liquidity requirements imposed by the OTS.

Holding Company Regulation

         General. The Company and the Mutual Holding Company are non-diversified
savings and loan holding  companies  within the meaning of the HOLA, as amended.
As such, the Company and the Mutual Holding  Company are registered with the OTS
and are subject to OTS  regulations,  examinations,  supervision  and  reporting
requirements.  In addition,  the OTS has enforcement  authority over the Company
and the Mutual Holding  Company and any non- savings  institution  subsidiaries.
Among  other  things,  this  authority  permits  the OTS to restrict or prohibit
activities  that are determined to be a serious risk to the  subsidiary  savings
institution.

         Restrictions  Applicable  to  Mutual  Holding  Companies.  Pursuant  to
Section  10(o) of the HOLA and OTS  regulations,  a mutual  holding  company may
engage in the  following  activities:  (i)  investing  in the stock of a savings
association;  (ii)  acquiring  a mutual  association  through the merger of such
association into a savings association  subsidiary of such holding company or an
interim savings  association  subsidiary of such holding company;  (iii) merging
with or  acquiring  another  holding  company;  one of whose  subsidiaries  is a
savings association; (iv) investing in a corporation, the capital stock of which
is available  for purchase by a savings  association  under federal law or under
the law of any state where the subsidiary  savings  association or  associations
share their home offices; (v) furnishing or performing management services for a
savings  association  subsidiary  of such  company;  (vi)  holding,  managing or
liquidating  assets owned or acquired from a savings subsidiary of such company;
(vii) holding or managing  properties used or occupied by a savings  association
subsidiary of such company properties used or occupied by a savings  association
subsidiary of such company;  (viii) acting as trustee under deeds of trust; (ix)
any other  activity  (A) that the Federal  Reserve  Board,  by  regulation,  has
determined to be permissible  for bank holding  companies  under Section 4(c) of
the Bank  Holding  Company  Act of 1956,  unless the  Director,  by  regulation,
prohibits or limits any such activity for savings and loan holding companies; or
(B) in which multiple  savings and loan holding  companies  were  authorized (by
regulation) to directly engage on March 5, 1987; and (x) purchasing, holding, or
disposing of stock acquired in connection with a qualified stock issuance if the
purchase of such stock by such savings and loan  holding  company is approved by
the  Director.  If a mutual  holding  company  acquires or merges  with  another
holding company,  the holding company acquired or the holding company  resulting
from such  merger  or  acquisition  may only  invest  in  assets  and  engage in
activities  listed in (i)  through  (x) above,  and has a period of two years to
cease  any  non-  conforming   activities  and  divest  of  any   non-conforming
investments.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly, or through one or more subsidiaries,  from acquiring another savings
institution or holding company  thereof,  without prior written  approval of the
OTS. It also prohibits the acquisition or retention of, with certain exceptions,
more than 5% of a non-subsidiary  savings institution,  a non-subsidiary holding
company,  or a  non-subsidiary  company  engaged in activities  other that those
permitted by the HOLA; or acquiring or retaining  control of an institution that
is not federally  insured.  In evaluating  applications by holding  companies to
acquire savings institutions, the OTS must consider the financial and managerial
resources,  future prospects of the company and institution involved, the effect
of the  acquisition on the risk to the insurance fun, the  convenience and needs
of the community and competitive factors.

         Restrictions Applicable to Federally-Chartered  Stock Holding Companies
he OTS recently  adopted new  regulations  governing the two-tier mutual holding
company form of  organization  and mid-tier  stock  holding  companies  that are
controlled by mutual holding companies.  A stock holding company subsidiary of a
mutual holding  company is permitted to engage in activities  that are permitted
for its mutual holding company parent and to have the same  indemnification  and
employment contract  restrictions imposed that are on the mutual holding company
parent.


                                      -23-

<PAGE>


Federal and State Taxation

         Federal  Taxation.  The Bank and the  Company  are  subject  to federal
income taxation in the same manner as other  corporations,  with some exceptions
discussed below.  The following  discussion of federal taxation is intended only
to  summarize  certain  pertinent  federal  income  tax  matters  and  is  not a
comprehensive description of the tax rules applicable to the Company.

         In  February  1992,  the FASB issued  SFAS 109  "Accounting  for Income
Taxes." The Company  currently is accounting for income taxes in accordance with
SFAS No. 109. The asset and liability  method accounts for deferred income taxes
by applying the enacted  statutory  rates in effect at the balance sheet date to
differences  between  the book cost and the tax cost of assets and  liabilities.
The  resulting  deferred  tax  liabilities  and assets are  adjusted  to reflect
changes in tax laws.  SFAS 109 was  implemented  by the Bank  effective  July 1,
1992.

         The Bank was audited by the Internal  Revenue  Service for the tax year
ended June 30, 1995.  There were no adjustments  made as a result of that audit.
The State of Maryland  has not audited the Bank within the past five years.  See
Notes 1 and 9 to the Financial Statements.

         State Taxation. The State of Maryland generally imposes a franchise tax
on thrift institutions computed at a rate of 7% of net earnings. For the purpose
of the 7%  franchise  tax,  net  earnings  are  defined as the net income of the
thrift institution as determined for federal corporate income tax purposes, plus
(i)  interest  income  from  obligations  of the  United  States,  of any state,
including Maryland and of any county, municipal or public corporation authority,
special district or political subdivision of any state, including Maryland, (ii)
any profit  realized  from the sale or exchange of bonds  issued by the State of
Maryland or any of its political subdivisions, and (iii) any deduction for state
income taxes.

Executive Officers of the Registrant

         Listed  below is  information,  as of June  30,  1998,  concerning  the
Registrant's  executive  officers.  All of the executive  officers have held the
positions  listed below since the time the  registrant was organized in November
1997. In addition,  all of the executive officers of the Registrant are officers
of the Bank holding the same position as listed below. There are no arrangements
or  understandings  between the  Registrant  and any of persons named below with
respect to which he or she was or is to be selected as an officer.

Name                   Age      Position
- ----                   ---      --------
John F. Amer           72       Chairman of the Board
Gordon E. Clark        56       President, Chief Executive Officer and Director
Marguerite F. Wolf     71       Vice Chairman and Director
Joan H. McCleary       64       Director and Secretary to the Board
Dale R. Douglas        56       Senior Vice President
Kathleen G. Trumpler   60       Treasurer


ITEM 2. Description of Property

         (a) The Company conducts its business through a single facility located
in Arbutus,  Baltimore County,  Maryland. The facility opened and has been owned
by the Bank since 1960.  At June 30, 1998,  the net book value of the  Company's
property and equipment was $851,000.

                                      -24-

<PAGE>



         (b) Investment  Policies.  For a description of the Company's  policies
(all of which may be changed without a vote of the Company's  security  holders)
and the limitations on the percentage of assets which may be invested in any one
investment,  or type of  investment  with  respect to: (1)  investments  in real
estate or interests in real estate;  (2)  investments in real estate  mortgages;
and (3) securities of or interests in persons  primarily  engaged in real estate
activities, reference is made hereunder to the information presented above under
"Item 1. Description of Business."

         (c) Description of Real Estate and Operating Data. Not Applicable;  the
book value of each of the Company's properties is less than 10% of the Company's
total consolidated assets at June 30, 1998.

ITEM 3. Legal Proceedings

         The Company is  periodically  involved in claims and lawsuits  that are
incident  to the  Company's  business.  At June 30,  1998,  the  Company was not
involved in any such claim or lawsuit.

ITEM 4. Submission of Matters to a Vote of Security-Holders

         During the fourth  quarter of the fiscal year  covered by this  report,
the Registrant did not submit any matters to the vote of security holders.


                                     PART II

ITEM 5. Market for Common Equity and Related Stockholder Matters

         The "Common Stock and Related  Matters" and  "Stockholder  Information"
sections of the  Registrant's  annual report to stockholders for the fiscal year
ended June 30, 1998 (the "1998 Annual Report to Stockholders")  are incorporated
herein by reference. No other sections of the 1998 Annual Report to Stockholders
are incorporated herein by this reference.

ITEM 6. Management's Discussion and Analysis or Plan of Operations

         The  "Management's  Discussion and Analysis of Financial  Condition and
Results  of  Operations"  section  of the  Registrant's  1998  Annual  Report to
Stockholders is incorporated herein by reference.  No other sections of the 1998
Annual Report to Stockholders are incorporated herein by this reference.

ITEM 7. Financial Statements

         The material  identified in Item 13(a)(1) hereof is incorporated herein
by reference.

ITEM  8.  Changes  in and  Disagreements  With  Accountants  on  Accounting  and
          Financial Disclosure

         Not Applicable


                                    PART III

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

         The "Proposal  I--Election  of Directors"  section of the  Registrant's
definitive  proxy  statement for its 1998 annual  meeting of  stockholders  (the
"Proxy Statement") is incorporated herein by reference. In addition, see Item 1.
"Executive  Officers of the Registrant"  for  information  concerning the Bank's
executive officers.


                                      -25-

<PAGE>


ITEM 10. Executive Compensation

         The "Proposal  I--Election  of Directors"  section of the  Registrant's
Proxy Statement is incorporated herein by reference.

ITEM 11. Security Ownership of Certain Beneficial Owners and Management

         The "Proposal  I--Election  of Directors"  section of the  Registrant's
Proxy Statement is incorporated herein by reference.

ITEM 12. Certain Relationships and Related Transactions

         The "Proposal  I--Election  of Directors"  section of the  Registrant's
Proxy Statement is incorporated herein by reference.

                                     PART IV

ITEM 13. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

         ()(1) Financial Statements

         The following  documents  appear in sections of the  Registrant's  1998
Annual Report to  Stockholders  under the same  captions,  and are  incorporated
herein by reference. No other sections of the 1998 Annual Report to Stockholders
are incorporated herein by this reference.

           (i) Selected Financial and Other Data;

          (ii) Management's  Discussion and Analysis of Financial  Condition and
               Results of Operations;

         (iii) Independent Auditors' Report;

          (iv) Statements of Financial Condition;

           (v) Statements of Income;

          (vi) Statements of Stockholders' Equity;

         (vii) Statements of Cash Flows; and

        (viii) Notes to Financial Statements.



                                      -26-

<PAGE>


         With the exception of the  aforementioned  sections,  the  Registrant's
1998 Annual  Report to  Stockholders  is not deemed filed as part of this Annual
Report  on Form  10-KSB,  and no other  sections  of the 1998  Annual  Report to
Stockholders are incorporated herein by this reference.

         (a)(2) Financial Statement Schedules

         All  financial  statement  schedules  have been omitted as the required
information  is  inapplicable  or has been  included  in the Notes to  Financial
Statements.

         (a)(3) Exhibits

<TABLE>
<CAPTION>
                                                        Sequential Page
                                                       Reference to Prior       Number Where
                                                       Filing or Exhibit     Attached Exhibits
  Regulation S-K                                        Number Attached     Are Located in This
  Exhibit Number               Document                     Hereto         Form 10-KSB Report
  --------------               --------                     ------         ------------------
<S>                   <C>                              <C>                <C>
        3              Articles of Incorporation              *              Not Applicable

        3                       Bylaws                        *              Not Applicable

        4              Instruments defining the               *              Not Applicable
                      rights of security holders,
                         including debentures

        9               Voting trust agreement              None             Not Applicable

       10.1         Leeds Federal Savings Bank and           **              Not Applicable
                   Leeds Federal Bankshares, M.H.C.
                  1994 Recognition and Retention Plan

       10.2         Leeds Federal Savings Bank and           **              Not Applicable
                   Leeds Federal Bankshares, M.H.C.
                        1994 Stock Option Plan

       10.3           Employment Agreement with             10.3              Exhibit 10.3
                         Gordon E. Clark, Jr.

       11              Statement re: computation             Not             Not Applicable
                         of per share earnings            Required

       13              Form of Annual Report to              13                Exhibit 13
                           Security Holders

       16           Letter re: change in certifying         None             Not Applicable
                              accountants

       18           Letter re: change in accounting         None             Not Applicable
                              principles

       21             Subsidiaries of Registrant            None             Not Applicable

       22             Published report regarding            None             Not Applicable
                     matters submitted to vote of
                           security holders
</TABLE>


                                      -27-

<PAGE>

<TABLE>
<CAPTION>
                                                        Sequential Page
                                                       Reference to Prior       Number Where
                                                       Filing or Exhibit     Attached Exhibits
  Regulation S-K                                        Number Attached     Are Located in This
  Exhibit Number               Document                     Hereto         Form 10-KSB Report
  --------------               --------                     ------         ------------------
<S>                   <C>                              <C>                <C>
       28            Information from reports               None             Not Applicable
                       furnished to state
                      insurance regulatory
                          authorities

       99               Additional Exhibits                 None             Not Applicable
</TABLE>

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

*    Filed as exhibits to the Company's Registration Statement on Form S-8 (File
     No.  333-44899) filed with the SEC on January 26, 1998. All such previously
     filed  documents are  incorporated by reference in accordance with Item 601
     of Regulation S-B.

**   Filed as  exhibits  to the  Company's  Current  Report  Form 8-K  (File No.
     0-23645) filed with the SEC on January 21, 1998. All such previously  filed
     documents  are  incorporated  by reference in  accordance  with Item 601 of
     Regulation S-B.

    (b)  Reports on Form 8-K:

         Not applicable.





                                      -28-

<PAGE>




                                   SIGNATURES

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


                                             LEEDS FEDERAL BANKSHARES, INC.


Date: September 25, 1998                     By: /s/ Gordon E. Clark
                                                 -------------------------------
                                                 Gordon E. Clark, President and
                                                 Chief Executive Officer



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



By: /s/ Gordon E. Clark                      By: /s/ Kathleen G. Trumpler
    ---------------------------------            -------------------------------
    Gordon E. Clark, President, Chief            Kathleen G. Trumpler, Treasurer
    Executive Officer and Director               (Principal Financial/Accounting
    Principal Executive Officer)                 Officer)

Date:  September 25, 1998                               Date: September 25, 1998



By: /s/ John F. Amer                        By:  /s/ Marguerite E. Wolf
    ---------------------------------            -------------------------------
    John F. Amer, Chairman                       Marguerite E. Wolf,
                                                 Vice Chairman


Date: September 25, 1998                                Date: September 25, 1998




By: /s/ Joan H. McCleary                    By:  /s/ Raymond J. Hartman
    ----------------------------------           -------------------------------
    Joan H. McCleary, Director                   Raymond J. Hartman, Director


Date: September 25, 1998                                Date: September 25, 1998



By: /s/ John F. Doyle
    ----------------------------------
    John F. Doyle, Director

Date: September 25, 1998

                                      -29-








                                  EXHIBIT 10.3

                            EMPLOYMENT AGREEMENT WITH
                              GORDON E. CLARK, JR.

<PAGE>

                           LEEDS FEDERAL SAVINGS BANK
                              EMPLOYMENT AGREEMENT


         This  Agreement is made  effective as of April 29, 1994, by and between
Leeds  Federal  Savings  Bank  (the  "Bank"),  a  federally   chartered  savings
institution,  with its  principal  administrative  office at 1101 Maiden  Choice
Lane, Baltimore, Maryland 21229 and Gordon E. Clark, Jr. (the "Executive").  Any
reference to "Company"  herein shall mean Leeds Federal  Bankshares,  MHC or any
successor thereto.

         WHEREAS,  the Bank wishes to assure itself of the services of Executive
for the period provided in this Agreement; and

         WHEREAS,  Executive  is willing to serve in the employ of the Bank on a
full-time basis for said period.

         NOW,  THEREFORE,  in  consideration  of  the  mutual  covenants  herein
contained,  and upon the other terms and conditions  hereinafter  provided,  the
parties hereby agree as follows:

1.       POSITION AND RESPONSIBILITIES

         During  the period of his  employment  hereunder,  Executive  agrees to
serve as President and Chief Executive  Officer of the Bank. During said period,
Executive  also agrees to serve,  if elected,  as an officer and director of any
subsidiary or affiliate of the Bank.  Failure to reelect  Executive as President
and Chief Executive Officer without the consent of the Executive during the term
of this Agreement shall constitute a breach of this Agreement.

2.       TERMS AND DUTIES

         (a) The period of Executive's  employment  under this  Agreement  shall
begin as of the date first  above  written  and shall  continue  for a period of
thirty-six  (36)  full  calendar  months  thereafter.  Commencing  on the  first
anniversary  date of this  Agreement,  and continuing at each  anniversary  date
thereafter,  the  Agreement  shall  renew for an  additional  year such that the
remaining  term shall be three (3) years  unless  written  notice is provided to
Executive at least ten (10) days and not more than thirty (30) days prior to any
such anniversary date, that his employment shall cease at the end of twenty-four
(24) months  following such  anniversary  date.  Prior to each notice period for
non-renewal,  the  disinterested  members of the Board of  Directors of the Bank
("Board") will conduct a comprehensive  performance evaluation and review of the
Executive for purposes of determining  whether to extend the Agreement,  and the
results thereof shall be included in the minutes of the Board's meeting.

         (b) During the period of his employment  hereunder,  except for periods
of absence occasioned by illness,  reasonable  vacation periods,  and reasonable
leaves of absence,  Executive shall devote  substantially all his business time,
attention,  skill,  and  efforts  to the  faithful  performance  of  his  duties
hereunder  including  activities  and  services  related  to  the  organization,
operation and management of the Bank; provided, however, that, with the approval
of the Board,  as evidenced by a  resolution  of such Board,  from time to time,
Executive  may serve,  or continue to serve,  on the boards of directors of, and
hold any other offices or positions in,  companies or  organizations,  which, in
such Board's judgment,  will not present any conflict of interest with the Bank,
or materially  affect the  performance  of Executive's  duties  pursuant to this
Agreement.




<PAGE>



3.       COMPENSATION AND REIMBURSEMENT

         (a) The  compensation  specified under this Agreement shall  constitute
the salary and benefits paid for the duties  described in Section 2(b). The Bank
shall pay Executive as  compensation a salary of not less than $105,000 per year
("Base  Salary").  Such Base Salary  shall be payable  semi-monthly.  During the
period of this  Agreement,  Executive's  Base Salary  shall be reviewed at least
annually;  the first  such  review  will be made no later than one year from the
date hereof.  Such review shall be  conducted by a Committee  designated  by the
Board, and the Board may increase  Executive's  Base Salary.  In addition to the
Base Salary  provided in this Section 3(a), the Bank shall provide  Executive at
no cost to Executive with all such other  benefits as are provided  uniformly to
permanent full-time employees of the Bank.

         (b) The Bank  will  provide  Executive  with  employee  benefit  plans,
arrangements  and  perquisites   substantially  equivalent  to  those  in  which
Executive was participating or otherwise deriving benefit from immediately prior
to the beginning of the term of this Agreement,  and the Bank will not,  without
Executive's prior written consent, make any changes in such plans,  arrangements
or  perquisites  which would  adversely  affect  Executive's  rights or benefits
thereunder.  Without limiting the generality of the foregoing provisions of this
Subsection (b), Executive will be entitled to participate in or receive benefits
under any employee benefit plans including but not limited to, retirement plans,
supplemental   retirement   plans,   pension   plans,    profit-sharing   plans,
health-and-accident  plans,  medical coverage or any other employee benefit plan
or arrangement made available by the Bank in the future to its senior executives
and key  management  employees,  subject to and on a basis  consistent  with the
terms,  conditions and overall  administration  of such plans and  arrangements.
Executive will be entitled to incentive  compensation and bonuses as provided in
any plan of the Bank in which Executive is eligible to participate. Nothing paid
to the Executive under any such plan or arrangement will be deemed to be in lieu
of other compensation to which the Executive is entitled under this Agreement.

         (c) In addition to the Base Salary  provided  for by  paragraph  (a) of
this Section 3, the Bank shall pay or  reimburse  Executive  for all  reasonable
travel and other  reasonable  expenses  incurred  by  Executive  performing  his
obligations under this Agreement and may provide such additional compensation in
such form and such amounts as the Board may from time to time determine.

         (d)  Compensation  and  reimbursement to be paid pursuant to paragraphs
(a),  (b) and (c) of this  Section 3 shall be paid by the Bank and the  Company,
respectively  on a pro rata basis based upon the amount of service the Executive
devotes to the Bank and Company, respectively.

4.       PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION

         The  provisions of this Section shall in all respects be subject to the
terms and conditions stated in Sections 8 and 15.

         (a) The  provisions of this Section shall apply upon the  occurrence of
an Event of  Termination  (as herein  defined)  during the  Executive's  term of
employment  under  this  Agreement.  As used in this  Agreement,  an  "Event  of
Termination"  shall mean and include any one or more of the  following:  (i) the
termination  by the Bank or the  Company  of  Executive's  full-time  employment
hereunder for any reason other than,  (A) Disability or Retirement as defined in
Section 6 below, (B) a Change in Control,  as defined in Section 5(a) hereof, or
(C)  Termination for Cause as defined in Section 7 hereof;  or (ii)  Executive's
resignation from the Bank's employ,  upon any (A) failure to elect or reelect or
to appoint or reappoint Executive as President and Chief Operating Officer,  (B)
material change in Executive's

                                        2

<PAGE>



function,  duties,  or  responsibilities,  which change would cause  Executive's
position to become one of lesser responsibility,  importance,  or scope from the
position and attributes  thereof described in Section 1, above, (C) a relocation
of  Executive's  principal  place of  employment  by more than 30 miles from its
location at the effective date of this Agreement, or a material reduction in the
benefits and  perquisites  to the Executive  from those being provided as of the
effective date of this Agreement,  (D) liquidation or dissolution of the Bank or
Company   other  than   liquidations   or   dissolutions   that  are  caused  by
reorganizations  that do not affect the  status of  Executive,  or (E) breach of
this  Agreement  by the Bank.  Upon the  occurrence  of any event  described  in
clauses (ii)(A), (B), (C), (D) or (E), above,  Executive shall have the right to
elect to terminate his employment under this Agreement by resignation upon sixty
(60) days prior written  notice given within a reasonable  period of time not to
exceed four calendar months after the initial event giving rise to said right to
elect.  Notwithstanding  the  preceding  sentence,  in the event of a continuing
breach of this  Agreement by the Bank,  the  Executive,  after giving due notice
within the prescribed time frame of an initial event specified above,  shall not
waive any of his rights solely under this Agreement and this Section 4 by virtue
of the fact that Executive has submitted his resignation but has remained in the
employment of the Bank and is engaged in good faith  discussions  to resolve any
occurrence of an event described in clauses (A), (B), (C), (D) and (E) above.

         (b) Upon the  occurrence  of an  Event of  Termination,  on the Date of
Termination,  as defined in Section 8, the Bank shall pay Executive,  or, in the
event of his subsequent death, his beneficiary or beneficiaries,  or his estate,
as the case may be, as severance pay or liquidated damages, or both, a sum equal
to the greater of the payments due for the  remaining  term of the  Agreement or
three (3) times the average of the three preceding years' Base Salary, including
bonuses and any other cash compensation paid to the Executive during such years,
and the amount of any benefits  received  pursuant to any employee benefit plans
on behalf of the Executive,  maintained by the Bank during such years; provided,
however,  that  if the  Bank  is not in  compliance  with  its  minimum  capital
requirements  or if such payments  would cause the Bank's  capital to be reduced
below its minimum  capital  requirements,  such payments shall be deferred until
such time as the Bank is in capital compliance, and provided further, that in no
event shall total severance compensation from all sources exceed three times the
Executive's  Base Salary for the immediately  preceding year. At the election of
the Executive,  which election is to be made within thirty (30) days of an Event
of Termination, such payments shall be made in a lump sum or paid monthly during
the remaining term of the agreement  following the Executive's  termination.  In
the event that no election is made,  payment to the Executive  will be made on a
monthly basis during the remaining  term of the  agreement.  Such payments shall
not be reduced in the event the  Executive  obtains other  employment  following
termination of employment.

         (c) Notwithstanding the provisions of Sections 4(a) and (b), and in the
event that  there has not been a change in  control as defined in Section  5(a),
upon the Voluntary Termination by the Executive upon giving sixty days notice to
the Bank (which shall not be deemed to constitute an "Event of  Termination"  as
defined  herein),  the Bank, at the discretion of the Board of Directors,  shall
pay  Executive,  or in the event of his  subsequent  death,  his  beneficiary or
beneficiaries,  or his  estate,  as the case may be, a  severance  payment in an
amount to be determined by the Board of Directors at the time of such  Voluntary
Termination by the Executive.  Such severance payment shall not exceed three (3)
times the average of the three preceding years' Base Salary,  including  bonuses
and any other cash compensation paid to the Executive during such years, and the
amount of any benefits  received  pursuant to any  employee  benefit  plans,  on
behalf of the  Executive,  maintained  by the Bank during such years;  provided,
however,  that  if the  Bank  is not in  compliance  with  its  minimum  capital
requirements  or if such payments  would cause the Bank's  capital to be reduced
below its minimum  capital  requirements,  such payments shall be deferred until
such time as the Bank is in capital compliance, and provided further, that in no
event shall total severance compensation from all sources exceed three times the
Executive's Base

                                        3

<PAGE>



Salary for the  immediately  preceding  year. At the election of the  Executive,
which  election is to be made within thirty (30) days of  Executive's  Voluntary
Termination, any payments shall be made in a lump sum or paid monthly during the
remaining term of the agreement  following the Executive's  termination.  In the
event that no election is made,  any payment to the Executive  will be made on a
monthly basis during the remaining  term of the  agreement.  Such payments shall
not be reduced in the event the  Executive  obtains other  employment  following
termination of employment.

         (d) Upon the occurrence of an Event of Termination, the Bank will cause
to be continued  life,  medical,  dental and disability  coverage  substantially
identical  to the coverage  maintained  by the Bank for  Executive  prior to his
termination, provided that such benefits shall not be provided in the event they
should  constitute an unsafe or unsound banking  practice  relating to executive
compensation and employment  contracts  pursuant to 12 C.F.R.  ss.ss.  63.39 and
563.161,  as is now or hereafter in effect.  Such coverage  shall cease upon the
expiration of the remaining term of this Agreement.

         (e) In the event  that the  Executive  is  receiving  monthly  payments
pursuant to Section 4(b) or (c) hereof, on an annual basis, thereafter,  between
the dates of  January 1 and  January  31 of each  year,  Executive  shall  elect
whether the balance of the amount payable under the Agreement at that time shall
be paid in a lump sum or on a pro rata basis. Such election shall be irrevocable
for the year for which such election is made.

5.       CHANGE IN CONTROL

         (a) No benefit shall be payable under this Section 5 unless there shall
have been a Change in Control of the Bank or Company,  as set forth  below.  For
purposes of this  Agreement,  a "Change in Control" of the Bank or Company shall
mean:

         (1) a reorganization,  merger, merger conversion, consolidation or sale
of all or substantially  all of the assets of the Bank, the Company or the Stock
Holding Company,  or a similar transaction in which the Bank, the Company or the
Stock Holding Company is not the resulting  entity and that is not approved by a
majority of the Board of Directors of the Bank, the Company or the Stock Holding
Company;

         (2)  individuals  who constitute  the Incumbent  Board of the Bank, the
Company,  or the Stock  Holding  Company  cease for any reason to  constitute  a
majority thereof; or

         (3) a change in control within the meaning of 12 C.F.R.  ss. 574.4,  as
determined  by the  board of  directors  of the Bank or the  Company;  provided,
however,  that  a  change  in  control  shall  not be  deemed  to  occur  if the
transaction(s) constituting a change in control is approved by a majority of the
board of directors of the Bank or the Company, as the case may be.

         (4) In the event that the Company converts to the Stock Holding Company
on a stand-alone  basis,  a "change in control" of the Bank or the Stock Holding
Company  (a)  shall  mean an event  of a nature  that  would be  required  to be
reported in  response to Item 1 of the current  report on Form 8-K, as in effect
on the date hereof,  pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934 (the "Exchange  Act"), or results in a Change in Control of the Bank
or the Stock Holding  Company within the meaning of the Home Owners' Loan Act of
1933  and  the  Rules  and  Regulations  promulgated  by the  Office  of  Thrift
Supervision (or its predecessor  agency),  as in effect on the date hereof,  (b)
without  limitation  shall be  deemed to have  occurred  at such time as (i) any
"person" (as the term is used in Section  13(d) and 14(d) of the  Exchange  Act)
other than the Stock Holding Company is or becomes a

                                        4

<PAGE>



"beneficial  owner" (as defined in Rule 13-d under the Exchange Act) directly or
indirectly,  of  securities of the Bank  representing  25% or more of the Bank's
outstanding  securities  ordinarily  having the right to vote at the election of
directors  except for any  securities  of the Bank received by the Stock Holding
Company in connection with the  Reorganization  and any securities  purchased by
the  Bank's  employee  stock  ownership  plan and trust  shall not be counted in
determining  whether such plan is the  beneficial  owner of more than 25% of the
Bank's securities,  (ii) a proxy statement  soliciting proxies from stockholders
of the Bank, by someone other than the current  management of the Bank,  seeking
stockholder approval of a plan of reorganization, merger or consolidation of the
Stock  Holding  Company  of the  Bank or  similar  transaction  with one or more
corporations  as a result  of  which  the  outstanding  shares  of the  class of
securities  then subject to the plan or  transaction  are exchanged or converted
into cash or property or securities  not issued by the Bank or the Stock Holding
Company,  or  (iii)  a  tender  offer  is made  for  25% or  more of the  voting
securities of the Bank and the shareholders owning beneficially or of record 25%
or more of the  outstanding  securities  of the Bank have tendered or offered to
sell their shares  pursuant to such tender offer and such  tendered  shares have
been accepted by the tender offeror.

         Notwithstanding,  the  foregoing,  a "Change in Control" of the Bank or
the Company shall not be deemed to have occurred if the Company ceases to own at
least 51% of all  outstanding  shares of stock of the Bank in connection  with a
conversion of the Company from mutual to stock form.

         For these  purposes,  "Incumbent  Board" means,  in the case of (i) the
Company or the Stock Holding  Company,  or (ii) the Bank, the Board of Directors
of the Company or the Bank, respectively,  on the date hereof, provided that any
person  becoming a director  subsequent  to the date hereof  whose  election was
approved by a vote of at least  three-quarters  of the directors  comprising the
Incumbent Board, or whose nomination for election by members or stockholders was
approved by the same  nominating  committee  serving  under an Incumbent  Board,
shall be considered as though he were a member of the Incumbent Board.

         Also for these  purposes,  Stock  Holding  Company  means  the  holding
company  resulting  from a stock  conversion  of the Company  from the mutual to
stock form of organization  either on a stand-alone basis or in the context of a
merger  conversion,   as  provided  by  regulations  of  the  Office  of  Thrift
Supervision.

         (b) If any of the events described in Section 5(a) hereof  constituting
a Change in Control have occurred,  Executive  shall be entitled to the benefits
provided in  paragraphs  (c),  (d), (e), (f), (g) and (h) of this Section 5 upon
his  subsequent  termination  of  employment at any time during the term of this
Agreement,   regardless  of  whether  such  termination  results  from  (i)  his
resignation or (ii) his dismissal upon the Change in Control.

         (c)  Upon  the  occurrence  of a  Change  in  Control  followed  by the
Executive's  termination of employment,  the Bank shall pay Executive, or in the
event of his subsequent death, his beneficiary or beneficiaries,  or his estate,
as the case may be, as severance pay or liquidated damages, or both, a sum equal
to the greater of the payments due for the  remaining  term of the  Agreement or
2.99 times the  average of the five  preceding  years'  Base  Salary,  including
bonuses and any other cash compensation paid to the Executive during such years,
and the amount of any  contributions  made to any  employee  benefit  plans,  on
behalf of the Executive,  maintained by the Bank during such years. Such payment
shall be made by the Bank on the Date of  Termination.  At the  election  of the
Executive,  which  election  shall be made no later than the Date of Termination
following a Change in Control, such payment may be made in a lump sum or paid in
equal monthly installments during the thirty-six (36) months following the

                                        5

<PAGE>



Executive's  termination.  In the event that no election is made, payment to the
Executive  will be made on a monthly  basis  during  the  remaining  term of the
Agreement.

         (d)  Upon  the  occurrence  of a  Change  in  Control  followed  by the
Executive's termination of employment, the Bank will cause to be continued life,
medical,  dental and disability coverage substantially identical to the coverage
maintained by the Bank for Executive  prior to his severance.  Such coverage and
payments shall cease upon the expiration of thirty-six (36) months.

         (e) Upon the  occurrence  of a Change  in  Control,  Executive  will be
entitled to any benefits granted to him pursuant to any Stock Option Plan of the
Bank or Holding Company.

         (f) Upon the  occurrence of a Change in Control the  Executive  will be
entitled  to any  benefits  awarded  to him under  the  Bank's  Recognition  and
Retention Plan or any restricted stock plan in effect.

         (g) In the event  that the  Executive  is  receiving  monthly  payments
pursuant to Section 5(c) hereof,  on an annual  basis,  thereafter,  between the
dates of January 1 and January 31 of each year,  Executive  shall elect  whether
the balance of the amount payable under the Agreement at that time shall be paid
in a lump sum or on a pro rata basis. Such election shall be irrevocable for the
year for which such election is made.

         (h) Notwithstanding the preceding  paragraphs of this Section 5, in the
event that:

                  (i)      the  aggregate  payments  or  benefits  to be made or
                           afforded  to  Executive  under said  paragraphs  (the
                           "Termination Benefits") would be deemed to include an
                           "excess parachute  payment" under Section 280G of the
                           Code or any successor thereto, and

                  (ii)     if  such  Termination  Benefits  were  reduced  to an
                           amount (the  "Non-Triggering  Amount"),  the value of
                           which is one dollar ($1.00) less than an amount equal
                           to the total  amount of  payments  permissible  under
                           Section 280G of the Code or any successor thereto,

                  then the Termination Benefits to be paid to Executive shall be
                  so reduced so as to be a Non-Triggering Amount.

         (i)  Notwithstanding  the foregoing,  there will be no reduction in the
compensation  otherwise  payable to  Executive  during any period  during  which
Executive is incapable of performing his duties hereunder by reason of temporary
disability.

         (j) Any  payments  made to  Executive  pursuant  to this  Agreement  or
otherwise,  are subject to and conditioned  upon their compliance with 12 U.S.C.
ss. 1818(k) and any regulations promulgated thereunder.

         (k) The  Executive  shall not be entitled to any  payments  pursuant to
this  Section  5 if the  Bank is not in  compliance  with  its  minimum  capital
requirements  or if such payments  would cause the Bank's  capital to be reduced
below its minimum  capital  requirements,  such payments shall be deferred until
such times as the Bank is in capital compliance and provided further, that in no
event shall total severance compensation from all sources exceed three times the
Executive's Base Salary for the immediately preceding year.

                                        6

<PAGE>




6.       TERMINATION UPON RETIREMENT OR DISABILITY

         Termination by the Bank of the Executive  based on  "Retirement"  shall
mean  termination  in  accordance  with  the  Bank's  retirement  policy  or  in
accordance with any retirement arrangement  established with Executive's consent
with respect to him. Upon  termination of Executive upon  Retirement,  Executive
shall be  entitled to all  benefits  under any  retirement  plan of the Bank and
other plans to which Executive is a party.

         Termination by the Bank of Executive's employment based on "Disability"
shall  mean  termination  because of any  physical  or mental  impairment  which
qualifies the Executive for disability  benefits under the applicable  long-term
disability plan maintained by the Bank or, if no such plan applies,  which would
qualify the Executive for disability  benefits under the federal social security
system.

7.       TERMINATION FOR CAUSE

         The term "Termination for Cause' shall mean termination  because of the
Executive's personal dishonesty, incompetence, willful misconduct, any breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation of any law, rule, or regulation  (other than traffic
violations or similar  offenses) or final  cease-and-desist  order,  or material
breach of any provision of this Agreement. In determining incompetence, the acts
or omissions shall be measured  against  standards  generally  prevailing in the
savings institutions industry. For purposes of this paragraph, no act or failure
to act on the part of Executive  shall be considered  "willful"  unless done, or
omitted to be done, by the  Executive  not in good faith and without  reasonable
belief that the  Executive's  action or omission was in the best interest of the
Bank. Notwithstanding the foregoing,  Executive shall not be deemed to have been
Terminated  for Cause unless and until there shall have been  delivered to him a
copy of a  resolution  duly  adopted  by the  affirmative  vote of not less than
three-fourths  of the members of the Board at a meeting of the Board  called and
held for that purpose (after  reasonable  notice to Executive and an opportunity
for him, together with counsel,  to be heard before the Board),  finding that in
the good faith opinion of the Board,  Executive was guilty of conduct justifying
Termination  for Cause and specifying  the  particulars  thereof in detail.  The
Executive shall not have the right to receive compensation or other benefits for
any period after  Termination for Cause.  Any stock options granted to Executive
under any stock  option  plan of the Bank,  the  Company  or any  subsidiary  or
affiliate thereof, shall become null and void effective upon Executive's receipt
of Notice of Termination  for Cause pursuant to Section 8 hereof,  and shall not
be  exercisable  by Executive at any time  subsequent  to such  Termination  for
Cause.

8.       NOTICE

         (a) Any  purported  termination  by the Bank or by  Executive  shall be
communicated by Notice of Termination to the other party hereto. For purposes of
this  Agreement,  a "Notice of  Termination"  shall mean a written  notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

         (b) "Date of  Termination"  shall mean the date specified in the Notice
of Termination (which, in the case of a Termination for Cause, shall not be less
than thirty (30) days from the date such Notice of Termination is given).

         (c) If,  within  thirty  (30) days after any Notice of  Termination  is
given,  the party receiving such Notice of Termination  notifies the other party
that a dispute exists concerning the termination, except

                                        7

<PAGE>



upon the  occurrence  of a Change in Control and  voluntary  termination  by the
Executive in which case the Date of  Termination  shall be the date specified in
the Notice,  the Date of  Termination  shall be the date on which the dispute is
finally  determined,  either by mutual  written  agreement of the parties,  by a
binding arbitration award, or by a final judgment, order or decree of a court of
competent  jurisdiction (the time for appeal having expired and no appeal having
been  perfected)  and  provided  further that the Date of  Termination  shall be
extended  by a notice of dispute  only if such notice is given in good faith and
the party  giving  such notice  pursues  the  resolution  of such  dispute  with
reasonable diligence. Notwithstanding the pendency of any such dispute, the Bank
will continue to pay Executive his full  compensation  in effect when the notice
giving  rise to the  dispute  was given  (including,  but not  limited  to, Base
Salary) and continue Executive as a participant in all compensation, benefit and
insurance  plans in which he was  participating  when the notice of dispute  was
given,  until the dispute is finally resolved in accordance with this Agreement,
provided  such  dispute  is  resolved  within  nine  months  after  the  Date of
Termination  specified  in  the  Notice  or  Termination;   notwithstanding  the
foregoing no  compensation  or benefits  shall be paid to Executive in the event
the Executive is Terminated for Cause.  In the event that such  Termination  for
Cause is found to have been  wrongful or such  dispute is  otherwise  decided in
Executive's  favor,  the Executive shall be entitled to receive all compensation
and  benefits  which  accrued  for up to a  period  of  nine  months  after  the
Termination  for Cause.  If such dispute is not resolved within such nine- month
period, the Bank shall not be obligated,  upon final resolution of such dispute,
to pay Executive  compensation and other payments accruing more than nine months
from the Date of the Termination specified in the Notice of Termination. Amounts
paid under this  Section  are in  addition  to all other  amounts due under this
Agreement and shall not be offset  against or reduce any other amounts due under
this Agreement.

9.       POST-TERMINATION OBLIGATIONS

         (a) All payments and benefits to Executive  under this Agreement  shall
be subject to Executive's compliance with paragraph (b) of this Section 9 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.

         (b) Executive shall, upon reasonable  notice,  furnish such information
and  assistance  to the  Bank  as may  reasonably  be  required  by the  Bank in
connection  with  any  litigation  in  which  it or any of its  subsidiaries  or
affiliates is, or may become, a party.

10.      NON-COMPETITION

         (a) Upon any termination of Executive's  employment  hereunder pursuant
to Section 4(c)  hereof,  if the Board of Directors  offers  Executive  the full
amount of severance  payment set forth in Section  4(c) hereof,  or if Executive
accepts  any  partial  severance  payment  offered  by the  Board of  Directors,
Executive agrees not to compete with the Bank and/or the Company for a period of
three years  following such  termination  within 100 miles of any city,  town or
county  in which  the Bank  and/or  the  Company  has an  office or has filed an
application for regulatory approval to establish an office, determined as of the
effective date of such termination, except as agreed to pursuant to a resolution
duly adopted by the Board.  Executive  agrees that during such period and within
such area,  Executive  shall not work for or advise,  consult or otherwise serve
with, directly or indirectly, any entity whose business materially competes with
the  depository,  lending or other  business  activities  of the Bank and/or the
Company. The parties hereto,  recognizing that irreparable injury will result to
the  Bank  and/or  the  Company,  its  business  and  property  in the  event of
Executive's  breach of this Subsection 10(a) agree that in the event of any such
breach by Executive,  the Bank and/or the Company will be entitled,  in addition
to any other  remedies and damages  available,  to an injunction to restrain the
violation hereof by

                                        8

<PAGE>



Executive,  Executive's partners, agents, servants, employers, employees and all
persons  acting for or with  Executive.  Nothing  herein  will be  construed  as
prohibiting  the Bank  and/or  the  Company  from  pursuing  any other  remedies
available to the Bank and/or the Company for such breach or  threatened  breach,
including the recovery of damages from Executive.

         (b) Executive  recognizes  and  acknowledges  that the knowledge of the
business activities and plans for business activities of the Bank and affiliates
thereof,  as it may exist from time to time,  is a valuable,  special and unique
asset of the business of the Bank.  Executive will not, during or after the term
of his  employment,  disclose  any  knowledge of the past,  present,  planned or
considered  business activities of the Bank or affiliates thereof to any person,
firm,  corporation,  or other  entity  for any  reason  or  purpose  whatsoever.
Notwithstanding the foregoing,  Executive may disclose any knowledge of banking,
financial and/or economic principles, concepts or ideas which are not solely and
exclusively  derived from the business  plans and  activities  of the Bank,  and
Executive may disclose any  information  regarding the Bank or the Company which
is otherwise publicly  available.  In the event of a breach or threatened breach
by the Executive of the Provisions of this Section 10, the Bank will be entitled
to an injunction restraining Executive from disclosing, in whole or in part, the
knowledge of the past, present, planned or considered business activities of the
Bank or affiliates thereof, or from rendering any services to any person,  firm,
corporation,  other entity to whom such knowledge, in whole or in part, has been
disclosed or is threatened to be disclosed.  Nothing herein will be construed as
prohibiting the Bank from pursuing any other remedies  available to the Bank for
such  breach or  threatened  breach,  including  the  recovery  of damages  from
Executive.

11.      SOURCE OF PAYMENTS

         All payments provided in this Agreement shall be timely paid in cash or
check from the  general  funds of the Bank.  The  Company,  however,  guarantees
payment and  provision of all amounts and  benefits  due  hereunder to Executive
and,  if such  amounts  and  benefits  due from the Bank are not timely  paid or
provided by the Bank, such amounts and benefits shall be paid or provided by the
Company.

12.      EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS

         This Agreement  contains the entire  understanding  between the parties
hereto and supersedes  any prior  employment  agreement  between the Bank or any
predecessor  of the Bank and  Executive,  except that this  Agreement  shall not
affect or operate to reduce any benefit or compensation inuring to the Executive
of  a  kind  elsewhere  provided.  No  provision  of  this  Agreement  shall  be
interpreted to mean that  Executive is subject to receiving  fewer benefits than
those available to him without reference to this Agreement.

13.      NO ATTACHMENT

         (a) Except as required by law, no right to receive  payments under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy, or similar process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

         (b) This Agreement  shall be binding upon, and inure to the benefit of,
Executive and the Bank and their respective successors and assigns.

                                        9

<PAGE>



14.      MODIFICATION AND WAIVER

         (a)  This  Agreement  may  not be  modified  or  amended  except  by an
instrument in writing signed by the parties hereto.

         (b) No term or condition of this Agreement shall be deemed to have been
waived, nor shall there be any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically  stated therein,  and each such waiver shall operate only as
to the specific  term or condition  waived and shall not  constitute a waiver of
such term or condition for the future as to any act other than that specifically
waived.

15.      REQUIRED PROVISIONS

         (a) The Bank may terminate the Executive's  employment at any time, but
any  termination  by the Bank,  other  than  Termination  for  Cause,  shall not
prejudice  Executive's  right to  compensation  or  other  benefits  under  this
Agreement.  Executive shall not have the right to receive  compensation or other
benefits  for any  period  after  Termination  for Cause as defined in Section 7
hereinabove.

         (b) If the  Executive  is  suspended  from  office  and/or  temporarily
prohibited from  participating  in the conduct of the Bank's affairs by a notice
served under Section  8(e)(3) (12 U.S.C.  ss.ss.  1818(e)(3)) or 8(g) (12 U.S.C.
ss. 1818(g)) of the Federal  Deposit  Insurance Act, as amended by the Financial
Institutions   Reform,   Recovery  and  Enforcement  Act  of  1989,  the  Bank's
obligations  under this  contract  shall be suspended as of the date of service,
unless  stayed by  appropriate  proceedings.  If the  charges  in the notice are
dismissed,  the Bank may in its  discretion (i) pay the Executive all or part of
the  compensation  withheld while their contract  obligations were suspended and
(ii)  reinstate  (in  whole  or in  part)  any of  the  obligations  which  were
suspended.

         (c) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Section 8(e) (12 U.S.C.  ss.ss.  1818(e)) or 8(g) (12 U.S.C. ss. 1818(g)) of the
Federal Deposit Insurance Act, as amended by the Financial  Institutions Reform,
Recovery and  Enforcement  Act of 1989,  all  obligations of the Bank under this
contract  shall  terminate  as of the  effective  date of the order,  but vested
rights of the contracting parties shall not be affected.

         (d) If the Bank is in default as defined in Section 3(x) (12 U.S.C. ss.
1813(x)(1))  of the Federal  Deposit  Insurance Act, as amended by the Financial
Institutions  Reform,  Recovery and  Enforcement Act of 1989, all obligations of
the Bank under this contract shall terminate as of the date of default, but this
paragraph shall not affect any vested rights of the contracting parties.

         (e)  All   obligations  of  the  Bank  under  this  contract  shall  be
terminated, except to the extent determined that continuation of the contract is
necessary for the  continued  operation of the  institution,  (i) by the Federal
Deposit  Insurance  Corporation  ("FDIC"),  at the  time  FDIC  enters  into  an
agreement to provide  assistance to or on behalf of the Bank under the authority
contained  in Section  13(c) (12 U.S.C.  ss.  1823(c))  of the  Federal  Deposit
Insurance  Act, as amended by the Financial  Institutions  Reform,  Recovery and
Enforcement Act of 1989; or (ii) by the Office of Thrift Supervision  ("OTS") at
the time the OTS or its  District  Director  approves  a  supervisory  merger to
resolve  problems  related  to the  operations  of the  Bank or when the Bank is
determined by the OTS or FDIC to be in an unsafe or

                                       10

<PAGE>



unsound condition.  Any rights of the parties that have already vested, however,
shall not be affected by such action.

16.      SEVERABILITY

         If, for any reason, any provision of this Agreement, or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law continue in full force and effect.

17.      HEADINGS FOR REFERENCE ONLY

         The headings of sections and paragraphs  herein are included solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.

18.      GOVERNING LAW

         This Agreement  shall be governed by the laws of the State of Maryland,
but only to the extent not superseded by federal law.

19.      ARBITRATION

         Any dispute or  controversy  arising under or in  connection  with this
Agreement  shall be settled  exclusively by  arbitration in accordance  with the
rules of the American  Arbitration  Association then in effect.  Judgment may be
entered on the arbitrator's  award in any court having  jurisdiction;  provided,
however,  that Executive  shall be entitled to seek specific  performance of his
right to be paid  until  the Date of  Termination  during  the  pendency  of any
dispute or controversy arising under or in connection with this Agreement.

20.      PAYMENT OF LEGAL FEES

         All reasonable legal fees paid or incurred by Executive pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or reimbursed by the Bank,  provided that the dispute or interpretation has been
settled by Executive and the Bank or resolved in the Executive's favor.

21.      INDEMNIFICATION

         The Bank shall provide  Executive  (including his heirs,  executors and
administrators)   with  coverage  under  a  standard  directors'  and  officers'
liability insurance policy at its expense,  or in lieu thereof,  shall indemnify
Executive (and his heirs,  executors and  administrators)  to the fullest extent
permitted  under  federal law against all  expenses and  liabilities  reasonably
incurred  by him in  connection  with  or  arising  out of any  action,  suit or
proceeding  in which he may be  involved by reason of his having been a director
or officer of the Bank  (whether or not he continues to be a director or officer
at the time of  incurring  such  expenses or  liabilities),  such  expenses  and
liabilities  to  include,  but not be limited  to,  judgments,  court  costs and
attorneys' fees and the cost of reasonable settlements (such settlements must be
approved  by the  Board of  Directors  of the  Bank).  If such  action,  suit or
proceeding  is  brought  against  Executive  in his  capacity  as an  officer or
director of the Bank, however,  such indemnification shall not extend to matters
as to which Executive is finally adjudged to be liable for willful misconduct in
the

                                       11

<PAGE>


performance of his duties. No  Indemnification  shall be paid that would violate
12  U.S.C.  1828(K)  or any  regulations  promulgated  thereunder,  or 12 C.F.R.
544.122.

22.      SUCCESSOR TO THE BANK

         The Bank shall  require any  successor or assignee,  whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially  all the business or assets of the Bank or the Company,  expressly
and  unconditionally to assume and agree to perform the Bank's obligations under
this Agreement, in the same manner and to the same extent that the Bank would be
required to perform if no such succession or assignment had taken place.

                                       12





                                   EXHIBIT 13

                       1998 ANNUAL REPORT TO STOCKHOLDERS




<PAGE>



                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----
Message to Our Stockholders..............................................     1
Selected Consolidated Financial and Other Data...........................     2
Management's Discussion and Analysis of
  Financial Condition and Results of Operations..........................     4
Selected Quarterly Financial Data (Unaudited)............................    15
Common Stock and Related Matters.........................................    15
Independent Auditors' Report.............................................   F-1
Statements of Consolidated Financial Condition...........................   F-2
Statements of Consolidated Income........................................   F-3
Statements of Consolidated Stockholders' Equity..........................   F-4
Statements of Consolidated Cash Flows....................................   F-5
Notes to Consolidated Financial Statements...............................   F-7




<PAGE>



                 [LETTERHEAD OF LEEDS FEDERAL BANKSHARES, INC.]




                                                              September 16, 1998

To Our Shareholders:

We are pleased to report to you the results of our year ended June 30, 1998.  In
January 1998, Leeds Federal Savings Bank was reorganized with the  establishment
of Leeds Federal  Bankshares,  Inc., as the new stock holding  company parent of
the Bank.  This will allow the Company  many of the  opportunities  available to
stock holding companies while still retaining the benefits of the mutual holding
company  structure.  An  opportunity  we have already  implemented  is a plan to
repurchase  up to  275,000  shares of the  Company's  common  stock.  This is an
important  means  for  us  to  enhance  stockholder  value  and  invest  capital
resources.

The  Company's  net  income for the fiscal  year ended June 30,  1998,  was $3.3
million, or $.64 per diluted share of common stock, compared to $3.2 million, or
$.63 per diluted share, before the one-time SAIF assessment imposed by the FDIC,
for the year ended June 30, 1997. After  considering the after-tax effect of the
SAIF assessment,  net income for the year ended June 30, 1997, was $2.4 million.
During the year, we continued to emphasize residential real estate financing, as
evidenced by an increase of $16.1 million in loans receivable. We have continued
to  maintain a low level of  noninterest  expense;  our  noninterest  expense to
average  assets ratio was 1.06% and 1.05% (before the SAIF  assessment)  for the
fiscal years ended June 30, 1998 and 1997,  respectively.  The  enclosed  annual
report discusses in more detail Leeds Federal's  operating  results through June
30, 1998.

The board, management and staff are dedicated to providing the quality financial
services our customers have come to expect from an independent  community  bank.
Our deposits are received from within our community and  reinvested in mortgages
within our community.  Our shareholders have shared in the success and growth of
their  community  bank,  reflected in the value of our shared  investment in the
stock of Leeds Federal.

Thank  you for the  confidence  you have  placed  in Leeds  Federal.  We hope to
justify  that  confidence  by  continuing  to be  the  leading  community  based
financial institution we have been for the past 75 years.



Sincerely,

/s/John F. Amer                            /s/Gordon E. Clark

John F. Amer                               Gordon E. Clark
Chairman                                   President and Chief Executive Officer




<PAGE>

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The  following  table sets forth  certain  financial  and other data of
Leeds Federal Bankshares,  Inc. (the "Company"),  or, prior to January 21, 1998,
Leeds  Federal  Savings  Bank (the  "Bank")  at the  dates  and for the  periods
indicated.  For additional  information about the Company,  reference is made to
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the Consolidated Financial Statements of the Company and related
notes included elsewhere herein.

<TABLE>
<CAPTION>
                                                                             At June 30,
                                                   -----------------------------------------------------------
                                                     1998          1997         1996         1995         1994
                                                   ---------    ---------    ---------    ---------     ------
                                                                             (In Thousands)
Selected Consolidated Financial Condition Data
<S>                                                <C>          <C>          <C>          <C>           <C>     
Total assets....................................   $ 302,737    $ 286,999    $ 273,278    $ 260,145     $255,221
Loans receivable, net...........................     190,966      174,878      152,755      141,093      143,252
Investments(1)..................................      86,169       83,302       85,379       78,645       69,064
Mortgage-backed securities......................      16,514       22,294       29,095       34,957       38,149
Deposits........................................     245,270      232,590      222,146      211,414      210,472
Borrowed funds..................................         552          648          744          840          930
Stockholders' equity, substantially restricted..      49,308       46,741       44,192       41,738       38,281
</TABLE>
- -----------------

(1)  Includes  investment  securities,   interest-bearing  deposits,  and  other
     investments.

<TABLE>
<CAPTION>
                                                                         Year Ended June 30,
                                                   -------------------------------------------------------------
                                                     1998          1997         1996         1995         1994
                                                   ---------    ---------    ---------     --------      -------
                                                               (In Thousands Except Per Share Data)
Selected Consolidated Operating Data:
<S>                                                <C>          <C>          <C>          <C>           <C>     
Interest income................................    $  20,309    $  19,606    $  18,567    $  17,602     $ 16,870
Interest expense...............................       12,171       11,613       11,232        9,945        9,360
                                                   ---------    ---------    ---------    ---------     --------
  Net interest income before provision for losses      8,138        7,993        7,335        7,657        7,510
Provision for loan losses......................          192          151           33           24           63
Provision for losses on deposit................           --           --           --           30           --
                                                   ---------    ---------    ---------    ---------     --------
  Net interest income after provision for losses       7,946        7,842        7,302        7,603        7,447
                                                   ---------    ---------    ---------    ---------     --------

Noninterest income:
  Service fees and charges.....................          137          130          116           74           66
  Other income ................................          213          140          168          160          165
                                                   ---------    ---------    ---------    ---------     --------
    Total noninterest income...................          350          270          284          234          231
                                                   ---------    ---------    ---------    ---------     --------

Noninterest expense:
  Compensation and employee benefits...........        1,770        1,528        1,516        1,440          822
  Occupancy....................................          195          197          192          182          175
  SAIF deposit insurance premiums..............          222        1,755          558          558          560
  Advertising..................................          208          172          216          179          147
  Other   .....................................          700          637          580          629          469
                                                   ---------    ---------    ---------    ---------     --------
    Total noninterest expenses.................        3,095        4,289        3,062        2,988        2,173
                                                   ---------    ---------    ---------    ---------     --------
Income before provision for income taxes.......        5,201        3,823        4,524        4,849        5,505
Provision for income tax . . . ................        1,895        1,458        1,737        1,922        2,090
                                                   ---------    ---------    ---------    ---------     --------
      Net income...............................    $   3,306    $   2,365    $   2,787    $   2,927     $  3,415
                                                   =========    =========    =========    =========     ========
Net income per common share (1)
  Basic........................................    $    0.65    $    0.46    $    0.55    $    0.59     $   0.12(2)
  Diluted......................................    $    0.64    $    0.46    $    0.55    $    0.59     $   0.12(2)
Dividends declared per common share............    $    0.55    $    0.48    $    0.44    $    0.31     $   0.03
</TABLE>
- ----------
(1)  Information has been restated to reflect November 1997 three-for-two  stock
     split.
(2)  Information provided for period from April 29, 1994, the date of the Bank's
     mutual  holding  company  reorganization,  through June 30, 1994.  On a pro
     forma  annualized  basis,  basic and diluted  earnings per share would have
     been $0.76 and $0.76, respectively.

                                        2

<PAGE>

                                OPERATING RESULTS

<TABLE>
<CAPTION>

                                                                  At or For the Year Ended June 30,
                                                          ---------------------------------------------
                                                          1998       1997      1996      1995      1994
                                                          ----       ----      ----      ----      ----
<S>                                                     <C>        <C>       <C>       <C>       <C>   
Key Operating Ratios and Other Data:

Return on average assets (net income divided
  by average total assets)* .......................        1.13%      .85%     1.06%     1.17%     1.37%
Return on average equity (net income divided
  by average equity)* .............................        6.86      5.26      6.50      7.30     12.12
Net interest rate spread (difference between
  average yield on interest-earning assets
  and average cost of interest-bearing liabilities)        2.03      2.12      2.00      2.34      2.58
Net interest margin (net interest income as a
  percentage of average interest-earning assets)  .        2.85      2.94      2.85      3.11      3.08
Net interest income to noninterest expense* .......      262.94    186.36    239.54    256.26    345.61
Net interest income after provision for
  losses, to total noninterest expense* ...........      256.74    182.84    238.44    254.45    342.68
Noninterest income to average assets ..............         .12       .10       .11       .09       .09
Noninterest expense to average assets* ............        1.06      1.54      1.17      1.19       .87
Nonperforming loans to total loans ................        1.32       .05       .06       .07        --
Nonperforming assets to total assets ..............         .83       .03       .07       .10        --
Average interest-earning assets to average
  interest-bearing liabilities ....................      119.46    119.15    119.50    118.97    112.91
Allowance for losses to nonperforming assets ......       28.70    609.09    213.67    146.15        --
Retained earnings to average assets ratio
  (average retained earnings divided by
  average total assets) ...........................       16.49     16.18     16.36     15.96     11.34
Equity to assets at period end ....................       16.28     16.29     16.17     16.04     15.00
Number of full-service offices ....................           1         1         1         1         1
</TABLE>
- ----------

*    Excluding the one-time  assessment to  recapitalize  the SAIF, for the year
     ended June 30, 1997, return on average assets was 1.16%,  return on average
     equity was 7.14%,  noninterest  expense  to average  assets was 1.05%,  net
     interest income to noninterest  expense was 275.05% and net interest income
     after provision for loan losses to total  noninterest  expense was 269.86%.
     See  "Management's  Discussion  and  Analysis of  Financial  Condition  and
     Results of Operations--Results of Operations--Deposit Insurance Premiums."



                                        3

<PAGE>



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

General

         The earnings of the Company  depend  primarily on the earnings of Leeds
Federal Savings Bank (the "Bank"),  which is discussed  herein on a consolidated
basis.  The  Company's  earnings  depend  primarily on its level of net interest
income,  which  is the  difference  between  interest  earned  on the  Company's
interest-earning assets, consisting primarily of mortgage loans, mortgage-backed
securities,   interest-earning   deposits  at  other  institutions,   investment
securities  and other  investments,  and the interest  paid on  interest-bearing
liabilities.  Net interest  income is a function of the Company's  interest rate
spread,  which is the difference  between the average yield on  interest-earning
assets and the average rate paid on interest-bearing  liabilities,  as well as a
function  of the  average  balance of  interest-earning  assets as  compared  to
interest-bearing  liabilities.  The Company's  earnings also are affected by its
level of noninterest  income including  primarily service fees and charges,  and
noninterest expense, including primarily compensation and employee benefits, and
Savings Association Insurance Fund ("SAIF") deposit insurance premiums. Earnings
of  the  Company  also  are  affected  significantly  by  general  economic  and
competitive   conditions,   particularly   changes  in  market  interest  rates,
government  policies  and actions of  regulatory  authorities,  which events are
beyond the control of the Company.

Business Strategy

         The  Company's  current  business  strategy is to operate the Bank as a
well-capitalized,  profitable and  independent  community-oriented  savings bank
dedicated to providing  quality  customer  service.  Generally,  the Company has
sought to implement this strategy by using only retail deposits as its source of
funds and maintaining a substantial  part of its assets in loans secured by one-
to four-family  residential  real estate  located in the Company's  market area,
home equity  loans,  consumer  loans,  mortgage-backed  securities  and in other
liquid  investment  securities.  Specifically,  the Company's  business strategy
incorporates  the  following  elements:  (1)  operating as a  community-oriented
financial  institution,  maintaining  a strong core  customer  base by providing
quality  service and  offering  customers  the access to senior  management  and
services that a  community-based  institution can offer;  (2)  maintaining  high
asset  quality  by  emphasizing   investment  in  residential   mortgage  loans,
mortgage-backed  securities  and other  securities  issued or  guaranteed by the
United States Government or agencies thereof;  (3) maintaining capital in excess
of regulatory  requirements and growing only to the extent that adequate capital
levels can be  maintained;  and (4) managing  interest rate risk exposure  while
achieving desirable levels of profitability.

Results of Operations

         The  earnings  of the  Company  depend  primarily  on its  level of net
interest  income,  which  is  the  difference  between  interest  earned  on the
Company's  interest-earning  assets,  consisting  primarily  of mortgage  loans,
mortgage-backed  securities,  interest-earning  deposits at other  institutions,
investment   securities  and  other  investments,   and  the  interest  paid  on
interest-bearing  liabilities,  which  since 1989 have  consisted  primarily  of
savings deposits.  The Company had net income of $3.3 million for the year ended
June 30, 1998.  Net income totaled $2.4 million and $2.8 million for fiscal 1997
and 1996, respectively.

         Interest Income. Total interest income increased by $703,000,  or 3.6%,
to $20.3  million for the year ended June 30, 1998,  from $19.6  million for the
year ended June 30, 1997. The increase in interest income


                                        4

<PAGE>



was primarily due to an increase in balance of average  interest  earning assets
to $285.4 million for the year ended June 30, 1998,  from $272.3 million for the
prior year,  partially offset by a decrease in yield on average interest earning
assets to 7.1%,  from 7.2%.  The  increase in average  interest  earning  assets
during the year ended June 30,  1998,  resulted  primarily  from an  increase in
average loans, offset by decreases in mortgage-backed securities.

         Interest on mortgage  loans  increased by $1.3  million,  or 10.2%,  to
$13.4 million for the year ended June 30, 1998,  from $12.1 million for the year
ended June 30, 1997,  primarily because of an increase in average mortgage loans
to $177.8 million for the year ended June 30, 1998,  from $159.9 million for the
year ended June 30,  1997,  partially  offset by a decrease in average  yield on
mortgage  loans to 7.5% from  7.6%.  The  increase  in  average  mortgage  loans
resulted from increased loan demand in the Bank's community and from an increase
in the volume of loan  originations  from  brokers.  The lower yield on mortgage
loans reflected the  reinvestment  of the proceeds of loan  prepayments at lower
yielding mortgage loans than those in the portfolio. Interest income on consumer
loans  increased by $52,000 to $359,000  for the year ended June 30, 1998,  from
$307,000  for the prior  year.  The  increase  was due to an increase in average
balance in consumer loans to $5.1 million,  from $4.4 million. The average yield
on consumer loans for the year ended June 30, 1998 increased to 7.1%,  from 6.9%
for the prior year.  Interest  income on  mortgage-backed  securities  decreased
$439,000,  or 23.6%, to $1.4 million for the year ended June 30, 1998, from $1.9
million for the prior year. The decrease was  principally  due to a $6.2 million
decrease in average balance in  mortgage-backed  securities to $19.6 million for
the year ended June 30, 1998,  from $25.8  million for the prior year.  Interest
income on investment  securities decreased by $599,000,  to $3.1 million for the
year ended June 30, 1998,  from $3.7 million for the prior year.  Such  decrease
was the  result of a decrease  in yield on  investment  securities  to 6.7% from
6.9%, and a $7.7 million decrease in average balance of investment securities to
$46.3 million for the year ended June 30, 1998,  from $54.0 million for the year
ended June 30, 1997. The decrease in average  balances of investment  securities
was the result of increased  mortgage loan  originations.  Interest  income from
interest  earning  deposits  increased  by $332,000 to $1.5 million for the year
ended June 30,  1998,  from $1.2  million for the prior year.  Yield on interest
earning  deposits  increased  to 5.7%  from 5.5% for the same  period.  Interest
income on other investments increased by $115,000 to $502,000 for the year ended
June 30, 1998, from $387,000 for the prior year. Such increase was the result of
an increase in average balance of other  investments of $3.4 million,  partially
offset by a decrease in the average yield on other investments to 5.3% from 6.5%
for the same periods.

         Total  interest  income  increased by $1.0  million,  or 5.4%, to $19.6
million for the year ended June 30, 1997,  from $18.6 million for the year ended
June 30, 1996. The increase in interest  income was primarily due to an increase
in balance of average  interest  earning  assets to $272.3  million for the year
ended June 30, 1997, from $257.1 million for the prior year,  while the yield on
average  interest  earning  assets  remained  relatively  unchanged at 7.2%. The
increase in average interest earning assets during the year ended June 30, 1997,
resulted  primarily  from an increase in average  loans,  offset by decreases in
investment securities and mortgage-backed securities.

         Interest on mortgage  loans  increased by $1.2  million,  or 11.0%,  to
$12.1 million for the year ended June 30, 1997,  from $10.9 million for the year
ended June 30, 1996,  primarily because of an increase in average mortgage loans
to $159.9 million for the year ended June 30, 1997,  from $140.5 million for the
year ended June 30,  1996,  partially  offset by a decrease in average  yield on
mortgage  loans to 7.6% from  7.8%.  The  increase  in  average  mortgage  loans
resulted  from  increased  loan demand in the  Company's  community  and from an
increase in the volume of loan  originations  from  brokers.  The lower yield on
mortgage  loans  reflected the  reinvestment  of the proceeds of  prepayments at
lower yielding mortgage loans than those in the


                                        5

<PAGE>



portfolio.  Interest  income on consumer loans increased by $123,000 to $307,000
for the year ended June 30, 1997, from $184,000 for the prior year. The increase
was due to an increase in average  balance on  consumer  loans to $4.4  million,
from $2.7 million,  reflecting the Company's  continuing  marketing  efforts for
consumer loans during the year.  Interest income on  mortgage-backed  securities
decreased $455,000,  or 19.8%, to $1.9 million for the year ended June 30, 1997,
from $2.3 million for the prior year. The decrease was principally due to a $6.4
million  decrease  in average  balance in  mortgage-backed  securities  to $25.8
million for the year ended June 30, 1997, from $32.2 million for the prior year.
Interest income on investment  securities  decreased by $51,000, to $3.7 million
for the year ended June 30,  1997,  from $3.8  million for the prior year.  Such
decrease  was the  result of a $3.2  million  decrease  in  average  balance  of
investment  securities to $54.0  million for the year ended June 30, 1997,  from
$57.2 million, partially offset by an increase in yield on investment securities
to 6.9% from 6.5%,  for the year ended June 30,  1996.  The  decrease in average
balance of  investment  securities  was the result of  increased  mortgage  loan
originations. Interest income from interest earning deposits remained relatively
unchanged at $1.2  million for the years ended June 30, 1997 and 1996.  Yield on
interest  earning  deposits  decreased  to 5.5% from 5.6% for the same  periods.
Interest income on other investments increased $178,000 to $387,000 for the year
ended June 30, 1997,  from  $209,000 for the prior year.  Such  increase was the
result of an increase in average  balance of other  investments of $2.5 million,
and increase in the average yield on other investments to 6.5% from 6.0% for the
same periods.

         Interest  Expense.  Total interest  expense  increased by $558,000,  or
4.8%, to $12.2 million for the year ended June 30, 1998,  from $11.6 million for
the year ended June 30,  1997.  Such  increase  was the result of an increase in
average  balance of  interest  bearing  liabilities  of $10.4  million to $238.9
million  for the year ended June 30,  1998,  from  $228.5  million for the prior
period.

         Total interest expense increased by $381,000, or 3.4%, to $11.6 million
for the year ended June 30, 1997, from $11.2 million for the year ended June 30,
1996.  Such  increase  was the  result of an  increase  in  average  balance  of
interest-bearing  liabilities  of $13.3  million to $228.5  million for the year
ended June 30, 1997, from $215.2 million for the prior period,  partially offset
by a decrease in cost of average interest-bearing liabilities to 5.1% from 5.2%.

         Net Interest  Income.  Net interest  income  increased by $145,000,  or
1.8%,  to $8.1 million for the year ended June 30,  1998,  from $8.0 million for
the year ended June 30, 1997.  This increase was due  principally to an increase
in the ratio of average  interest  earning  assets to average  interest  bearing
liabilities,  partially  offset by the  decrease  in yield on  interest  earning
assets. See "--Management of Market Risk."

         Net interest income increased by $657,000, or 9.0%, to $8.0 million for
the year  ended June 30,  1997,  from $7.3  million  for the year ended June 30,
1996.  This increase was due  principally to a decrease in the Company's cost of
interest-bearing liabilities.

         Provision  for Losses.  The Company  maintains  an  allowance  for loan
losses based upon  management's  evaluation of risks in the loan portfolio,  the
Company's  past loan loss  experience,  current  and  expected  future  economic
conditions,  and other relevant factors. The Company's provision for loan losses
increased to $192,000 for the year ended June 30,  1998,  from  $151,000 for the
same period in 1997. The Company's  allowance for loan losses as a percentage of
nonperforming  loans  was  28.70%  and  609.09%  at  June  30,  1998  and  1997,
respectively,  and the  Company's  nonperforming  loans as a percentage of total
loans was 1.32% and .05% at June 30, 1998 and 1997,  respectively.  The increase
in  nonperforming  loans was due to a $2.5 million  commercial  loan that became
nonperforming during the fiscal year ended June 30, 1998.


                                        6

<PAGE>



The  nonperforming  loan matured in June 1998. In August 1998, the borrower paid
all interest due on the loan through  October 31, 1998,  although the  principal
was not  repaid  and the loan  continued  to be in  default.  The  borrower  has
informed the Company that it has received a lender's commitment to refinance the
loan, although there can be no assurance that such refinancing will be obtained.
Management  also obtained an appraisal in August 1998, and based in part on such
appraisal,  management  believes the Company  will not incur a material  loss on
this loan. The Company's provision for loan losses increased to $151,000 for the
year ended June 30, 1997,  from $33,000 for the same period in 1996.  Management
believes that it has  maintained  the  Company's  allowance for loan losses at a
level that is  adequate  to provide for loan  losses,  although  there can be no
assurance that such losses will not exceed estimated amounts.  See Notes 1 and 6
of Notes to the Consolidated  Financial Statements for additional information on
the allowance for loan losses.

         Noninterest Income. Noninterest income increased by $80,000 to $350,000
for the year ended June 30, 1998, from $270,000 for the prior year. The increase
was due  principally  to increases  in cash  surrender  value of life  insurance
investments.

         Noninterest income decreased by $14,000 to $270,000 for year ended June
30, 1997,  from $284,000 for the prior year. The decrease was due principally to
decreases in dividends received on life insurance investments,  partially offset
by an increase in loan processing fees collected during the year.

         Noninterest Expense.  Noninterest expense increased by $189,000 to $3.1
million, for the year ended June 30, 1998, from $2.9 million for the prior year,
before  considering the one-time SAIF  assessment of $1.4 million.  Compensation
and employee  benefits  increased by $242,000 to $1.8 million for the year ended
June 30,  1998,  from $1.5  million for the prior  year.  The  increase  was due
principally to an increase of $148,000 in ESOP contribution  expense as a result
of  increases  in the market  price of ESOP  shares,  the basis of the charge to
expense.  Other increases in compensation and employee  benefits were the result
of  additional   staffing  and  normal   increases  in  salaries  and  benefits.
Advertising and other expenses increased due to additional  marketing and normal
increases in other expenses.

         Before considering the one-time SAIF assessment of $1.4 million, offset
by the  reduction in the SAIF  premiums for periods  beginning  January 1, 1997,
noninterest expense remained  relatively  unchanged at $2.9 million for the year
ended June 30,  1997,  compared  to the prior  year.  There were no  significant
changes in the major expense categories.

         Before   considering  the  one-time  SAIF  assessment,   the  ratio  of
noninterest  expenses to average assets was 1.06%, 1.05% and 1.17% for the years
ending  June 30,  1998,  1997 and 1996,  respectively.  After the one- time SAIF
assessment, such ratio was 1.54% for the year ended June 30, 1997.

         Provisions  for income taxes  increased by $437,000 to $1.9 million for
the year  ended  June 30,  1998,  from $1.5  million  for the prior  year.  This
reflects an increase of $1.4  million in income  before  income  taxes in fiscal
year 1998. The Company's  effective tax rates were 36.4% and 38.1% for the years
ending June 30, 1998 and 1997,  respectively.  The decrease was due to increased
state tax-free investments.

         Provision  for income  taxes  decreased by $279,000 to $1.5 million for
the year  ended  June 30,  1997,  from $1.7  million  for the prior  year.  This
reflects a reduction  of $700,000 in income  before  income taxes in fiscal year
1997.



                                        7

<PAGE>



         Deposit Insurance  Premiums.  The deposits of the Company are presently
insured by the SAIF,  which along with the Bank Insurance  Fund (the "BIF"),  is
one of the two insurance  funds  administered  by the FDIC.  In September  1996,
Congress enacted  legislation to recapitalize the SAIF by a one-time  assessment
on all SAIF-insured  deposits held as of March 31, 1995. The assessment was 65.7
basis  points  per $100 in  deposits,  payable on  November  30,  1996.  For the
Company,  the assessment amounted to $1.4 million (or $849,000 when adjusted for
taxes),  based on the  Company's  SAIF-insured  deposits of $210.5  million.  In
addition, pursuant to the legislation, interest payments on FICO bonds issued in
the late 1980's by the Financing  Corporation  to  recapitalize  the now defunct
Federal  Savings  and  Loan  Insurance  Corporation  are  now  paid  jointly  by
BIF-insured institutions and SAIF-insured  institutions.  The FICO assessment is
1.29 basis points per $100 in BIF deposits and 6.1 basis points per $100 in SAIF
deposits.  Beginning  January 1, 2000,  the FICO interest  payments will be paid
pro-rata by banks and thrifts based on deposits  (approximately 2.4 basis points
per $100 in  deposits).  The BIF and SAIF  will be merged on  January  1,  1999,
provided the bank and saving  association  charters are merged by that date.  In
that event, pro-rata FICO sharing will begin on January 1, 1999.




                                        8

<PAGE>



Average Balance Sheet

         The  following  table sets forth  certain  information  relating to the
Company's  average  balance  sheet and reflects the average  yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods presented. Average balances are derived from daily balances.

<TABLE>
<CAPTION>
                                                                            Year Ended June 30,
                                        -----------------------------------------------------------------------------------------
                                                   1998                           1997                             1996
                                        --------------------------     -------------------------       --------------------------
                                                           Average                       Average                          Average
                                        Average             Yield/     Average            Yield/       Average             Yield/
                                        Balance   Interest   Cost      Balance   Interest  Cost        Balance    Interest  Cost
                                        -------   --------   ----      -------   --------  ----        -------    --------  ----
                                                                          (Dollars in Thousands)
Interest-earning assets:
<S>              <C>                    <C>       <C>        <C>      <C>         <C>       <C>        <C>        <C>        <C>  
  Mortgage loans (1)................    $177,817  $13,376    7.52%    $159,899    $12,134   7.59%      $140,472   $ 10,911   7.77%
  Consumer loans and other loans....       5,065      359    7.09        4,422        307   6.94          2,654        184   6.93
  Mortgage-backed securities........      19,604    1,423    7.26       25,829      1,862   7.21         32,206      2,317   7.19
  Investment securities.............      46,311    3,111    6.72       54,006      3,710   6.87         57,191      3,761   6.58
  Interest-earning deposits (2).....      27,161    1,538    5.66       22,100      1,206   5.46         21,143      1,185   5.60
  Other investments (3).............       9,424      502    5.33        5,995        387   6.46          3,465        209   6.03
                                        --------   ------    ----      -------   --------   ----       --------   --------   ----
    Total interest-earning assets...     285,382   20,309    7.12      272,252     19,606   7.20        257,131     18,567   7.22
                                                                                 --------                         --------  
Noninterest-earning assets..........       7,046                         5,807                            5,031             
                                        --------                       -------                         --------             
    Total assets....................    $292,428                      $278,059                         $262,162             
                                        ========                      ========                         ========             
Interest-bearing liabilities:                                                                                               
  Savings deposits..................    $238,272   12,114    5.09     $227,785     11,549   5.07       $214,382     11,164   5.21
  Other borrowed funds..............         616       57    8.28          713         64   8.98            792         68   8.59
                                        --------   ------    ----      -------   --------   ----       --------   --------   ----
    Total interest-bearing liabilities   238,888   12,171    5.09      228,498     11,613   5.08        215,174     11,232   5.22
                                                                                 --------   ----                  --------   ----
Noninterest-bearing liabilities.....       5,331                         4,572                            4,088             
                                        --------                       -------                         --------             
    Total liabilities...............     244,219                       233,070                          219,262             
Retained earnings...................      48,209                        44,989                           42,900             
                                        --------                       -------                         --------             
    Total liabilities and retained                                                                                          
      earnings......................    $292,428                      $278,059                         $262,162              
                                        ========                      ========                         ========              
Net interest income.................               $8,138                        $  7,993                         $  7,335  
                                                   ======                        ========                         ========  
Net interest rate spread (4)........                         2.03%                          2.12%                            2.00%
                                                             ====                           ====                             ====
Net interest margin (5).............                         2.85%                          2.94%                            2.85%
                                                             ====                           ====                             ====
Ratio of average interest-earning                                                                                           
 assets to average interest-bearing                                                                                         
 liabilities........................                       119.46%                        119.15%                          119.50%
                                                           ======                         ======                           ======
</TABLE>
- ----------
(1)  Includes one- to  four-family  residential  real estate loans,  home equity
     loans, and commercial real estate loans.
(2)  Includes secured short term loans to commercial banks and  interest-earning
     deposits in other institutions.
(3)  Includes securities purchased under agreement to resell,  Federal Home Loan
     Bank stock, and mutual funds.
(4)  Net interest  rate spread  represents  the  difference  between the average
     yield on  interest-earning  assets and the average cost of interest-bearing
     liabilities.
(5)  Net  interest  margin  represents  net interest  income as a percentage  of
     average interest-earning assets.

                                        9

<PAGE>

Rate/Volume Analysis

         The table below sets forth  certain  information  regarding  changes in
interest income and interest  expense of the Company for the periods  indicated.
For each category of interest-earning  assets and interest-bearing  liabilities,
information is provided on changes attributable to (i) changes in average volume
(changes  in  average  volume  multiplied  by old rate);  (ii)  changes in rates
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the changes in average volume);  and (iv) the net
change.

<TABLE>
<CAPTION>
                                                                 Year Ended June 30,
                               --------------------------------------------------------------------------------------
                                              1998 vs. 1997                               1997 vs. 1996
                               ------------------------------------------  ------------------------------------------
                                      Increase/(Decrease)                        Increase/(Decrease)
                                           Due to                                      Due to
                               -----------------------------     Total     -----------------------------     Total
                                                       Rate/    Increase                           Rate/    Increase
                                 Volume      Rate     Volume   (Decrease)   Volume       Rate     Volume   (Decrease)
                                 ------      ----     ------   ----------   ------       ----     ------   ----------
                                                                   (In Thousands)
Interest income:
<S>              <C>           <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>   
  Mortgage loans (1).......... $ 1,360    $  (112)   $    (6)   $ 1,242    $ 1,509    $  (253)   $   (34)   $1,222
  Consumer and other loans....      45          6          1         52        122         --          1       123
  Mortgage-backed securities..    (449)        13         (3)      (439)      (459)         6         (2)     (455)
  Investment securities.......    (529)       (81)        11       (599)      (210)       166         (7)      (51)
  Interest earning deposits (2)    276         44         12        332         54        (30)        (3)       21
  Other investments (3).......     222        (68)       (39)       115        153         15         10       178
                               -------    -------    -------    -------    -------    -------    -------    ------

  Total interest-earning
    assets....................     925       (198)       (24)       703      1,169        (96)       (35)    1,038
                               -------    -------    -------    -------    -------    -------    -------    ------
Interest expense..............     528         23          7        558        696       (301)       (14)      381
                               -------    -------    -------    -------    -------    -------    -------    ------

Change in net interest income. $   397    $  (221)   $   (31)   $   145    $   473    $   205    $   (21)   $  657
                               =======    =======    =======    =======    =======    =======    =======    ======
</TABLE>
- -----------
(1)  Includes one- to  four-family  residential  real estate loans,  home equity
     loans, and commercial real estate loans.
(2)  Includes secured short term loans to commercial banks and  interest-earning
     deposits in other institutions.
(3)  Includes securities purchased under agreement to resell,  Federal Home Loan
     Bank stock, and mutual funds.

Management of Market Risk

         Like other financial institution holding companies,  the Company's most
significant form of market risk is interest rate risk. The Company is subject to
interest  rate risk because its  liabilities  generally  have  shorter  terms or
maturities than its assets.  As a result,  its liabilities are more sensitive to
changes  in market  interest  rates.  The  general  objective  of the  Company's
interest  rate risk  management is to determine  the  appropriate  level of risk
given the  Company's  business  strategy,  and then manage that risk in a manner
that is consistent with the Company's policy to reduce exposure of the Company's
net interest income to changes in market interest rates.

         The Company's policy in recent years has been to reduce its exposure to
interest  rate risk  generally by better  matching the  maturities  and interest
rates of its interest  rate  sensitive  assets and  liabilities  by  emphasizing
fixed-rate  one- to  four-family  mortgage loans with terms of 15 years or less,
adjustable  rate  first  mortgages  and  home  equity  loans,   and  maintaining
relatively high levels of liquidity.  By maintaining a significant percentage of
its assets in cash and other liquid investments, the Company is able to reinvest
a higher  percentage of its assets more quickly in response to changes in market
interest rates,  thereby reducing its exposure to interest rate  volatility.  In
addition,  the Company offers  competitive  rates on deposit accounts and prices
certificates  of  deposit  to  provide   customers  with  incentives  to  choose
certificates of deposit with


                                       10

<PAGE>


longer terms. The Company does not utilize  derivative  instruments or engage in
other hedging activities to manage interest rate risk.

         The  Company  has an  Asset-Liability  Management  Committee  which  is
responsible  for  reviewing  the Company's  asset and  liability  policies.  The
Committee meets weekly and reports monthly to the Board of Directors on interest
rate risks and trends, as well as liquidity and capital ratios and requirements.

         The Company measures  interest rate risk in terms of the sensitivity of
the Company's net portfolio value ("NPV") to changes in interest  rates.  NPV is
the difference between incoming and outgoing  discounted cash flows from assets,
liabilities,  and off-balance sheet contracts.  The following table presents the
pro forma computations of the Company's NPV as of June 30, 1998.

<TABLE>
<CAPTION>
                                                                                 NPV as Percentage of
       Change in                                                               Present Value of Assets
     Interest Rates                    Net Portfolio Value                  ----------------------------
     in Basis Points     -------------------------------------------                         Basis Point
     (Rate Shock)         Amount           $ Change         % Change        NPV Ratio           Change
     ------------         ------           --------         --------        ---------           ------
                                            (Dollars in Thousands)
    <S>                 <C>              <C>                 <C>             <C>                <C>  
        400              29,788           (29,585)            (50%)           10.72%             (822)
        300              36,831           (22,542)            (38%)           12.86%             (608)
        200              44,324           (15,049)            (25%)           15.01%             (394)
        100              52,049            (7,324)            (12%)           17.09%             (185)
     Static              59,373                --              --             18.94%               --
       (100)             66,026             6,653              11%            20.53%              158
       (200)             71,728            12,355              21%            21.80%              286
       (300)             78,229            18,856              32%            23.20%              426
       (400)             85,855            26,482              45%            24.78%              583
</TABLE>


         The above  table  indicates  that at June 30,  1998,  in the event of a
sudden and  sustained  increase in prevailing  market  rates,  the Company's NPV
would be expected to decrease,  and that in the event of a sudden and  sustained
decrease  in  prevailing  market  interest  rates,  the  Company's  NPV would be
expected to increase. The Company's Board of Directors reviews the Company's NPV
position quarterly,  and, if estimated changes in NPV are not within the targets
established  by the Board,  the Board may direct  management to adjust its asset
and liability mix to bring interest rate risk within Board approved targets.

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


                                       11

<PAGE>



Liquidity and Capital Resources

         The Company is required to maintain  minimum levels of liquid assets as
defined by OTS  regulations.  This  requirement,  which varies from time to time
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term borrowings. The required ratio currently is 4.0%. The
Company's  liquidity  ratio  averaged  40.56%  during the quarter ended June 30,
1998. The Company adjusts its liquidity levels in order to meet funding needs of
deposit outflows,  payment of real estate taxes on mortgage loans,  repayment of
borrowings  and  loan  commitments.   The  Company  also  adjusts  liquidity  as
appropriate to meet its asset and liability management objectives.

         The Company's  primary sources of funds are deposits,  amortization and
prepayment  of loans and  mortgage-backed  securities,  maturities of investment
securities  and  other  investments,   and  earnings  and  funds  provided  from
operations.  While scheduled  principal  repayments on loans and mortgage-backed
securities are a relatively  predictable source of funds, deposit flows and loan
prepayments  are  greatly   influenced  by  general  interest  rates,   economic
conditions, and competition.  The Company manages the pricing of its deposits to
maintain  a desired  deposit  balance.  In  addition,  the  Company  invests  in
short-term  interest-earning  assets,  which  provide  liquidity to meet lending
requirements.  Assets  qualifying  for liquidity  outstanding  at June 30, 1998,
amounted to $97.2 million. For additional  information about cash flows from the
Company's  operating,  financing,  and investing  activities,  see  Consolidated
Statements of Cash Flows included in the Consolidated Financial Statements.

         A major  portion of the Company's  liquidity  consists of cash and cash
equivalents,  which are a product of its  operating,  investing,  and  financing
activities.  The primary sources of cash are net income, principal repayments on
loans  and  mortgage-backed  securities,  and  increases  in  deposit  accounts.
Liquidity  management  is  both a  daily  and  long-term  function  of  business
management.  If the Company  requires  funds beyond its ability to generate them
internally, borrowing agreements exist with the FHLB which provide an additional
source of funds; however, the Company has never borrowed funds from the FHLB.

         At June 30, 1998, the Company had outstanding  loan commitments of $1.0
million.  This amount does not include  $13.2  million of  undisbursed  lines of
credit on home  equity  loans,  and the  unfunded  portion of loans in  process.
Certificates  of deposit  scheduled  to mature in less than one year at June 30,
1998, totaled $91.2 million. Based on prior experience, management believes that
a significant portion of such deposits will remain with the Company.



                                       12

<PAGE>



         At June 30, 1998, the Company  exceeded OTS capital  requirements  on a
fully phased-in basis. Set forth below is a summary of the Company's  compliance
with the following OTS capital standards as of June 30, 1998.

<TABLE>
<CAPTION>
                                                                                           To Be Well Capitalized
                                                                      For Capital          Under Prompt Corrective
                                              Actual               Adequacy Purposes          Action Provisions
                                         -----------------         ------------------        --------------------
                                         Amount   Ratio(1)         Amount    Ratio(1)        Amount      Ratio(1)
                                         ------   --------         ------    --------        ------      --------
As of June 30, 1998:
<S>                                   <C>          <C>          <C>            <C>        <C>            <C>
  Tier I core capital...............  $  47,346    15.80%       $  11,985      4.00%      $  14,982        >5%
  Tier I risk-based capital.........     47,346    32.76            5,781      4.00           8,672        >6%
  Total risk-based capital..........     48,069    33.26           11,563      8.00          14,453       >10%
</TABLE>
- --------------
(1)  Core capital is calculated  on the basis of a percentage of total  adjusted
     assets;  risk-based  capital  levels  are  calculated  on  the  basis  of a
     percentage of risk-weighted assets.

Impact of Inflation and Changing Prices

         The financial  statements of the Company and notes  thereto,  presented
elsewhere  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.  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.

Impact of New Accounting Standards

         In June 1997, the FASB issued No. 131, Disclosures about Segments of an
Enterprise and Related  Information  ("SFAS No. 131").  SFAS No. 131 establishes
standards  for the way public  business  enterprises  are to report  information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected  information about operating  segments in interim
financial  reports  issued  to  shareholders.  SFAS  No.  131 is  effective  for
financial  statements for periods  beginning  after  December 15, 1997.  Earlier
application is encouraged. Management believes that adoption of the provision of
SFAS No. 131 will not have a material effect on the Company's financial position
or results of operations.

         In June 1998, the FASB issued SFAS No. 133  "Accounting  for Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  SFAS No. 133 requires that an entity
reorganize  all  derivatives as either assets or liabilities in the statement of
financial  position and measure those instruments at fair value. It is effective
for all fiscal quarters or fiscal years  beginning after June 15, 1999.  Initial
application  of this  Statement  should be as of the  beginning  of an  entity's
fiscal quarter on that date,  hedging  relationships must be designated anew and
documented  pursuant to the provisions of SFAS No. 133.  Earlier  application is
encouraged, but is permitted only as of the beginning of any fiscal quarter that
begins after issuance of SFAS No. 133. It should not be applied retroactively to
financial statements of prior periods. Management has


                                       13

<PAGE>



not  determined  when it will adopt the  provisions of SFAS No. 133 but believes
that it will not have a material effect on the Company's  financial  position or
results of operations.

Capability of the Company's Data Processing Software and Hardware to Accommodate
the Year 2000

         The Company relies upon computers for the daily conduct of its business
and for data processing generally.  There is concern among industry experts that
commencing on January 1, 2000,  computers  will be unable to "read" the new year
and there may be widespread  computer  malfunctions.  The Year 2000 issue is the
result of computer  programs  being written using two digits rather than four to
define the applicable  year. Any of the Company's  computer  programs that would
have date  sensitive  software may recognize a date during "00" as the year 1900
rather  than  the  year  2000.  This  could  result  in  a  systems  failure  or
miscalculations  causing disruptions of operations.  Management has assessed its
electronic systems, programs,  applications and other electronic components used
in the operation of the Company.  The Company  contracts with service bureaus to
provide the  majority of its data  processing  and is dependent  upon  purchased
application  software.  Management  believes  that  it  has  implemented  a plan
pursuant to which the progress  toward full compliance of its service bureau and
other software  vendors will be tracked and tested well in advance of January 1,
2000.  Beginning  in the third  quarter of 1998,  the  Company  will  coordinate
end-to-end  tests with  primary  servicers,  which allow the Company to simulate
daily processing on sensitive century dates. The Company expects to complete the
Year 2000 project by December 31,  1998.  The Company is currently  developing a
contingency  plan in the event that the Company's  testing  discloses  potential
failures by either  service  bureaus or internal  systems upon which the Company
relies, or in the event that unforseeable external factors disrupt the Company's
normal  operations as the year 2000  approaches.  There can be no assurance that
the Company's contingency plan will fully mitigate the effects of such potential
failures.  The Company has not  incurred  any  material  costs,  and  management
believes that the Company will not incur material  costs in connection  with the
year 2000 issue, although there can be no assurances in this regard.

Reorganization into the Two-Tier Mutual Holding Company Structure

         Effective January 21, 1998, the Bank completed its reorganization  into
a two-tier  mutual holding  company  structure (the  "Reorganization")  with the
establishment of the Company as the stock holding company parent of the Bank. As
a result of the  Reorganization,  Leeds Federal  Bankshares,  M.H.C., the Bank's
mutual  holding  company,  owns a majority of the common  stock of the  Company,
which owns 100% of the common stock of the Bank.  Management  believes  that the
two-tier holding company structure allows the new Company to retain the benefits
of the mutual holding company structure,  and at the same time gives the Company
many of the  opportunities  available to stock  holding  companies  that are not
currently  available  in  a  mutual  holding  company  structure.  The  mid-tier
structure  offers the Company  greater  flexibility  to  structure  and complete
mergers and acquisitions, to diversity operations, and to repurchase outstanding
shares of common stock.

Stock Repurchase Plan to Repurchase Up to 275,000 Shares of Common Stock

         On April 15, 1998,  the Company  authorized a plan to  repurchase up to
275,000  shares,  or  approximately  5.3% of its common stock,  as a part of its
capital  management  strategy.  As of June 30, 1998, the Company had repurchased
39,205  shares of its common stock.  The Company has and will utilize  available
cash over a period of approximately a year to effect any further repurchases.



                                       14

<PAGE>

                  SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

         A summary of selected quarterly financial data for the years ended June
30, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                          First            Second             Third           Fourth
                                         Quarter           Quarter           Quarter          Quarter
                                         -------           -------           -------          -------
                                                       (In Thousands Except Per Share Data)
Fiscal 1998
- -----------
<S>                                     <C>               <C>              <C>               <C>     
Interest income..................       $   5,030         $  5,074         $   5,091         $  5,114
Net interest income..............           2,041            2,047             2,056            1,994
Provision for losses.............               3                8                --              181
Income before provision
  for income taxes...............           1,366            1,292             1,359            1,184
Net income.......................             864              819               864              759

Net income per common share:
  Basic..........................             .17              .16               .17              .15
  Diluted........................             .16              .16               .17              .15

Fiscal 1997
- -----------
Interest income..................       $   4,793         $  4,856         $   4,911         $  5,046
Net interest income..............           1,891            1,945             2,050            2,107
Provision for losses.............              21               82                30               18
Income before provision
  for income taxes...............            (186)           1,193             1,402            1,414
Net income.......................            (108)             728               861              884

Net income per common share:
  Basic..........................            (.02)             .14               .17              .17
  Diluted........................            (.02)             .14               .17              .17
</TABLE>


                        COMMON STOCK AND RELATED MATTERS

         The  Company's  common  stock is listed on the Nasdaq  National  Market
under the symbol  "LFED." As of July 31,  1998,  the  Company  had 5  registered
market makers,  528  stockholders of record  (excluding the number of persons or
entities  holding stock in street name through  various  brokerage  firms),  and
5,151,392 shares outstanding. As of such date, Leeds Federal Bankshares,  M.H.C.
(the "Mutual  Holding  Company"),  the Company's  mutual holding  company,  held
3,300,000 shares of common stock and stockholders  other than the Mutual Holding
Company held 1,851,392 shares.


                                       15

<PAGE>



         The  following  table sets forth market price and dividend  information
for the common stock or, prior to the  completion  of the Bank's  reorganization
into the two-tier  mutual  holding  company  structure,  which was  completed on
January 21, 1998,  the Bank's  common stock.  Information  is presented for each
quarter of the previous two calendar years.  All information has been revised to
reflect the Company's November 1997 three-for-two stock split.

    Fiscal Year Ended                                        Cash Dividends
      June 30, 1997             High           Low               Declared
      -------------             ----           ---               --------
 First quarter             $    9.34      $    8.67          $    .11
 Second quarter                11.17          10.01               .11
 Third quarter                 12.67          10.34               .13
 Fourth quarter                13.34          11.84               .13


    Fiscal Year Ended                                        Cash Dividends
      June 30, 1998             High           Low               Declared
      -------------             ----           ---               --------
 First quarter             $   21.51      $   12.76          $    .13
 Second quarter                23.50          20.18               .14
 Third quarter                 23.00          21.00               .14
 Fourth quarter                22.50          18.75               .14


         Payment  of  dividends  on the  Company's  common  stock is  subject to
determination  and  declaration by the Board of Directors and will depend upon a
number of factors, including capital requirements, regulatory limitations on the
payment  of  dividends,  the  Company's  results  of  operations  and  financial
condition, tax considerations and general economic conditions.  No assurance can
be given that  dividends  will be declared or, if  declared,  what the amount of
dividends will be, or whether such dividends, once declared, will continue.

         OTS regulations impose limitations upon all "capital  distributions" by
savings   institutions,   including  cash  dividends,   payments  by  a  savings
institution  to  repurchase  or  otherwise   acquire  its  stock,   payments  to
stockholders  of another  savings  institution in a cash-out  merger,  and other
distributions  charged against capital. The regulations establish a three-tiered
system  of  regulation,   with  the  greatest   flexibility  being  afforded  to
well-capitalized or Tier 1 savings associations. As of the date hereof, the Bank
was a Tier 1  institution.  Accordingly,  under  the  OTS  capital  distribution
regulations,  the Bank would be permitted to pay  dividends  during any calendar
year up to 100 percent of its net income  during that  calendar  year,  plus the
amount that would reduce by one-half its surplus  capital ratio at the beginning
of the calendar year.

         In addition to the foregoing,  earnings of the Bank appropriated to bad
debt reserves and deducted for federal income tax purposes are not available for
payment of cash dividends or other distributions to stockholders without payment
of taxes at the  then-current  tax rate by the Bank on the  amount  of  earnings
removed from the reserves for such distributions.  The Bank intends to make full
use of this favorable tax treatment and does not contemplate any distribution by
the Bank in a manner  that would limit the Bank's bad debt  deduction  or create
federal tax liability.



                                       16

<PAGE>



         The  Mutual  Holding  Company  has  waived  the  right to  receive  all
dividends  paid by the  Company.  OTS  regulations  require  the Mutual  Holding
Company  to  notify  the OTS of any  proposed  waiver  of the  right to  receive
dividends. It is the OTS' recent practice to review dividend waiver notices on a
case-by case-basis,  and, in general,  not object to any such waiver if: (i) the
mutual holding  company's  board of directors  determines  that such a waiver is
consistent with such directors' fiduciary duties to the mutual holding company's
members; (ii) for as long as the savings association subsidiary is controlled by
the mutual holding company,  the dollar amount of dividends waived by the mutual
holding company are considered as a restriction on the retained  earnings of the
savings association as a note to the financial  statements;  (iii) the amount of
any dividend  waived by the mutual holding  company is available for declaration
as a dividend solely to the mutual holding company, and, in accordance with SFAS
5, where the savings association determines that the payment of such dividend to
the mutual holding company is probable, an appropriate dollar amount is recorded
as a liability;  (iv) the amount of any waived  dividend is considered as having
been paid by the  savings  association  (and the savings  association's  capital
ratios  adjusted  accordingly)  in evaluating  any proposed  dividend  under OTS
capital  distribution  regulations;  and (v) in the  event  the  mutual  holding
company converts to stock form, the appraisal submitted to the OTS in connection
with the conversion  application  takes into account the aggregate amount of the
dividends waived by the mutual holding company.



                                       17
<PAGE>


Independent Auditors' Report



The Board of Directors
Leeds Federal Bankshares, Inc.
Baltimore, Maryland:


We have audited the accompanying  consolidated statements of financial condition
of Leeds Federal  Bankshares,  Inc. and subsidiary  (the Company) as of June 30,
1998 and 1997, and the related consolidated statements of income,  stockholders'
equity, and cash flows for each of the years in the three-year period ended June
30, 1998. These consolidated  financial statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.


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


In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of Leeds  Federal
Bankshares, Inc. and subsidiary as of June 30, 1998 and 1997, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended June 30, 1998 in  conformity  with  generally  accepted  accounting
principles.


/s/KPMG Peat Marwick LLP


Baltimore, Maryland
August 7, 1998



<PAGE>

LEEDS FEDERAL BANKSHARES, INC.
Consolidated Statements of Financial Condition
June 30, 1998 and 1997
- --------------------------------------------------------------------------------
                                                       1998             1997
- --------------------------------------------------------------------------------
Assets
Cash, including interest-bearing deposits of
 $11,906,061 in 1998 and $11,172,475 in 1997 ...   $  13,675,554    13,330,928
Short-term investments .........................       4,776,681     2,722,336
Secured short-term loans to commercial banks ...      18,405,234     9,735,532
Securities purchased under agreements to resell
 (fair value of $5,541,565 in 1997) (note 2) ...              --     5,517,903
Securities available for sale, amortized cost
 of $4,860,269 and $5,862,754,
 respectively (note 3) .........................       8,034,695     8,162,419
Investment securities held to maturity (fair
 value of $40,581,752 in 1998 and $43,360,574 in
 1997) (note 4) ................................      40,669,525    43,614,562
Mortgage-backed securities held to maturity
 (fair value of $16,923,543 in 1998
 and $22,777,192 in 1997) (note 5) .............      16,514,383    22,294,337
Loans receivable, net (note 6) .................     190,965,595   174,877,796
Investment in Federal Home Loan Bank of
 Atlanta stock, at cost (note 10) ..............       2,377,200     2,377,200
Property and equipment, net (note 7) ...........         851,265       863,823
Cash surrender value of life insurance (note 11)       6,132,929     3,153,193
Prepaid expenses and other assets ..............         333,630       309,808
Ground rents owned, at cost ....................              --        39,500
- --------------------------------------------------------------------------------
                                                   $ 302,736,691   286,999,337
================================================================================

Liabilities and Stockholders' Equity
Liabilities:
    Savings accounts (note 8) ..................   $ 245,269,602   232,590,009
    Borrowed funds - Employee Stock
     Ownership Plan (note 12) ..................         552,000       648,000
    Advance payments by borrowers for
     taxes, insurance and ground rents .........       5,006,020     4,804,060
    Federal and state income taxes (note 9):
         Currently payable .....................         133,676       335,841
         Deferred ..............................       1,296,001     1,062,219
    Accrued expenses and other liabilities
     (notes 11 and 13) .........................       1,171,882       817,871
- --------------------------------------------------------------------------------
Total liabilities ..............................     253,429,181   240,258,000

Stockholders' equity (notes 10, 12,
 16 and 18):
    Common stock, $1 par value; 20,000,000
     shares authorized; issued and
     outstanding 5,195,597 shares in 1998
     and 5,182,097 in 1997 .....................       5,195,597     5,182,097
    Additional paid-in-capital .................       9,258,917     8,948,119
    Employee stock ownership plan ..............        (487,891)     (591,300)
    Management recognition plan ................         (11,907)      (60,141)
    Treasury stock, at cost; 39,205 shares
     at June 30, 1998 ..........................        (772,430)           --
    Retained income, substantially restricted ..      34,162,743    31,854,434
    Accumulated other comprehensive income .....       1,962,481     1,408,128
- --------------------------------------------------------------------------------
Total stockholders' equity .....................      49,307,510    46,741,337
- --------------------------------------------------------------------------------
Commitments (notes 6, 11 and 12)
- --------------------------------------------------------------------------------
                                                   $ 302,736,691   286,999,337
================================================================================


See accompanying notes to consolidated financial statements.

                                      F-2

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.
Consolidated Statements of Income
Years ended June 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
                                                                   1998         1997            1996
- ------------------------------------------------------------------------------------------------------
Interest income:
<S>                                                            <C>            <C>           <C>       
      First mortgage and other loans .......................   $13,734,747    12,440,362    11,094,708
      Mortgage-backed securities ...........................     1,423,221     1,862,074     2,316,785
      Investment securities and short-term investments .....     5,150,921     5,303,280     5,156,029
- ------------------------------------------------------------------------------------------------------
Total interest income ......................................    20,308,889    19,605,716    18,567,522
- ------------------------------------------------------------------------------------------------------
Interest expense:
      Savings accounts (note 8) ............................    12,114,148    11,548,634    11,156,258
      Other ................................................        56,971        64,473        75,929
- ------------------------------------------------------------------------------------------------------
Total interest expense .....................................    12,171,119    11,613,107    11,232,187
- ------------------------------------------------------------------------------------------------------
Net interest income ........................................     8,137,770     7,992,609     7,335,335
Provision for loan losses (note 6) .........................       191,705       151,240        33,581
- ------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses ........     7,946,065     7,841,369     7,301,754
- ------------------------------------------------------------------------------------------------------
Noninterest income:
      Service fees and charges .............................       137,190       130,202       115,797
      Other ................................................       212,889       140,288       168,142
- ------------------------------------------------------------------------------------------------------
                                                                   350,079       270,490       283,939
- ------------------------------------------------------------------------------------------------------
Noninterest expense:
      Compensation and employee benefits ...................     1,769,715     1,528,280     1,516,477
      Occupancy expense ....................................       195,151       197,067       191,947
      SAIF deposit insurance premiums ......................       222,147     1,755,113       557,535
      Advertising ..........................................       208,165       171,385       216,051
      Other ................................................       699,885       636,941       580,277
- ------------------------------------------------------------------------------------------------------
                                                                 3,095,063     4,288,786     3,062,287
- ------------------------------------------------------------------------------------------------------
Income before provision for income taxes ...................     5,201,081     3,823,073     4,523,406
Provision for income taxes (note 9) ........................     1,895,072     1,457,942     1,736,762
- ------------------------------------------------------------------------------------------------------
Net income .................................................     3,306,009     2,365,131     2,786,644
Changes in accumulated other comprehensive income:
      Unrealized gains on securities available-for-sale, net       554,353       671,458        29,024
      Amortization of net unrealized holding loss ..........            --        15,996         1,439
- ------------------------------------------------------------------------------------------------------
Total comprehensive income .................................   $ 3,860,362     3,052,585     2,817,107
======================================================================================================
Net income per share of common stock (note 17):
      Basic ................................................   $      0.65          0.46          0.55
- ------------------------------------------------------------------------------------------------------
      Diluted ..............................................   $      0.64          0.46          0.55
======================================================================================================
</TABLE>


See accompanying notes to consolidated financial statements.

                                      F-3

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.
Consolidated Statements of Stockholders' Equity
Years ended June 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                     Employee                                  Retained       Accumu-      Total
                                      Additional      stock       Management      Treasury     income,      lated other    stock-
                           Common      paid-in      ownership    recognition       stock,   substantially   comprehen-    holders'
                           stock       capital        plan           plan         at cost    restricted     sive income    equity
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>         <C>           <C>           <C>              <C>       <C>             <C>            <C>      
Balance at June 30,
 1995 as previously
 reported ...........   $ 3,448,000    10,484,713    (814,340)     (350,521)          --     28,279,665       690,211    41,737,728
Three-for-two common
 stock split ........     1,723,993    (1,723,993)         --            --           --             --            --            --
- ------------------------------------------------------------------------------------------------------------------------------------

Balances at June 30,
 1995 as adjusted ...     5,171,993     8,760,720    (814,340)     (350,521)          --     28,279,665       690,211    41,737,728
Compensation expense-
 ESOP ...............            --        50,294     113,960            --           --             --            --       164,254
Compensation expense-
 MRP ................            --            --          --       198,093           --             --            --       198,093
Amortization of net
 unrealized holding
 loss ...............            --            --          --            --           --         (1,439)        1,439            --
Other comprehensive
 income .............            --            --          --            --           --             --        29,024        29,024
Dividends ($.64 per
 share) .............            --            --          --            --           --       (723,563)           --      (723,563)
Net income ..........            --            --          --            --           --      2,786,644            --     2,786,644
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at June 30,
 1996 ...............     5,171,993     8,811,014    (700,380)     (152,428)          --     30,341,307       720,674    44,192,180
Compensation expense-
 ESOP ...............            --        63,663     109,080            --           --             --            --       172,743
Compensation expense-
 MRP ................            --            --          --        92,287           --             --            --        92,287
Amortization of net
 unrealized holding
 loss ...............            --            --          --            --           --        (15,996)       15,996            --
Other comprehensive
 income .............            --            --          --            --           --             --       671,458       671,458
Exercise of stock
 options ............        10,104        73,442          --            --           --             --            --        83,546
Dividends ($.72 per
 share) .............            --            --          --            --           --       (836,008)           --      (836,008)
Net income ..........            --            --          --            --           --      2,365,131            --     2,365,131
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at June 30,
 1997 ...............     5,182,097     8,948,119    (591,300)      (60,141)          --     31,854,434     1,408,128    46,741,337
Compensation expense-
 ESOP ...............            --       217,378     103,409            --           --             --            --       320,787
Compensation expense-
 MRP ................            --            --          --        48,234           --             --            --        48,234
Other comprehensive
 income .............            --            --          --            --           --             --       554,353       554,353
Exercise of stock
 options ............        13,500        93,420          --            --           --             --            --       106,920
Dividends ($.55 per
 share) .............            --            --          --            --           --       (997,700)           --      (997,700)
Net income ..........            --            --          --            --           --      3,306,009            --     3,306,009
Purchase of treasury
 stock ..............            --            --          --            --     (772,430)            --            --      (772,430)
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at June 30,
 1998 ...............   $ 5,195,597     9,258,917    (487,891)      (11,907)    (772,430)    34,162,743     1,962,481    49,307,510
====================================================================================================================================
</TABLE>



See accompanying notes to consolidated financial statements.

                                      F-4

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.
Consolidated Statements of Cash Flows
Years ended June 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                           1998            1997             1996
- --------------------------------------------------------------------------------------------------
<S>                                                  <C>                <C>             <C>
Cash flows from operating activities:
    Net income ....................................   $  3,306,009       2,365,131       2,786,644
    Adjustments to reconcile net income to net
      cash provided by operating activities:
        Amortization of loan fees .................        (98,772)        (80,728)       (157,068)
        Provision for loan losses .................        191,705         151,240          33,581
        Accretion of premiums (discounts) on
           investment securities and mortgage-
           backed securities ......................        (18,835)        (54,991)        (53,764)
        Loss (gain) on sale of assets, net ........         (1,806)             --          17,025
        Depreciation ..............................        125,639         121,209         105,666
        Non-cash compensation under stock-based
           benefit plans ..........................        369,021         265,030         362,347
        Deferred income tax benefit ...............        (86,626)       (134,722)       (166,981)
        Decrease (increase) in accrued interest
           receivable on securities and loans
           receivable .............................        (35,219)          6,225        (284,232)
        Increase (decrease) in income taxes
           currently payable ......................       (202,165)        207,601          15,185
        Increase in accrued expenses and other
           liabilities ............................        354,011          69,472         211,897
        Increase in unearned loan fees, net .......        110,922         282,353         247,297
        Decrease (increase) in prepaid expenses and
           other assets ...........................        (23,822)         84,617         (44,120)
        Amortization of net unrealized holding loss             --         (15,996)         (1,439)
- ---------------------------------------------------------------------------------------------------
Net cash provided by operating activities .........      3,990,062       3,266,441       3,072,038
- ---------------------------------------------------------------------------------------------------
Cash flows from investing activities:
    Purchases of securities available for sale ....     (1,175,000)       (300,000)    (11,000,000)
    Maturities of securities available for sale ...      2,200,000              --              --
    Purchase of investment securities held
      to maturity .................................    (35,903,264)     (6,399,906)    (32,155,000)
    Maturity of investment securities held
      to maturity .................................     38,888,255      14,728,283      36,895,410
    Loan disbursements, net of repayments .........    (16,289,600)    (22,372,160)    (11,723,086)
</TABLE>


                                                                     (Continued)

                                      F-5

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.
Consolidated Statements of Cash Flows, continued
- --------------------------------------------------------------------------------
                                       1998             1997             1996
- --------------------------------------------------------------------------------

Cash flows from investing
 activities, continued:
  Mortgage-backed securities
   held to maturity principal
   repayments .................... $  5,769,485       6,790,616       5,877,674
  Purchases of property and
   equipment .....................     (117,276)        (34,267)       (385,488)
  Sale of property and equipment .        6,001              --              --
  Investment in life insurance
   policies ......................   (2,979,736)       (134,662)       (156,214)
  Sale of ground rents owned .....       39,500           1,600              --
- --------------------------------------------------------------------------------
Net cash used in investing
 activities ......................   (9,561,635)     (7,720,496)    (12,646,704)
- --------------------------------------------------------------------------------
Cash flows from financing
 activities:
  Payment of dividends ...........     (997,700)       (836,008)       (723,563)
  Repayment of borrowed funds ....      (96,000)        (96,000)        (96,000)
  Net increase in savings accounts   12,679,593      10,443,991      10,731,778
  Increase (decrease) in advance
   payments by borrowers for
   taxes, insurance and ground
   rents .........................      201,960         243,568         (47,211)
  Purchase of treasury stock .....     (772,430)
  Exercise of stock options ......      106,920          83,546              --
- --------------------------------------------------------------------------------
Net cash provided by financing
 activities ......................   11,122,343       9,839,097       9,865,004

Net increase in cash and cash
 equivalents .....................    5,550,770       5,385,042         290,338

Cash and cash equivalents at
 beginning of year ...............   31,306,699      25,921,657      25,631,319
- --------------------------------------------------------------------------------
Cash and cash equivalents at
 end of year ..................... $ 36,857,469      31,306,699      25,921,657
================================================================================
Noncash investing activities:
  Retirement of property
   and equipment ................. $     13,941           1,363         109,693
================================================================================


See accompanying notes to consolidated financial statements.

                                      F-6

<PAGE>



LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements

June 30, 1998, 1997 and 1996


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

   (1)   Description of Business, Summary of Significant Accounting Policies and
         Other Matters

         Description of Business and Reorganization

         Leeds Federal Savings Bank (the Bank) is a federally-chartered  savings
         bank that conducts its  operations  from a single  facility  located in
         Arbutus,  Baltimore County, Maryland. The Bank was originally chartered
         in 1923 as a state  mutual  savings  and loan  association  and in 1935
         became a federally-chartered mutual savings association operating under
         the name Leeds  Federal  Savings  and Loan  Association  (Association).
         Effective  April 29, 1994, the  Association's  ownership  structure was
         reorganized  and  it  became  a  wholly  owned  capital  stock  savings
         association  subsidiary of Leeds Federal  Bankshares,  M.H.C.  (MHC), a
         federal mutual holding company.  Under the terms of the reorganization,
         the membership  rights of the  Association's  members became membership
         rights in the mutual holding company.  The reorganization was accounted
         for in a manner similar to that of a pooling of interests. Effective in
         January  1994,  the Office of Thrift  Supervision  (OTS)  approved  the
         Association's  application  to change its  charter to that of a federal
         savings bank and to change its name to Leeds Federal Savings Bank.

         Effective  January 21,  1998,  the Bank  completed  its  reorganization
         (Reorganization)  into a two-tier mutual holding company structure with
         the  establishment  of a federally  chartered  corporation as the stock
         holding company parent of the Bank. As a result of the  Reorganization,
         MHC, the Bank's existing mutual holding company, owns a majority of the
         common  stock  of  the  new  stock  holding   company,   Leeds  Federal
         Bankshares,  Inc., which owns 100% of the common stock of the Bank. The
         Reorganization  was implemented  pursuant to the Plan of Reorganization
         which was adopted by the  stockholders at its 1997 annual  stockholders
         meeting.  Pursuant  to the  Reorganization,  each share of Bank  common
         stock held by existing  stockholders  of the Bank was  exchanged  for a
         share of common stock of the stock holding company.  The reorganization
         of the  Bank  was  structured  as a  tax-free  reorganization  and  was
         accounted for similar to that of a pooling of interests.

         The  primary  business  of Leeds  Federal  Savings  Bank is  attracting
         deposits  from  individuals  and corporate  customers  and  originating
         mortgage loans secured by residential real estate properties.  The Bank
         is  subject  to  competition  from  other  financial   institutions  in
         attracting and retaining deposits and in making loans. The Bank is also
         subject  to  the  regulations  of  certain   agencies  of  the  federal
         government and undergoes periodic examinations by those agencies.

                                                                     (Continued)

                                       F-7


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

(1)      Continued

         Basis of Presentation

         The  consolidated  financial  statements  include the accounts of Leeds
         Federal Bankshares, Inc. (the Company) and its wholly owned subsidiary,
         Leeds  Federal  Savings  Bank.   Leeds   Investment   Corporation  (the
         Subsidiary), is a wholly owned subsidiary of Leeds Federal Savings Bank
         (collectively,  the Bank).  The Subsidiary was incorporated in Delaware
         in April  1997,  for the  purpose  of  holding  investment  securities,
         interest-earning  deposits  and  other  investments.   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 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.  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 losses on loans is adequate.
         While  management  uses available  information  to recognize  losses on
         loans,  future  additions to the  allowance  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  allowance  for
         losses  on loans.  Such  agencies  may  require  the Bank to  recognize
         additions to the allowance based on their  judgments about  information
         available to them at the time of their examination.

         Short-Term Investments

         Short-term  investments,  which consist of money market  accounts,  are
         stated at the lower of cost or market.

         Secured Short-Term Loans to Commercial Banks

         Secured  short-term  loans to commercial banks consist of Federal funds
         sold which are carried at cost and approximate  fair value.  Generally,
         Federal funds are purchased and sold for one-day periods.

                                                                     (Continued)

                                       F-8


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

(1)      Continued

         Property and Equipment

         Property   and   equipment   are  carried  at  cost  less   accumulated
         depreciation.  Depreciation is computed on a straight-line  method over
         the estimated useful lives of the assets. Additions and betterments are
         capitalized,  and charges for repairs and maintenance are expensed when
         incurred. The related cost 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  and  commitment  fees  are  deferred  initially  and
         amortized into income over the  contractual  life of the loan using the
         interest  method.  Under  certain  circumstances,  commitment  fees are
         recognized  over the  commitment  period or upon the  expiration of the
         commitment.  In addition,  certain  incremental direct loan origination
         costs are deferred and recognized over the contractual life of the loan
         using the interest  method as a reduction of the yield.  Deferred  fees
         and  costs  are  combined  where  applicable  and  the  net  amount  is
         amortized.

         Real Estate Owned

         Real estate owned consists of real estate acquired through  foreclosure
         and in-substance  foreclosure and is initially recorded at the lower of
         cost or fair value and subsequently at the lower of cost or fair value,
         less estimated  selling  expenses.  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.

         Income Taxes

         Under  the  asset  and  liability  method,  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  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.

                                                                     (Continued)

                                       F-9


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (1)   Continued

         SFAS No. 109 allows for a continuing  exception of providing a deferred
         tax  liability  for bad debt  reserves  for tax  purposes of  qualified
         thrift lenders,  such as the Bank, that arose in fiscal years beginning
         before  December 31, 1987.  Such bad debt reserve for the Bank amounted
         to approximately  $7,100,000 with an income tax effect of approximately
         $2,700,000 at June 30, 1998. This bad debt reserve would become taxable
         if certain conditions are met by the Bank.

         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.

         Provision for Losses on Loans

         The provision for losses on loans is determined  based on  management's
         review of the loan portfolio and analyses of borrowers' ability to pay,
         past collection experience, risk characteristics of individual loans or
         groups  of  similar  loans  and  underlying  collateral,   current  and
         prospective  economic conditions and the status of nonperforming loans.
         Loans or  portions  thereof are  charged  off when  considered,  in the
         opinion of management, uncollectible.

         Certain  impaired  loans are measured 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.  An allocated  valuation
         allowance  for  impaired  loans,  if any,  is  included  in the  Bank's
         allowance for credit losses.  An impaired loan is charged-off  when the
         loan, or a portion thereof, is considered  uncollectible or transferred
         to real estate owned.

         Impaired loans are generally placed in nonaccrual 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.

         Interest on potential problem loans is not accrued when, in the opinion
         of management, full collection of principal or interest is in doubt, or
         payment of  principal  or  interest  has  become 90 days past due.  Any
         interest  ultimately  collected  on such loans is recorded in income in
         the period of recovery.

                                                                     (Continued)

                                       F-10


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (1)   Continued

         The Bank recognizes  interest income for impaired loans consistent with
         its  method  for  nonaccrual  loans.  Specifically,  interest  payments
         received  are  recognized  as  interest  income  or,  if  the  ultimate
         collectibility of principal is in doubt, are applied to principal.

         Investment Securities and Mortgage-Backed Securities

         Debt  securities  that the Bank 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  gains and losses  excluded  from earnings and reported as a
         separate component of stockholders'  equity,  net of tax effects.  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  by using the specific  identification
         method.  Gains and losses on sales of securities  are recognized at the
         time of sale.  Premiums and discounts on investment and mortgage-backed
         securities  are amortized  over the term of the security  using methods
         that approximate the interest method.

         Stock-Based Compensation

         The Bank adopted the  provisions  of Statement of Financial  Accounting
         Standards No. 123 Accounting for Awards of Stock-Based  Compensation to
         Employees  (SFAS  No.  123) as of  July 1,  1996  using  the  intrinsic
         value-based  method.  SFAS No. 123 defines a fair value based method of
         accounting for an employee  stock option or similar equity  instrument,
         and  encourages all entities to adopt that method of accounting for all
         of their employee stock compensation plans.  However, it also allows an
         entity to continue to measure  compensation  cost for those plans using
         the  intrinsic  value  based  method of  accounting  prescribed  by APB
         Opinion No. 25, Accounting for Stock Issued to Employees  (Opinion 25).
         Under the fair value based method, compensation cost is measured at the
         grant date based on the value of the award and is  recognized  over the
         service  period,  which  is  usually  the  vesting  period.  Under  the
         intrinsic value based method,  compensation cost is the excess, if any,
         of the  quoted  market  price of the stock at the  grant  date or other
         measurement  date over the amount an  employee  must pay to acquire the
         stock.  Most fixed stock  option plans -- the most common type of stock
         compensation  plan -- have no intrinsic  value at grant date, and under
         Opinion 25 no  compensation  cost is recognized for them.  Compensation
         cost is recognized  for other types of stock based  compensation  plans
         under Opinion 25, including

                                                                     (Continued)

                                       F-11


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (1)   Continued

         plans with variable, usually performance-based,  features. SFAS No. 123
         requires  that  an  employer's  financial  statements  include  certain
         disclosures  about  stock-based  employee   compensation   arrangements
         regardless of the method used to account for them. The adoption of SFAS
         No.  123  did  not  have a  material  impact  on the  Bank's  financial
         statements.  The Bank  made no grants of stock  options  during  fiscal
         years  1998,   1997  or  1996  and  therefore  there  are  no  required
         disclosures about stock-based employee compensation.

         Comprehensive Income

         Effective  January 1, 1998, the Company adopted  Statement of Financial
         Accounting Standards No. 130, Reporting  Comprehensive Income (SFAS No.
         130). SFAS No. 130 establishes  standards for the reporting and display
         of   comprehensive   income  and  its  components  in  a  full  set  of
         general-purpose financial statements.  All items that are rquired to be
         recognized  under  accounting  standards as components of comprehensive
         income are to be  reported  in an annual  financial  statement  that is
         displayed with the same prominence as other financial statements.  This
         statement  stipulates that  comprehensive  income reflect the change in
         equity  of an  enterprise  during a period  of  transactions  and other
         events and circumstances  from nonowner sources.  Comprehensive  income
         will  thus  represent  the  sum of net  income  and  other  accumulated
         comprehensive  income.  The  accumulated  balance of other  accumulated
         comprehensive  income  is  required  to  be  displyed  separately  from
         retained  earnings and additional  paid-in  capital in the statement of
         financial position.  The adoption of SFAS No. 130 resulted primarily in
         the Company reporting unrealized gains and losses on available-for-sale
         securities in other comprehensive income.

         Statement of Cash Flows

         Cash  equivalents  include  interest  bearing  deposits,  money  market
         accounts,  secured short-term loans to commercial banks, and securities
         purchased under agreements to resell.  For purposes of the consolidated
         statement  of  cash  flows,   the  Bank  considers  all  highly  liquid
         investments with original maturities of three months or less to be cash
         equivalents.

         The Company  made  income tax  payments  of  approximately  $2,184,000,
         $1,375,000 and  $1,815,000 in 1998,  1997 and 1996,  respectively.  The
         Company paid approximately $12,159,000,  $11,613,000 and $11,232,000 in
         interest  on  deposits  and other  borrowings  in 1998,  1997 and 1996,
         respectively.

                                                                     (Continued)

                                       F-12


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (2)   Securities Purchased Under Agreements to Resell

         The Bank purchases  securities under  agreements to resell  (repurchase
         agreements).  The  amounts  advanced  under  the  agreements  represent
         short-term  loans and are  reflected as short-term  investments  in the
         consolidated statements of financial condition.

         Securities  purchased  under  agreements  to  resell  at  June  30  are
         summarized as follows:

                                                             1998         1997
         -----------------------------------------------------------------------
         Mortgage-backed securities, fair value of
           $0 and $5,541,565 at June 30, 1998
           and 1997, respectively........................  $     --    5,517,903
         =======================================================================

         The securities  underlying  the  agreements  are book entry  securities
         which  were  delivered  by  appropriate  entry  in the  Bank's  account
         maintained at Signet Bank, Richmond, Virginia under a written custodial
         agreement  that  explicitly  recognizes  the  Bank's  interest  in  the
         securities.  Agreements  outstanding  at June 30,  1997  have  original
         maturities  of  three  months  or  less.  The  agreements  relating  to
         mortgage-backed   securities   are   agreements   to  resell  the  same
         securities.  Securities  purchased under  agreements to resell averaged
         $3,412,000,  $3,654,000  and  $2,285,000  during  1998,  1997 and 1996,
         respectively.  The maximum  amounts  outstanding  at any month-end were
         $7,036,728,  $5,517,903  and  $2,467,214  during  1998,  1997 and 1996,
         respectively.


   (3)   Securities Available for Sale

         The amortized cost and fair value of securities  available for sale are
         summarized as follows at June 30:

                                                            1998
                                       -----------------------------------------
                                                      Gross      Gross
                                       Amoritized  unrealized  unrealized  Fair
                                           cost      gains       losses    value
         -----------------------------------------------------------------------
         U.S. government and agency
           obligations due:
              Beyond 5 years but
              within 10 years.......... $2,800,000     16,917     --   2,816,917
              Beyond 10 years..........  1,875,000      8,748     --   1,883,748
         Federal Home Loan Mortgage
           Corporation preferred stock.     56,760  3,148,761     --   3,205,521
         -----------------------------------------------------------------------
                                         4,731,760  3,174,426     --   7,906,186
         Accrued interest receivable...    128,509       --       --     128,509
         -----------------------------------------------------------------------
                                        $4,860,269  3,174,426     --   8,034,695
         =======================================================================

                                                                     (Continued)

                                       F-13


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (3)   Continued

                                                            1997
                                       -----------------------------------------
                                                      Gross      Gross
                                       Amoritized  unrealized  unrealized  Fair
                                           cost      gains       losses    value
         -----------------------------------------------------------------------
         U.S. government and agency
           obligations due:
              Beyond 5 years but
              within 10 years.......... $4,700,000       --   (22,671) 4,677,329
              Beyond 10 years..........  1,000,000       --    (4,824)   995,176
         Federal Home Loan Mortgage
           Corporation preferred stock.     56,760  2,327,160     --   2,383,920
         -----------------------------------------------------------------------
                                         5,756,760  2,327,160 (27,495) 8,056,425
         Accrued interest receivable...    105,994       --       --     105,994
         -----------------------------------------------------------------------
                                        $5,862,754  2,327,160 (27,495) 8,162,419
         =======================================================================


   (4)   Investment Securities Held to Maturity

         The  amortized  cost  and  fair  value  of  investment  securities  are
         summarized as follows at June 30:

                                                          1998
                                     -------------------------------------------
                                                    Gross      Gross
                                     Amoritized  unrealized  unrealized  Fair
                                         cost      gains       losses    value
         -----------------------------------------------------------------------
         U.S. government and
           agency obligations.....  $39,984,056   122,160   (209,933) 39,896,283
         Accrued interest
           receivable.............      685,469      --         --       685,469
         -----------------------------------------------------------------------
                                    $40,669,525   122,160   (209,933) 40,581,752
         =======================================================================

                                                          1997
                                     -------------------------------------------
                                                    Gross      Gross
                                     Amoritized  unrealized  unrealized  Fair
                                         cost      gains       losses    value
         -----------------------------------------------------------------------
         U.S. government and
           agency obligations.....  $42,971,175   122,014   (376,002) 41,717,187
         Accrued interest
           receivable.............      643,387      --         --       643,387
         -----------------------------------------------------------------------
                                    $43,614,562   122,014   (376,002) 43,360,574
         =======================================================================

                                                                     (Continued)

                                       F-14


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (4)   Continued

         Investment securities mature as follows at June 30:

                                          1998                     1997
                                -----------------------  -----------------------
                                 Amoritized     Fair       Amoritized     Fair
                                    cost       value          cost       value
         -----------------------------------------------------------------------
         Due with 12 months.... $ 2,491,898   2,488,368      491,437     491,437
         Due beyond 12 months
           but within 5 years..   3,800,000   3,850,700   14,500,000  14,527,148
         Due beyond 5 years
           but within 10 years.   5,065,000   5,044,285   18,151,359  17,992,813
         Due beyond 10 years...  28,627,158  28,511,930    9,828,379   9,705,789
         -----------------------------------------------------------------------
                                $39,984,056  39,896,283   42,971,175  42,717,187
         =======================================================================


   (5)   Mortgage-Backed Securities Held to Maturity

         The amortized  cost and fair value of  mortgage-backed  securities  are
         summarized as follows at June 30:


                                                            1998
                                       -----------------------------------------
                                                      Gross      Gross
                                       Amoritized  unrealized  unrealized  Fair
                                           cost      gains       losses    value
         -----------------------------------------------------------------------
         Government National Mortgage
           Association................ $ 9,572,963   321,723      --   9,894,686
         Federal National Mortgage
           Association................   2,597,401    43,028      --   2,640,429
         Federal Home Loan
           Mortgage Corporation.......   2,481,929    35,557      --   2,517,486
         Collateralized Mortgage
           Obligation--FNMA  REMIC....   1,759,520     8,852      --   1,768,372
         -----------------------------------------------------------------------
                                        16,411,813   409,160      --  16,820,973
         Accrued interest receivable..     102,570       --       --     102,570
         -----------------------------------------------------------------------
                                       $16,514,383   409,160      --  16,923,543
         =======================================================================


                                                                     (Continued)

                                       F-15


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (5)   Continued

                                                           1997
                                       -----------------------------------------
                                                      Gross      Gross
                                       Amoritized  unrealized  unrealized  Fair
                                           cost      gains       losses    value
         -----------------------------------------------------------------------
         Government National Mortgage
           Association................ $12,636,297   434,087      --  13,070,384
         Federal National Mortgage
           Association................   3,738,027    23,042    (510)  3,760,559
         Federal Home Loan
           Mortgage Corporation.......   3,910,141    36,846      --   3,946,987
         Collateralized Mortgage
           Obligation--FNMA  REMIC....   1,875,870       --  (10,610)  1,865,260
         -----------------------------------------------------------------------
                                        22,160,335   493,975 (11,120) 22,643,190
         Accrued interest receivable..     134,002       --       --     134,002
         -----------------------------------------------------------------------
                                       $22,294,337   493,975 (11,120) 22,777,192
         =======================================================================

         A summary of contractual  maturities of  mortgage-backed  securities at
         June 30:

                                          1998                     1997
                                -----------------------  -----------------------
                                 Amoritized     Fair       Amoritized     Fair
                                    cost       value          cost       value
         -----------------------------------------------------------------------
         Due with 12 months.... $ 1,124,638   1,127,061      832,307     839,180
         Due beyond 12 months
           but within 5 years..   1,007,709   1,028,060    3,156,477   3,199,376
         Due beyond 5 years
           but within 10 years.   3,417,449   3,487,855    4,314,490   4,347,676
         Due beyond 10 years...  10,862,017  11,177,997   13,857,061  14,256,958
         -----------------------------------------------------------------------
                                $16,411,813  16,820,973   22,160,335  22,643,190
         =======================================================================


                                                                     (Continued)

                                       F-16


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (6)   Loans Receivable

         Loans  receivable and accrued  interest thereon were as follows at June
         30:

                                                           1998         1997
         -----------------------------------------------------------------------
         First mortgage loans:
           One-to-four family residential...........  $167,421,983   152,462,834
           Commercial...............................     3,738,433     3,763,211
           Construction.............................     4,730,199     2,770,243
         -----------------------------------------------------------------------
                                                       175,890,615   158,996,288

         Home equity loans..........................    12,768,944    13,024,084
         Loans secured by savings accounts..........       438,831       358,065
         Consumer loans.............................     4,632,750     4,711,033
         Accrued interest receivable................       784,348       782,294
         -----------------------------------------------------------------------
                                                       194,515,488   177,871,764

         Less:
           Allowance for loan losses................       722,860       536,280
           Unearned loan fees.......................       802,171       790,021
           Undisbursed portion of loans in process..     2,024,862     1,667,667
         -----------------------------------------------------------------------
         Loans receivable, net......................  $190,965,595   174,877,796
         =======================================================================

         Substantially  all of the Bank's loans  receivable  are mortgage  loans
         secured by residential real estate  properties  located in the state of
         Maryland.  Loans are extended  only after  evaluation  by management of
         customers' creditworthiness, the loan to value ratio and other relevant
         factors.  The  Bank  generally  does  not  lend  more  than  80% 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
         property.

         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.

         Nonaccrual loans totaled  approximately  $2,519,000 and $88,000 at June
         30, 1998 and 1997,  respectively.  For the years  ended June 30,  1998,
         1997 and 1996,  the  amount of  interest  income  that  would have been
         recorded  on  loans in  nonaccrual  status  at year end had such  loans
         performed in accordance  with their terms was  approximately  $281,000,
         $7,000 and $9,000, respectively. The actual interest income recorded on
         these  loans  for the  years  ended  June 30,  1998,  1997 and 1996 was
         approximately $211,000, $4,000 and $7,000, respectively.  No loans were
         impaired, as defined, during 1998, 1997 and 1996.

                                                                     (Continued)

                                       F-17


<PAGE>


LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements



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

   (6)   Continued

         Activity in the allowance for loan losses is summarized as follows:

                                                   1998        1997        1996
         -----------------------------------------------------------------------
         Beginning balance.....................   $536,280    374,797    341,216
         Provision for loan losses.............    191,705    151,240     33,581
         Charge-offs...........................     (5,125)   (19,757)       --
         Transfer from provision for losses
           on deposit..........................        --      30,000        --
         -----------------------------------------------------------------------
         Ending balance........................   $722,860    536,280    374,797
         =======================================================================


   (7)   Property and Equipment

         Property and equipment are summarized as follows at June 30:

                                                                         Useful
                                                                         life in
                                                   1998        1997       years
         -----------------------------------------------------------------------
         Land................................. $   68,449     68,449         -- 
         Building and improvements............    864,388    817,112    50 years
         Furniture, fixtures and equipment....    948,766    896,902  3-10 years
         -----------------------------------------------------------  ==========
         Total, at cost........................  1,881,603  1,782,463

         Less accumulated depreciation.........  1,030,338    918,640
         ------------------------------------------------------------
         Ending balance........................ $  851,265    863,823
         ============================================================


                                                                     (Continued)

                                       F-18


<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(8)  Savings Accounts

     Savings accounts are summarized as follows at June 30:

                                Weighted
                              average rate        1998               1997
                              ------------ ------------------ ------------------
Type of Account               1998   1997     Amount      %      Amount      %
- --------------------------------------------------------------------------------
Certificates ...............  5.66%  5.70% $151,731,316   62% $127,102,568   55%
- --------------------------------------------------------------------------------
Anniversary bonus account ..  3.33%  3.37%    5,106,781    2     6,491,093    3
Money Market Deposit .......  4.78%  4.77%   63,792,586   26    75,023,364   32
Passbook ...................  3.35%  3.35%   18,352,118    7    18,857,971    8
NOW and demand deposits ....  1.86%  1.80%    6,286,801    3     5,115,013    2
- --------------------------------------------------------------------------------
                                             93,538,286   38   105,487,441   45
- --------------------------------------------------------------------------------
                                           $245,269,602  100% $232,590,009  100%
================================================================================
Certificate accounts mature as follows:
  Within 12 months ......................  $ 91,165,891   60% $ 76,622,105   60%
  12 to 24 months .......................    44,366,567   29    29,458,472   23
  24 to 36 months .......................    10,046,627    7    14,365,437   12
  36 to 48 months .......................     3,118,966    2     4,185,933    3
  48 to 60 months .......................     3,033,265    2     2,470,621    2
- --------------------------------------------------------------------------------
                                           $151,731,316  100% $127,102,568  100%
================================================================================

     At June 30,  1998 and  1997,  the Bank had  customer  deposits  in  savings
     accounts of $100,000 or more of approximately  $48,655,000 and $39,141,000,
     respectively.

     Interest  expense on savings  deposits  consists of the  following  for the
     years ended June 30:

                                           1998           1997           1996
     ---------------------------------------------------------------------------
     Time deposits ..................  $ 7,905,150      7,212,849      7,059,387
     Checking and money market ......    3,607,568      3,734,784      3,493,648
     Passbook and other .............      601,430        601,001        603,223
     ---------------------------------------------------------------------------
                                       $12,114,148     11,548,634     11,156,258
     ===========================================================================

                                                                     (Continued)

                                      F-19

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(9)  Income Taxes

     The  provision for income taxes is comprised of the following for the years
     ended June 30:

                                            1998           1997          1996
     ---------------------------------------------------------------------------
     Current:
       Federal ........................  $1,767,197     1,326,458     1,558,683
       State ..........................     214,501       266,206       345,060
     ---------------------------------------------------------------------------
                                          1,981,698     1,592,664     1,903,743
     ---------------------------------------------------------------------------
     Deferred:
       Federal ........................     (70,925)     (110,303)     (136,715)
       State ..........................     (15,701)      (24,419)      (30,266)
     ---------------------------------------------------------------------------
                                            (86,626)     (134,722)     (166,981)
     ---------------------------------------------------------------------------
                                         $1,895,072     1,457,942     1,736,762
     ===========================================================================

     The net deferred tax  liability at June 30, 1998 and 1997 consists of total
     deferred tax assets of $793,358 and $728,389, respectively and deferred tax
     liabilities of $2,089,359 and $1,790,608,  respectively. The tax effects of
     temporary  differences between the financial reporting and income tax basis
     of assets and liabilities relate to the following:

                                                                June 30
                                                       -------------------------
                                                           1998         1997
     ---------------------------------------------------------------------------
     Interest and fees on loans ...................... $        --      122,406
     Tax bad debt reserve in excess of base year .....    (399,863)    (499,829)
     Allowance for losses on loans ...................     279,169      207,111
     Federal Home Loan Bank stock dividends ..........    (373,687)    (373,687)
     Deferred compensation ...........................     203,886      127,157
     Management Recognition Plan .....................     116,776      129,276
     Unrealized gains on securities available
       for sale, net .................................  (1,211,945)    (891,537)
     Other, net ......................................      89,663      116,884
     ---------------------------------------------------------------------------
                                                       $(1,296,001)  (1,062,219)
     ===========================================================================

                                                                     (Continued)

                                      F-20

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(9)  Continued

     A  reconciliation  between the  provision  for income  taxes and the amount
     computed by multiplying income before income taxes by the statutory Federal
     income tax rate (34%) is as follows for the years ended June 30:

                                                  1998        1997       1996
     ---------------------------------------------------------------------------
     Federal income taxes at statutory rate .. $1,768,368  1,299,845  1,537,958
     State income taxes, net of Federal
       income tax benefit ....................    131,208    159,579    207,764
     Other, net ..............................     (4,504)    (1,482)    (8,960)
     ---------------------------------------------------------------------------
                                               $1,895,072  1,457,942  1,736,762
     ===========================================================================

(10) Regulatory Matters

     The Federal Deposit Insurance Corporation,  through the Savings Association
     Insurance Fund (SAIF),  insures deposits of  accountholders up to $100,000.
     The Bank pays an annual premium to provide for this insurance.  The Bank 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  from the Bank,  whichever is greater.  Purchases and
     sales of stock are made directly with the Bank at par value.

     During 1997, the Bank paid a special assessment of approximately $1,383,000
     as a result of the  federally-mandated  recapitalization  of the SAIF.  The
     assessment  was  required  of  substantially  all  SAIF-insured  depository
     institutions and was charged to noninterest expense.

     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.

                                                                     (Continued)

                                      F-21

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(10) Continued

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum amounts and ratios (as defined in the
     regulations  and as set forth in the table below,  as defined).  Management
     believes,  as of June 30,  1998,  that the Bank meets all capital  adequacy
     requirements to which it is subject.

     As of June 30, 1998, the most recent notification from the Office of Thrift
     Supervision  (OTS)  categorized  the  Bank as well  capitalized  under  the
     regulatory  framework for prompt corrective action. There are no conditions
     or events since that notification that management believes have changed the
     institution's category.

     Regulatory  capital  amounts  and ratios  for the Bank are as  follows  (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, 1998:
  Tier I core capital(a) ........  $47,346  15.80%  $11,985   4.00%   $14,982  greater than  5%
  Tier I risk-based capital(b) ..   47,346  32.76%    5,781   4.00%     8,672  greater than  6%
  Total risk-based capital(b) ...   48,069  33.26%   11,563   8.00%    14,453  greater than 10%

As of June 30, 1997:
  Tier I core capital(a) ........  $45,333  15.92%  $11,389   4.00%   $14,235  greater than  5%
  Tier I risk-based capital(b) ..   45,333  34.98%    5,185   4.00%     7,777  greater than  6%
  Total risk-based capital(b) ...   45,869  35.39%   10,369   8.00%    12,962  greater than 10%
===============================================================================================
</TABLE>
(a)  Percentage of capital to ending assets
(b)  Percentage of risk-based capital to ending risk-weighted assets


                                                                     (Continued)

                                      F-22

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(11) Retirement Benefit and Deferred Compensation Plans

     The Bank has a 401(k) Employee  Investment Plan covering  substantially all
     employees.  Participation is voluntary and employee contributions are based
     on a percentage of compensation,  ranging from a minimum of 1% to a maximum
     of 10%. The Bank matches the  employee's  contribution  not to exceed 6% of
     compensation or a maximum of $2,400 annually.  The Bank contributed a total
     of $34,432, $29,565 and $29,466 for the years ended June 30, 1998, 1997 and
     1996, respectively.

     During 1993,  the Bank  implemented a supplemental  retirement  income plan
     (SERP) for  executive  officers.  The SERP  supplements  the 401(k) plan to
     bring officer  retirement  benefits up to targeted levels (2% for each year
     of  service,  not to exceed 70% of final  salary).  In  addition,  the SERP
     provides death benefit protection for officers' beneficiaries.  The cost of
     each participant's  retirement benefits are being expensed and accrued over
     the  participant's  active employment so as to result in a liability at the
     retirement  date equal to the present value of the benefits  expected to be
     provided.

     The accrued  liability  under the SERP amounted to $184,723 and $158,850 as
     of June 30, 1998 and 1997, respectively.  The accrued liability is included
     in accrued  expenses and other  liabilities.  The Bank  expensed  $116,468,
     $103,877  and  $118,403  under the SERP for the years ended June 30,  1998,
     1997 and 1996, respectively.

     During 1993,  the Bank  implemented  a plan for the deferral of  Directors'
     fees, which is non-qualified for income tax purposes. The plan is optional,
     and fees  deferred are recorded as an expense and an unfunded  liability of
     the Bank. The accrued liability for these benefits amounted to $348,367 and
     $256,487  at June 30,  1998 and  1997,  respectively,  and is  included  in
     accrued expenses and other liabilities.  The Bank expensed $94,692, $78,842
     and  $66,834  for  the  years  ended  June  30,  1998,   1997,   and  1996,
     respectively.

     The Bank also has deferred compensation agreements with one current officer
     to provide certain death and retirement benefits.  The benefits payable are
     accrued annually by charges to income amounting to $1,383 in 1998, 1997 and
     1996.  The accrued  liability  for these  benefits  amounted to $28,210 and
     $26,827 at June 30, 1998 and 1997, respectively, and is included in accrued
     expenses and other liabilities.

     During 1997, the Bank  established a Directors  Retirement Plan, which is a
     non-qualified  plan for income tax purposes that  guarantees  each Director
     will be paid 75% of their  current  fees for 10 years or until  death after
     they retire. The benefits payable are accrued annually and are based on the
     retirement  age  selected  by each  director  and an assumed 4% increase in
     salaries until retirement.  The accrued liability for these benefits amount
     to $151,352 and $45,938 at June 30, 1998 and June 1997,  respectively,  and
     is included in accrued  expenses and other  liabilities.  The Bank expensed
     $105,414 and $45,938 for the years ended June 30, 1998 and 1997.


                                                                     (Continued)

                                      F-23

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(11) Continued

     The Bank has invested in whole-life  insurance policies on the lives of the
     individual  participants for purposes of providing income and assets in the
     future to offset the costs of the officers and directors'  plans.  The life
     insurance companies and related investments are as follows at June 30:

                                                           1998           1997
     ---------------------------------------------------------------------------
     Transamerica ...................................   $3,218,642     2,185,807
     American General ...............................    1,885,608            --
     Massachusetts Mutual ...........................      578,777       548,928
     Pacific Mutual .................................      449,902       418,458
     ---------------------------------------------------------------------------
                                                        $6,132,929     3,153,193
     ===========================================================================

(12) Stock Based Benefit Plans

     The Bank has  established an Employee  Stock  Ownership Plan (ESOP) for its
     employees.  All employees of the Bank who attain the age of 21 and complete
     one year of service  with the Bank will be eligible to  participate  in the
     ESOP.  Participants  will become 100% vested in their  accounts  after five
     years of service with the Bank or, if earlier,  upon death,  disability  or
     attainment of normal  retirement age.  Participants will receive credit for
     service with the Bank prior to the  establishment of the ESOP. On April 29,
     1994 the ESOP borrowed  $960,000 from an unrelated third party lender under
     a ten year term bearing interest at Federal funds rate plus 2.5% per annum,
     with payments of principal  and interest due  quarterly.  Annual  principal
     payments amount to $96,000.  The proceeds of the loan were used by the ESOP
     to acquire  144,000 shares of the Bank's common stock upon  conversion to a
     capital  stock form of  organization.  The ESOP holds the common stock in a
     trust for allocation  among  participating  employees,  which occurs as the
     ESOP  repays the loan.  The ESOP's  sources  of  repayment  of the loan are
     dividends on the common stock, if any, either held in trust or allocated to
     the participants'  accounts,  and quarterly  contributions from the Bank to
     the ESOP and earnings thereon.  For the years ended June 30, 1998, 1997 and
     1996 the Bank made  contributions  to the ESOP of  $146,944,  $153,895  and
     $160,789, respectively.

     The Bank recognizes the cost of the ESOP in accordance with AICPA Statement
     of Position 93-6 Employers'  Accounting for Employee Stock Ownership Plans.
     Accordingly,  the  debt of the  ESOP is  recorded  as debt  and the  shares
     pledged as collateral are reported as unearned ESOP shares in the statement
     of financial  condition.  As shares are released from collateral,  the Bank
     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  and  accrued  interest.  The Bank  recognized  interest
     expense of $50,944, $57,895 and $64,789 and compensation expense of


                                                                     (Continued)

                                      F-24

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(12) Continued

     $320,787, $172,743 and $164,254, respectively,  related to the ESOP for the
     years ended June 30, 1998,  1997 and 1996.  The amount of dividends on ESOP
     shares used for debt  service by the ESOP for the years ended June 30, 1998
     and 1997 was $48,380 and $50,204, respectively. The related tax benefits to
     the Bank for dividends paid to the ESOP were not material.  The ESOP shares
     as of June 30 were as follows:

                                                           1998           1997
     ---------------------------------------------------------------------------
     Allocated shares ...............................       63,286        47,337
     Shares earned, but unallocated .................        7,587         8,133
     Unearned shares ................................       73,127        88,530
     ---------------------------------------------------------------------------
                                                           144,000       144,000
     ---------------------------------------------------------------------------
     Fair value of unearned shares at June 30 .......   $1,334,568     1,128,758
     ===========================================================================

     Effective  October 28, 1994 the Bank  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 of the Bank will receive a total of 72,000 shares of stock.  These
     shares were issued at the time the MRP was adopted. Participants in the MRP
     generally become one-fifth vested in the shares that they are awarded under
     the MRP on each anniversary of the effective date of the MRP.

     In accordance with generally accepted accounting  principles,  common stock
     purchased by the MRP represents unearned compensation and, accordingly,  is
     reflected as a reduction of capital and recognized as expense and additions
     to capital as the awards are earned.  Compensation expense in the amount of
     the fair  market  value  of the  common  stock at the date of the  grant is
     recognized  on a pro-rata  basis over the years during which the shares are
     earned.  If a  participant  terminates  employment  for reasons  other than
     death, retirement or disability,  he or she forfeits all rights to unvested
     shares. The Bank recognized compensation expense of $48,234 and $92,287 for
     fiscal years ended June 30, 1998 and 1997 related to MRP awards.

(13) Postretirement Benefits Other Than Pensions

     Postretirement benefits other than pensions generally require a calculation
     of the actuarial  present value of anticipated  benefits to be provided and
     an accrual and allocation of those  benefits  through a charge to operating
     expense in the  periods in which  employees  must  render the  services  to
     receive such benefits. The Bank offers a postretirement health care benefit
     plan to certain employees and Directors. Such postretirement benefits costs
     were $46,000 for 1998 and 1997 and $45,000 for 1996.

                                                                     (Continued)

                                      F-25

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(13) Continued

     Net costs included the following components for the years ended June 30:

                                                       1998      1997      1996
     ---------------------------------------------------------------------------
     Service cost .................................  $ 9,000     9,000     9,000
     Interest cost ................................   22,000    22,000    21,000
     Amortization of transition obligation ........   15,000    15,000    15,000
     ---------------------------------------------------------------------------
     Net cost .....................................  $46,000    46,000    45,000
     ===========================================================================

     A summary of the unfunded plan's status and the Bank's  recorded  liability
     recognized in the balance sheet at June 30 follows:

                                                            1998         1997
     ---------------------------------------------------------------------------
     Accumulated postretirement benefit obligation:
       Retirees .......................................  $(193,000)    (181,000)
       Fully eligible active employees ................    (26,000)     (24,000)
       Other active participants ......................   (140,000)    (132,000)
     ---------------------------------------------------------------------------
                                                          (359,000)    (337,000)
     Unrecognized transition obligation ...............    247,000      262,000
     ---------------------------------------------------------------------------
     Recorded liability ...............................  $(112,000)     (75,000)
     ===========================================================================

     The assumed  health care cost trend rate used to measure the expected  cost
     of benefits covered by the plan for 1998 is 8.0%, and decreases by .5% each
     year until 2004,  when a 5% rate is used as the  ultimate  trend  rate.  An
     increase of 1% in the  assumed  health care cost trend rate for each future
     year will  increase  service and  interest  cost by $5,000 and increase the
     accumulated  postretirement  benefit obligation for health care benefits by
     $46,000.  A  weighted  average  assumed  discount  rate  of 7.5% is used to
     measure the accumulated postretirement benefit obligation.

                                                                     (Continued)

                                      F-26

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(14) Financial Instruments

     The Bank'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 Bank uses the same credit policies
     in making  commitments for  off-balance-sheet  financial  instruments as it
     does for on-balance-sheet financial instruments. Financial instruments with
     off-balance-sheet risk are as follows at June 30, 1998:

                                                                       Contract
                                                                        amount
     ---------------------------------------------------------------------------
     Undisbursed lines of credit on home equity loans .............  $13,182,000
     Residential mortgage loans to be funded ......................    1,023,000
     ---------------------------------------------------------------------------
                                                                     $14,205,000
     ===========================================================================

     The  Bank had  outstanding  mortgage  loan  commitments,  exclusive  of the
     undisbursed  portion of loans in process,  of approximately  $1,023,000 for
     fixed rate loans at June 30, 1998. There were no outstanding  mortgage loan
     commitments  for floating  rate loans at June 30, 1998.  The interest  rate
     range on fixed rate  mortgage loan  commitments  was 6.50% to 7.88% and all
     commitments expire within one year.

     Commitments  to extend credit are  agreements to lend to a customer as long
     as there is no  violation of any  condition  established  in the  contract.
     Commitments  generally  have fixed  expiration  dates or other  termination
     clauses.   The  Bank  evaluates  each  customer's   creditworthiness  on  a
     case-by-case basis.

     The Bank has an  unsecured  line of  credit  with  First  National  Bank of
     Maryland for $2 million. There were no borrowings as of June 30, 1998.


(15) Disclosures About Fair Value of Financial Instruments

     All entities are required to disclose the  estimated  fair value of certain
     on- and off-balance sheet financial  instruments.  Fair value estimates and
     the method and  assumptions  used to determine them are set forth below for
     financial instruments outstanding at June 30, 1998 and 1997.

                                                                     (Continued)

                                      F-27

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(15) Continued

     The carrying  value and estimated  fair value of financial  instruments  is
     summarized as follows at June 30:

                                          1998                     1997
                                ------------------------  ----------------------
                                  Carrying       Fair      Carrying      Fair
                                   amount        value      amount       value
- --------------------------------------------------------------------------------
Assets:
  Cash and interest-bearing
    deposits .................. $ 13,675,554  13,676,000  13,330,928  13,331,000
  Short-term investments ......    4,776,681   4,777,000   2,722,336   2,722,000
  Short-term loans to
    commerical banks ..........   18,405,234  18,405,000   9,735,532   9,736,000
  Securities purchased under
    agreements to resell ......           --          --   5,517,903   5,542,000
  Securities available for sale    8,034,695   8,035,000   8,162,419   8,162,000
  Investment securities .......   40,669,525  40,582,000  43,614,562  43,361,000
  Mortgage-backed securities ..   16,514,383  16,924,000  22,294,337  22,777,000
  Loans receivable ............  190,965,595 194,222,000 174,877,796 175,303,000

Liabilities:
  Savings accounts ............  245,269,602 245,777,000 232,590,009 232,979,000
  Borrowed funds ..............      552,000     552,000     648,000     648,000
  Advances payments by
    borrowers for taxes,
    insurance and ground rents  $  5,006,020   5,006,000   4,804,060   4,804,000
================================================================================

     Cash, Cash Equivalents, Investments and Mortgage-Backed Securities

     For cash and cash equivalents,  the carrying value  approximates fair value
     due to the short  maturity  of these  instruments.  The fair  value of U.S.
     Government and agency  obligations,  equity securities and  mortgage-backed
     securities  is  estimated  based  on  bid  prices  published  in  financial
     newspapers or bid quotations  received from  securities  dealers.  The fair
     value of  Federal  Home Loan  Bank  stock is  estimated  to be equal to its
     carrying amount since it is not a publicly traded equity  security,  it has
     an adjustable dividend rate, and all transactions in the stock are executed
     at the stated par value.

     Loans Receivable

     The fair value of loans receivable is estimated by discounting  future cash
     flows  using  current  rates  for  which  similar  loans  would  be made to
     borrowers with similar credit history and maturities.

                                                                     (Continued)

                                      F-28

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(15) Continued

     Savings Accounts, Borrowed Funds and Advance Payments by Borrowers for
     Taxes, Insurance and Ground Rents

     The fair value of savings accounts,  other than certificate  accounts,  and
     advance payments by borrowers for taxes,  insurance and ground rents is the
     amount payable on demand at June 30. The fair value of certificate accounts
     is based on the lower of redemption (net of penalty) or discounted value of
     contractual  cash flows.  Discount  rates for  certificates  of deposit are
     estimated using the rates  currently  offered by the Bank for accounts with
     similar remaining  maturities.  Borrowed funds are considered to be at fair
     value due to their adjustable rate nature.

     Commitments to Extend Credit

     The fair value of commitments to extend credit is estimated  using the fees
     currently charged to enter into similar agreements, taking into account the
     remaining terms of the agreements and the present  creditworthiness  of the
     counterparties.  For fixed-rate loan commitments, fair value also considers
     the difference  between  current levels of interest rates and the committed
     rates. The fair value of unrecognized financial instruments is estimated to
     equal  the  carrying  value.  See  note  14 to the  consolidated  financial
     statements for the contract amounts of unrecognized financial instruments.

(16) Plan of Reorganization, Stock Issue and Stockholders' Equity

     In March 1994, the Association's  members approved a plan of reorganization
     from a mutual savings association to a mutual holding company.  Pursuant to
     the plan of reorganization the Association transferred substantially all of
     its assets and all of its  liabilities to a new  federally-chartered  stock
     savings association which became a wholly owned subsidiary of Leeds Federal
     Bankshares,   M.H.C.   (MHC),  a  federal  mutual  holding   company.   The
     reorganization was consummated on April 29, 1994.

     The  principal  purpose  of  the   reorganization  was  to  reorganize  the
     Association into a corporate form that provides it with more flexibility to
     raise capital, diversify operations and establish employee incentive plans.
     Under  the  terms  of  the  reorganization  the  membership  rights  of the
     Association's  members  became rights in the mutual  holding  company.  The
     reorganization  was accounted for in a manner  similar to that of a pooling
     of interests.

     As discussed in note 1 to the financial  statements,  the Association  also
     adopted  a federal  savings  bank  charter  and  changed  its name to Leeds
     Federal Savings Bank.

                                                                     (Continued)

                                      F-29

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(16) Continued

     Under the  corporate  form of  organization,  the Bank has the authority to
     issue  shares of  capital  stock to  persons  other than MHC up to 49.9% (a
     minority  ownership  interest) of the shares  issued and  outstanding.  The
     reorganization  was  consummated  on April 29, 1994,  with the issuance and
     sale of 1.2 million  shares of common stock at $10.00 per share in a public
     offering and the  issuance of 2.2 million  shares of common stock to MHC by
     the Bank.

     OTS regulations impose limitations on all capital  distributions by savings
     institutions.  Capital  distributions  include cash dividends,  payments to
     repurchase or otherwise acquire the savings  association's share,  payments
     to  shareholders  of another  institution in a cash-out  merger,  and other
     distributions  charged against capital. The rule establishes three tiers of
     institutions.  An  institution  that  exceeds all fully  phased-in  capital
     requirements  before and after a  proposed  capital  distribution  ("Tier 1
     institution")  may, after prior notice but without the approval of the OTS,
     make  capital  distributions  during a year up to 100% of its net income to
     date  during the year plus the amount  that would  reduce by  one-half  its
     "surplus  capital  ratio"  (the  excess  capital  over its fully  phased-in
     capital  requirements)  at the  beginning  of the  year;  or 75% of its net
     income over the most recent  four-quarter  period.  Any additional  capital
     distributed requires prior regulatory approval.

     An institution that meets its regulatory capital  requirement,  but not its
     fully   phased-in   capital   requirement   before  or  after  its  capital
     distribution ("Tier 2 institution") may, after prior notice but without the
     approval of the OTS,  make capital  distributions  of: up to 75% of its net
     income  over the most  recent  four  quarter  period  if it  satisfies  the
     risk-based capital requirement that would be applicable to it on January 1,
     1993, computed based on its current portfolio;  up to 50% of its net income
     over the most recent four  quarter  period if it  satisfies  the risk based
     capital  standard that was  applicable  to it on January 1, 1991,  computed
     based on its  current  portfolio;  and up to 25% of its net income over the
     most recent  four-quarter  period if it  satisfies  its current  risk based
     capital requirement.  In computing the institution's permissible percentage
     of capital distributions, previous distributions made during the prior four
     quarter period must be included.

     A savings  institution  that does not meet its current  regulatory  capital
     requirement  before or after  payment  of a proposed  capital  distribution
     ("Tier 3 institution") may not make any capital  distributions  without the
     prior approval of the OTS.

     In addition,  the OTS would prohibit a proposed capital distribution by any
     institution  which would otherwise be permitted by the  regulation,  if the
     OTS determines that such distribution would constitute an unsafe or unsound
     practice. In addition, FDICIA provides that, as a general rule, a financial
     institution   may  not  make  a  capital   distribution   if  it  would  be
     undercapitalized   after  making  the  capital   distribution.   Also,   an
     institution  meeting the Tier 1 capital  criteria  which has been  notified
     that it needs more than normal  supervision  will be treated as a Tier 2 or
     Tier 3 institution unless the OTS deems otherwise.

                                                                     (Continued)

                                      F-30

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(16) Continued

     MHC waived receipt of its quarterly dividends,  thereby reducing the actual
     dividend  payout.  The  dollar  amount  of  dividends  waived  by  MHC  are
     considered  as a  restriction  on the  retained  earnings of the Bank.  The
     amount of any dividend  waived by MHC shall be available for declaration as
     a dividend  solely to MHC. At June 30, 1998, the cumulative  amount of such
     waived dividends was $5,933,400.

(17) Net Income Per Share of Common Stock

     On October 22, 1997, the Board of Directors declared a three-for-two  split
     of the  Company's  common stock,  effected in the form of a stock  dividend
     paid on November  19, 1997 to  shareholders  of record on November 5, 1997.
     All agreements  concerning stock options and other  commitments  payable in
     shares of the Company's common stock provide for the issuance of additional
     shares due to the  declaration  of the stock split.  An amount equal to the
     par value of the common  shares issued plus cash paid in lieu of fractional
     shares was transferred  from additional paid in capital to the common stock
     account. This transfer has been reflected in the Consolidated Statements of
     Stockholders'  Equity at June 30, 1995. All references to number of shares,
     except shares authorized,  and to per share information in the consolidated
     financial  statements  have been  adjusted  to reflect the stock split on a
     retroactive basis.

     The Company  adopted  Statement of Financial  Accounting  Standards No. 128
     Earnings per Share (SFAS No. 128) in 1998. SFAS No. 128 establishes revised
     standards  for computing  and  presenting  earning per share (EPS) data. It
     requires dual  presentation of "basic" and "diluted" EPS on the face of the
     statements of income and  reconciliation of the numerators and denominators
     used in the basic and diluted EPS calculations. As required by SFAS No.128,
     EPS data for prior periods  presented  have been restated to conform to the
     new standard.

     Basic EPS is  calculated  by dividing  net income by the  weighted  average
     number of common shares outstanding for the applicable period.  Diluted EPS
     is calculated  after  adjusting the  numerator and the  denominator  of the
     basic EPS  calculation  for the  effect of all  dilutive  potential  common
     shares  outstanding  during the period. The dilutive effects of options and
     unvested  restricted  stock awards are computed during the "treasury stock"
     method.

                                                                     (Continued)

                                      F-31

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(17) Continued

     Unearned ESOP shares are not included in  outstanding  shares.  Information
     related  to the  calculation  of net  income  per share of common  stock is
     summarized as follows for the years ended June 30:

<TABLE>
<CAPTION>
                                       1998                  1997                  1996
                              ---------------------  --------------------  --------------------
                                 Basic     Diluted     Basic     Diluted     Basic     Diluted
- -----------------------------------------------------------------------------------------------
<S>                           <C>         <C>        <C>        <C>        <C>        <C>      
Net income .................. $3,306,000  3,306,009  2,365,131  2,365,131  2,786,644  2,786,644
Dividends on unvested
  common stock awards--MRP ..     (7,872)    (3,107)   (13,824)   (10,250)   (18,153)   (13,452)
- -----------------------------------------------------------------------------------------------
Adjusted net income used
  in EPS calculations ....... $3,298,137  3,302,902  2,351,307  2,354,881  2,768,491  2,773,192
===============================================================================================
Weighted average shares
  outstanding ...............  5,091,918  5,091,918  5,062,986  5,062,986  5,023,822  5,023,822
Dilutive securities:
  Options ...................         --     89,885         --     41,888         --     32,761
  Unvested common stock
    awards--MRP .............         --      8,716         --      7,447         --      7,818
- -----------------------------------------------------------------------------------------------
Adjusted weighted average
  shares used in EPS
  calculations ..............  5,091,918  5,190,519  5,062,986  5,112,321  5,023,822  5,064,401
===============================================================================================
</TABLE>

(18) Stock Option Plan

     In October  1994,  the Bank  approved the Stock Option Plan (Option  Plan),
     whereby  180,000  shares of common  stock  were  granted  to  officers  and
     directors  of the  Bank.  Options  granted  under  the  Option  Plan may be
     Incentive  Stock Options  within the meaning of Section 422 of the Internal
     Revenue Code of 1986,  as amended,  or  nonqualifying  stock  options.  The
     72,000 shares for directors  vested at grant date, while the 108,000 shares
     for the  officers  vest at a rate  of 20  percent  per  year.  Options  are
     exercisable  at the market  price of the common  stock on the date of grant
     which was $7.91 per share.  The options must be  exercised  within 10 years
     from the date of grant.

     A summary of changes in shares under option and options exercisable for the
     years ended June 30 is presented below:

                                                       1998      1997      1996
     ---------------------------------------------------------------------------
     Outstanding at beginning of year .............  162,000   180,000   180,000
     Granted ......................................       --        --        --
     Canceled .....................................       --    (7,896)       --
     Exercised ....................................  (13,500)  (10,104)       --
     ---------------------------------------------------------------------------
     Outstanding at end of year ...................  148,500   162,000   180,000
     ---------------------------------------------------------------------------
     Exercisable at end of year ...................  133,200   126,000   115,200
     ===========================================================================

                                                                     (Continued)

                                      F-32

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(19) Condensed Financial Information (Parent Company Only)

     Summarized  financial  information  for the Company is as follows as of and
     for the year ended June 30, 1998:

     Statement of Financial Condition

     Cash ......................................................... $    25,663
     Dividend receivable from Bank ................................     375,000
     Investment in Bank ...........................................  49,165,472
     ---------------------------------------------------------------------------
                                                                    $49,566,135
     ===========================================================================
     Accrued expenses and other liabilities ....................... $   258,625
     Stockholders' equity .........................................  49,307,510
     ---------------------------------------------------------------------------
                                                                    $49,566,135
     ===========================================================================
     Statement of Income

     Distributed income ........................................... $ 1,225,000
     Interest income ..............................................       1,903
     ---------------------------------------------------------------------------
     Income before provision for income taxes .....................   1,226,903
     Provision for income taxes ...................................          --
     ---------------------------------------------------------------------------
     Income before equity in undistributed net income of subsidiary   1,226,903
     Equity in undistributed net income of subsidiary .............   2,079,106
     ---------------------------------------------------------------------------
     Net income ................................................... $ 3,306,009
     ===========================================================================
     Statement of Cash Flows

     Cash flows from operating activities:
       Net income ................................................. $ 3,306,009
       Adjustments to reconcile net income to net cash provided
         by operating activities:
           Equity in undistributed net income of subsidiary .......  (2,079,106)
           Increase in dividends receivable .......................    (375,000)
     ---------------------------------------------------------------------------
     Net cash provided by operating activities .................... $   851,903
     ---------------------------------------------------------------------------

                                                                     (Continued)

                                      F-33

<PAGE>

LEEDS FEDERAL BANKSHARES, INC.

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

(19) Continued

     Statement of Cash Flows (continued)

     Cash flows from financing activities:
       Payment of dividends ....................................... $  (260,730)
       Purchase of treasury stock .................................    (772,430)
       Exercise of stock options ..................................     106,920
       Net proceeds from stock exchanged ..........................     100,000
     ---------------------------------------------------------------------------
                                                                       (826,240)
     ---------------------------------------------------------------------------
     Net income in cash and cash equivalents ......................      25,663
     Cash and cash equivalents at beginning of year ...............          --
     ---------------------------------------------------------------------------
     Cash and cash equivalents at end of year ..................... $    25,663
     ===========================================================================






                                      F-34

<PAGE>

                             STOCKHOLDER INFORMATION

Annual Meeting
- --------------

The Annual  Meeting of  Stockholders  will be held at 4:00 p.m.,  on October 21,
1998, at the Company's office at 1101 Maiden Choice Lane, Baltimore, Maryland.


Stock Listing
- -------------

The Company's Common Stock trades over-the-counter on the Nasdaq National Market
under the symbol "LFED."


Special Counsel
- ---------------

Luse Lehman Gorman Pomerenk & Schick, P.C.
5335 Wisconsin Avenue, N.W.
Washington, D.C.  20015




Independent Auditors
- --------------------

KPMG Peat Marwick LLP
111 South Calvert Street
Baltimore, Maryland  21202


Transfer Agent
- --------------

American Stock Transfer and Trust Company
40 Wall Street
New York, New York  10005


Annual Report on Form 10-KSB
- ----------------------------

A copy of the  Company's  Form 10-KSB for the fiscal  year ended June 30,  1998,
will be furnished  without charge to  stockholders  as of August 31, 1998,  upon
written request to the Secretary,  Leeds Federal  Bankshares,  Inc., 1101 Maiden
Choice Lane, Baltimore, Maryland 21229.


                                       18




                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT

Parent
- ------
Leeds Federal Bankshares, Inc.


Subsidiary                       Percentage Owned         State of Incorporation
- ----------                       ----------------         ----------------------
Leeds Federal Savings Bank              100%                      Federal







                                   EXHIBIT 23

                         CONSENT OF EXPERTS AND COUNSEL


<PAGE>

                         Independent Auditors' Consent


The Board of Directors
Leeds Federal Bankshares, Inc.

We consent to  incorporation  by reference in the  Registration  Statement  (No.
333-44899)  on Form S-8 of Leeds  Federal  Bankshares,  Inc. of our report dated
August 7, 1998,  relating to the consolidated  statements of financial condition
of Leeds Federal  Bankshares,  Inc. and subsidiary as of June 30, 1998 and 1997,
and the related  consolidated  statements of income,  stockholders'  equity, and
cash flows for each of the years in the  three-year  period ended June 30, 1998,
which report  appears in the June 30, 1998 Annual Report on Form 10-KSB of Leeds
Federal Bankshares, Inc.

/s/KPMG Peat Marwick LLP


Baltimore, Maryland
September 25, 1998




<TABLE> <S> <C>


<ARTICLE>                                                9

<MULTIPLIER>                                         1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              JUN-30-1998
<PERIOD-END>                                   JUN-30-1998
<CASH>                                              13,676
<INT-BEARING-DEPOSITS>                             244,720
<FED-FUNDS-SOLD>                                    18,405
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                          8,035
<INVESTMENTS-CARRYING>                              57,184
<INVESTMENTS-MARKET>                                57,505
<LOANS>                                            190,966
<ALLOWANCE>                                            723
<TOTAL-ASSETS>                                     302,737
<DEPOSITS>                                         245,270
<SHORT-TERM>                                           552
<LIABILITIES-OTHER>                                  1,172
<LONG-TERM>                                              0
                                    0
                                              0
<COMMON>                                             5,196
<OTHER-SE>                                          44,112
<TOTAL-LIABILITIES-AND-EQUITY>                     302,737
<INTEREST-LOAN>                                     13,735
<INTEREST-INVEST>                                    6,574
<INTEREST-OTHER>                                         0
<INTEREST-TOTAL>                                    20,309
<INTEREST-DEPOSIT>                                  12,114
<INTEREST-EXPENSE>                                      57
<INTEREST-INCOME-NET>                                8,138
<LOAN-LOSSES>                                          192
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                        700
<INCOME-PRETAX>                                      5,201
<INCOME-PRE-EXTRAORDINARY>                           5,201
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         3,306
<EPS-PRIMARY>                                          .65
<EPS-DILUTED>                                          .64
<YIELD-ACTUAL>                                        2.85
<LOANS-NON>                                          2,519
<LOANS-PAST>                                             0
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                      2,519
<ALLOWANCE-OPEN>                                       536
<CHARGE-OFFS>                                            5
<RECOVERIES>                                             0
<ALLOWANCE-CLOSE>                                      723
<ALLOWANCE-DOMESTIC>                                     0
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                723
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission