NORTHFIELD BANCORP INC
SB-2/A, 1998-08-20
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AMERICAN STATES WATER CO, 8-K, 1998-08-20
Next: EQUITRUST LIFE ANNUITY ACCOUNT II, N-8A, 1998-08-20



<PAGE>
 
         
    As filed with the Securities and Exchange Commission on August 20, 1998     
                                                      Registration No. 333-48615
================================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                        -----------------------------
                              
                        PRE-EFFECTIVE AMENDMENT NO. 3      
                                      TO
                                   FORM SB-2
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                         ------------------------------

                           NORTHFIELD BANCORP, INC.
                (Name of Small Business Issuer in its charter)
<TABLE>
<S>                                       <C>                                   <C> 
          MARYLAND                                   6035                            [APPLIED FOR]
- ---------------------------------------------------------------------------------------------------------
   (State or other jurisdiction           (Primary standard industrial             (I.R.S. employer
 of incorporation or organization)         classification code number)          identification number)
</TABLE>

                              8005 HARFORD ROAD
                          BALTIMORE, MARYLAND  21234
                               (410) 665-7900
- --------------------------------------------------------------------------------
      (Address and telephone number of principal executive offices and
                        principal place of business)

                         G. RONALD JOBSON, PRESIDENT
                         AND CHIEF EXECUTIVE OFFICER
                           NORTHFIELD BANCORP, INC.
                              8005 HARFORD ROAD
                          BALTIMORE, MARYLAND  21234
                               (410) 665-7900
 ------------------------------------------------------------------------------
          (Name, address and telephone number of agent for service)

                                  COPIES TO:
                          Gary R. Bronstein, Esquire
                          Cynthia R. Cross, Esquire
                      Housley Kantarian & Bronstein, P.C.
                       1220 19th Street, N.W., Suite 700
                           Washington, D.C.  20036

APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC:  As soon as practicable after
this registration statement becomes effective.

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

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

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

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

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.
<PAGE>
 
PROSPECTUS
UP TO 595,125 SHARES OF COMMON STOCK

                                                        NORTHFIELD BANCORP, INC.
                         EXECUTIVE OFFICES:            MAIN OFFICE:
                         8005 HARFORD ROAD             1844 E. JOPPA ROAD
                         BALTIMORE, MARYLAND 21234     BALTIMORE, MARYLAND 21234
                         (410) 665-7900                (410) 663-2500
================================================================================

     Northfield Federal Savings is converting from a federally chartered mutual
savings association to a federally chartered stock savings bank.  As part of the
conversion, Northfield Federal Savings will become a wholly owned subsidiary of
Northfield Bancorp, Inc. and will adopt the name "Northfield Federal Saving
Bank."  The Company was formed in March 1998 and upon completion of the
conversion will own all of the shares of Northfield Federal Savings.  The common
stock of the Company is being offered to the public in accordance with a plan of
conversion.  The plan of conversion must be approved by the Office of Thrift
Supervision and by a majority of the votes eligible to be cast by members of
Northfield Federal Savings.  The offering will not go forward if Northfield
Federal Savings does not receive these approvals and the Company does not sell
at least the minimum number of shares.

     The shares of common stock are first being offered pursuant to
nontransferable subscription rights in a Subscription Offering.  Depositor and
borrower members as of certain eligibility dates will receive subscription
rights.  Shares of common stock not subscribed for in the Subscription Offering
may be offered for sale in a community offering with preference given to certain
residents of Baltimore County, Maryland.
================================================================================
                               TERMS OF OFFERING

Ferguson & Company, an independent appraiser, has estimated the market value of
the converted Northfield Federal Savings to be between $3,825,000 and
$5,175,000, which establishes the number of shares to be offered at a price of
$10.00 per share. Subject to Office of Thrift Supervision approval, an
additional 15% above the maximum number of shares, or 595,125 shares may be
offered. Based on these estimates, we are making the following offering of
shares of common stock:

<TABLE>     
<S>                                                <C>
          .      Price Per Share:                  $  10.00
 
          .      Number of Shares Minimum/
                 Maximum as adjusted:              382,500 to 595,125

          .      Offering Expenses:                $400,000 

          .      Net Proceeds to the Company
                 Minimum/Maximum as adjusted:      $3,437,000 to $5,524,000 
          
          .      Net Proceeds Per Share
                 Minimum/Maximum as adjusted:      $8.99 to $9.28 
</TABLE>      

It is possible that we would issue an additional 3% of the total shares sold
under certain circumstances involving an improper allocation of shares in the
conversion.

PLEASE REFER TO RISK FACTORS BEGINNING ON PAGE 1 OF THIS DOCUMENT.

These securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other government agency.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION, OFFICE OF THRIFT SUPERVISION,
NOR ANY STATE SECURITIES REGULATOR HAS APPROVED OR DISAPPROVED THESE SECURITIES
OR DETERMINED IF THIS PROSPECTUS IS ACCURATE OR COMPLETE.  ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

FOR INFORMATION ON HOW TO SUBSCRIBE, CALL THE STOCK INFORMATION CENTER AT (410)
668-2160.

                            TRIDENT SECURITIES, INC.
                The date of this Prospectus is ___________, 1998
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>     
<CAPTION>
                                                                                           Page
                                                                                           ----
<S>                                                                                         <C>
 
Questions and Answers About the Stock Offering                                               (i)
Summary                                                                                     (iv)
Selected Financial and Other Data                                                          (vii)
Risk Factors                                                                                  1
Proposed Purchases by Directors and Officers                                                  8
The Company                                                                                   8
Northfield Federal Savings                                                                    9
Use of Proceeds                                                                               9
Dividends                                                                                    10
Market for the Common Stock                                                                  11
Capitalization                                                                               12
Historical and Pro Forma Capital Compliance                                                  13
Pro Forma Data                                                                               14
The Conversion                                                                               19
Management's Discussion and Analysis of Financial Condition and Results of Operations        33
Business of Northfield Bancorp, Inc.                                                         47
Business of Northfield Federal Savings                                                       47
Regulation                                                                                   67
Taxation                                                                                     74
Management of the Company                                                                    76
Management of Northfield Federal Savings                                                     76
Restrictions on Acquisitions of the Company                                                  83
Description of Capital Stock                                                                 88
Legal and Tax Matters                                                                        89
Experts                                                                                      90
Additional Information                                                                       90
Index to Financial Statements of Northfield Federal Savings                                  91
Glossary                                                                                    A-1
</TABLE>      

     This document contains forward-looking statements which involve risks and
uncertainties.  The Company's actual results may differ significantly from the
results discussed in the forward-looking statements.  Factors that might cause
such a difference include, but are not limited to, those discussed in "Risk
Factors " beginning on page 1 of this document.

     Please see the Glossary beginning on page A-1 for the meaning of
capitalized terms that are not defined in this document.
<PAGE>
 
                           [MAP OF NORTHFIELD FEDERAL
                              SAVINGS MARKET AREA]
<PAGE>
 
                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING


Q.   WHAT IS A MUTUAL TO STOCK CONVERSION?

A:   The conversion is a change in our form of organization.  Currently, we
     operate as a federally chartered mutual savings association with no
     stockholders.  As a result of the conversion, we will become a federally
     chartered stock savings bank.  As part of our conversion, the Company is
     offering for sale shares of its common stock  The Company will be our sole
     stockholder and will purchase our stock in exchange for a portion of the
     proceeds from its offering.

Q:   WHAT IS THE PURPOSE OF THE CONVERSION AND THE OFFERING?

A:   As a stock savings bank operating through a holding company structure, we
     will have the ability to plan and develop long-term growth and improve our
     future access to the capital markets.  The stock offering will increase our
     capital and the amount of funds available to us for lending and investment
     activities.  This will give us greater flexibility to diversify operations
     and expand into other geographic markets if we choose to do so.  If the
     Company's earnings are sufficient in the future, you might also receive
     dividends and benefit from the long-term appreciation of our stock price.

Q:   HOW MANY SHARES OF STOCK WILL BE SOLD?

A:   Between 382,500 and 517,500 shares of common stock will be sold, all at a
     price of $10.00 per share.  The number of shares to be sold may be
     increased to 595,125 shares without further notice to you, subject to
     receipt of approval of the Office of Thrift Supervision, if market or
     financial conditions change prior to completion of the conversion or if
     additional shares are needed to fill the order of our employee stock
     ownership plan (the "ESOP").  Also, it is possible that we would issue an
     additional 3% of the total shares sold in the event our board feels it is
     necessary to correct an improper allocation of shares in the conversion.

Q:   HOW DO I SUBSCRIBE FOR THE STOCK?
    
A:   You must complete and return the Stock Order Form to us together with your
     payment or your authorization for withdrawal of the payment amount from an
     account you have with us, on or before ___________, 1998.  See pages 28 to
     29.      

                                      (i)
<PAGE>
 
Q:   HOW MUCH STOCK MAY I PURCHASE?
    
A:   The minimum purchase is 25 shares (or $250).  The maximum purchase per
     eligible depositor (which includes individuals on joint accounts or having 
     the same address on our records) in the Subscription Offering is 12,500
     shares (or $125,000). We may decrease or increase the maximum purchase
     limitation without notifying you.       
    
     If shares are sold in a Community Offering, the maximum number of shares
     that may be purchased by any party (which includes individuals on joint 
     accounts or having the same address on our records) in the Community
     Offering, when combined with the number of shares purchased by other
     parties with whom your shares may be aggregated is 12,500 shares
     ($125,000).       
    
     Total purchases of stock in the conversion (i.e., combined purchases in the
     Subscription and Community Offerings) may not exceed the lesser of $225,000
     or 5% of the shares issued in the conversion.  See pages 26 to 27.      

Q:   WHAT HAPPENS IF THERE ARE NOT ENOUGH SHARES TO FILL ALL ORDERS?

A:   You might not receive any or all of the shares you want to purchase.  If
     there is an over subscription, the stock will be offered on a priority
     basis to the following persons:

     .    ELIGIBLE ACCOUNT HOLDERS - Persons who had a deposit account with us
          on December 31, 1995 with a balance of at least $50.00.  Any remaining
          shares will be offered to:

     .    OUR ESOP.  Any remaining shares will be offered to:
         
     .    SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS - Persons who had a deposit
          account with us on June 30, 1998 with a balance of at least $50.00.
          Any remaining shares will be offered to:      

     .    OTHER MEMBERS - Other depositors and certain borrowers of ours, as of
          __________, 1998.
    
     If the above persons do not subscribe for all of the shares, the remaining
     shares will be offered to certain members of the general public with
     preference given to people who live in Baltimore County, Maryland.  See
     pages 22 to 25.      

Q:   WHAT PARTICULAR FACTORS SHOULD I CONSIDER WHEN DECIDING WHETHER OR NOT TO
     BUY THE STOCK?

A:   There are numerous risks associated with purchasing our stock.  Before you
     decide to purchase stock, you should read the Risk Factors section
     beginning on page 1 of this document.

                                      (ii)
<PAGE>
 
Q:   AS A DEPOSITOR OR BORROWER MEMBER OF NORTHFIELD FEDERAL SAVINGS, WHAT WILL
     HAPPEN IF I DO NOT PURCHASE ANY STOCK?
    
A:   You presently have voting rights while we are in the mutual form; however,
     once we convert to the stock form you will lose your voting rights unless
     you purchase stock.  You are not required to purchase stock.  Your deposit
     account, certificate accounts and any loans you may have with us will be
     not be affected.  See pages 20 to 22.      

Q:   WHO CAN HELP ANSWER ANY OTHER QUESTIONS I MAY HAVE ABOUT THE STOCK
     OFFERING?

A:   In order to make an informed investment decision, you should read this
     entire document.  In addition, you should contact:

                            STOCK INFORMATION CENTER
                            NORTHFIELD BANCORP, INC.
                               8005 HARFORD ROAD
                           BALTIMORE, MARYLAND  21234
                                 (410) 668-2160

                                     (iii)
<PAGE>
 
                                 SUMMARY

     This summary highlights selected information from this document and may not
contain all the information that is important to you.  To understand the stock
offering fully, you should read carefully this entire document, including the
financial statements and the notes to the financial statements of Northfield
Federal Savings.  References in this document to "we," "us," and "our" refer to
Northfield Federal Savings.  In certain instances where appropriate, "us" or
"our" refers collectively to Northfield Bancorp, Inc. and Northfield Federal
Savings.  References in this document to "the Company" refer to Northfield
Bancorp, Inc.


NORTHFIELD BANCORP, INC.
    
     Northfield Bancorp, Inc. was formed in March 1998 as a Maryland corporation
to be the holding company for Northfield Federal Savings Bank.   The Company is
not an operating company and has not engaged in any significant business to
date.  The holding company structure will provide greater flexibility in terms
of operations, expansion and diversification.  See page 8.      

NORTHFIELD FEDERAL SAVINGS
    
     We are a community and customer oriented federal mutual savings association
with two offices located in Baltimore, Maryland.  We were originally founded in
1923 as a federally chartered mutual savings and loan association.   Our primary
market area consists of Baltimore County, Maryland.  In addition we focus our
lending efforts on Harford and Cecil Counties, Maryland.  We emphasize
residential construction lending, primarily originating construction/permanent
mortgage loans on one- to four-family properties.  We also make commercial real
estate loans and limited types of consumer loans.  We have recently begun to
offer home equity loans.  Our loans are primarily funded by deposit accounts,
approximately 60% of which were certificates of deposit at June 30, 1998.   At
June 30, 1998, we had total assets of $39 million, deposits of $35 million and
total retained earnings of $3.1 million.  See page 9.      

THE STOCK OFFERING

     The Company is offering between 382,500 and 517,500 shares of common stock
at $10.00 per share.  Subject to approval by the Office of Thrift Supervision,
the number of shares to be sold may be increased to 595,125 shares without
further notice to you if market or financial conditions change prior to
completion of the conversion or if additional shares are needed to fill the
order of our ESOP.   During the 30 days following the conversion, we may also
issue an additional 3% of the total shares sold in the event our board feels it
is necessary to correct an improper allocation of shares in the conversion.
These additional shares (the "Contingent Shares") are not reflected in the pro
forma financial data in this Prospectus.

                                      (iv)
<PAGE>
 
STOCK PURCHASES
    
     The Company is first offering its shares of common stock in a Subscription
Offering. Depositor and borrower members as of certain eligibility dates will
receive subscription rights.  The shares of common stock will be offered on the
basis of priorities.  Any remaining shares may be offered  in a Community
Offering or in a Syndicated Community Offering.  See pages 25 to 26.      

SUBSCRIPTION RIGHTS

     You may not sell or assign your subscription rights.  Any transfer of
subscription rights is prohibited by law. All persons exercising their
subscription rights will be required to certify that they are purchasing shares
solely for their own account and that they have no agreement or understanding
regarding the sale or transfer of shares.  The Company intends to pursue any and
all legal and equitable remedies in the event that the Company becomes aware of
the transfer of any subscription rights.  The Company will reject orders that
are determined to involve the transfer of such rights.

THE OFFERING RANGE AND DETERMINATION OF THE PRICE PER SHARE
    
     The offering range is based on an independent appraisal of the pro forma
market value of the common stock by Ferguson & Company ("Ferguson"), an
appraisal firm experienced in appraisals of savings institutions.  The pro forma
market value of the shares is our market value after giving effect to the sale
of shares in this offering.  Ferguson has estimated that in its opinion as of
July 24, 1998 such value ranged between $3.8 million and $5.2 million (with a
midpoint of $4.5 million) (the "Estimated Valuation Range").  The appraisal was
based in part upon our financial condition and operations and the effect of the
additional capital raised by the sale of common stock in this offering. The
$10.00 price per share was determined by our board of directors and is the price
most commonly used in stock offerings involving conversions of mutual savings
institutions.  The appraisal will be updated prior to the completion of the
conversion.  If the updated pro forma market value of the common stock is either
below $3.8 million or above $6.0 million (excluding the Contingent Shares), we
will notify you and you will have the opportunity to modify or cancel your
order.  See pages 30 to 31.      

TERMINATION OF THE OFFERING

     The Subscription Offering will terminate at __:__ _.m., Eastern Time, on
___________, 1998.  The Community Offering, if any, may terminate at any time
without notice but no later than ___________, 1998, without approval by the OTS.

BENEFITS TO MANAGEMENT FROM THE OFFERING

     Our full-time employees will participate in the offering through purchases
of stock by our employee stock ownership plan (the "ESOP"), which is a form of
retirement plan.  Following the conversion, we also intend to implement a
management recognition plan ("MRP") under which officers will be entitled to
receive awards of restricted stock at no cost to them and a stock option 

                                      (v)
<PAGE>
 
    
and incentive plan (the "Option Plan"), which will benefit our officers and
directors. However, the MRP and Option Plan may not be adopted until at least
six months after the conversion and are subject to stockholder approval and
compliance with OTS regulations if adopted within the first year following our
conversion. See pages 81 to 83.      

USE OF THE PROCEEDS FROM THE SALE OF COMMON STOCK
    
     The Company intends to retain 50% of the net proceeds from the stock
offering. The Company will use a portion of the net proceeds from the stock
offering to make a loan to our ESOP to fund its purchase of 8% of the common
stock issued in the conversion. The Company will use a portion of the net
proceeds to purchase all the capital stock to be issued by us in the conversion.
The Company will retain the balance of the funds as its initial capitalization.
The Bank intends to use its portion of the net proceeds to fund the Bank's
lending activities and to expand its office facilities, possibly leasing or
purchasing property to establish a branch in Cecil and/or Harford County,
Maryland. Our business plan also contemplates spending $1.5 million on a new
office building approximately two years following the conversion. Our plans to
establish additional branches and relocate our main office may be impeded due to
the rating we received in our most recent evaluation under the Community
Reinvestment Act of 1997 ("CRA"). See "Risk Factors --Risks Associated with
"Needs to Improve" CRA rating." In an effort to improve its CRA performance, the
Bank intends to invest $450,000 (which represents 10% of the gross conversion
proceeds at the midpoint of the Estimated Valuation Range) in loans to first-
time low- and moderate-income home buyers. See pages 9 to 10.    

DIVIDENDS
    
     Our board of directors intends to adopt a policy of paying regular semi-
annual cash dividends on the common stock at an annual rate of 2% of the $10.00
per share purchase price of the common stock ($0.20 per share).  The first
dividend will be declared and paid no earlier than the semi-annual period ending
June 30, 1999.  See pages 10 to 11.      

MARKET FOR THE COMMON STOCK
    
     The Company intends to list the common stock over-the-counter through the
OTC "Electronic Bulletin Board" under the symbol "NFSB."  The Company intends to
request Trident Securities undertake to match offers to buy and offers to sell
the common stock.  Since the size of the offering is small, it is unlikely that
an active and liquid trading market for the shares will develop and be
maintained.  Investors should have a long-term investment intent.  Persons
purchasing shares may not be able to sell their shares when they desire or to
sell them at a price equal to or above $10.00.  See page 11.      

IMPORTANT RISKS IN OWNING THE COMPANY'S COMMON STOCK

     Before you decide to purchase stock in the offering, you should read the
"Risk Factors" section beginning on page 1 of this document.

                                      (vi)
<PAGE>
 
                       SELECTED FINANCIAL AND OTHER DATA
    
     We are providing the following summary financial information about us for
your benefit. The information at December 31, 1997 is derived from our audited
financial statements for each of the fiscal years shown below.  The following
information is only a summary and you should read it in conjunction with our
financial statements and notes to our financial statements which you can find
beginning on page F-1 of this Prospectus.   The data at June 30, 1998, and for
the six months ended June 30, 1998 and 1997 is unaudited, but in the opinion of
our management reflects all adjustments, consisting of normal recurring
accruals, considered necessary for a fair presentation. The financial data for
the six months ended June 30, 1998 is not necessarily indicative of the
operating results to be expected for the entire fiscal year.      
 
SELECTED FINANCIAL DATA
 
     The following table sets forth certain information concerning our financial
position at the dates indicated.
<TABLE>      
<CAPTION> 
                                                                                   
                                                                              AT              AT DECEMBER 31,
                                                                           JUNE 30,         -------------------
                                                                             1998            1997         1996
                                                                           -------          -------      -------
                                                                                 (IN THOUSANDS)
<S>                                                                        <C>              <C>          <C>  
Total assets......................................................         $38,987          $36,084      $32,228
Cash..............................................................             222              117          173
Interest-bearing deposits in other banks..........................           4,699            3,514        5,186
Securities  available for sale....................................              --               --          197
Mortgage-backed securities........................................           2,145            1,955        2,333
Loans receivable - net............................................          31,106           29,961       23,841
Federal Home Loan Bank of Atlanta stock...........................             273              226          226
Deposit accounts..................................................          35,030           32,622       29,116
Total retained earnings - substantially restricted................           3,087            2,894        2,729
</TABLE>      
 
SUMMARY OF OPERATIONS
 
     The following table sets forth certain information concerning our results
of operations for the periods shown.
<TABLE>     
<CAPTION> 
                                                                            SIX MONTHS ENDED                     YEAR ENDED
                                                                                JUNE 30,                        DECEMBER 31,
                                                                           ------------------            --------------------------
                                                                             1998      1997               1997               1996
                                                                           -------    -------            -------             ------
                                                                                            (IN THOUSANDS)
<S>                                                                       <C>         <C>                <C>                 <C>  
Interest income...................................................         $ 1,451    $ 1,249            $ 2,626             $2,457
Interest expense..................................................             848        707              1,493              1,397
                                                                           -------    -------            -------             ------
Net interest income...............................................             603        542              1,133              1,060
Provision for loan losses.........................................              --          5                123                 10
                                                                           -------    -------            -------             ------
Net interest income after provision
 for loan losses..................................................             603        537              1,010              1,050
Noninterest income (loss).........................................              16         15                 (2)                31
Noninterest expense...............................................             314        290                772                843
                                                                           -------    -------            -------             ------
Income before taxes...............................................             305        262                236                238
Income tax expense................................................             112         96                 91                 89
                                                                           -------    -------            -------             ------
Net income                                                                 $   193    $   166            $   145             $  149
                                                                           =======    =======            =======             ======
</TABLE>      

                                     (vii)
<PAGE>
 
KEY OPERATING RATIOS

     The table below sets forth certain performance ratios for us for the
periods indicated.
<TABLE>     
<CAPTION>
                                                             AT OR FOR THE
                                                           SIX MONTHS ENDED                   AT OR FOR THE
                                                                JUNE 30,                  YEAR ENDED DECEMBER 31,
                                                         --------------------        --------------------------------
                                                           1998        1997            1997      1996          1995
                                                         --------    --------        --------  --------      --------
<S>                                                       <C>          <C>              <C>       <C>       <C>
 
PERFORMANCE RATIOS:
   Return on assets (ratio of net earnings
      to average total assets).....................          1.02%      1.00%             .43%      .46%         .85%
   Return on equity (ratio of net earnings                                                                   
      to average equity)...........................         12.80      11.75             4.99      5.50        10.47
   Ratio of average interest-earning assets to                                                               
      average interest-bearing liabilities.........        109.83     111.40           111.11    109.99       109.33
   Ratio of net interest income, after provision                                                             
      for loan losses and noninterest expense......        191.43     185.17           130.83    124.56       161.31
   Net interest rate spread........................          2.80       2.82             2.88      2.90         3.08
   Net interest margin.............................          3.24       3.32             3.37      3.34         3.50
                                                                                                             
ASSET QUALITY RATIOS:                                                                                        
   Nonperforming loans to total loans                                                                        
      at end of period.............................           .83        .27             1.31      1.07          .50
   Nonperforming loans to total assets.............           .70        .24             1.15       .84          .35
   Nonperforming assets to total assets                                                                      
      at end of period.............................           .70        .24             1.15       .84          .35
   Allowance for loan losses to nonperforming                                                                
      loans at end of period.......................         73.53     131.25            52.17     37.04        79.65
   Allowance for loan losses to total loans, net...           .64        .40              .72       .42          .41
                                                                                                             
CAPITAL RATIOS:                                                                                              
   Equity to total assets at end of period.........          7.92       8.65             8.02      8.47         8.04
   Average equity to average assets................          7.98       8.55             8.52      8.39         8.07
                                                                                                             
OTHER DATA:                                                                                                  
   Number of full service offices..................             2          2                2         2            2
</TABLE>      

                                     (viii)
<PAGE>
 
                                  RISK FACTORS

     In addition to the other information in this document, you should consider
carefully the following risk factors in deciding whether to invest in the common
stock.

POTENTIAL IMPACT OF CHANGES IN INTEREST RATES AND THE CURRENT INTEREST RATE
ENVIRONMENT
    
     Our ability to make a profit, like that of most financial institutions, is
substantially dependent on our net interest income, which is the difference
between the interest income we earn on our interest-earning assets (such as
mortgage loans and investments) and the interest expense we pay on our interest-
bearing liabilities (such as deposits).  Because most of the loans we originate
have fixed rates and have longer effective maturities than our interest-bearing
liabilities, the yield on our interest-earning assets adjusts more slowly to
changes in interest rates than the cost of our interest-bearing liabilities.
Accordingly,  our net interest income could be adversely affected by material
and prolonged increases in interest rates since our interest expense would
increase at a faster rate than our interest income.  Unlike many other thrift
institutions who offer both adjustable and fixed rates on single family loans
and tend to emphasize adjustable rate loans under rising interest rate
conditions, our policy is to originate all of our one- to four-family
residential loans, representing 81.33% of our total loans at June 30, 1998, with
fixed rates.  As a result,  we have significant exposure to interest rate risk.
Our earnings may also be adversely affected by rising interest rates due to
decreased customer demand.  We attempt to reduce this risk by seeking shorter
term assets, longer term liabilities and originating variable rate loans if
possible.  We also believe that our interest rate risk exposure will be partly
mitigated by the introduction of shorter-term home equity loans, all of which
will have variable rates.      

     The average life of loans and mortgage-backed securities can also be
affected by changes in interest rates.  As interest rates decline, borrowers
tend to refinance higher-rate, fixed rate loans at lower rates.  We also
experience an increase in prepayments on mortgage-backed securities as the loans
underlying such securities are prepaid.  Since rates will have declined, we
would not be able to reinvest such prepayments in assets earning interest rates
as high as the rates on the prepaid loans or mortgage-backed securities.  As a
result our interest income could decline.
    
     Our investment portfolio is also affected by changes in interest rates
since a substantial portion of our investments carry fixed rates.  Generally,
the value of a fixed rate investment will decrease as interest rates rise.  As
of June 30, 1998, the market value of our mortgage-backed securities portfolio
(the primary component of our investment portfolio) exceeded the carrying value
of such investments by $55,000.      

BELOW AVERAGE RETURN ON AVERAGE EQUITY AND INCREASED EXPENSES AFTER CONVERSION

     Return on average equity (net income divided by average equity) is a ratio
used by many investors to compare the performance of a savings institution to
its peers.  As a result of the conversion, our equity will increase
substantially.  Our expenses also will increase due to several 

                                       1
<PAGE>
 
    
factors. First, we will incur significant expenses in the event that our plans
to establish a new branch office in Harford and/or Cecil County, Maryland
materialize. Our compensation expense may increase due to added personnel to
staff any new branch. We will also see added expense associated with the ESOP
and, later on, the MRP as well as with the costs of being a public company.
Finally, our business plan contemplates spending $1.5 million on a new office
building approximately two years following the conversion. Because of the
increases in our equity and expenses, we expect our return on equity to decrease
as compared to our performance in previous years. At June 30, 1997 and 1998 our
return on average equity was 11.75% and 12.8%, respectively. A lower return on
equity could reduce the trading price of our shares. While increases in our
operating expenses may be offset by earnings on the conversion proceeds, there
can be no assurance that we will be able to increase net income in future
periods. See "Business of Northfield Federal Savings -- Lending Activities." 
     
    
RISKS ASSOCIATED WITH "NEEDS TO IMPROVE" CRA RATING      
    
     We are periodically examined by the OTS for our record of meeting the
credit needs of our local communities pursuant to the CRA.  See "Regulation --
Community Reinvestment Act."  In our last CRA evaluation, we received a rating
of "Needs to Improve."  In response to this rating, our board of directors
approved and we have implemented a CRA action plan which calls for, among other
things, expanding our lending to low- and moderate-income borrowers.  See
"Management's Discussion and Analysis of Financial Condition -- CRA Compliance."
While our board and management are committed to improving our CRA rating as soon
as possible, there can be no assurance that our efforts will in fact result in
enhanced CRA performance or an improvement in our rating.      
    
     Impact on Planned Uses of Proceeds.  The OTS is required to take a "Needs
to Improve" rating into account in the agency's evaluation of, among other
things, applications to relocate a main office or branch or to establish new
branches.  Accordingly, our "Needs to Improve" rating may prevent or delay our
plans to lease or purchase new branch offices and longer term, to build a new
main office.      
    
     Other Risks.  Our "Needs to Improve" CRA rating may have additional
detrimental effects on our operations.  A "Needs to Improve" rating often
prevents an institution from using expedited regulatory application procedures
and is generally viewed by regulatory authorities as an impediment to approving
regulatory applications filed by an institution.  For example, the OTS and other
federal banking regulators may consider our CRA rating in any potential merger
or acquisition application and use the CRA rating as a basis for denying any
such application. Finally, community groups and other interested persons may
react unfavorably, including possibly protesting branch or other regulatory
applications that we file, to our rating, which is publicly available.      

                                       2
<PAGE>
 
RISKS ASSOCIATED WITH COMMERCIAL LEASES, INCLUDING REGULATORY MATTERS
    
     We purchase commercial finance leases from a local leasing company.  At
June 30, 1998, our portfolio of commercial leases totaled $555,000, or 1.69%, of
total loans.  In recent years, we have come under regulatory criticism based on
violation of the OTS's loans to one borrower regulation due to a
misinterpretation of the application of the regulation to the commercial leases.
We have made changes to the program and are in the process of bringing the
program into compliance with the loans to one borrower regulation.  Currently,
we exceed the applicable regulation by $54,000.  Following our receipt of the
net conversion proceeds, we will be in compliance with such regulation.  Since
the program began, we have experienced losses of $7,700 in connection with these
leases, all involving non-recourse purchases.  All of our future purchases when
we are in compliance will be on a recourse basis.      

     Commercial leases are subject to the same risk of default as direct
commercial loans.  See "Business of Northfield Federal Savings -- Lending
Activities."
    
     We have also recently invested in automobile finance leases originated by
another local company.  All of these purchases are with full recourse.  This
investment does, however, pose a greater risk than investments in single-family
residential loans.  See "Business of Northfield Federal Savings -- Lending
Activities -- Commercial and Automobile Leases."      

RISKS ASSOCIATED WITH CONSTRUCTION LENDING

     Our primary lending activity is the origination of loans to finance the
construction of one-to four-family residential properties.  Nearly all of these
loans are structured to be converted to permanent loans at the end of the
construction phase.  A majority of our one-to four- family residential loans
were originated as construction/permanent loans.  Construction financing
involves a greater risk of loss than long-term financing on improved, occupied
real estate.  Our risk of loss on a construction loan is dependent largely upon
the accuracy of the initial estimate of the property's value at completion of
construction or development and the estimated cost (including interest) of
construction.  If the estimate of construction cost proves to be inaccurate, we
may be required to advance funds beyond the amount originally committed to
permit completion of the development. If the estimate of value proves to be
inaccurate, we may be confronted, at or prior to the maturity of the loan, with
a project with a value which is insufficient to assure full repayment.
    
RISKS ASSOCIATED WITH COMMERCIAL REAL ESTATE LENDING      
    
     We are also actively involved in commercial real estate lending.  At June
30, 1998, these loans represented approximately 7.78% of the loans in our
portfolio.  These loans are secured by small office buildings or by multi-family
residential investment properties.  Commercial real estate lending involves a
higher degree of credit risk than one- to four-family residential lending due
primarily to concentration of funds in a limited number of loans and because
such loans depend on      

                                       3
<PAGE>
 
cash flow from the property to service the debt. Cash flow may be significantly
affected by general economic conditions.
    
RISKS ASSOCIATED WITH CONSUMER LENDING      
    
     We also offer home equity lines of credit and savings account loans.  The
home equity lines of credit are secured by a real estate mortgage with our
security interest in the borrower's primary residence.  The savings account
loans are made for up to 90% of the balance on deposits in savings accounts or
certificates of deposit and are secured by an interest in the borrower's
account.  In both cases, loan repayment depends primarily upon the financial
solvency of the individual borrower.      
    
MANAGEMENT'S DISCRETION IN ALLOCATING NET PROCEEDS      
    
     While there are certain limits under federal law regarding the allocation
of the net proceeds, management has broad discretion in determining the manner
of use of the net proceeds retained by the Company.  Such proceeds will
initially be invested in short-term investments and will be available for a
variety of corporate purposes, including future acquisitions and diversification
of business, additional capital contributions and dividends to stockholders to
the extent permitted by applicable regulations.  However, there can be no
assurance that management in the future will apply the net proceeds to these
purposes or any other purposes.      

LACK OF ACTIVE MARKET FOR COMMON STOCK

     Due to the small size of the offering, it is highly unlikely that an active
trading market will develop and be maintained.  If an active market does not
develop, you may not be able to sell your shares promptly or perhaps at all, or
sell your shares at a price equal to or above the price you paid for the shares.
The common stock may not be appropriate as a short-term investment.  See "Market
for the Common Stock."

RISK OF DECLINE IN DEMAND FOR CONSTRUCTION LOANS IN OUR MARKET AREAS

     A majority of our one- to four-family residential loans are originated as
construction/permanent loans.  As a result, our business is heavily dependent on
the continued demand for single family housing construction in our market areas.
In the event the demand for new houses in our market areas were to decline, we
would be forced to shift our lending emphasis.  There can be no assurance of our
ability to continue growth and profitability in our lending activities in the
event of such a decline.

ECONOMIC VIABILITY OF MARKET AREA

     Our business is heavily dependent upon the continuing economic viability of
our market area, Baltimore, Harford and Cecil Counties in Maryland.   The
principal sources of employment in our market area are the services, retail
trade and manufacturing industries, which are dependent upon 

                                       4
<PAGE>
 
prevailing economic conditions and local conditions, such as layoffs and
population growth. Our business, therefore, is susceptible to an economic
downturn which could affect our earnings or reduce the demand for loans.

RISKS OF DELAY IN COMPLETION OF THE OFFERING

     Shares of common stock are first being offered in a Subscription Offering
which will terminate on _____________, 1998, subject to extension to no later
than ___________, 1998.  To the extent shares remain available after the
Subscription Offering, we may offer shares in a Community Offering.  Since
subscription orders, once submitted, cannot be revoked without our consent
unless the conversion is not completed within 45 days after the end of the
Subscription Offering, investors will bear the risk of a delay in completing the
conversion.  These risks would include a possible change in our Estimated
Valuation Range and an increase in the expense of the conversion.

IMPACT OF TECHNOLOGICAL ADVANCES; YEAR 2000 COMPLIANCE

     Our industry is experiencing rapid changes in technology.  Technology-
driven products and services are frequently introduced.  In addition to
improving customer services, effective use of technology increases efficiency
and enables financial institutions to reduce costs.  Our future success will
thus depend partly on our ability to address our customers' needs by using
technology.  Many of our competitors have far greater resources than we have to
invest in technology.  There can be no assurance that we will be able to
effectively develop new technology-driven products and services or be successful
in marketing these products to our customers.

     Our operations are also dependent on computers and computer systems,
whether we maintain them internally or they are maintained by a third party.  We
have taken steps to ensure that our computer systems will properly recognize
information when the year changes to 2000.  Systems that do not properly
recognize the correct year could produce faulty data or cause a system to fail.
We have also taken steps to ensure that we are in compliance with regulatory
directives in this area. There can be no assurance, however, that we and our
third party providers will be successful in making all necessary changes to
avoid computer system failure related to the year 2000.  See "Management's
Discussion and Analysis of Financial Condition and Results of Operations -- Year
2000 Compliance."

ANTI-TAKEOVER PROVISIONS AND STATUTORY PROVISIONS THAT COULD DISCOURAGE HOSTILE
ACQUISITIONS OF CONTROL

     Provisions in the Company's articles of incorporation and bylaws, the
General Corporation Law of the State of Maryland, and certain federal
regulations may make it difficult, and expensive, to pursue a tender offer,
change in control or takeover attempt which we oppose.  As a result,
stockholders who might desire to participate in such a transaction may not have
an opportunity to do so.  Such provisions will also render the removal of the
current board of directors or management 

                                       5
<PAGE>
 
of the Company more difficult. In addition, these provisions may reduce the
trading price of our stock. These provisions include: restrictions on the
acquisition of the Company's equity securities and limitations on voting rights;
the classification of the terms of the members of the board of directors;
certain provisions relating to the meeting of stockholders; denial of cumulative
voting by stockholders in the election of directors; the issuance of preferred
stock and additional shares of common stock without shareholder approval; and
super-majority provisions for the approval of certain business combinations. See
"Restrictions on Acquisitions of the Company"

POSSIBLE VOTING CONTROL BY DIRECTORS AND OFFICERS
    
     The proposed purchases of the common stock by our directors, officers and
ESOP (estimated to be approximately 103,000 shares, or 22.89% of the shares to
be outstanding assuming 450,000 shares are sold), as well as the potential
acquisition of common stock through the Option Plan and MRP, could make it
difficult to obtain majority support for stockholder proposals which are opposed
by us.  In addition, the voting of those shares could enable us to block the
approval of transactions (i.e., business combinations and amendments to our
articles of incorporation and bylaws) requiring the approval of 80% of the
stockholders under the Company's articles of incorporation.  See "Management of
Northfield Federal Savings -- Executive Compensation -- Employee Stock Ownership
Plan," " -- Proposed Future Stock Benefit Plans -- Stock Option Plan," " --
Management Recognition Plan," "Description of Capital Stock," and "Restrictions
on Acquisitions of the Company."      
    
AWARDS TO DIRECTORS AND OFFICERS UNDER STOCK BENEFIT PLANS      

     While no definite plans have been formulated with respect to individual
awards under the MRP and Option Plan, it is expected that in the aggregate as
many as 63,000 shares at the midpoint of the Estimated Valuation Range could be
awarded to the Company's  directors and officers which they will be entitled to
receive under the plans.  These awards will benefit our directors and officers.
Shares awarded to officers and directors under the MRP will be made at no cost
to the recipient.  See "Management of Northfield Federal Savings -- Executive
Compensation -- Proposed Future Stock Benefit Plans -- Stock Option Plan" and "
- -- Management Recognition Plan."

POSSIBLE DILUTIVE EFFECT AND EXPENSE OF MRP AND STOCK OPTIONS

     If the conversion is completed and stockholders subsequently approve the
MRP and Option Plan, we will issue stock to our officers and directors through
these plans.  If the shares for the MRP are issued from our authorized but
unissued stock, your ownership percentage could be diluted by up to
approximately 4% and the trading price of our stock may be reduced.  See "Pro
Forma Data," "Management of Northfield Federal Savings -- Proposed Future Stock
Benefit Plans -- Stock Option Plan," and "-- Management Recognition Plan."
These plans will also involve additional expense. See "Risk Factors -- Below
Average Return on Average Equity and Increased Expenses After Conversion."

                                       6
<PAGE>
 
FINANCIAL INSTITUTION REGULATION OF THE THRIFT INDUSTRY
    
     We are subject to extensive regulation, supervision, and examination by the
OTS and the Federal Deposit Insurance Corporation ("FDIC").  The House of
Representatives has passed legislation which calls for the modernization of the
banking system and which would significantly affect the operations and
regulatory structure of financial services industry, including savings
institutions like us.  While this legislation preserves the thrift charter, it
would limit the powers and activities of new unitary thrift holding companies.
The Senate is now considering the legislation and may modify it further. At this
time, we do not know what form the final legislation might take, but if enacted
into law, the legislation could affect our competitive environment as well as
our business and operations.  See "Regulation -- Proposed Legislative and
Regulatory Changes."      

POSSIBLE ADVERSE TAX CONSEQUENCES OF THE SUBSCRIPTION RIGHTS

     We have received the opinion of Ferguson that the subscription rights
granted to eligible members in connection with the conversion have no value.
This opinion is not binding on the Internal Revenue Service ("IRS"), however.
Should the IRS determine that the subscription rights do have ascertainable
value, you could be taxed as a result of your exercise of such rights in an
amount equal to such value.

RESTRICTIONS ON REPURCHASE OF SHARES

     Generally, during the first year following the conversion, the Company may
not repurchase its shares.  During each of the second and third years following
the conversion, the Company may repurchase up to 5% of its outstanding shares.
During those periods, if we decide that additional repurchases would be a good
use of funds, we would not be able to do so, without obtaining OTS approval.
There is no assurance that OTS approval would be given.  See "The Conversion --
Restrictions on Repurchase of Shares."
    
COMMON STOCK NOT INSURED      
    
     The shares of Common Stock are not deposits or savings accounts in us and
are therefore not insured or guaranteed by the FDIC or any other government
agency.      

                                       7
<PAGE>
 
                  PROPOSED PURCHASES BY DIRECTORS AND OFFICERS

     The following table sets forth the approximate purchases of common stock by
each director and executive officer and their associates in the conversion.  The
table assumes that 450,000 shares (the midpoint of the Estimated Valuation
Range) of the common stock will be sold at $10.00 per share and that sufficient
shares will be available to satisfy their subscriptions.

<TABLE>
<CAPTION>
                                                                                  AGGREGATE
                                                                     TOTAL         PRICE OF       PERCENT
                                                                     SHARES         SHARES       OF SHARES
NAME                                  POSITION                      PURCHASED     PURCHASED      PURCHASED
- ----                                  --------                      ---------     ---------      ----------
<S>                                    <C>                            <C>          <C>            <C>
 
Gary R. Bozel                          Chairman of the Board          12,500       $125,000         2.78%
 
J. Thomas Hoffman                      Director                       12,500        125,000         2.78
 
G. Ronald Jobson                       Director, President and
                                          Chief Executive Officer     12,500        125,000         2.78
 
E. Thomas Lawrence, Jr.                Director                        3,000         30,000          .67
 
David G. Rittenhouse                   Director                       12,500        125,000         2.78
 
William R. Rush                        Director                       12,500        125,000         2.78
 
All directors and
executive officers
as a group (8 persons)                                                67,000        670,000        14.89
 
ESOP                                                                  36,000        360,000         8.00
Management Recognition Plan                                           18,000        180,000         4.00 
                                                                     -------     ----------       ------
                                                                     121,000     $1,210,000        26.89%
                                                                     =======     ==========       ====== 
</TABLE>

                                  THE COMPANY

     The Company was formed as a Maryland corporation on March 5, 1998 at our
direction for the purpose of serving as our holding company after the
conversion.  Prior to the conversion, the Company has not engaged and is not
expected to engage in any significant operations. The Company has received the
approval of the OTS to acquire control of us upon completion of the conversion.
Upon consummation of the conversion, the only assets the Company is expected to
own are the capital stock we will issue in the conversion, a note receivable
from the ESOP and any proceeds from the offering it retains. 

                                       8
<PAGE>
 
    
     As a holding company, the Company will have greater flexibility than we
would have to diversify its business activities through the formation of
subsidiaries or through acquisitions. The Company will be classified as a
unitary savings and loan holding company after the conversion and will be
required to comply with OTS regulations and will be subject to examination. 
     

     The Company's executive offices are located at 8005 Harford Road,
Baltimore, Maryland 21234 and its main telephone number is (410) 665-7900.

                           NORTHFIELD FEDERAL SAVINGS
    
     We are a federal mutual savings association operating through two offices
in Baltimore County, Maryland.  We were founded in 1923 as a federally chartered
savings association and are a member of the FHLB System.  Upon our conversion to
stock form, we will adopt the name "Northfield Federal Savings Bank."  Our
deposits are insured up to applicable limits by the FDIC under the SAIF.  At
June 30, 1998, we had total assets of $39 million, total deposits of $35 million
and total retained earnings of $3.1 million.      
    
     Our principal business consists of attracting deposits, primarily
certificates of deposit, from the general public and originating residential
mortgage loans, primarily construction/permanent loans on one- to four-family
properties.  We also offer commercial real estate and limited types of consumer
loans.  We also have a portfolio of purchased commercial and automobile leases. 
     

     Our executive offices are located at 8005 Harford Road, Baltimore, Maryland
21234 and our main telephone number is (410) 665-7900.

                                USE OF PROCEEDS
    
     The Company intends to retain 50% of the net proceeds from the stock
offering.  Currently, we expect that in accordance with applicable OTS
regulations and policies, the Company will retain $1.7 million, $2.1 million,
$2.4 million and $2.8 million, respectively, at the minimum, midpoint, maximum
and maximum as adjusted, of the Estimated Valuation Range.  The balance will be
used to purchase all of the capital stock we will issue in connection with the
conversion.  A portion of the net proceeds to be retained by the Company will be
lent to the ESOP to fund its purchase of 8% of the shares sold in the
conversion.  On a short-term basis, the balance of the net proceeds retained by
the Company initially will be invested in short-term investments.  A portion of
the net proceeds may also be used to fund the purchase of 4% of the shares for
the MRP, which is anticipated to be adopted following the conversion.  See "Pro
Forma Data."      
    
     The Bank expects to use its portion of the net conversion proceeds as
follows.  First, a portion of the net proceeds will be used to fund our other
lending activities, which are primarily the origination of
construction/permanent loans on one- to four-family residences, multi-family
real estate mortgage loans as well as commercial real estate, home equity and
savings account loans.  We also have plans to lease or purchase property to
establish a branch in Cecil and/or Harford      

                                       9
<PAGE>
 
    
County, Maryland, areas which we consider attractive for future growth. We
estimate spending approximately $120,000 on establishing the branch and expect
that the new branch will cost approximately $40,000 in its first year of
operation. We believe that the establishment of new branches will help us take
advantage of strong loan demand in our market areas. Finally, our business plan
contemplates spending $1.5 million on a new office building approximately two
years following the conversion. However, our plans to establish new branches and
to relocate our main office may be impeded or delayed by the rating we received
in our most recent CRA evaluation. See "Risk Factors -- Risks Associated with
"Needs to Improve" CRA Rating" and "Regulation --Community Reinvestment Act." As
part of our plan to improve our CRA performance, we intend to invest $450,000
(which represents 10% of the gross proceeds at the midpoint of the Estimated
Valuation Range), in loans to first-time low- and moderate-income home buyers.
This investment of the conversion proceeds is part of a CRA action plan we have
adopted which includes: (i) offering high loan-to-value mortgage loans with
discounted rates; (ii) expanding our solicitation, advertising and education
efforts to reach low-and moderate-income borrowers; and (iii) purchasing low-
and moderate-income loans from brokers at a premium. See "Business of Northfield
Federal Savings --Lending Activities."     
    
     The net proceeds may vary because the total expenses of the conversion may
be more or less than those estimated.  We expect our expenses to be $400,000.
Our estimated net proceeds will range from $3.4 million to $4.8 million (or up
to $5.6 million in the event the maximum of the Estimated Valuation Range is
increased to $6.0 million) (excluding the value of any Contingent Shares
issued).  See "Pro Forma Data."  The net proceeds will also vary if the number
of shares to be issued in the conversion is adjusted to reflect a change in our
estimated pro forma market value. Payments for shares made through withdrawals
from existing deposit accounts with us will not result in the receipt of new
funds for investment by us but will result in a reduction of our liabilities and
interest expense as funds are transferred from interest-bearing certificates or
accounts.      

     For a period of one year following the completion of the conversion, we
will not pay any dividends that would be construed as a return of capital nor
take any actions to pursue or propose such dividends.

                                   DIVIDENDS

     The payment of dividends is determined and declared by the Company's board
of directors. The board currently intends to establish a policy of paying
regular semi-annual cash dividends on the common stock at an initial annual rate
of 2.0% of the $10.00 per share purchase price of the common stock in the
conversion ($0.20 per share), with the first dividend being declared and paid no
earlier than for the semi-annual period ending June 30, 1999.  In addition, from
time to time in an effort to manage capital at a desirable level, the board may
determine to pay special cash dividends.  We cannot assure you that special
dividends will be paid, or, if paid, will continue to be paid.  See "Historical
and Pro Forma Capital Compliance," "The Conversion -- Effects of Conversion to
Stock Form on Depositors and Borrowers of Northfield Federal Savings --
Liquidation 

                                       10
<PAGE>
 
Account" and "Regulation -- Regulation of Northfield Federal Savings-- Dividend
and Other Capital Distribution Limitations."

     The Company is not subject to OTS regulatory restrictions on the payment of
dividends to its stockholders although the source of such dividends will be
dependent in part upon the receipt of dividends from us.   The Company is
subject, however, to the requirements of Maryland law.  Under Maryland law, the
Company may pay a dividend as long as it will not affect the ability of the
Company, after the dividend has been distributed, to pay its debts in the
ordinary course of business or result in its assets being less than the sum of
its liabilities plus the amount that would be needed (if any) to satisfy any
preferential rights upon a dissolution of the Company of any stockholders with
rights ahead of those receiving the dividend.

     In addition to the foregoing, the portion of our earnings which have been
appropriated for bad debt reserves and deducted for federal income tax purposes
cannot be used by us to pay cash dividends to the Company without the payment of
federal income taxes by us at the then current income tax rate on the amount
deemed distributed, which would include the amount of any federal income taxes
attributable to the distribution.  See "Taxation -- Federal Taxation" and Note
10 to the Financial Statements.  The Company does not contemplate any
distribution by us that would result in a recapture of our bad debt reserve or
otherwise create federal tax liabilities.

                          MARKET FOR THE COMMON STOCK
    
     The Company has never issued common stock to the public.  Consequently,
there is no established market for the common stock.  Following completion of
the Offering, the Company intends to list the common stock over-the-counter
through the OTC "Electronic Bulletin Board" under the symbol "NFSB," and the
Company intends to request that Trident Securities, Inc. ("Trident Securities")
undertake to match offers to buy and offers to sell the common stock.  Trident
Securities has no obligation to match offers to buy and offers to sell and may
cease doing so at any time.  There can be no assurance that timely or accurate
quotations will be available on the OTC "Electronic Bulletin Board."  In
addition, the existence of a public trading market will depend upon the presence
in the market of both willing buyers and willing sellers at any given time.  The
presence of a sufficient number of buyers and sellers at any given time is a
factor over which neither the Company nor any broker or dealer has control.  Due
to the relatively small number of shares of common stock being offered in the
conversion and the concentration of ownership, it is unlikely that an active or
liquid trading market will develop or be maintained.  Further, the absence of an
active and liquid trading market may make it difficult to sell the common stock
and may have an adverse effect on the price of the common stock.  Purchasers
should consider the potentially illiquid and long-term nature of their
investment in the shares offered hereby.      

          The aggregate price of the common stock is based upon an independent
appraisal of the pro forma market value of the common stock.  However, there can
be no assurance that an investor will be able to sell the common stock purchased
in the conversion at or above the purchase price.

                                       11
<PAGE>
 
                                 CAPITALIZATION
    
     The following table presents our historical capitalization as of June 30,
1998 and the pro forma consolidated capitalization of the Company after giving
effect to the conversion, based upon the sale of the number of shares shown
below and the other assumptions set forth under "Pro Forma Data."  The table
does not reflect the issuance of any Contingent Shares.      

<TABLE>     
<CAPTION>
                                                                              PRO FORMA CONSOLIDATED CAPITALIZATION OF
                                     CAPITALIZATION                     THE COMPANY AT JUNE 30, 1998 BASED ON THE SALE OF
                                         OF THE       -----------------------------------------------------------------------------
                                        BANK AT       382,500 SHARES    450,000 SHARES       517,500 SHARES        595,125 SHARES
                                        JUNE 30,         AT $10.00         AT $10.00           AT $10.00              AT $10.00
                                          1998           PER SHARE         PER SHARE           PER SHARE              PER SHARE
                                     --------------   ---------------   ---------------   --------------------   -------------------
                                                                             (IN THOUSANDS)
<S>                                  <C>              <C>               <C>                <C>                    <C>
 
Deposits (1)......................          $35,030          $35,030           $35,030                $35,030               $35,030
Other borrowed funds..............               --               --                --                     --                    --
                                            -------          -------           -------                -------               -------
    Total deposits and borrowed
     funds........................          $35,030          $35,030           $35,030                $35,030               $35,030
                                            =======          =======           =======                =======               =======
 
Capital stock:
  Preferred stock, $0.01 par
   value per share:
    authorized - 2,000,000 shares;
    assumed outstanding - none....               --               --                --                     --                    --
 Common stock, $0.01 par value
  per share
    authorized - 8,000,000 shares;
    shares to be outstanding - as
     shown........................               --                4                 5                      5                     6
  Paid-in capital (2).............               --            3,433             4,095                  4,757                 5,518
  Less: Common stock acquired by
   ESOP (3).......................               --             (306)             (360)                  (414)                 (476)
         Common stock acquired
             by MRP (4)...........               --             (153)             (180)                  (207)                 (238)
  Retained earnings --
   substantially restricted.......            3,087            3,087             3,087                  3,087                 3,087
                                            -------          -------           -------                -------               -------
    Total stockholders' equity....          $ 3,087          $ 6,065           $ 6,647                $ 7,228               $ 7,897
                                            =======          =======           =======                =======               =======
- ---------------
</TABLE>      
(1)  Withdrawals from savings accounts for the purchase of stock have not been
     reflected in these adjustments.  Any withdrawals will reduce pro forma
     capitalization by the amount of such withdrawals.
(2)  Based upon the estimated net proceeds from the sale of capital stock less
     the par value of shares sold.
(3)  Assumes 8% of the shares of common stock to be sold in the conversion are
     purchased by the ESOP and that the funds used to purchase such shares are
     borrowed from the Company.  See "Pro Forma Data" for additional details.
    
(4)  Assumes that a number of shares equal to 4% of the number of shares sold in
     the conversion will be acquired in the open market at the conversion price
     per share ($10.00) by the MRP, following stockholder approval of such plan.
     If the MRP were funded by authorized but unissued shares, stockholders'
     interests would be diluted by approximately 4%.  Implementation of the MRP
     within one year of conversion would require regulatory and shareholder
     approval at a meeting of our stockholders to be held no earlier than six
     months after conversion.  See "Management of Northfield Federal Savings --
     Proposed Future Stock Benefit Plans -- Management Recognition Plan."      

                                       12
<PAGE>
 
                  HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

    
     The following table shows our historical capital position relative to our
regulatory capital requirements as of June 30, 1998 and on a pro forma basis
after giving effect to the conversion and based upon the sale of the number of
shares shown below and the other assumptions set forth under "Pro Forma Data."
The table does not reflect the issuance of any Contingent Shares.  The
definitions of the terms used in the table are those provided in the capital
regulations issued by the OTS.  For a discussion of the capital standards
applicable to us, see "Regulation -- Regulation of the Bank -- Regulatory
Capital Requirements."     

<TABLE>    
<CAPTION>

                                                                  PRO FORMA AT JUNE 30, 1998 BASED ON THE SALE OF /(1)/:
                                                     -------------------------------------------------------------------------------
                                                         MINIMUM OF          MIDPOINT OF          MAXIMUM OF     MAXIMUM AS ADJUSTED
                                                       382,500 SHARES       450,000 SHARES      517,500 SHARES      595,125 SHARES
                                  HISTORICAL AT          AT $10.00            AT $10.00            AT $10.00           AT $10.00
                                   JUNE 30, 1998         PER SHARE            PER SHARE           PER SHARE           PER SHARE
                             ----------------------  -------------------------------------------------------------------------------
                                      PERCENT OF             PERCENT OF           PERCENT OF         PERCENT OF          PERCENT OF
                             AMOUNT   ASSETS(2)     AMOUNT   ASSETS(2)   AMOUNT   ASSETS(2)  AMOUNT  ASSETS(2)   AMOUNT  ASSETS (2)
                             ------   ---------     ------   ---------   ------   --------   ------  --------   -------  ----------
                                                                       (DOLLARS IN THOUSANDS)
<S>                         <C>      <C>           <C>      <C>          <C>      <C>         <C>      <C>       <C>      <C>
Capital under generally
 accepted accounting
 principles...............   $3,087      7.9%        $4,347     10.7%    $4,597     11.3%    $4,847    11.8%     $5,135     12.4%
                             ======     ====         ======     ====     ======     ====     ======    ====      ======     ==== 
                                                                                                                                 
Tangible capital..........   $3,087      7.9%        $4,347     10.7%     4,597     11.3      4,847    11.8       5,135     12.4 
Tangible capital                                                                                                                 
 requirement..............      585      1.5            608      1.5        613      1.5        617     1.5         623      1.5 
                             ------     ----         ------     ----     ------     ----     ------    ----      ------     ---- 
   Excess.................   $2,502      6.4%        $3,739      9.2%    $3,984      9.8%    $4,230    10.3%     $4,512     10.9% 
                             ======     ====         ======     ====     ======     ====     ======    ====      ======     ==== 
                                                                                                                                 
Core capital..............   $3,087      7.9%        $4,347     10.7%    $4,597     11.3%    $4,847    11.8%     $5,135     12.4 
Core capital requirement..    1,170      3.0          1,217      3.0      1,226      3.0      1,235     3.0       1,245      3.0 
                             ------     ----         ------     ----     ------     ----     ------    ----      ------     ---- 
   Excess.................   $1,917      4.9%        $3,130      7.7%    $3,371      8.3%    $3,612     8.8%     $3,890      9.4% 
                             ======     ====         ======     ====     ======     ====     ======    ====      ======     ==== 
                                                                                                                                 
Risk-based capital........   $3,287     17.1%        $4,547     22.8%    $4,797     23.8%    $5,047    24.9%     $5,335     26.1 
Risk-based capital                                                                                                               
 requirement..............    1,537      8.0          1,598      8.0      1,610      8.0      1,622     8.0       1,636      8.0 
                             ------     ----         ------     ----     ------     ----     ------    ----      ------     ---- 
   Excess.................   $1,750      9.1%        $2,949     14.8%    $3,187     15.8%    $3,425    16.9%     $3,699     18.1% 
                             ======     ====         ======     ====     ======     ====     ======    ====      ======     ====  
- --------------------
</TABLE>     
    
(1)  Assumes that the Company will retain net proceeds of $1,718,000,
     $2,050,000, $2,381,000 and $2,762,000, respectively, at the minimum,
     midpoint, maximum and maximum as adjusted, with the remainder to be used by
     the Company to purchase all of our capital stock to be issued upon
     conversion.  Assumes net proceeds distributed to the Company or to us
     initially are invested in short-term securities that carry an average risk-
     weight of 49%, which is our approximate average risk weight at June 30,
     1998.  Assumes the ESOP purchases 8% of the shares to be sold in the
     conversion and borrows the funds needed to purchase such shares from the
     Company. Although repayment of such debt will be secured solely by the
     shares purchased by the ESOP, we expect to make discretionary contributions
     to the ESOP in an amount at least equal to the principal and interest
     payments on the ESOP debt.  The approximate amount expected to be borrowed
     by the ESOP is reflected in this table as a reduction of capital.  Assumes
     a number of issued and outstanding shares of common stock equal to 4% of
     the common stock to be sold in the conversion will be purchased by the MRP
     after the conversion.  The dollar amount of the common stock possibly to be
     purchased by the MRP is based on the price per share in the conversion and
     represents unearned compensation and is reflected as a reduction of
     capital.  Such amounts do not reflect possible increases or decreases in
     the value of such stock relative to the price per share in the conversion.
     As we accrue compensation expense to reflect the vesting of such shares
     pursuant to the MRP, the charge against capital will be reduced
     accordingly.  Does not reflect a possible increase in capital upon the
     exercise of options by participants in the Option Plan, under which
     directors, executive officers and other employees could be granted options
     to purchase an aggregate amount of common stock equal to 10% of the shares
     issued in the conversion (450,000 shares at the midpoint of the Estimated
     Valuation Range) at exercise prices equal to the market price of the common
     stock on the date of grant.  Under the MRP and the Option Plan, shares
     issued to participants could be newly issued shares or, subject to
     regulatory restrictions, shares repurchased in the market.  The MRP and the
     Option Plan are required to be approved by the Company's stockholders and
     will not be implemented until at least six months after the conversion.
     See "Management of Northfield Federal Savings -- Proposed Future Stock
     Benefit Plans."      
    
(2)  Based on our total assets determined under generally accepted accounting
     principles for equity purposes (in millions, $39.0 historical, $40.6
     minimum, $40.9 midpoint, $41.2 maximum and $41.5 maximum, as adjusted, of
     the Estimated Valuation Range), adjusted total assets for the purposes of
     the tangible and core capital requirements (in millions, same amounts as
     those computed under GAAP), and risk-weighted assets for the purpose of the
     risk-based capital requirement (in millions, $19.2 historical, $20.0
     minimum, $20.1 midpoint, $20.3 maximum, and $20.4 maximum, as adjusted, of
     the Estimated Valuation Range).      

                                       13
<PAGE>
 
                                 PRO FORMA DATA
        
     The actual net proceeds from the sale of the common stock cannot be
determined until the conversion is completed.  However, investable net proceeds
are currently estimated to be between $3.0 million and $4.8 million at the
minimum and maximum as adjusted, of the Estimated Valuation Range, based upon
the following assumptions: (i) all of the shares will be sold in the
Subscription or Community Offering; and (ii) expenses, including commissions 
to be paid to Trident Securities, will amount to $400,000 at the midpoint of the
Estimated Valuation Range.          
    
     The following table sets forth our historical net earnings and
stockholders' equity prior to the conversion and the pro forma consolidated net
income and stockholders' equity of the Company following the conversion.  Pro
forma consolidated net income and stockholders' equity have been calculated as
if the common stock to be issued in the conversion had been sold at January 1,
1997, and the estimated net proceeds had been invested at 5.40%, which was
approximately equal to the one-year U.S. Treasury bill rate at June 30, 1998.
The one-year U.S. Treasury bill rate, rather than an arithmetic average of the
average yield on interest-earning assets and average rate paid on deposits, has
been used to estimate income on net proceeds because we believe that it is a
more accurate estimate of the rate that would be obtained on an investment of
net proceeds from the offering.  In calculating pro forma income, an effective
state and federal income tax rate of 38% has been assumed, resulting in an after
tax yield of 3.35%.  Withdrawals from deposit accounts for the purchase of
shares are not reflected in the pro forma adjustments.  As discussed under "Use
of Proceeds," the Company expects to retain a portion of the net conversion
proceeds, part of which will be lent to the ESOP to fund its purchase of 8% of
the shares issued in the conversion.  No effect has been given in the pro forma
stockholders' equity calculation for the assumed earnings on the net proceeds.
Historical and pro forma per share amounts have been calculated by dividing
historical and pro forma amounts by the indicated number of shares.      

     No effect has been given in the following table to the possible issuance of
any Contingent Shares.  For a detailed discussion of the circumstances under
which these shares would be issued, see "The Conversion -- Contingent Shares."

     THE STOCKHOLDERS' EQUITY INFORMATION IS NOT INTENDED TO REPRESENT THE FAIR
MARKET VALUE OF THE COMMON STOCK, OR THE CURRENT VALUE OF OUR ASSETS OR
LIABILITIES, OR THE AMOUNTS, IF ANY, THAT WOULD BE AVAILABLE FOR DISTRIBUTION TO
STOCKHOLDERS IN THE EVENT OF LIQUIDATION.  FOR ADDITIONAL INFORMATION REGARDING
THE LIQUIDATION ACCOUNT, SEE "THE CONVERSION -- EFFECTS OF CONVERSION TO STOCK
FORM ON DEPOSITORS AND BORROWERS OF NORTHFIELD FEDERAL SAVINGS --LIQUIDATION
ACCOUNT" AND NOTE 12 TO THE FINANCIAL STATEMENTS.  THE PRO FORMA INCOME DERIVED
FROM THE ASSUMPTIONS SET FORTH ABOVE SHOULD NOT BE CONSIDERED INDICATIVE OF THE
ACTUAL RESULTS OF OUR OPERATIONS FOR ANY PERIOD.  SUCH PRO FORMA DATA MAY BE
MATERIALLY AFFECTED BY A CHANGE IN THE PRICE PER SHARE OR NUMBER OF SHARES TO BE
ISSUED IN THE CONVERSION AND BY OTHER FACTORS.

                                       14
<PAGE>
 
<TABLE>       
<CAPTION>
                                                                                  AT OR FOR THE SIX MONTHS ENDED JUNE 30, 1998
                                                                            --------------------------------------------------------
                                                                                                                       MAXIMUM, AS
                                                                              MINIMUM OF    MIDPOINT OF    MAXIMUM OF  ADJUSTED, OF
                                                                               382,500        450,000       517,500      595,125
                                                                                SHARES        SHARES         SHARES        SHARES
                                                                              AT $10.00     AT $10.00      AT $10.00     AT $10.00
                                                                              PER SHARE     PER SHARE      PER SHARE     PER SHARE
                                                                              ---------     ---------      ---------     ---------
                                                                                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                                        <C>            <C>           <C>          <C>

Gross offering proceeds..................................................    $  3,825      $  4,500       $  5,175       $  5,951
Less estimated offering expenses.........................................        (388)         (400)          (413)          (427)
                                                                             --------      --------       --------       --------
   Estimated net offering proceeds.......................................    $  3,437      $  4,100       $  4,762       $  5,524
                                                                             ========      ========       ========       ========
Less:  Common stock acquired by ESOP.....................................    $   (306)     $   (360)      $   (414)      $   (476)
       Common stock acquired by MRP......................................        (153)         (180)          (207)          (238)
                                                                             --------       -------       --------       --------
   Estimated investable net proceeds.....................................    $  2,978      $  3,560       $  4,141       $  4,810
                                                                             ========      ========       ========       ========
Net income:                                                                                          
   Historical net income.................................................    $    193      $    193       $    193       $    193
   Pro forma income on net proceeds......................................          50            60             69             81
   Pro forma ESOP adjustment (1).........................................          (8)           (9)           (11)           (12)
   Pro forma MRP adjustment (2)..........................................          (9)          (11)           (13)           (15)
                                                                             --------      --------       --------       --------
     Total...............................................................    $    225      $    232       $    239       $    246
                                                                             ========      ========       ========       ========
 Net income per share: (3)                                                                           
   Historical net income.................................................    $   0.54      $   0.46       $   0.40          $0.35
   Pro forma income on net proceeds......................................        0.14          0.14           0.14           0.15
   Pro forma ESOP adjustment (1).........................................       (0.02)        (0.02)         (0.02)         (0.02)
   Pro forma MRP adjustment (2)..........................................       (0.03)        (0.03)         (0.03)         (0.03)
                                                                             --------      --------       --------       --------
     Total (3)...........................................................    $   0.64      $   0.56       $   0.50          $0.45
                                                                             ========      ========       ========       ========
Number of shares used in calculating earnings                                                        
  per share (3)..........................................................     354,450       417,000        479,550        551,483
                                                                             ========      ========       ========       ========
Stockholders' equity: (4)                                                                            
    Historical...........................................................    $  3,087      $  3,087       $  3,087       $  3,087
    Estimated net offering proceeds (2)..................................       3,437         4,100          4,762          5,524
      Less:  Common stock acquired by ESOP (1)...........................        (306)         (360)          (414)          (476)
             Common stock acquired by MRP (2)............................        (153)         (180)          (207)          (238)
                                                                             --------      --------       --------       --------
       Total.............................................................    $  6,065      $  6,647       $  7,228       $  7,897
                                                                             ========      ========       ========       ========
Stockholders' equity per share: (4)                                                                  
   Historical............................................................    $   8.07      $   6.86       $   5.97          $5.19
   Estimated net offering proceeds.......................................        8.99          9.11           9.20           9.28
      Less:  Common stock acquired by ESOP (1)...........................       (0.80)        (0.80)         (0.80)         (0.80)
             Common stock acquired by MRP (2)............................       (0.40)        (0.40)         (0.40)         (0.40)
                                                                             --------      --------       --------       --------
       Total.............................................................    $  15.86      $  14.77       $  13.97       $  13.27
                                                                             ========      ========       ========       ========
Offering price as a percentage of pro forma stockholders' equity per
   share (4).............................................................        63.1%         67.7%          71.6%          75.4%
                                                                             ========      ========       ========       ========
Ratio of offering price to pro forma annualized net income per share (4).         7.8           8.9           10.0           11.1
                                                                             ========      ========       ========       ========
Number of shares used in calculating equity per share (4)................     382,500       450,000        517,500        595,125
                                                                             ========      ========       ========       ========
</TABLE>        
                                                  (Footnotes on succeeding page)


                                       15
<PAGE>
 
(footnotes continued from preceding page)

- -------------------------
    
(1)  Assumes the ESOP purchases 8% of the shares sold in the conversion and the
     Company lends the ESOP the funds to do so. The approximate amount expected
     to be borrowed by the ESOP is reflected as a reduction of capital.  We
     intend to make annual contributions to the ESOP over a 12 year period in an
     amount at least equal to the principal and interest requirement of the
     debt.  The pro forma net income assumes: (i) the ESOP loan is payable over
     12 years,  (ii) the average fair value of the ESOP shares is $10.00 per
     share in accordance with Statement of Position ("SOP") 93-6 of the American
     Institute of Certified Public Accountants ("AICPA"), and (iii) the
     effective tax rate was 38% for such period.  The pro forma stockholders'
     equity per share calculation assumes all ESOP shares were outstanding,
     regardless of whether such shares would have been released. Because the
     Company will be providing the ESOP loan, only principal payments on the
     ESOP loan are reflected as employee compensation and benefits expense. 
     
    
(2)  Assumes the Company acquires 4% of the shares sold in the offering for the
     MRP and the purchase price for the  shares purchased by the MRP was equal
     to the purchase price of $10.00 per share and 20% of the amount contributed
     was an amortized expense during such period.  As we accrue compensation
     expense to reflect the five-year vesting period of such shares pursuant to
     the MRP, the charge against capital will be reduced accordingly.  In
     calculating the pro forma effect of the MRP, an effective state and federal
     income tax rate of 38% has been assumed.  Implementation of the MRP within
     one year of conversion would require regulatory and stockholder approval at
     a meeting of our stockholders to be held no earlier than six months after
     the conversion.  For purposes of this table, it is assumed that the MRP
     will be adopted by the board of directors, reviewed by the OTS, and
     approved by the stockholders, and that the MRP will purchase the shares in
     the open market within the year following the conversion.  If the shares to
     be purchased by the MRP are assumed to be newly issued shares purchased
     from the Company at the minimum, midpoint, maximum and maximum as adjusted,
     of the Estimated Valuation Range, pro forma stockholders' equity per share
     would have been $15.63, $14.59, $13.81, and $13.14 at June 30, 1998,
     respectively.  As a result of the MRP, stockholders' interests will be
     diluted by approximately 4%.  See "Management of Northfield Federal Savings
     - Proposed Future Stock Benefit Plans - Management Recognition Plan."      
    
(3)  Per share data has been computed based on the assumed numbers of shares
     sold in the conversion, less ESOP shares that have not been committed for
     release.  This treatment is in accordance with SOP 93-6.  No effect has
     been given to shares to be reserved for issuance pursuant to the Option
     Plan.      
    
(4)  Consolidated stockholders' equity represents the excess of the carrying
     value of the assets over its liabilities. The calculations are based upon
     the number of shares issued in the conversion, without giving effect to SOP
     93-6.  The amounts shown do not reflect the federal income tax consequences
     of the potential restoration to income of the tax bad debt reserves for
     income tax purposes, which would be required in the event of liquidation.
     The amounts shown also do not reflect the amounts required to be
     distributed in the event of liquidation to eligible depositors from the
     liquidation account which will be established upon the consummation of the
     conversion.  Pro forma stockholders' equity information is not intended to
     represent the fair market value of the shares, the current value of our
     assets or liabilities or the amounts, if any, that would be available for
     distribution to stockholders in the event of liquidation.  Such pro forma
     data may be materially affected by a change in the number of shares to be
     sold in the conversion and by other factors.      

                                       16
<PAGE>
 
<TABLE>      
<CAPTION>
                                                                  AT OR FOR THE YEAR ENDED DECEMBER 31, 1997
                                                            ------------------------------------------------------
                                                                                                      MAXIMUM, AS
                                                            MINIMUM OF    MIDPOINT OF    MAXIMUM OF   ADJUSTED, OF
                                                             382,500       450,000       517,500        595,125
                                                             SHARES        SHARES         SHARES        SHARES
                                                            AT $10.00     AT $10.00      AT $10.00     AT $10.00
                                                            PER SHARE     PER SHARE      PER SHARE     PER SHARE
                                                            ---------     ---------      ---------     ---------
                                                                  (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                          <C>           <C>            <C>          <C>
Gross offering proceeds...............................       $  3,825      $  4,500       $  5,175     $  5,951
Less estimated offering expenses......................          (388)         (400)          (413)        (427)
                                                             --------      --------       --------     --------
   Estimated net offering proceeds....................       $  3,437      $  4,100       $  4,762     $  5,524
                                                             ========      ========       ========     ========

Less:  Common stock acquired by ESOP..................       $   (306)     $   (360)      $   (414)    $   (476)
       Common stock acquired by MRP...................           (153)         (180)          (207)        (238)
                                                             --------      --------       --------     --------
   Estimated investable net proceeds..................       $  2,978      $  3,560       $  4,141     $  4,810
                                                             ========      ========       ========     ========

Net income:
   Historical net income..............................       $    145      $    145       $    145     $    145
   Pro forma income on net proceeds...................            100           119            139          161
   Pro forma ESOP adjustment (a)......................            (16)          (19)           (21)         (25)
   Pro forma MRP adjustment (2).......................            (19)          (22)           (26)         (30)
                                                             --------      --------       --------     --------
      Total...........................................       $    210      $    223       $    237     $    252
                                                             ========      ========       ========     ========

 Net income per share: (3)
   Historical net income..............................       $    .41      $    .35       $    .30     $    .26
   Pro forma income on net proceeds...................            .28           .29            .29          .29
   Pro forma ESOP adjustment (1)......................           (.04)         (.04)          (.04)        (.04)
   Pro forma MRP adjustment (2).......................           (.05)         (.05)          (.05)        (.05)
                                                             --------      --------       --------     --------
      Total (3).......................................       $    .59      $    .54       $    .49     $    .46
                                                             ========      ========       ========     ========

Number of shares used in calculating earnings
  per share (3).......................................        354,450        417,000       479,550      551,483
                                                             ========       ========      ========     ========

Stockholders' equity: (4)
    Historical........................................       $  2,894      $  2,894       $  2,894     $  2,894
    Estimated net offering proceeds (2)...............          3,437         4,100          4,762        5,524
      Less:  Common stock acquired by ESOP (1)........           (306)         (360)          (414)        (476)
             Common stock acquired by MRP (2).........           (153)         (180)          (207)        (238)
                                                             --------      --------       --------     --------
      Total...........................................       $  5,872      $  6,454       $  7,035     $  7,704
                                                             ========      ========       ========     ========

Stockholders' equity per share: (4)
   Historical.........................................       $   7.57      $   6.43       $   5.59        $4.86
   Estimated net offering proceeds....................           8.99          9.11           9.20         9.28
      Less:  Common stock acquired by ESOP (1)........           (.80)         (.80)          (.80)        (.80)
             Common stock acquired by MRP (2).........           (.40)         (.40)          (.40)        (.40)
                                                             --------      --------       --------     --------
      Total...........................................       $  16.90      $  18.50       $  20.40     $  21.70
                                                             ========      ========       ========     ========

Offering price as a percentage of pro forma
   stockholders' equity per share (4).................           65.1%         69.7%          73.6%        77.2%
                                                             ========      ========       ========     ========
Ratio of offering price to pro forma
   annualized net income per share (4)................           22.2          24.4           25.6         27.0
                                                             ========      ========       ========     ========
Number of shares used in calculating
   equity per share (4)...............................        382,500       450,000        517,500      595,125
                                                             ========      ========       ========     ========
</TABLE>         
                                                  (Footnotes on succeeding page)

                                       17
<PAGE>
 
(footnotes continued from preceding page) 

- -------------------------
    
(1)  Assumes the ESOP purchases 8% of the shares sold in the conversion and the
     Company lends the ESOP the funds to do so. The approximate amount expected
     to be borrowed by the ESOP is reflected as a reduction of capital.  We
     intend to make annual contributions to the ESOP over a 12 year period in an
     amount at least equal to the principal and interest requirement of the
     debt.  The pro forma net income assumes: (i) the ESOP loan is payable over
     12 years,  (ii) the average fair value of the ESOP shares is $10.00 per
     share in accordance with Statement of Position ("SOP") 93-6 of the American
     Institute of Certified Public Accountants ("AICPA"), and (iii) the
     effective tax rate was 38% for such period.  The pro forma stockholders'
     equity per share calculation assumes all ESOP shares were outstanding,
     regardless of whether such shares would have been released. Because the
     Company will be providing the ESOP loan, only principal payments on the
     ESOP loan are reflected as employee compensation and benefits expense. 
     
    
(2)  Assumes the Company acquires 4% of the shares sold in the offering for the
     MRP and the purchase price for the shares purchased by the MRP was equal to
     the purchase price of $10.00 per share and 20% of the amount contributed
     was an amortized expense during such period.  As we accrue compensation
     expense to reflect the five-year vesting period of such shares pursuant to
     the MRP, the charge against capital will be reduced accordingly.  In
     calculating the pro forma effect of the MRP, an effective state and federal
     income tax rate of 38% has been assumed.  Implementation of the MRP within
     one year of conversion would require regulatory and stockholder approval at
     a meeting of our stockholders to be held no earlier than six months after
     the conversion.  For purposes of this table, it is assumed that the MRP
     will be adopted by the board of directors, reviewed by the OTS, and
     approved by the stockholders, and that the MRP will purchase the shares in
     the open market within the year following the conversion.  If the shares to
     be purchased by the MRP are assumed to be newly issued shares purchased
     from the Company at the minimum, midpoint, maximum and maximum as adjusted,
     of the Estimated Valuation Range, pro forma stockholders' equity per share
     would have been $15.15, $14.18, $13.46, and $12.83 at December 31, 1997,
     respectively.  As a result of the MRP, stockholders' interests will be
     diluted by approximately 4%.  See "Management of Northfield Federal Savings
     - Proposed Future Stock Benefit Plans - Management Recognition Plan."      
    
(3)  Per share data has been computed based on the assumed numbers of shares
     sold in the conversion, less ESOP shares that have not been committed for
     release.  This treatment is in accordance with SOP 93-6.  No effect has
     been given to shares to be reserved for issuance pursuant to the Option
     Plan.      

(4)  Consolidated stockholders' equity represents the excess of the carrying
     value of the assets over its liabilities. The calculations are based upon
     the number of shares issued in the conversion, without giving effect to SOP
     93-6.  The amounts shown do not reflect the federal income tax consequences
     of the potential restoration to income of the tax bad debt reserves for
     income tax purposes, which would be required in the event of liquidation.
     The amounts shown also do not reflect the amounts required to be
     distributed in the event of liquidation to eligible depositors from the
     liquidation account which will be established upon the consummation of the
     conversion.  Pro forma stockholders' equity information is not intended to
     represent the fair market value of the shares, the current value of our
     assets or liabilities or the amounts, if any, that would be available for
     distribution to stockholders in the event of liquidation.  Such pro forma
     data may be materially affected by a change in the number of shares to be
     sold in the conversion and by other factors.

                                       18
<PAGE>
 
                                THE CONVERSION

     THE OTS HAS APPROVED THE PLAN OF CONVERSION (THE "PLAN") SUBJECT TO THE
PLAN'S APPROVAL BY OUR MEMBERS AT A SPECIAL MEETING OF MEMBERS, AND SUBJECT TO
THE SATISFACTION OF CERTAIN OTHER CONDITIONS IMPOSED BY THE OTS IN ITS APPROVAL.
OTS APPROVAL, HOWEVER, DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF
THE PLAN BY THE OTS.

GENERAL
    
     On December 17, 1997 our board of directors adopted a plan of conversion,
pursuant to which we will convert from a federally chartered mutual savings
association to a federally chartered stock savings bank and become a wholly
owned subsidiary of the Company and will adopt the name "Northfield Federal
Savings Bank."  The Plan was amended on March 25 and April 22, 1998.  The
conversion will include the adoption of the proposed Federal Stock Charter and
Bylaws which will authorize the issuance of capital stock by us.  Under the
Plan, our capital stock is being sold to the Company and the common stock of the
Company is being offered to our customers and then to the public.      

     The OTS has approved the Company's application to become a savings and loan
holding company and to acquire all of our capital stock to be issued in the
conversion.  Pursuant to such OTS approval, the Company plans to retain a
portion of the net proceeds from the sale of shares of common stock and to use
the remainder to purchase all of the capital stock we will issue in the
conversion.

     The shares are first being offered in a Subscription Offering to holders of
subscription rights. To the extent shares of common stock remain available after
the Subscription Offering, we may offer shares of common stock in a Community
Offering.  The Community  Offering, if any, may begin any time subsequent to the
beginning of the Subscription Offering.  Shares not subscribed for in the
Subscription and Community Offerings may be offered for sale by the Company in a
Syndicated Community Offering.  We have the right, in our sole discretion, to
accept or reject, in whole or in part, any orders to purchase shares of common
stock received in the Community and Syndicated Community Offering.  See "--
Community Offering" and  "-- Syndicated Community Offering."

     We must sell common stock in an amount equal to our pro forma market value
as a stock savings institution in order for the conversion to become effective.
We must complete the Community Offering within 45 days after the last day of the
Subscription Offering, unless we extend such period and obtain the approval of
the OTS to do so.  The Plan provides that the conversion must be completed
within 24 months after the date of the approval of the Plan by our members.

     In the event that we are unable to complete the sale of common stock and
complete the conversion within 45 days after the end of the Subscription
Offering, we may request an extension of the period by the OTS.  We cannot
assure you that the extension would be granted if requested, nor can we assure
you  that our valuation would not substantially change during any such
extension. 

                                       19
<PAGE>
 
If the Estimated Valuation Range of the shares must be amended, we cannot assure
that the OTS would approve such amended Estimated Valuation Range.  Therefore,
it is possible that if the conversion cannot be completed within the requisite
period of time, we may not be permitted to complete the conversion.  A
substantial delay caused by an extension of the period may also significantly
increase the expense of the conversion.  We cannot sell any shares of common
stock unless the Plan is approved by our members.

     The completion of the offering is subject to market conditions and other
factors beyond our control.  We cannot give you any assurances as to the length
of time following approval of the Plan at the meeting of our members that will
be required to complete the Community Offering or other sale of the shares being
offered in the conversion.  If we experience delays, our Estimated Valuation
Range value upon conversion could change significantly, together with
corresponding changes in the offering price and the net proceeds to be realized
by us from the sale of the shares.  In the event we terminate the conversion, we
would be required to charge all conversion expenses against current income and
promptly return any funds collected by us in the offering to each potential
investor, plus interest at the prescribed rate.

EFFECTS OF CONVERSION TO STOCK FORM ON DEPOSITORS AND BORROWERS OF NORTHFIELD
FEDERAL SAVINGS

     VOTING RIGHTS.  Currently in our mutual form, our depositor and borrower
members have voting rights and may vote for the election of directors.
Following the conversion, depositors and borrower members will cease to have
voting rights.

     SAVINGS ACCOUNTS AND LOANS.  The conversion will not affect the balances,
terms and FDIC insurance coverage of savings accounts, nor will the amounts and
terms of loans and obligations of the borrowers under their individual
contractual arrangements with us be affected.

     TAX EFFECTS.  We have received an opinion from our counsel, Housley
Kantarian & Bronstein,  P.C. on the material federal tax consequences of the
conversion.  We have filed the opinion as an exhibit to the registration
statement of which this prospectus is a part.  The opinion provides, in part,
that,:  (i) the conversion will qualify as a reorganization under Section
368(a)(1)(F) of the Code, and we will not recognize any taxable gain in either
our mutual form or our stock form as a result of the proposed conversion; (ii)
we will not recognize any taxable gain upon the receipt of money from the
Company for our stock, nor will the Company recognize any gain upon the receipt
of money for the common stock; (iii) our assets in either our mutual or our
stock form will have the same basis before and after the conversion; (iv) the
holding period of our assets will include the period during which the assets
were held by us in our mutual form prior to conversion; (v) no gain or loss will
be recognized by the Eligible Account Holders, Supplemental Eligible Account
Holders, and Other Members upon the issuance to them of withdrawable savings
accounts in us in the stock form in the same dollar amount as their savings
accounts in us in the mutual form plus an interest in the liquidation account of
us in the stock form in exchange for their savings accounts in us in the mutual
form; (vi) depositors will recognize gain or loss upon the receipt of
liquidation 

                                       20
<PAGE>
 
rights and the receipt of subscription rights in the conversion, to the extent
such liquidation rights and subscription rights are deemed to have value, as
discussed below; (vii) the basis of each account holder's savings accounts in us
after the conversion will be the same as the basis of his savings accounts in us
prior to the conversion, decreased by the fair market value of the
nontransferable subscription rights received and increased by the amount, if
any, of gain recognized on the exchange; (viii) the basis of each account
holder's interest in the liquidation account will be zero; and (ix) the holding
period of the common stock acquired through the exercise of subscription rights
shall begin on the date on which the subscription rights are exercised.

     With respect to the subscription rights, we have received an opinion of
Ferguson which, based on certain assumptions, concludes that the subscription
rights to be received by Eligible Account Holders and other eligible subscribers
do not have any economic value at the time of distribution or at the time the
subscription rights are exercised, whether or not a public offering takes place.
Such opinion is based on the fact that such rights are: (i) acquired by the
recipients without payment therefor, (ii) non-transferable, (iii) of short
duration, and (iv) afford the recipients the right only to purchase shares at a
price equal to their estimated fair market value, which will be the same price
at which shares for which no subscription right is received in the Subscription
Offering will be offered in the Community Offering.  If the subscription rights
granted to Eligible Account Holders or other eligible subscribers are deemed to
have an ascertainable value, receipt of such rights would be taxable only to
those Eligible Account Holders or other eligible subscribers who exercise the
subscription rights in an amount equal to such value (either as a capital gain
or ordinary income), and we could recognize gain on such distribution.

     We are also subject to Maryland income taxes and have received an opinion
from Anderson Associates, LLP that the conversion will be treated for Maryland
state tax purposes similar to the conversion's treatment for federal tax
purposes.

     Unlike a private letter ruling, the opinions of Housley Kantarian &
Bronstein, P.C., Ferguson and Anderson Associates, LLP have no binding effect or
official status, and we cannot give you any assurance that a court would sustain
the conclusions reached in any of those opinions if contested by the IRS or the
Maryland tax authorities.  WE ENCOURAGE ELIGIBLE ACCOUNT HOLDERS, SUPPLEMENTAL
ELIGIBLE ACCOUNT HOLDERS, AND OTHER MEMBERS TO CONSULT WITH THEIR OWN TAX
ADVISERS AS TO THE TAX CONSEQUENCES IN THE EVENT THE SUBSCRIPTION RIGHTS ARE
DEEMED TO HAVE AN ASCERTAINABLE VALUE.

     LIQUIDATION ACCOUNT.  In the unlikely event of our complete liquidation in
our present mutual form, each depositor is entitled to equal distribution of any
of our assets, pro rata to the value of his accounts, remaining after payment of
claims of all creditors (including the claims of all depositors to the
withdrawal value of their accounts).  Each depositor's pro rata share of such
remaining assets would be in the same proportion as the value of his deposit
accounts was to the total value of all deposit accounts in us at the time of
liquidation.

                                       21
<PAGE>
 
     Upon a complete liquidation after the conversion, each depositor would have
a claim, as a creditor, of the same general priority as the claims of all other
general creditors of ours.  Therefore, except as described below, a depositor's
claim would be solely in the amount of the balance in his deposit account plus
accrued interest.  A depositor would not have an interest in the residual value
of our assets above that amount if any.
    
     The Plan provides for the establishment, upon the completion of the
conversion, of a special "liquidation account" for the benefit of Eligible
Account Holders and Supplemental Eligible Account Holders in an amount equal to
our regulatory capital as reflected in the latest statement of financial
condition in the Prospectus.  Each Eligible Account Holder and Supplemental
Eligible Account Holder, if he continues to maintain his deposit account with
us, would be entitled on a complete liquidation of us after conversion, to an
interest in the liquidation account prior to any payment to stockholders.  Each
Eligible Account Holder would have an initial interest in such liquidation
account for each deposit account held in us on the qualifying date, December 31,
1995.  Each Supplemental Eligible Account Holder would have a similar interest
as of the qualifying date, June 30, 1998.  The interest as to each deposit
account would be in the same proportion of the total liquidation account as the
balance of the deposit account on the qualifying dates was to the aggregate
balance in all the deposit accounts of Eligible Account Holders and Supplemental
Eligible Account Holders on such qualifying dates.  However, if the amount in
the deposit account on any annual closing date of ours is less than the amount
in such account on the respective qualifying dates, then the interest in this
special liquidation account would be reduced from time to time by an amount
proportionate to any such reduction, and the interest would cease to exist if
such deposit account were closed.  The interest in the special liquidation
account will never be increased despite any increase in the related deposit
account after the respective qualifying dates.      

     No merger, consolidation, purchase of bulk assets with assumptions of
savings accounts and other liabilities, or similar transactions with another
insured institution in which transaction we, in our converted form, are not the
surviving institution shall be considered a complete liquidation.  In such
transactions, the liquidation account shall be assumed by the surviving
institution.

SUBSCRIPTION RIGHTS AND THE SUBSCRIPTION OFFERING

     In accordance with OTS regulations, non-transferable subscription rights to
purchase shares of the common stock have been granted to all persons and
entities entitled to purchase shares in the Subscription Offering under the
Plan.  The number of shares which these parties may purchase will be determined,
in part, by the total number of shares to be issued and by the availability of
the shares for purchase under the categories set forth in the Plan.  If the
Community Offering, as described below, extends beyond 45 days following the
completion of the Subscription Offering, we will resolicit subscribers and
permit them to increase, decrease or rescind their orders.  Subscription
priorities have been established for the allocation of stock to the extent that
shares are available after satisfaction of all subscriptions of all persons
having prior rights and subject to the maximum and minimum purchase limitations
set forth in the Plan and as described below under " -- Limitations on Purchases
of Shares." The following priorities have been established:

                                       22
<PAGE>
     
     CATEGORY 1: ELIGIBLE ACCOUNT HOLDERS.  Each depositor qualifying as an
Eligible Account Holder (which collectively encompasses all names on a joint
account or having the same address on our records) will receive non-transferable
subscription rights on a priority basis to purchase 12,500 shares ($125,000);
provided, however, that stock purchases in the conversion by any person, when
aggregated with purchases by associates of and persons acting in concert with
that person, may not exceed the lesser of $225,000 of conversion stock or 5% of
the shares of stock issued in the conversion, excluding Contingent Shares. Under
our Plan of Conversion, a person will not qualify as more than one Eligible
Account Holder by virtue of multiple deposit accounts held in his or her name.
If there are insufficient shares to satisfy the orders of all Eligible Account
Holders, shares shall be allocated among subscribing Eligible Account Holders so
as to permit each such account holder, to the extent possible, to purchase the
lesser of 100 shares or the total amount of his subscription. Any shares
remaining shall be allocated among the subscribing Eligible Account Holders on
an equitable basis, related to the amounts of their respective qualifying
deposits as compared to the total qualifying deposits of all subscribing
Eligible Account Holders. Subscription rights received by officers and directors
in this category based on their increased deposits in us in the one-year period
preceding December 31, 1995, are subordinated to the subscription rights of
other Eligible Account Holders. See " -- Limitations on Purchases and Transfer
of Shares."      

     CATEGORY 2: ESOP. The ESOP has been granted subscription rights to purchase
up to 10% of the total shares issued in the conversion.

     Although the right of the ESOP to subscribe for shares is subordinate to
the right of the Eligible Account Holders, in the event the offering results in
the issuance of shares above the maximum of the Estimated Valuation Range (i.e.,
more than 517,500 shares), the ESOP has a priority right to fill its
subscription. The ESOP currently intends to purchase up to 8.0% of the common
stock issued in the conversion (excluding any Contingent Allocation Shares which
may be issued).  The ESOP may, however, determine to purchase some or all of the
shares covered by its subscription after the conversion in the open market or,
if approved by the OTS, out of authorized but unissued shares in the event of an
over subscription.
    
     CATEGORY 3: SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS.  Each depositor
qualifying as a Supplemental Eligible Account Holder (which collectively
encompasses all names on a joint account or having the same address on our 
records) who is not an Eligible Account Holder will receive non-transferable
subscription rights to purchase that number of shares which is equal to 12,500
shares ($125,000); provided, however, that total stock purchases in the
conversion by any person, when aggregated with purchases by associates of and
persons acting in concert with that person, may not exceed the lesser of
$225,000 of conversion stock or 5% of the shares of stock issued in the
conversion, excluding Contingent Shares. If the allocation made in this
paragraph results in an over subscription, shares shall be allocated among
subscribing Supplemental Eligible Account Holders so as to permit each such
account holder, to the extent possible, to purchase the lesser of 100 shares or
the total amount of his subscription. Any shares not so allocated shall be
allocated among the subscribing Supplemental Eligible Account Holders on an
equitable basis, related to the amounts of their respective qualifying deposits
as      


                                       23
<PAGE>
 
compared to the total qualifying deposits of all subscribing Supplemental
Eligible Account Holders.  See "-- Limitations on Purchases and Transfer of
Shares."

     The right of Supplemental Eligible Account Holders to subscribe for shares
is subordinate to the rights of the Eligible Account Holders and the ESOP to
subscribe for shares.
    
     CATEGORY 4: OTHER MEMBERS. Each Other Member (which collectively
encompasses all names on a joint account or having the same address on our
records) who is not an Eligible Account Holder or Supplemental Eligible Account
Holder, will receive non-transferable subscription rights to purchase up to
12,500 shares ($125,000) to the extent such shares are available following
subscriptions by Eligible Account Holders, the ESOP, and Supplemental Eligible
Account Holders ; provided, however, that total stock purchases in the
conversion by any person, when aggregated with purchases by associates of and
persons acting in concert with that person, may not exceed the lesser of
$225,000 of conversion stock or 5% of the shares of stock issued in the
conversion, excluding Contingent Shares. In the event there are not enough
shares to fill the orders of the Other Members, the subscriptions of the Other
Members will be allocated so that each subscribing Other Member will be entitled
to purchase the lesser of 100 shares or the number of shares ordered. Any
remaining shares will be allocated among Other Members whose subscriptions
remain unsatisfied on a reasonable basis. See "-- Limitations on Purchases and
Transfer of Shares."      

     MEMBERS IN NON-QUALIFIED STATES.  We will make reasonable efforts to comply
with the securities laws of all states in the United States in which persons
entitled to subscribe for the shares pursuant to the Plan reside.  However, no
person will be offered or allowed to purchase any shares under the Plan if he
resides in a foreign country or in a state with respect to which any of the
following apply: (i) a small number of persons otherwise eligible to subscribe
for shares under the Plan reside in that state or foreign country; (ii) the
granting of subscription rights or offer or sale of shares of common stock to
those persons would require either us, or our employees to register, under the
securities laws of that state or foreign country, as a broker or dealer or to
register or otherwise qualify our securities for sale in that state or foreign
country; or (iii) such registration or qualification would be impracticable for
reasons of cost or otherwise.  We will not make any payment in lieu of the
granting of subscription rights to any person.

     RESTRICTIONS ON TRANSFER OF SUBSCRIPTION RIGHTS AND SHARES.  Persons are
prohibited from transferring or entering into any agreement or understanding to
transfer the legal or beneficial ownership of their subscription rights.  Only
the person to whom they are granted may exercise subscription rights and only
for his account.  Each person subscribing for shares will be required to certify
that he is purchasing shares solely for his own account and has not entered into
an agreement or understanding regarding the sale or transfer of those shares.
The regulations also prohibit any person from offering or making an announcement
of an offer or intent to make an offer to purchase subscription rights or shares
of common stock prior to the completion of the conversion.

                                       24
<PAGE>
 
     We will pursue any and all legal and equitable remedies in the event we
become aware of the transfer of subscription rights and will not honor orders
believed by us to involve the transfer of subscription rights.

     EXPIRATION DATE.  The Subscription Offering will expire at __:__ _.m.,
Eastern Time, on ___________, 1998.  Subscription rights will become void if not
exercised prior to the Expiration Date.

COMMUNITY OFFERING
    
     To the extent that shares remain available for purchase after filling all
orders received in the Subscription Offering, we may offer shares of common
stock to certain members of the general public with a preference to natural
persons residing in Baltimore County, Maryland under such terms and conditions
as may be established by the board of directors.  In the Community Offering, the
minimum purchase is 25 shares, and no person, together with associates of and
persons acting in concert with such persons, including individuals on joint 
accounts or having the same address on our records, may purchase more than
12,500 shares ($125,000).      

     WE MAY BEGIN THE COMMUNITY OFFERING AT ANY TIME AFTER THE SUBSCRIPTION
OFFERING HAS BEGUN.  THE COMMUNITY OFFERING, ONCE COMMENCED, MAY EXPIRE AT ANY
TIME WITHOUT NOTICE BUT NO LATER THAN __:__ _.M., EASTERN TIME, ON ___________,
1998 UNLESS WE EXTEND IT WITH THE PERMISSION OF THE OTS.  PURCHASES OF SHARES IN
THE COMMUNITY OFFERING ARE SUBJECT TO OUR RIGHT IN OUR SOLE DISCRETION, TO
ACCEPT OR REJECT SUCH PURCHASES IN WHOLE OR IN PART EITHER AT THE TIME AND
RECEIPT OF AN ORDER, OR AS SOON AS PRACTICABLE FOLLOWING THE COMPLETION.

     In the event Community Offering orders are not filled, we will promptly
refund funds received by us with interest at our passbook rate.  In the event an
insufficient number of shares are available to fill all orders in the Community
Offering, the available shares will be allocated on an equitable basis
determined by the board of directors, provided however that a preference will be
given to natural persons residing in Baltimore County, Maryland.  If regulatory
approval is received to extend the Community Offering beyond 45 days following
the completion of the Subscription Offering, subscribers will be resolicited.
Shares sold in the Community Offering will be sold at $10.00 per share.

SYNDICATED COMMUNITY OFFERING
    
     The Plan provides that, if necessary, we may offer shares of common stock
not purchased in the Subscription and Community Offerings for sale to the
general public in a Syndicated Community Offering through a syndicate of
selected dealers to be formed and managed by Trident Securities. No individual
purchaser together with any associate or group of persons acting in concert,
including individuals on joint accounts or having the same address on our
records, may purchase more than 12,500 shares ($125,000). Neither Trident
Securities or any registered broker-dealer will be obligated to take or purchase
any shares in the Syndicated Community Offering, although Trident Securities has
agreed to use its best efforts in the sales of shares in any     

                                       25
<PAGE>
 
Syndicated Community Offering.  Shares sold in the Syndicated Community Offering
will be sold at the Purchase Price.  See "-- Stock Pricing, "

     The Syndicated Community Offering will terminate no more than 45 days
following the Expiration Date, unless the Company extends it with the approval
of the OTS.

LIMITATIONS ON PURCHASES AND TRANSFER OF SHARES
    
     The Plan provides for certain additional limitations to be placed upon the
purchase of the shares in the conversion.  The minimum purchase is 25 shares.
The maximum number of shares an eligible depositor (including individuals on 
joint accounts or having the same address on our records) may purchase in the 
Subscription Offering is 12,500 shares ($125,000). The maximum number of shares 
any party may purchase in the Community Offering is 12,500 shares ($125,000). 
Therefore, no persons, together with associates, or group of persons acting in
concert, may purchase more than 22,500 shares ($225,000), except for the ESOP
which may purchase up to 10% of the shares sold. The OTS regulations governing
the conversion provide that officers and directors and their associates may not
purchase, in the aggregate, more than 35% of the shares issued pursuant to the
conversion.      

     Depending on market conditions and the results of the offering, the board
of directors may increase or decrease any of the purchase limitations without
the approval of our members and without resoliciting subscribers.  In
determining whether to change the maximum purchase limitation, the board would
consider whether prevailing conditions in the market for thrift stock and the
progress of the offering to date suggested a need for such change in order to
complete the offering as planned.  If the maximum purchase limitation is
increased, persons who ordered the maximum amount will be notified
telephonically or in writing and will be given the opportunity to increase their
orders.  In doing so, the preference categories in the offerings will be
followed.

     In the event of an increase in the total number of shares offered in the
conversion due to an increase in the Estimated Valuation Range of up to 15% (the
"Adjusted Maximum"), the additional shares will be allocated in the following
order of priority: (i) to fill the ESOP's subscription of up to 8% of the
Adjusted Maximum number of shares (the ESOP currently intends to subscribe for
8%); (ii) in the event that there is an over subscription by Eligible Account
Holders, to fill unfulfilled subscriptions of Eligible Account Holders exclusive
of the Adjusted Maximum; (iii) in the event that there is an over subscription
by Supplemental Eligible Account Holders, to fill unfulfilled subscriptions to
Supplemental Eligible Account Holders exclusive of the Adjusted Maximum; (iv) in
the event that there is an over subscription by Other Members, to fill
unfulfilled subscriptions of Other Members exclusive of the Adjusted Maximum;
and (v) to fill unfulfilled subscriptions in the Community Offering to the
extent possible, exclusive of the Adjusted Maximum.
    
     The term "acting in concert" means (i) knowing participation in a joint
activity or interdependent conscious parallel action towards a common goal
whether or not pursuant to an express agreement; or (ii) a combination or
pooling of voting or other interests in the securities of an issuer for a common
purpose pursuant to any contract, understanding, relationship, agreement or
other arrangement, whether written or otherwise.  We may presume that certain
persons are acting in concert based upon, among other things, joint account
relationships, common addresses and the fact that such persons have filed joint
Schedule 13Ds with the SEC with respect to other companies.      

                                       26
<PAGE>
 
     The term "associate" of a person means (i) any corporation or organization
(other than us or a majority-owned subsidiary of ours) of which such person is
an officer or partner or is, directly or indirectly, the beneficial owner of 10%
or more of any class of equity securities, (ii) any trust or other estate in
which such person has a substantial beneficial interest or as to which such
person serves as trustee or in a similar fiduciary capacity (excluding tax-
qualified employee stock benefit plans), and (iii) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who serves as a director for us or any of our subsidiaries.  For example, a
corporation of which a person serves as an officer would be an associate of that
person, and therefore all shares purchased by that corporation would be included
with the number of shares which that person individually could purchase under
the above limitations.

     The term "officer" may include our chairman of the board, president, vice
presidents in charge of principal business functions, Secretary and Treasurer
and any other person performing similar functions.  All references herein to an
officer have the same meaning as used for an officer in the Plan.

     The term "residing," as used in relation to the preference afforded natural
persons in Baltimore County, Maryland, means any natural person who occupies a
dwelling within Baltimore County, has an intention to remain within Baltimore
County (manifested by establishing a physical, on-going, non-transitory presence
within Baltimore County), and continues to reside in Baltimore County at the
time of the offering.  We may utilize deposit or loan records or such other
evidence provided to us to make the determination whether a person is residing
in Baltimore County.  Such determination will be in our sole discretion.

     TO ORDER SHARES IN THE CONVERSION, PERSONS MUST CERTIFY THAT THEIR PURCHASE
DOES NOT CONFLICT WITH THE PURCHASE LIMITATIONS.  IN THE EVENT THAT THE PURCHASE
LIMITATIONS ARE VIOLATED BY ANY PERSON (INCLUDING ANY ASSOCIATE OR GROUP OF
PERSONS AFFILIATED OR OTHERWISE ACTING IN CONCERT WITH SUCH PERSONS), WE WILL
HAVE THE RIGHT TO PURCHASE FROM THAT PERSON AT $10.00 PER SHARE ALL SHARES
ACQUIRED BY THAT PERSON IN EXCESS OF THE PURCHASE LIMITATIONS.  IF THE EXCESS
SHARES HAVE BEEN SOLD BY THAT PERSON, WE MAY RECOVER THE PROFIT FROM THE SALE OF
THE SHARES BY THAT PERSON.  WE MAY ASSIGN OUR RIGHT EITHER TO PURCHASE THE
EXCESS SHARES OR TO RECOVER THE PROFITS FROM THEIR SALE.

     Shares of common stock purchased pursuant to the conversion will be freely
transferable, except for shares purchased by our directors and officers.  For
certain restrictions on the shares purchased by directors and officers, see " --
Restrictions on Sales and Purchases of Shares by Directors and Officers."  In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain restrictions on the transfer of securities purchased in
accordance with subscription rights and to certain reporting requirements upon
purchase of such securities.

                                       27
<PAGE>
 
CONTINGENT SHARES

     For a period of 30 days following the closing of the conversion, the
Company's board of directors may determine to issue up to an additional 3% of
the shares issued in the conversion. These shares, the Contingent Shares, may be
issued if necessary in the discretion of the Company's board of directors, to
fill orders resulting from allocation oversights resulting in an
oversubscription, lost or damaged stock order forms which the board determines
legitimately should have been filled during the conversion, or orders initially
rejected but later found to be legitimate. Any Contingent Shares issued will not
be included in the total number of shares for purposes of determining the level
of stock to be purchased by the ESOP, MRP or stock options, and commissions will
not be payable to Trident Securities on these shares.  Contingent Shares will be
allocated to a subscriber based on the allocation of shares to persons who had
the same or similar deposit account balance as that subscriber.

ORDERING AND RECEIVING SHARES

     USE OF ORDER FORMS.  Subscription rights to subscribe may only be exercised
by completion of an original order form.  Persons ordering shares in the
Subscription Offering must deliver by mail or in person a properly completed and
executed original order form to us prior to the Expiration Date.  Order forms
must be accompanied by full payment for all shares ordered.  See "-- Payment for
Shares."  Furthermore, to ensure your proper allocation of shares in the event
of an oversubscription, you must list all of your eligible accounts in the
appropriate space on the stock order form.  Your subscription rights under the
Plan will expire on the Expiration Date, whether or not we have been able to
locate each person entitled to subscription rights.  ONCE SUBMITTED,
SUBSCRIPTION ORDERS CANNOT BE REVOKED WITHOUT OUR CONSENT UNLESS THE CONVERSION
IS NOT COMPLETED WITHIN 45 DAYS OF THE EXPIRATION DATE.

     Persons and entities not purchasing shares in the Subscription Offering
may, subject to availability, purchase shares in the Community Offering by
returning to us a completed and properly executed order form along with full
payment for the shares ordered.

     In the event an order form (i) is not delivered and is returned to us by
the United States Postal Service or we are unable to locate the addressee, (ii)
is not received or is received after the Expiration Date, (iii) is defectively
completed or executed, or (iv) is not accompanied by full payment for the shares
subscribed for (including instances where a savings account or certificate
balance from which withdrawal is authorized is insufficient to fund the amount
of such required payment), the subscription rights for the person to whom such
rights have been granted will lapse as though that person failed to return the
completed order form within the time period specified.  We may, but will not be
required to, waive any irregularity on any order form or require the submission
of corrected order forms or the remittance of full payment for subscribed shares
by such date as we specify.  The waiver of an irregularity on an order form in
no way obligates us to waive any other irregularity on that, or any irregularity
on any other, order form.  Waivers will be considered on a case by case 

                                       28
<PAGE>
 
basis.  Photocopies of order forms, payments from private third parties, or
electronic transfers of funds will not be accepted.  Our interpretation of the
terms and conditions of the Plan and of the acceptability of the order forms
will be final.  We have the right to investigate any irregularity on any order
form.

     To ensure that each purchaser receives a prospectus at least 48 hours
before the Expiration Date in accordance with Rule 15c2-8 of the Exchange Act,
no prospectus will be mailed any later than five days prior to such date or hand
delivered any later than two days prior to such date. Execution of the order
form will confirm receipt or delivery in accordance with Rule 15c2-8.  Order
forms will only be distributed with the Prospectus.

     PAYMENT FOR SHARES.  Payment for shares of common stock may be made (i) in
cash, if delivered in person, (ii) by check or money order, or (iii) by
authorization of withdrawal from savings accounts (including certificates of
deposit) maintained with us or (iv) by an IRA not held by us. Appropriate means
by which such withdrawals may be authorized are provided in the order form.
Once such a withdrawal has been authorized, none of the designated withdrawal
amount may be used by the subscriber for any purpose other than to purchase the
shares.  Where payment has been authorized to be made through withdrawal from a
savings account, the sum authorized for withdrawal will continue to earn
interest at the contract rate until the conversion has been completed or
terminated.  Interest penalties for early withdrawal applicable to certificate
accounts will not apply to withdrawals authorized for the purchase of shares;
however, if a partial withdrawal results in a certificate account with a balance
less than the applicable minimum balance requirement, the certificate evidencing
the remaining balance will earn interest at the passbook savings account rate
subsequent to the withdrawal.  An executed order form, once received by us, may
not be modified, amended, or rescinded without our consent, unless the
conversion is not completed within 45 days after the conclusion of the
Subscription Offering, in which case subscribers may be given an opportunity to
increase, decrease, or rescind their order.

     Payments made in cash or by check or money order, will be placed in a
segregated saving account and will earn interest at our passbook savings account
rate from the date payment is received until the conversion is completed or
terminated.  In the event that the conversion is not consummated, all funds
submitted pursuant to the offering will be refunded promptly with interest.

     Owners of self-directed IRAs may use the assets of such IRAs to purchase
shares in the offering, provided that such IRAs are not maintained on deposit
with us.  Persons with IRAs maintained with us must have their accounts
transferred to an unaffiliated institution or broker to purchase shares in the
offering.  The Stock Information Center can assist you in transferring your
self-directed IRA.  Because of the paperwork involved, persons owning IRAs with
us who wish to use their IRA account to purchase stock in the Offering, must
contact the Stock Information Center no later than __________ __, 1998.

                                       29
<PAGE>
 
     DELIVERY OF STOCK CERTIFICATES.  Certificates representing shares of common
stock issued in the conversion will be mailed to the person(s) at the address
noted on the order form, as soon as practicable following consummation of the
conversion.  Any certificates returned as undeliverable will be held until
properly claimed or otherwise disposed.  Persons ordering shares might not be
able to sell their shares until they receive their stock certificates.

     FEDERAL REGULATIONS PROHIBIT US FROM LENDING FUNDS OR EXTENDING CREDIT TO
ANY PERSON TO PURCHASE SHARES IN THE CONVERSION.

MARKETING ARRANGEMENTS

     We have engaged Trident Securities as our financial advisor in connection
with the offering. Trident Securities has agreed to exercise its best efforts to
assist us in the sale of the shares in the Subscription and Community Offerings.
As compensation, Trident Securities will receive a variable fee of two percent
of the dollar amount of the common stock sold in the conversion, excluding
shares sold to our directors and executive officers and their associates and
shares sold to our ESOP.  If shares are offered for sale in a Syndicated
Community Offering, Trident Securities will organize and manage the syndicate of
selected broker-dealers.  The commission to be paid to any such selected broker-
dealers will be at a rate to be agreed to jointly by Trident Securities and us.
Fees paid to Trident Securities and to any other broker-dealer may be deemed to
be underwriting fees, and Trident Securities and such broker-dealers may be
deemed to be underwriters.  Trident Securities will also be reimbursed for
allocable expenses incurred by them, including legal fees.  Trident's
reimbursable out-of-pocket expenses other than legal fees will not exceed
$10,000 and its reimbursable legal fees will not exceed $28,000.  We have agreed
to indemnify Trident Securities for reasonable costs and expenses in connection
with certain claims or liabilities which might be asserted against Trident
Securities.

     The shares will be offered principally by the distribution of this document
and through activities conducted at a Stock Information Center located at our
office.  The Stock Information Center is expected to operate during our normal
business hours throughout the offering.  A registered representative employed by
Trident Securities will be working at, and supervising the operation of, the
Stock Information Center.  Trident Securities will assist us in responding to
questions regarding the conversion and the offering and processing order forms.
Our personnel will be present in the Stock Information Center to assist Trident
Securities with clerical matters and to answer questions related solely to our
business.

STOCK PRICING
    
     We have retained Ferguson, an independent economic consulting and appraisal
firm, which is experienced in the evaluation and appraisal of business entities,
including savings institutions involved in the conversion process to prepare an
appraisal of our estimated pro forma market value. We will pay Ferguson  a fee
of $30,000 for preparing the appraisal and other services and will reimburse
Ferguson for reasonable out-of-pocket expenses. We have agreed to indemnify
Ferguson      

                                       30
<PAGE>
 
    
under certain circumstances against liabilities and expenses arising out of or
based on any misstatement or untrue statement of a material fact contained in
the information supplied by us to Ferguson.      

     Ferguson prepared the appraisal in reliance upon the information contained
herein, including the financial statements.  The appraisal contains an analysis
of a number of factors including, but not limited to, our financial condition
and operating trends, the competitive environment within which we operate,
operating trends of certain savings institutions and savings and loan holding
companies, relevant economic conditions, both nationally and in the state of
Maryland which affect the operations of savings institutions, and stock market
values of certain savings institutions.  In addition, Ferguson has advised us
that it has considered the effect of the additional capital raised by the sale
of the shares on our estimated aggregate pro forma market value.
    
     On the basis of the above, Ferguson has determined, in its opinion, that as
of July 24, 1998 our estimated aggregate pro forma market value was $4,500,000.
OTS regulations require, however, that the appraiser establish a range of value
for the stock to allow for fluctuations in the aggregate value of the stock due
to changing market conditions and other factors.  Accordingly, Ferguson has
established the Estimated Valuation Range from $3,825,000 to $5,175,000 for the
offering.  The Estimated Valuation Range will be updated prior to consummation
of the conversion and the Estimated Valuation Range may increase to $5,951,250
(excluding the value of any Contingent Shares which may be issued).      

     The board of directors has reviewed the independent appraisal, including
the stated methodology of the independent appraiser and the assumptions used in
the preparation of the independent appraisal.  The board of directors is relying
upon the expertise, experience and independence of the appraiser and is not
qualified to determine the appropriateness of the assumptions.

     In order for stock sales to take place, Ferguson must confirm to the OTS
that, to the best of Ferguson's knowledge and judgment, nothing of a material
nature has occurred which would cause Ferguson to conclude that the Purchase
Price on an aggregate basis was incompatible with Ferguson's estimate of our pro
forma  market value of us in converted form at the time of the sale. If,
however, the facts do not justify such a statement, an amended Estimated
Valuation Range may be established.

     THE APPRAISAL IS NOT A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF
PURCHASING THESE SHARES.  IN PREPARING THE APPRAISAL, FERGUSON HAS RELIED UPON
AND ASSUMED THE ACCURACY AND COMPLETENESS OF FINANCIAL AND STATISTICAL
INFORMATION PROVIDED BY US.  FERGUSON DID NOT INDEPENDENTLY VERIFY THE FINANCIAL
STATEMENTS AND OTHER INFORMATION PROVIDED BY US, NOR DID FERGUSON VALUE
INDEPENDENTLY OUR ASSETS AND LIABILITIES.  THE APPRAISAL CONSIDERS US ONLY AS A
GOING CONCERN AND SHOULD NOT BE CONSIDERED AS OUR LIQUIDATION VALUE.  MOREOVER,
BECAUSE THE APPRAISAL IS BASED UPON ESTIMATES AND PROJECTIONS OF A NUMBER OF
MATTERS WHICH ARE SUBJECT TO CHANGE, THE MARKET PRICE OF THE COMMON STOCK COULD
DECLINE BELOW $10.00.

                                       31
<PAGE>
 
CHANGE IN NUMBER OF SHARES TO BE ISSUED IN THE CONVERSION

     Depending on market and financial conditions at the time of the completion
of the Subscription and Community Offerings, we may significantly increase or
decrease the number of shares to be issued in the conversion.  In the event of
an increase in the valuation, we may increase the total number of shares to be
issued in the conversion.  An increase in the total number of shares to be
issued in the conversion would decrease a subscriber's percentage ownership
interest and the pro forma  net worth (book value) per share and increase the
pro forma net income and net worth (book value) on an aggregate basis.  In the
event of a material reduction in the valuation, we may decrease the number of
shares to be issued to reflect the reduced valuation.  A decrease in the number
of shares to be issued in the conversion would increase a subscriber's
percentage ownership interest and the pro forma net worth (book value) per share
and decrease pro forma net income and net worth on an aggregate basis.

     Persons ordering shares will not be permitted to modify or cancel their
orders unless the change in the number of shares to be issued in the conversion
results in an offering which is either less than $3,825,000 or more than
$5,951,250 (excluding the value of any Contingent Shares which may be issued).

RESTRICTIONS ON REPURCHASE OF SHARES

     Generally, during the first year following the conversion, the Company may
not repurchase its shares and during each of the second and third years
following the conversion, the Company may repurchase five percent of the
outstanding shares provided they are purchased in open-market transactions.
Repurchases must not cause us to become undercapitalized and at least 10 days
prior notice of the repurchase must be provided to the OTS.  The OTS may
disapprove a repurchase program upon a determination that (i) the repurchase
program would adversely affect our financial condition, (ii) the information
submitted is insufficient upon which to base a conclusion as to whether the
financial condition would be adversely affected, or (iii) a valid business
purpose was not demonstrated.  In addition, SEC rules also govern the method,
time, price, and number of shares of common stock that may be repurchased by the
Company and affiliated purchasers.  If, in the future, the rules and regulations
regarding the repurchase of stock are liberalized, the Company may utilize the
rules and regulations then in effect.

RESTRICTIONS ON SALES AND PURCHASES OF SHARES BY DIRECTORS AND OFFICERS

     Shares purchased by directors and officers of the Company may not be sold
for one year following completion of the conversion.  An exception to this rule
is a disposition of shares in the event of the death of the director or officer.
Any shares issued to directors and officers as a stock dividend, stock split, or
otherwise with respect to restricted stock shall be subject to the same
restrictions.

                                       32
<PAGE>
 
     For three years following the conversion, directors and officers may
purchase shares only through a registered broker or dealer.  Exceptions are
available only if the OTS has approved the purchase or the purchase is an arm's
length transaction and involves more than one percent of the outstanding shares.
Directors and officers of the Company are also subject to restrictions on sales
and purchases under federal securities law.  See "Regulation -- Holding Company
Regulation --Federal Securities Law."

INTERPRETATION AND AMENDMENT OF THE PLAN

     We are authorized to interpret and amend the Plan. Our interpretations are
final. Amendments to the Plan after the receipt of member approval will not need
further member approval unless required by the OTS.

CONDITIONS AND TERMINATION

     Completion of the conversion requires (i) the approval of the Plan by the
affirmative vote of not less than a majority of the total number of votes
eligible to be cast by our members; and (ii) completion of the sale of shares
within 24 months following approval of the Plan by our members. If these
conditions are not satisfied, the Plan will be terminated and we will continue
our business in the mutual form of organization.  We may terminate the Plan at
any time prior to the meeting of members to vote on the Plan or at any time
thereafter with the approval of the OTS.

OTHER

     ALL STATEMENTS MADE IN THIS DOCUMENT ARE HEREBY QUALIFIED BY THE CONTENTS
OF THE PLAN OF CONVERSION, THE MATERIAL TERMS OF WHICH ARE SET FORTH HEREIN.
THE PLAN OF CONVERSION IS ATTACHED TO THE PROXY STATEMENT.  COPIES OF THE PLAN
ARE AVAILABLE FROM US AND WE SHOULD BE CONSULTED FOR FURTHER INFORMATION.
ADOPTION OF THE PLAN BY OUR MEMBERS AUTHORIZES US TO INTERPRET, AMEND OR
TERMINATE THE PLAN.


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

     Management's discussion and analysis of financial condition and results of
operations is intended to assist you in understanding our financial condition
and results of operations. The information in this section should also be read
with our Financial Statements and Notes to the Financial Statements elsewhere in
this document.

     The Company has recently been formed and accordingly, has no results of
operations.  The following discussion relates only to our financial condition
and results of operations.

                                       33
<PAGE>
 
    
     Our results of operations depend primarily on net interest income, which is
determined by (i) the difference between rates of interest we earn on our
interest-earning assets and the rates we pay on interest-bearing liabilities
(interest rate spread), and (ii) the relative amounts of interest earning assets
and interest-bearing liabilities.  Our results of operations are also affected
by non-interest expense, including primarily compensation and employee benefits,
federal deposit insurance premiums and office occupancy costs.  Our results of
operations also are affected significantly by general and economic and
competitive conditions, particularly changes in market interest rates,
government policies and actions of regulatory authorities, all of which are
beyond our control.   We also purchase commercial finance leases from a local
leasing company.  In recent years, we have come under regulatory criticism based
on violation of the OTS's loans to one borrower regulation due to
misinterpretation of the application of the regulation to the commercial leases.
We have made changes to the program and are in the process of bringing the
program into compliance with the loans to one borrower regulation.  Following
our receipt of the net conversion proceeds, we will be in compliance with such
regulation.      

     Following the conversion, we believe there will be sufficient demand in our
market area to continue our policy of emphasizing construction and permanent
lending in the one- to four-family real estate loan area.  In addition, we hope
to experience continued moderate growth in our other loan portfolios; however,
there is no assurance that we will be able to do so.

YEAR 2000 COMPLIANCE

     A great deal of information has been disseminated about the global computer
problem that may occur in the year 2000 which would affect the speed and
accuracy of the data processing that is essential to our operations.  We are
conducting a thorough review of our internal systems as well as the efforts of
our outside data processing service provider.  The progress of the plan is
monitored by our board of directors.  We began testing our internal PC based
applications beginning in February 1998.  While we believe that we will need to
replace several outdated teller terminal units, we do not expect to incur
significant costs to replace existing hardware or software.  The greatest
potential for problems, however, concerns the data processing provided by our
third party service bureau.  The service bureau is providing us with quarterly
updates of its compliance progress and has advised us that it expects to resolve
this problem before the year 2000.  We are in the process of developing a
contingency plan to deal with the potential that our service bureau is unable to
bring its systems into compliance by September 30, 1998.  We believe that we
would be able to engage another service provider if necessary if our current
provider is unable to resolve this problem in time. There can be no assurance in
this regard, however, and it is possible that as a result we could experience
data processing delays, errors or failures, all of which could have a material
adverse impact on our financial condition and results of operations.
    
     In October 1997, the OTS performed an off-site examination of our year 2000
compliance efforts.  In January 1998, the OTS indicated that we have achieved
moderate progress toward achieving year 2000 compliance and that our management
and board have placed adequate emphasis      

                                       34
<PAGE>
 
    
on this issue.  We estimate that our expenses related to year 2000 compliance
will be approximately $10,000.      
    
CRA COMPLIANCE      
    
     In response to the "Needs to Improve" CRA rating we recently received our
board of directors approved and we have implemented a CRA action plan.  The plan
includes: (i) offering 97% loan-to-value ratio loans with private mortgage
insurance, no points, and a 1/8% rate discount below our current rate offering
plan; (ii) expanding our solicitation, advertising and education efforts to
reach low- and moderate-income borrowers; and (iii) purchasing low- and
moderate-income loans from brokers at a premium.      
    
     While our board and management are committed to improving our CRA rating as
soon as possible, there can be no assurance that our efforts will in fact result
in enhanced CRA performance or our improvement in our rating.  While we have a
"Needs to Improve" rating, our planned uses of the net conversion proceeds may
be impeded.  See "Risk Factors -- Risks Associated with a "Needs to Improve" CRA
Rating."  Our CRA rating may therefore interfere with our strategic business
plans.      

MARKET RISK DISCLOSURE

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

     An asset or liability is interest rate sensitive within a specific time
period if it will mature or reprice within that time period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities, our
net portfolio value and net interest income would tend to increase during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely, if our assets mature or reprice more slowly or to a lesser
extent than our liabilities, our net portfolio value and net interest income
would tend to decrease during periods of rising interest rates but increase
during periods of falling interest rates.  Our policy has been to mitigate the
interest rate risk inherent in the historical savings institution business of
originating long-term loans funded by short-term deposits by pursuing certain
strategies designed to decrease the vulnerability of our earnings to material
and prolonged changes in interest rates.
    
     To manage the interest rate risk of this type of loan portfolio, we are
attempting to emphasize loans with shorter terms and variable interest rates and
longer term deposits.  Most of the loans in our portfolio, however, have fixed
rates.  Unlike many other thrift institutions who offer both adjustable and
fixed rates on single family loans and tend to emphasize adjustable rate loans
under rising interest rate conditions, our policy is to originate all of our
one- to four-family residential loans, representing 81.3% of our total loans at
June 30, 1998, with fixed rates.  While we plan to emphasize the origination of
home equity loans with shorter terms and variable rates, our      

                                       35
<PAGE>
 
    
primary loan product will continue to be long term, fixed rate
construction/permanent loans. Our interest rate risk is, therefore, significant,
and our earnings will continue to be vulnerable to a rise in prevailing interest
rates.      
    
     At June 30, 1998, the average weighted term to maturity of our mortgage
loan portfolio was approximately 22 years and the average weighted term of our
fixed maturity deposits was slightly less than 2 years.      
    
     NET PORTFOLIO VALUE.  In recent years, we have measured our interest rate
sensitivity by computing the "gap" between the assets and liabilities which were
expected to mature or reprice within certain time periods, based on assumptions
regarding loan prepayment and deposit decay rates formerly provided by the OTS.
However, the OTS now measures an institution's interest rate risk by computing
the amount by which the net present value of cash flow from assets, liabilities
and off balance sheet items (the institution's net portfolio value or "NPV")
would change in the event of a range of assumed changes in market interest
rates.  These computations estimate the effect on an institution's NPV from
instantaneous and permanent 1% to 4% (100 to 400 basis points) increases and
decreases in market interest rates.  The following table presents the interest
rate sensitivity of our NPV at March 31, 1998, as calculated by the OTS, which
is based upon quarterly information that we voluntarily provided to the OTS. 
     
<TABLE>     
<CAPTION>
 
 
                      NET PORTFOLIO VALUE         NPV AS % OF PORTFOLIO VALUE OF ASSETS
CHANGE          -------------------------------   -------------------------------------                                     
IN RATES        $ AMOUNT   $ CHANGE   % CHANGE    NPV RATIO       BASIS POINT CHANGE  
- -------------   --------   --------   ---------   ----------   ------------------------
                                       (DOLLARS IN THOUSANDS) 
<S>             <C>        <C>        <C>         <C>          <C>         
 
  + 400 bp         154      (3,787)      (96)%          .45%           (964) bp          
  + 300 bp       1,043      (2,898)      (74)          2.94            (715) bp          
  + 200 bp       2,005      (1,936)      (49)          5.47            (462) bp          
  + 100 bp       3,011        (930)      (24)          7.94            (215) bp          
       0bp       3,941          --        --             --              --              
  - 100 bp       4,524         583        15          11.34             125  bp          
  - 200 bp       4,612         671        17          11.45             136  bp          
  - 300 bp       4,714         773        20          11.59             150  bp          
  - 400 bp       5,002       1,061        27          12.11             202  bp          
</TABLE>      

     While we cannot predict future interest rates or their effects on our NPV
or net interest income, we do not expect current interest rates to have a
material adverse effect on our NPV or net interest income in the near future.
Computations of prospective effects of hypothetical interest rate changes are
based on numerous assumptions, including relative levels of market interest
rates, prepayments and deposit runoff and should not be relied upon as
indicative of actual results.  Certain shortcomings are inherent in such
computations.  Although certain assets and liabilities may have similar maturity
or periods of repricing, they may react at different times and in different
degrees to changes in the market interest rates.  The interest rates on certain
types of assets and 

                                       36
<PAGE>
 
liabilities may fluctuate in advance of changes in market interest rates, while
rates on other types of assets and liabilities may lag behind changes in market
interest rates.  Certain assets, such as variable rate loans, generally have
features which restrict changes in interest rates on a short-term basis and over
the life of the loan.  In the event of a change in interest rates, prepayments
and early withdrawal levels could deviate significantly from those assumed in
making calculations set forth above.  Additionally, an increased credit risk may
result as the ability of many borrowers to service their debt may decrease in
the event of an interest rate increase.

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

                                       37
<PAGE>
 
AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS

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

<TABLE>     
<CAPTION>
                                                                                     SIX MONTHS ENDED JUNE 30,          
                                                                               -----------------------------------------
                                                                                                  1998
                                                         AT JUNE 30,           ------------------------------------------
                                                           1998                                  
                                                      ----------------------
                                                                                                                  AVERAGE
                                                                     YIELD/         AVERAGE                       YIELD/ 
                                                      BALANCE         COST          BALANCE        INTEREST       COST   
                                                      -------        ------         -------        --------       -------
                                                                                                   (DOLLARS IN THOUSANDS)
<S>                                                   <C>           <C>             <C>            <C>            <C>    
INTEREST-EARNING ASSETS:                        
  Loans........................................        $31,106        7.77%          $30,899        $ 1,258        8.14% 
  Investment securities available for sale.....             --          --                --             --          --      
  Mortgage-backed securities...................          2,145        7.87             2,044             77        7.53      
  Other interest-earning assets (1)............          4,972        6.17             4,250            116        5.46      
                                                       -------                       -------        -------                  
     Total interest-earning assets.............         38,223        7.57            37,193          1,451        7.80      
Non-interest-earning assets....................            764                           599                                 
                                                       -------                       -------                                 
     Total assets..............................        $38,987                       $37,792                                 
                                                       =======                       =======                                 
                                                                                                                             
INTEREST-BEARING LIABILITIES:                                                                                                
  Savings deposits.............................        $35,030        4.15           $33,791            847        5.01      
  Short-term borrowings (2)....................             87        3.05                74              1        2.70      
                                                       -------                       -------        -------                  
     Total interest-bearing liabilities........         35,117        4.15            33,865            848        5.01      
                                                                                                    -------                  
Non-interest bearing liabilities...............            783                           912                                 
                                                       -------                       -------                                 
     Total liabilities.........................         35,900                        34,777                                 
Retained earnings..............................          3,087                         3,015                                 
                                                       -------                       -------                                 
     Total liabilities and retained earnings...        $38,987                       $37,792                                 
                                                       =======                       =======                                 
                                                                                                                             
Net interest income............................                                                     $   603                  
                                                                                                    =======                  
Net interest rate spread (3)...................                                                                    2.79%     
                                                                                                                   ====      
Net interest-earning assets....................                                      $ 3,328                                 
                                                                                     =======                                 
Net interest margin (4)........................                                                                    3.24%     
                                                                                                                   ====      
Ratio of average interest-earning assets                                                                                
 to average interest-bearing liabilities.......                                                      109.83%            
                                                                                                    =======  

<CAPTION> 
                                                          SIX MONTHS ENDED JUNE 30,              
                                                      ------------------------------------- 
                                                                       1997             
                                                      -------------------------------------
                                                                                    AVERAGE         
                                                      AVERAGE                       YIELD/                         
                                                      BALANCE        INTEREST        COST                          
                                                      -------        ---------      -------                        
<S>                                                   <C>            <C>            <C>                            
INTEREST-EARNING ASSETS:                                                                                           
  Loans........................................        $25,087        $ 1,010        8.05%                         
  Investment securities available for sale.....            195              8        8.21                          
  Mortgage-backed securities...................          2,263             86        7.60                          
  Other interest-earning assets (1)............          5,097            145        5.69                          
                                                       -------        -------                                      
     Total interest-earning assets.............         32,642          1,249        7.65                          
Non-interest-earning assets....................            412                                                     
                                                       -------                                                     
     Total assets..............................        $33,054                                                     
                                                       =======                                                     
                                                                                                                   
INTEREST-BEARING LIABILITIES:                                                                                      
  Savings deposits.............................        $29,203            706        4.84                          
  Short-term borrowings (2)....................             99              1        2.02                          
                                                       -------        -------                                      
     Total interest-bearing liabilities........         29,302            707        4.83                          
                                                                      -------                                      
Non-interest bearing liabilities...............            926                                                     
                                                       -------                                                     
     Total liabilities.........................         30,228                                                     
Retained earnings..............................          2,826                                                     
                                                       -------                                                     
     Total liabilities and retained earnings...        $33,054                                                     
                                                       =======                                                     
                                                                                                                   
Net interest income............................                       $   542                                      
                                                                      =======                                      
Net interest rate spread (3)...................                                      2.82%                         
                                                                                     ====                          
Net interest-earning assets....................         $ 3,340                                                    
                                                        =======                                                    
Net interest margin (4)........................                                      3.32%                         
                                                                                     ====                          
Ratio of average interest-earning assets                                                                           
 to average interest-bearing liabilities.......                        111.40%                                     
                                                                      =======                                       
</TABLE>      
- ------------
    
(1)  Other interest-earning assets includes interest-bearing deposits and FHLB
     of Atlanta stock.      
    
(2)  Short-term borrowings includes FHLB advances and advance payments by
     borrowers for expenses.      
    
(3)  Net interest rate spread represents the difference between the average
     yield on interest-earning assets and the average rate on interest-bearing
     liabilities.      
    
(4)  Net interest margin represents net interest income divided by average
     interest-earning assets.      

                                       38
<PAGE>
 
<TABLE>     
<CAPTION>
 
                                                                         YEAR ENDED DECEMBER 31,
                                                     ---------------------------------------------------------------
                                                                 1997                            1996
                                                                 ----                            ----   
                                                                           AVERAGE                          AVERAGE
                                                     AVERAGE                YIELD/    AVERAGE                YIELD/
                                                     BALANCE   INTEREST      COST     BALANCE   INTEREST      COST
                                                     -------   ---------   --------   -------   ---------   --------
                                                                                      (DOLLARS IN THOUSANDS)
<S>                                                  <C>       <C>         <C>        <C>       <C>         <C>
INTEREST-EARNING ASSETS:
  Loans...........................................   $27,282    $ 2,209       8.10%   $23,157    $ 1,928       8.32%
  Investment securities available for sale........       183         15       8.19        189         15       7.94
  Mortgage-backed securities......................     2,167        166       7.66      2,057        162       7.88
  Other interest-earning assets (1)...............     4,003        236       5.90      6,353        352       5.54
                                                     -------    -------               -------    -------
     Total interest-earning assets................    33,635      2,626       7.81     37,193      2,457       7.74
Non-interest-earning assets.......................       433                              527
                                                     -------                          -------
     Total assets.................................   $34,068                          $32,283
                                                     =======                          =======
 
INTEREST-BEARING LIABILITIES:
  Savings deposits................................   $29,854    $ 1,474       4.94    $28,796    $ 1,394       4.84
  Short-term borrowings (2).......................       419         19       4.53         77          3       3.90
                                                     -------    -------               -------    -------
     Total interest-bearing liabilities...........    30,273      1,493       4.93     28,873      1,397       4.84
                                                                -------                          -------
Non-interest bearing liabilities..................       891                              702
                                                     -------                          -------
     Total liabilities............................    31,164                           29,575
Retained earnings.................................     2,904                            2,708
                                                     -------                          -------
     Total liabilities and retained earnings......   $34,068                          $32,283
                                                     =======                          =======
 
Net interest income...............................              $ 1,133                          $ 1,060
                                                                =======                          =======
Net interest rate spread (3)......................                            2.88%                            2.90%
                                                                =======                                        ====
Net interest-earning assets.......................   $ 3,362                          $ 2,883
                                                     =======                          =======
Net interest margin (4)...........................                            3.37%                            3.34%
                                                                =======                                        ====
Ratio of average interest-earning assets
 to average interest-bearing liabilities..........               111.11%                          109.99%
                                                                =======                          =======
</TABLE>      

- --------------------
(1)  Other interest-earning assets includes interest-bearing deposits and FHLB
     of Atlanta stock.
(2)  Short-term borrowings includes FHLB advances and advance payments by
     borrowers for expenses.
(3)  Net interest rate spread represents the difference between the average
     yield on interest-earning assets and the average rate on interest-bearing
     liabilities.
(4)  Net interest margin represents net interest income divided by average
     interest-earning assets.

                                       39
<PAGE>
 
RATE/VOLUME ANALYSIS

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

<TABLE>     
<CAPTION>
                                       SIX MONTHS ENDED JUNE 30,                                       YEAR ENDED DECEMBER 31,
                                  ------------------------------------         -----------------------------------------------
                                     1998           VS.         1997             1997          VS.     1996            1996
                                  ------------------------------------         -----------------------------------------------
                                          INCREASE (DECREASE)                                   INCREASE (DECREASE)       
                                                DUE TO                                                DUE TO
                                  ------------------------------------         -----------------------------------------------
                                                      RATE/                                        RATE/
                                  VOLUME    RATE      VOLUME    TOTAL          VOLUME    RATE      VOLUME    TOTAL     VOLUME
                                  -------   -----     ------    ------         -------   -----     ------    -----     ------   
                                             (IN THOUSANDS)
<S>                               <C>       <C>       <C>       <C>            <C>       <C>       <C>       <C>       <C>
Interest income:                                                                                                           
  Loans......................      $ 234     $ 11      $  3      $ 248          $ 341    $ (51)     $  (9)    $ 281     $ 127  
 Investment securities                                                                                                         
  available                                                                                                                    
    for sale.................         (8)      --        --         (8)             1       --         (1)       --        --  
 Mortgage-backed securities..         (8)      (1)       --         (9)             9       (4)        --         5       (15) 
 Interest-bearing deposits...        (24)      (6)        1        (29)          (129)      20         (8)     (117)       (1) 
                                   -----     ----      ----      -----          -----    -----      -----     -----     -----  
   Total interest-earning                                                                                                      
    assets...................        194        4         4        202            222      (35)       (18)      169       113  
                                   -----     ----      ----      -----          -----    -----      -----     -----     -----  
                                                                                                                               
INTEREST-BEARING LIABILITIES:                                                                                                  
 Deposits....................        111       26         4        141             49       29          1        79        49  
 Short-term borrowings (1)...         --       --        --         --             17       --         --        17        (1) 
                                   -----     ----      ----      -----          -----    -----      -----     -----     -----  
                                     111       26         4        141             66       29          1        96        48  
                                   -----     ----      ----      -----          -----    -----      -----     -----     -----  
                                                                                                                               
 Increase (decrease) in net                                                                                                    
  interest                                                                                                                     
   income....................      $  83     $(22)     $ --      $  61          $ 156    $ (64)     $ (19)    $  73     $  65  
                                   =====     ====      ====      =====          =====    =====      =====     =====     =====   

<CAPTION> 
                                                VS.          1995 
                                       ------------------------------ 
                                             INCREASE (DECREASE) 
                                       ------------------------------ 
                                                  DUE TO 
                                       ------------------------------ 
                                                  RATE/          
                                       RATE       VOLUME        TOTAL
                                       -----     --------       ----
                                       <C>       <C>            <C> 
Interest income:                              
  Loans......................           $(63)     $(4)           $ 60   
 Investment securities                                                  
  available                                                             
    for sale.................             --       --              --   
 Mortgage-backed securities..             (2)      --             (17)  
 Interest-bearing deposits...             (6)      --              (5)  
                                        ----      ---            ----   
   Total interest-earning                                               
    assets...................            (71)      (4)             38   
                                        ----      ---            ----   
                                                                        
INTEREST-BEARING LIABILITIES:                                           
 Deposits....................             (5)      --              44   
 Short-term borrowings (1)...             --       --              (1)  
                                        ----      ---            ----   
                                          (5)      --              43   
                                        ----      ---            ----   
                                                                        
 Increase (decrease) in net                                             
  interest                                                              
   income....................           $(66)     $(4)           $ (5)  
                                        ====      ===            ====    
</TABLE>      

_______________
(1)  Includes Federal Home Loan Bank of Atlanta advances and advance payments by
     borrowers for expenses.

                                       40
<PAGE>
 
    
COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1998 AND DECEMBER 31, 1997      
    
     Total assets increased by $2.9 million, or 8.0%, from $36.1 million at
December 31, 1997 to $39.0 million at June 30, 1998.  Total liabilities
increased by $2.7 million, or 8.1%, from $33.2 million at December 31, 1997 to
$35.9 million at June 30, 1998.  The increase in assets for the period was
attributable to the growth in our loan portfolio of $1.1 million which was the
result of our capitalizing on strong loan demand in our market area and to an
increase in our interest-bearing deposits in other banks of $1.2 million.  Loan
growth was funded from a net increase in deposits of $2.4 million.      
    
     At June 30, 1998, we were in compliance with all applicable regulatory
capital requirements with total core and tangible capital of $3.1 million (7.92%
of adjusted total assets) and total risk-based capital of $3.3 million (17.11%
of risk-weighted assets).      
    
COMPARISON OF RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND
1997      
    
     NET INCOME.  Our net income increased $27,000, from $166,000 for the six
months ended June 30, 1997 to $193,000 for the six months ended June 30, 1998
due primarily to increases in net interest income and non-interest income offset
by increases in non-interest expenses and the provision for income tax.      
    
     NET INTEREST INCOME.  Our net interest income, which is the difference
between our interest income and our interest expense, increased $61,000, from
$542,000 for the six months ended June 30, 1997 to $603,000 for the six months
ended June 30, 1998.  The increase was due to an increase in the level of
interest income we received on our loan portfolio.  Interest expense also
increased over these six-month periods due primarily to an increase in both the
volume and the average cost of our deposits.      
    
     PROVISIONS FOR LOAN LOSSES.  Financial institutions are required to
establish an allowance for loan losses.  The balance of such allowance depends
on the risk in the institution's loan portfolio, its level of problem loans and
general economic conditions, among other factors.  Loans which cannot be
collected are charged against the allowance and thereby reduce its balance.  An
institution adds to the allowance by making a provision for loan losses which is
an expense item.  During the six months ended June 30, 1998 we made no provision
for loan losses compared to a $5,000 provision for the comparable period in
fiscal year 1997.  We determined, based on our analysis of all pertinent
information available to us concerning the Bank's loan portfolio, that no
addition to the loan loss allowance was necessary for this period.      
    
     NONINTEREST INCOME.  Noninterest income (e.g., gains or losses on the sale
of securities, loan and deposit account fees) increased $1,400 over the
comparative six-month periods due to increases in the fees earned on loans and
other income offset by a decrease in the fees earned on deposit accounts.      

                                       41
<PAGE>
 
    
     NONINTEREST EXPENSE.  Our noninterest expenses consist mainly of salaries
and employee benefits, rent on our offices, federal deposit insurance premiums,
data processing fees, the expenses associated with our fixtures and equipment
and advertising.  Other noninterest expenses include stationery and supplies,
bank fees and accounting and auditing fees.  Noninterest expenses increased by
$24,000 for the six months ended June 30, 1998 compared to the same period in
fiscal year 1997 due to increases in compensation and related expenses,
occupancy, deposit insurance and other expenses offset by decreases in
furniture, fixtures and equipment expense and advertising.  Our noninterest
expenses will increase following the conversion for several reasons.  See
"Comparison of Results of Operations for the Years Ended December 31, 1997 and
1998 -- Noninterest Expense."      
    
     INCOME TAX EXPENSE.  Our provision for income tax increased $16,000 over
the comparable periods due to the increase in our net income.      

COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1997 AND
1996
    
     NET INCOME.  Our net income declined $4,000, from $149,000 for the fiscal
year ended December 31, 1996 to $145,000 for the fiscal year ended December 31,
1997.  The primary reasons for the decline were an increase of $113,000 in the
provision for losses on loans, a $32,000 loss on the sale of securities during
1997 and an increase in compensation and related expenses of $141,000. These
were offset by a $235,000 decrease in deposit insurance expense due to a special
assessment that all thrift institutions were required to pay in order to
recapitalize the SAIF, the FDIC fund that insures our deposits.  The special
assessment amounted to $182,000 which was paid during the quarter ended December
31, 1996.   The most significant component in the increase in compensation
during 1997 was a $115,000 charge associated with adoption of our Deferred
Compensation Plan for Directors.  See "Management of Northfield Federal Savings
- -- Director Compensation."     

    
     NET INTEREST INCOME.  Our net interest income increased from $1.06 million
for fiscal year 1996 to $1.13 million for fiscal year 1997. The $73,000 increase
was due to an increase in the level of interest income we received on our loan
and securities portfolio.  Although the average yield on these portfolios
actually declined, the average balance of these assets rose which accounted for
the income growth.  Total interest expense also increased during the fiscal year
$97,000 due to an increase in both the volume and the average cost of our
deposits and other borrowings, our two main categories of interest-bearing
liabilities.     
    
     PROVISION FOR LOAN LOSSES.  During fiscal year 1997, we made a provision
for loan losses of $123,000 as compared to a $10,000 provision during the
previous fiscal year.  This increase was primarily based on the increase in the
level of nonperforming commercial real estate loans and from the growth of our
commercial real estate loan portfolio.   Future additions to the loan loss
allowance will be based on the analysis of the loan portfolio as described
above, and, accordingly, are not predictable.  However, because we expect our
portfolio of commercial real estate loans to increase in the future, we expect
future loan loss provisions to exceed the pre-1997 amounts, though there can be
no certainty in this regard.      

                                       42
<PAGE>
 
    
     NONINTEREST INCOME. Noninterest income decreased from $31,000 for fiscal
year 1996 to a negative $2,000 for fiscal year 1997 due primarily to a $32,000
loss on the sale of available for sale securities in fiscal year 1997 (there
were no comparable losses in fiscal year 1996) and a decrease of $5,000 in fees
earned on deposit accounts.  These were offset by increases of $1,300 in fees
earned on loans and $2,100 in other income.     
    
     NONINTEREST EXPENSE.  For fiscal year 1997, total noninterest expenses were
$772,000 as compared to $843,000 for fiscal year 1996.  The decline in this
expense level was due mainly to the special SAIF assessment of $182,000 in 1996,
offset by a $141,000 increase in compensation expense primarily due to adoption
of our deferred compensation plan for directors, which amounted to a charge of
$115,000.  As a result of the recapitalization of the SAIF, our deposit
insurance premiums declined significantly, resulting in a reduction of $53,000
from 1996 to 1997.  We expect our annual deposit insurance premium to remain at
the current level, .064% of total assessable deposits, in future periods though
there can be no assurance in this regard.     
    
     Our noninterest expense will increase following the conversion due to
several factors.  First, we will incur significant expenses, including added
personnel costs, in the event that our plans to establish a new branch office
materialize.  We will also see added expense associated with the ESOP and, later
on, the MRP.  Further, we will experience the costs of being a public company.
Finally, our business plan contemplates spending $1.5 million on a new office
building approximately two years following the conversion.      

     Our deposit insurance premium expense has been reduced as the rate we have
to pay for such insurance was significantly reduced effective January 1, 1997.

     INCOME TAX EXPENSE.  Our income tax expense for fiscal year 1997 was
slightly higher for fiscal 1997 as compared to fiscal 1996, rising $1,600.

LIQUIDITY AND CAPITAL RESOURCES
    
     We are required to maintain minimum levels of liquid assets as defined by
OTS regulations. This requirement, which varies from time to time (currently 4%)
depending upon economic conditions and deposit flows, is based upon a percentage
of our deposits and short-term borrowings. The required ratio at June 30, 1998
was 4% and our liquidity ratio for the month ended June 30, 1998 was 26%.  It is
our belief that upon completion of the conversion our liquidity ratio will
increase due to the additional funds we will receive.      

     Our primary sources of funds are deposits, repayment of loans and mortgage-
backed securities, maturities of investments and interest-bearing deposits,
funds provided from operations and advances from the FHLB of Atlanta.  While
scheduled repayments of loans and mortgage-backed securities and maturities of
investment securities are predictable sources of funds, deposit flows and loan
prepayments are greatly influenced by the general level of interest rates,
economic conditions and competition.  We use our liquidity resources principally
to fund existing and future loan commitments, to fund maturing certificates of
deposit and demand deposit 

                                       43
<PAGE>
 
withdrawals, to invest in other interest-earning assets, to maintain liquidity,
and to meet operating expenses.

     Liquidity may be adversely affected by unexpected deposit outflows, higher
interest rates paid by competitors, adverse publicity relating to the savings
and loan industry, and similar matters. Management monitors projected liquidity
needs and determines the level desirable, based in part on our commitments to
make loans and management's assessment of our ability to generate funds.
    
     A major portion of our liquidity consists of cash and cash equivalents,
which include cash and interest-bearing deposits in other banks with a maturity
date of less than ninety days.  The level of these assets is dependent upon our
operating, investing, lending and financing activities during any given period.
At June 30, 1998, cash and cash equivalents totaled $3,890,000.      
    
     Our primary investing activities include origination of loans and purchase
of mortgage backed securities.  During the six months ended June 30, 1998 and
the years ended December 31, 1997 and 1996, purchases of mortgage backed
securities totaled $785,000, $0 and $499,000, respectively, while loan
originations and purchases totaled $4,349,000, $10,581,000 and $6,494,000. These
investments were funded in part by loan and mortgage backed security repayments
of $3,767,000, $4,388,000 and $3,730,000 and an increase in certificates of
deposit received of $924,000, $3,730,000 and $519,000, for the six months ended
June 30, 1998 and the years ended December 31, 1997 and 1996, respectively. 
     
    
     At June 30, 1998, we had $3,640,000 in outstanding commitments to originate
fixed-rate loans with rates that ranged from 6.5% to 8.50% and had no non-
recourse commercial finance lease commitments outstanding.  We anticipate that
we will have sufficient funds available to meet our current loan origination
commitments.  Certificates of deposit which are scheduled to mature in one year
or less totaled $10,502,000 at June 30, 1998.  Based on historical experience
management believes that a significant portion of such deposits will remain with
us.      

     We are subject to federal regulations that impose certain minimum capital
requirements.  For a discussion on such capital levels, see "Historical and Pro
Forma Capital Compliance" and "Regulation -- Regulation of the Bank --
Regulatory Capital Requirements."

IMPACT OF INFLATION AND CHANGING PRICES

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

                                       44
<PAGE>
 
RECENT  PRONOUNCEMENTS

     FASB STATEMENT ON ACCOUNTING FOR STOCK-BASED COMPENSATION.  In October
1995, the FASB issued SFAS No. 123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby compensation cost is
measured at the grant date based on the value of the award and is recognized
over the service period.  FASB has encouraged all entities to adopt the fair
value based method, however, it will allow entities to continue the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25.  Under the intrinsic value based method, compensation cost is
the excess of the market price of the stock at the grant date over the amount an
employee must pay to acquire the stock.  However, most stock option plans have
no intrinsic value at the grant date and, as such, no compensation cost is
recognized under APB Opinion No. 25.  Entities electing to continue use of the
accounting treatment of APB Opinion No. 25 must make certain pro forma
disclosures as if the fair value based method had been applied.  The accounting
requirements of SFAS No. 123 are effective for transactions entered into in
fiscal years beginning after December 15, 1995.  Pro forma disclosures must
include the effects of all awards granted in fiscal years beginnings after
December 15, 1994.  If the proposed Option Plan is adopted we will use the
intrinsic value method.  Accordingly, there will be no impact as a result of our
adoption of SFAS No.  123.

     FASB STATEMENT ON ACCOUNTING FOR TRANSFERS AND SERVICING OF FINANCIAL
ASSETS AND EXTINGUISHMENTS OF LIABILITIES.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for transfers and
servicing of financial assets and extinguishment of liabilities occurring after
December 31, 1996.  SFAS No. 125 supersedes SFAS No. 122, Accounting for
Mortgage Servicing Rights.  SFAS No. 125 provides accounting and reporting
standards for transfers and servicing of financial assets and extinguishment of
liabilities based on consistent application of a financial-components approach
that focuses on control.  SFAS No. 125 extends the "available for sale" and
"trading" approach of SFAS No. 115 to non-security financial assets that can be
contractually prepaid or otherwise settled in such a way that the holder of the
asset would not recover substantially all of its recorded investment.  In
addition, SFAS No. 125 amends SFAS No. 115 to prevent a security from being
classified as held to maturity if the security can be prepaid or settled in such
a manner that the holder of the security would not recover substantially all of
its recorded investment.  The extension of the SFAS No. 115 approach to certain
non-security financial assets and the amendment to SFAS No. 115 are effective
for financial assets held on or acquired after January 1, 1997.  The FASB has
proposed to defer the effective date of SFAS No. 125 until January 1, 1998 for
certain transactions including repurchase agreements, dollar-roll, securities
lending and similar transactions.  We adopted SFAS No. 125 on January 1, 1997.
There was no impact on our financial statements of such adoption.

     FASB STATEMENT ON EARNINGS PER SHARE.  In February 1997, the FASB issued
SFAS No. 128, "Earnings Per Share."  SFAS 128 supersedes APB Opinion No. 15,
"Earnings Per Share" and specifies the computation, presentation and disclosure
requirements for earnings per share for entities with publicly held common stock
or potential common stock.  SFAS No. 128 replaces the presentation of primary
earnings per share with a presentation of basic earnings per share and fully
diluted earnings per share with diluted earnings per share.  It also requires
dual presentation of basic 

                                       45
<PAGE>
 
and diluted earnings per share on the face of the income statement for all
entities with complex capital structures and requires the reconciliation of the
numerator and denominator of the basic earnings per share computation to the
numerator and denominator of the diluted earnings per share computation.  This
statement is effective for financial statements issued for periods ending after
December 15, 1997, including interim periods. We will adopt SFAS No. 128 in the
initial period after conversion.  We do not believe the impact of adopting SFAS
No. 128 will be material to our financial statements.

     FASB STATEMENT ON DISCLOSURE OF INFORMATION ABOUT CAPITAL STRUCTURE.  In
February 1997, the FASB issued SFAS No. 129.  The Statement incorporates the
disclosure requirements of APB Opinion No. 15, "Earnings per Share," and makes
them applicable to all public and nonpublic entities that have issued securities
addressed by the Statement.  APB Opinion No. 15 requires disclosure of
descriptive information about securities that is not necessarily related to the
computation of earnings per share.  The statement continues the previous
requirements to disclose certain information about an entity's capital structure
found in APB Opinion No. 10, Omnibus Opinion - 1966 and No. 15, Earnings Per
Share and FASB Statement No. 47, Disclosure of Long-Term Obligations, for
entities that were subject to the requirements of those standards.  This
Statement eliminates the exemption of nonpublic entities from certain disclosure
requirements of Opinion 15 as provided by Statement  No. 21, Suspension of the
Reporting of Earnings per Share and Segment Information for Nonpublic
Enterprises.  It supersedes specific disclosure requirements of Opinion 10 and
15 and Statement 47 and consolidates them in this Statement for ease of
retrieval and for greater visibility to nonpublic entities.  This Statement is
effective for financial statements for periods ending after December 15, 1997.
SFAS No. 129 will be adopted by us in the initial period after December 15,
1997.  We do not believe the impact of adopting SFAS No. 129 will be material to
our financial statements.

     FASB STATEMENT ON REPORTING COMPREHENSIVE INCOME.  In June 1997, the FASB
issued SFAS No.  130, "Reporting Comprehensive Income," which requires entities
presenting a complete set of financial statements to include details of
comprehensive income that arise in the reporting period.  Comprehensive income
consists of net income or loss for the current period and other comprehensive
income,  expense, gains and losses that bypass the income statement and are
reported in a separate component of equity, i.e., unrealized gains and losses on
certain investment securities. SFAS No.  130 is effective for fiscal years
beginning after December 15, 1997.  We do not believe that adoption of SFAS No.
130 will have a material adverse effect on our financial position or results of
operations.

     FASB STATEMENT ON DISCLOSURES REGARDING SEGMENTS.  In June 1997, the FASB
issued SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
Information."  Statement 131 establishes standards for the way public
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
stockholders.  It also establishes standards for related disclosures about
products and services, geographic areas and major customers. Statement 131
supersedes FASB Statement No. 14, "Financial Reporting for Segments of a
Business Enterprise" but retains the requirement to report information about
major customers.  It amends 

                                       46
<PAGE>
 
Statement No. 94, "Consolidation of all Majority-Owned Subsidiaries" to remove
the special disclosure requirements for previously unconsolidated subsidiaries.
Statement 131 is effective for financial statements for periods beginning after
December 15, 1997. We do not believe the impact of adopting SFAS No. 131 will be
material to our financial statements.

     FASB STATEMENT ON EMPLOYERS DISCLOSURES ABOUT PENSIONS AND OTHER
POSTRETIREMENT BENEFITS.  In February 1998, the FASB issued SFAS No. 132,
"Employers Disclosures About Pension and Other Postretirement Benefits," which
standardizes disclosure requirements for pensions and postretirement benefits.
This Statement is effective for fiscal years beginning after December 15, 1997.
We do not believe that the adoption of SFAS No. 132 will have a material effect
on our financial statements.


                      BUSINESS OF NORTHFIELD BANCORP, INC.

     The Company is not an operating company and has not engaged in any
significant business to date.  It was formed on March 5, 1998 as a Maryland-
chartered corporation to be the holding company for Northfield Federal Savings
Bank.  The holding company structure and retention of proceeds will facilitate:
(i) diversification into non-banking activities, (ii) acquisitions of other
financial institutions, such as savings institutions, (iii) expansion within
existing and into new market areas and (iv) stock repurchases without adverse
tax consequences.  There are no present plans regarding diversification,
acquisitions of other companies or stock repurchases.

     Northfield Federal Savings has operated as an independent community
oriented savings institution since 1923.  It is our intention to continue to
operate as an independent community oriented savings association following the
conversion.

     Since the Company will own only one savings association, it generally will
not be restricted in the types of business activities in which it may engage,
provided that we retain a specified percentage of our assets in housing-related
investments.  The Company initially will not conduct any active business and
does not intend to employ any persons other than officers but will utilize our
support staff from time to time.


                     BUSINESS OF NORTHFIELD FEDERAL SAVINGS
    
     The principal sources of funds for our activities are deposits and payments
on loans.  Our deposits totaled $35 million at June 30, 1998.  Funds are used
principally for the origination of construction and permanent loans secured on
one- to four-family residences which are located in our market area.  We also
originate other types of loans, including loans secured by multi-family
residential property, commercial real estate, home equity and savings account
loans.  We also purchase commercial leases from a local leasing company, as well
as investment and mortgage-backed securities.  Our principal source of revenue
is interest received on loans and investments and our principal expense is
interest paid on deposits.      

                                       47
<PAGE>
 
MARKET AREA
    
     We consider our primary market area to be Baltimore, Harford and Cecil
County, Maryland. The principal sources of employment in Baltimore, Harford and
Cecil Counties are the services, retail trade and manufacturing industries.  The
1996 median household income is estimated to be $40,481 for Baltimore County,
$50,300 for Harford County and $43,000 for Cecil County.  In the period from
1990 to 1996, Baltimore County's population increased 4.28% compared to the
State of Maryland at 6.40% and the United States at 6.67%.  During the same
period, the populations of Harford and Cecil County grew 12.8% and 8.5%,
respectively.  Based on projected increases in population and households in
these market areas over the next several years, we believe that the Bank's
market areas can support future lending growth, although there can be no
assurance in this regard.      

LENDING ACTIVITIES

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

     The following table sets forth information concerning the types of loans
held by us at the dates indicated.

<TABLE>     
<CAPTION>
                                                                                  AT DECEMBER 31,
                                             AT JUNE 30,             ------------------------------------------
                                                1998                      1997                     1996
                                       ---------------------         -----------------        -----------------
                                       AMOUNT            %           AMOUNT       %           AMOUNT       %
                                       ------         ------         ------    -------        ------    -------   
<S>                                    <C>            <C>            <C>       <C>            <C>       <C>
                                                                                (DOLLARS IN THOUSANDS)
Type of Loan:
- -----------------------------
 One- to four-family residential
   mortgage loans............           $26,762         81.33%        $25,740    81.35%        $19,439    77.18%
 Construction loans..........             2,796          8.50           2,105     6.65           2,462     9.78                     

 Commercial real estate loans             2,559          7.78           2,805     8.87           2,195     8.71                     

 Commercial loans                                                                                                                   

  collateralized by lease                                                                                                           

  finance receivables........               555          1.69             741     2.34           1,018     4.04                     

                                                                                                                                    

Consumer loans:                                                                                                                     

 Home equity lines of credit.               158           .48             177      .56              --       --                     

 Loans secured by deposits...                73           .22              74      .23              74      .29                     

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

     Total loans.............            32,903        100.00          31,642   100.00%         25,188   100.00%                    

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

                                                                                                                          
Less:                                                                                                                     
 Undisbursed portion of                                                                                                   
  loans in process...........             1,316                         1,197                    1,028
 Deferred loan origination                                                                         
  fees.......................               281                           268                      219
 Allowance for losses........               200                           216                      100
                                        -------                       -------                  -------
    Loan portfolio, net                 $31,106                       $29,961                  $23,841
                                        =======                       =======                  =======                     
</TABLE>      

                                       48
<PAGE>
 
     The following table sets forth the estimated maturity of our loan portfolio
at December 31, 1997.  The table does not include the effects of possible
prepayments or scheduled repayments.  All mortgage loans are shown as maturing
based on the date of the last payment required by the loan agreement.

<TABLE>
<CAPTION>
 
                                                                                            
                                  DUE DURING THE YEAR ENDING           DUE AFTER                  DUE AFTER         
                                         DECEMBER 31,                  3 THROUGH                  5 THROUGH     
                                  --------------------------          5 YEARS AFTER            10 YEARS AFTER
                                   1998      1999      2000          DECEMBER 31, 1997        DECEMBER 31, 1997 
                                   ------   ------    ------         -----------------        ----------------- 
                                                                                               (IN THOUSANDS)
<S>                               <C>       <C>       <C>            <C>                      <C> 
Real estate loans:           
  One- to four-family........      $  371    $    4    $  48                 $377                  $1,165 
  Construction...............       1,038     1,067       --                   --                      -- 
  Commercial real estate.....         137         2       --                  314                     852 
Commercial loans 
  collateralized by lease 
  finance receivables........         120       154      372                   95                      -- 
Consumer loans:                                                                                           
  Home equity lines of credit         177        --       --                   --                      -- 
  Loans secured by deposits..          74        --       --                   --                      -- 
                                   ------    ------    -----                 ----                  ------ 
     Total...................      $1,917    $1,227    $ 420                 $786                  $2,017 
                                   ======    ======    =====                 ====                  ====== 
 
<CAPTION> 
                                            DUE AFTER
                                           10 THROUGH             DUE AFTER 15       
                                         15 YEARS AFTER           YEARS AFTER           
                                       DECEMBER 31, 1997        DECEMBER 31, 1997        TOTAL  
                                       -----------------        -----------------        ------
<S>                                    <C>                      <C>                      <C> 
Real estate loans:           
  One- to four-family........                $2,909                   $20,866             $25,740    
  Construction...............                    --                        --               2,105    
  Commercial real estate.....                 1,010                       490               2,805    
Commercial loans                                                                                     
  collateralized by lease 
  finance receivables........                    --                        --                 741    
Consumer loans:                                                                                      
  Home equity lines of credit                    --                        --                 177    
  Loans secured by deposits..                    --                        --                  74    
                                             ------                   -------             -------    
     Total...................                $3,919                   $21,356             $31,642    
                                             ======                   =======             =======     
</TABLE>

          The next table sets forth at December 31, 1997, the dollar amount of
all loans due one year or more after December 31, 1997 which have predetermined
interest rates and have floating or adjustable interest rates.
<TABLE>
<CAPTION>
 
                                        PREDETERMINED     FLOATING OR
                                            RATE        ADJUSTABLE RATES
                                        -------------   ----------------
<S>                                     <C>             <C>
                                                         (IN THOUSANDS)
Real estate loans:
   One- to four-family...............         $25,369         $--       
   Construction......................           1,067          --       
   Commercial real estate............           2,668          --       
Commercial loans collateralized by                                      
  lease finance receivables..........             621          --       
Consumer loans:                                                         
  Home equity lines of credit........              --          --       
  Loans secured by deposits..........              --          --       
                                              -------         ---
     Total...........................         $29,725         $-- 
                                              =======         ===
</TABLE>

                                       49
<PAGE>
 
     RESIDENTIAL CONSTRUCTION LOANS.  Our most significant loan product is
lending to finance the construction of one- to four-family residential property
to the individuals who will be the owners and occupants upon completion of
construction.  Construction/permanent loans account for a majority of our single
family loan originations.  We have historically emphasized these loans and have
established a reputation in our market areas for this type of lending.  We
believe that we can continue to respond to the demand for these loans by
borrowers engaged in building and development of single family residential
properties in the growing communities of our market areas.  Virtually all of
these loans are structured to be converted to permanent loans at the end of the
construction phase. Borrowers are required to pay interest during the
construction period.  Loan proceeds are disbursed according to a draw schedule
and we inspect the progress of the construction before additional funds are
disbursed.  The interest rate we charge is fixed during the construction phase
(based on the prime rate) and fixed thereafter, and these loans generally have
30 year terms.

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

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

     ONE- TO FOUR-FAMILY RESIDENTIAL LOANS.  We also originate standard one- to
four-family residential mortgage loans secured by property located in our
primary market area.  These are made in amounts up to 80% of the lesser of the
appraised value or purchase price, with private mortgage insurance or additional
collateral required on loans with a loan to-value ratio in excess of 80%.
Although, all of our one- to four-family loans are underwritten to conform with
secondary market standards, we originate such loans with the intention that they
will be held in our portfolio rather than sold in the secondary mortgage market.

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

                                       50
<PAGE>
 
    
     COMMERCIAL REAL ESTATE LOANS.  Our commercial real estate loans are secured
primarily by office buildings and multi-family residential investment
properties.  Some of our commercial real estate loans are participations with
other financial institutions in our market area.  Commercial real estate loans
are made in amounts of up to 75% of the appraised value of the property.  Our
commercial real estate loans generally have variable rates with terms of five
years and amortization schedules of up to 30 years.  At June 30, 1998, the
largest of our commercial real estate loans was an $990,000 loan participation,
of which our interest totaled $396,000.  This loan was secured by an office
building.      
    
     Commercial real estate lending, which accounted for approximately 7.78% of
our loan portfolio at June 30, 1998, entails significant additional risks
compared to single-family residential property lending.  These loans typically
involve large loan balances to single borrowers or groups of related borrowers.
The repayment of these loans typically is dependent on the successful operation
of the real estate project securing the loan.  These risks can be significantly
affected by supply and demand conditions in the market for office and retail
space and may also be subject to adverse conditions in the economy.  To minimize
these risks, we generally limit this type of lending to our market area and to
borrowers who are otherwise well known to us.      
    
     COMMERCIAL AND AUTOMOBILE LEASES.  For over ten years, we have purchased
commercial finance leases from a local leasing company.  These leases are
primarily on office equipment.  We purchase the lease but all servicing is
conducted by the seller.  The average length of the individual leases ranges
from 3.5 to four years and the average size ranges from $1,500 to $5,000.   At
June 30, 1998, our portfolio of commercial leases totaled $555,000, or 1.69%, of
total loans.  In recent years, we have come under regulatory criticism based on
violation of the OTS's loans to one borrower regulation.  We are in the process
of bringing the program into compliance with the loans to one borrower
regulation.   Our portfolio includes both recourse and non-recourse purchases,
but in accordance with OTS  comments, we will in the future purchase on a
recourse basis only.  Following the conversion, we will be back into compliance
with the loans to one borrower regulation.      

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

     Since the program began, we have experienced losses of $7,700 in connection
with these leases, all involving non-recourse purchases.  As indicated above, we
intend to purchase on a recourse basis only in the future.  Currently, we are
not purchasing these leases.  Following the conversion, we expect to increase
the level of these leases to the amount allowed by the loans to one borrower
regulation, which we estimate will be approximately $1.0 million after receipt
of the conversion proceeds.  Management believes that these commercial leases
represent a sound and 

                                       51
<PAGE>
 
profitable investment and will seek to maintain its relationship with the local
leasing company following the conversion.
    
     We have very recently also invested $500,000 in automobile finance leases
from another local company.  These lease purchases, in which we participate with
other local lenders,  are structured in the same manner as the commercial
finance leases discussed above.  All of our purchases from the automobile
leasing company have been and will be with full recourse.  Following the
conversion, we plan to invest an additional $500,000 in these automobile leases.
         
     Automobile finance leases are subject to the same risk of default as direct
automobile loans.  These loans involve a higher risk of default than loans
secured by one- to four-family residential loans because they are secured by
automobiles, which are rapidly depreciable assets.  The repossessed collateral
for a defaulted automobile loan may not provide an adequate source of repayment
of the outstanding loan balance as a result of the greater likelihood of damage,
loss or depreciation, and the remaining deficiency may not warrant further
substantial collection efforts against the borrower.  In addition, automobile
loan collections depend on the borrower's continuing financial stability, and
thus are more likely to be adversely affected by job loss, illness or personal
bankruptcy.  The application of various federal and state laws, including
federal and state bankruptcy and insolvency laws, may also limit the amount
which can be recovered on such loans.      
 
     CONSUMER LOANS.  Our consumer loans consist of home equity lines of credit
and savings account loans.  We began offering home equity lines of credit in
December 1996.  These loans are secured by a real estate mortgage with our
security interest in the borrower's primary residence. These are variable rate
loans indexed to the prime rate with terms of 20 years.  Our savings account
loans are made for up to 90% of the balance on deposit in savings accounts or
certificates of deposit. These loans are secured by an interest in the
borrower's account.
    
     NEW LENDING PROGRAMS TO BE IMPLEMENTED AS PART OF THE CRA ACTION PLAN. In
an effort to improve our CRA rating, the Bank intends to invest $450,000 (which
represents 10% of the gross conversion proceeds at the midpoint of the Estimated
Valuation Range) in loans to first time low- and moderate-income home buyers.
This investment of the conversion proceeds is part of a CRA action plan we have
adopted which includes: (i) offering 97% loan-to-value ratio loans with private
mortgage insurance, no points, and a 1/8% rate discount below our current rate
offering plan; (ii) expanding our solicitation, advertising and education
efforts to reach low- and moderate-income borrowers; and (iii) purchasing low-
and moderate-income loans from brokers at a premium. See "Management's
Discussion and Analysis of Financial Condition -- CRA Compliance."     

     LOAN APPROVAL AUTHORITY AND UNDERWRITING. Our President may approve all
commercial leases that we purchase up to $25,000 and all home equity lines of
credit up to that amount.  All other loans are approved by our board of
directors.

     Upon receipt of a completed loan application from a prospective borrower, a
credit report is ordered.  Income and certain other information is verified.  If
necessary, additional financial information may be requested.  An appraisal or
other estimate of value of the real estate intended to 

                                       52
<PAGE>
 
be used as security for the proposed loan is obtained. Appraisals are prepared
by outside fee appraisers who are approved by the board of directors.

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

     LOAN ORIGINATIONS, PURCHASES AND SALES.  The following table sets forth
certain information with respect to our loan originations.  We did not purchase
or sell any loans during the periods.
<TABLE>     
<CAPTION>
  
                                                     SIX MONTHS ENDED             YEAR ENDED
                                                         JUNE 30,                 DECEMBER 31,
                                                -------------------------   ----------------------
                                                  1998          1997          1997        1996
                                                ---------   -------------   --------   -----------
                                                                    (IN THOUSANDS)
<S>                                             <C>             <C>        <C>           <C>

Net loans, beginning of period...............    $29,961         $23,841    $23,841       $21,695
 
Origination by type:
- -------------------
Real estate loans:
  One- to four-family........................    $ 3,989         $ 5,325    $ 9,621       $ 6,366
  Commercial real estate.....................        418             439        439           142
 
Consumer loans:
  Loans secured by deposits..................         31              17         50             8
  Home equity lines of credit................         --             184        505            --
                                                 -------         -------    -------       -------
          Total loans originated.............      4,438           5,965     10,615         6,516
 
Purchases:
- ---------
  Loan participations........................         --              --        350            --
  Commercial loans collateralized by lease
     finance receivables.....................         61             215        340           207
                                                 -------         -------    -------       -------
 
Repayments...................................     (3,224)         (2,033)    (4,843)       (4,329)
 
Decrease (increase) in other items, net......       (130)         (1,441)      (342)         (248)
                                                 -------         -------    -------       -------
 
     Net increase in loans receivable, net...      1,145           2,706      6,120         2,146
                                                 -------         -------    -------       -------
 
Net loans, end of period.....................    $31,106         $26,547    $29,961       $23,841
                                                 =======         =======    =======       =======

 
</TABLE>      

     All of the loans we originate are intended to be held in our portfolio
rather than sold in the secondary mortgage market.  Our one- to four-family
residential loans do, however, conform to secondary market guidelines.  We may,
therefore, decide to sell loans in the secondary market in the future.  We
occasionally purchase loan participations from other financial institutions.
These participation interest purchases are reflected in the above table.
Generally, the purchase of participation interests involves the same risks as
would the origination of the same types of loans 

                                       53
<PAGE>
 
as well as the additional risk that results from the fact that we have less
control over the origination and subsequent administration of such loans.

    
     LOAN COMMITMENTS.  Written commitments are given to prospective borrowers
on all approved real estate loans.  Generally, the commitment requires
acceptance within 30 days of the date of issuance.  At June 30, 1998,
commitments to cover originations of mortgage loans were $3,640,000.  We believe
that virtually all of our commitments will be funded.      
    
     LOANS TO ONE BORROWER.  The maximum amount of loans which we may make to
any one borrower may not exceed the greater of $500,000 or 15% of our unimpaired
capital and unimpaired surplus.  We may lend an additional 10% of our unimpaired
capital and unimpaired surplus if the loan is fully secured by readily
marketable collateral.  Our loan-to-one borrower limit was approximately
$500,000 at June 30, 1998.  At June 30, 1998, our largest loan outstanding had a
balance of $500,000.      

NONPERFORMING AND PROBLEM ASSETS
    
     LOAN DELINQUENCIES.  Generally when a mortgage loan becomes 30 days past
due, a notice of nonpayment is sent to the borrower.  Additional notices and
letters from us are sent if the loan remains delinquent after 45, 60 and 75
days.  If the loan continues in a delinquent status for 90 days past due and no
repayment plan is in effect, a notice of right to cure default is sent to the
borrower giving 30 additional days to bring the loan current before foreclosure
is commenced.  Our board meets regularly to determine when foreclosure
proceedings should be initiated.  The customer will be notified when foreclosure
is commenced.  At June 30, 1998, our loans past due between 30 and 89 days
totaled $361,201.      

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

                                       54
<PAGE>
 
     NONPERFORMING ASSETS.  The following table sets forth information regarding
our nonperforming loans.  As of the dates indicated, we had no loans categorized
as troubled debt restructurings within the meaning of SFAS 15 and no real estate
owned.
<TABLE>     
<CAPTION>
 
                                                                             
                                                                              AT             AT DECEMBER 31,
                                                                           JUNE 30,        ------------------
                                                                             1998            1997      1996
                                                                           --------        --------   -------
                                                                                   (IN THOUSANDS)
<S>                                                                       <C>             <C>          <C>
Loans accounted for on a non-accrual basis:                                                      
  Real estate loans:                                                                             
    One- to four-family...........................................          $ --           $  --       $  --
    Commercial real estate........................................            --             135  (1)    270
                                                                            ----           -----       -----
       Total real estate loans....................................            --             135         270
  Commercial loans collateralized by lease finance receivables....            --              --          --
  Consumer loans:                                                                                    
    Loans secured by deposits.....................................            --              --          --
    Home improvement..............................................            --              --          --
    Automobile....................................................            --              --          --
    Other consumer................................................            --              --          --
                                                                            ----           -----       -----
       Total......................................................            --             135         270
                                                                            ----           -----       -----
                                                                                                      
Accruing loans delinquent 90 days or more:                                                            
  Real estate:                                                                                        
    One- to four-family...........................................          $ --           $  --        $  --
    Commercial real estate........................................           269             279   (2)     --
Commercial loans collateralized by lease finance receivables......             3              --           --
Consumer loans....................................................            --              --           --
   Loan secured by deposits.......................................            --              --           --
   Home equity lines of credit....................................            --              --           --
   Automobile.....................................................            --              --           --
   Other consumer.................................................            --              --           --
                                                                            ----           -----        -----
       Total......................................................           272             279   (2)     --
                                                                            ----           -----        -----
          Total nonperforming loans...............................           272             414          270
                                                                            ====           =====        =====
                                                                                                      
Total non-performing loans as a percentage of total net loans.....           .87%           1.31%        1.07%
                                                                            ====           =====        =====
Total non-performing assets as a percentage of total assets.......           .70%           1.15%         .84%
                                                                            ====           =====        =====
- ------------------------
</TABLE>      
(1)  In January 1998, these loans were fully repaid.
(2)  This balance represents a loan on which the borrower experienced cash flow
     difficulties on the collateral, several commercial properties, and became
     180 days delinquent.  In February 1998, the borrower resumed regular
     payments on the loan but the loan, has not yet been brought current.
    
     During the six months ended June 30, 1998 and the year ended December 31,
1997, we would have recorded additional interest income of approximately $0 and
$5,772, respectively, on nonaccrual loans if such loans had been current
throughout the period.  We included income of $0 and $9,442 on such nonaccrual
loans during the six months ended June 30, 1998 and the year ended December 31,
1997, respectively.  We had no loans which were not classified as nonaccrual, 90
days past due or restructured, but where known information causes us to have
serious concerns as to the ability of these borrowers to comply with their
current loan terms.      

                                       55
<PAGE>
 
     CLASSIFIED ASSETS.  OTS regulations provide for a classification system for
problem assets of savings associations which covers all problem assets.  Under
this classification system, problem assets of savings associations such as ours
are classified as "substandard," "doubtful," or "loss." An asset is considered
substandard if it is inadequately protected by the current net worth and paying
capacity of the borrower or of the collateral pledged, if any.  Substandard
assets include those characterized by the "distinct possibility" that the
savings association will sustain "some loss" if the deficiencies are not
corrected.  Assets classified as doubtful have all of the weaknesses inherent in
those classified substandard, with the added characteristic that the weaknesses
present make "collection or liquidation in full, on the basis of currently
existing facts, conditions, and, values, "highly questionable and improbable."
Assets classified as loss are those considered "uncollectible" and of such
little value that their continuance as assets without the establishment of a
specific loss reserve is not warranted.  Assets may be designated "special
mention" because of potential weakness that do not currently warrant
classification in one of the aforementioned categories.

     When a savings association classifies problem assets as either substandard
or doubtful, it may establish general allowances for loan losses in an amount
deemed prudent by management.  General allowances represent loss allowances
which have been established to recognize the inherent risk associated with
lending activities, but which, unlike specific allowances, have not been
allocated to particular problem assets.  When a savings association classifies
problem assets as loss, it is required either to establish a specific allowance
for losses equal to 100% of that portion of the asset so classified or to charge
off such amount.  A savings association's determination as to the classification
of its assets and the amount of its valuation allowances is subject to review by
the OTS, which may order the establishment of additional general or specific
loss allowances.  A portion of general loss allowances established to cover
possible losses related to assets classified as substandard or doubtful may be
included in determining a savings association's regulatory capital.  Specific
valuation allowances for loan losses generally do not qualify as regulatory
capital.
    
     At June 30, 1998, $315,000 of our assets were classified as special
mention, $3,000 of assets were classified as doubtful and no assets classified
as substandard or loss.      
    
     FORECLOSED REAL ESTATE.  Real estate acquired by us as a result of
foreclosure is recorded as "real estate owned" until such time as it is sold.
When real estate owned is acquired, it is recorded at the lower of the unpaid
principal balance of the related loan or its fair value less estimated disposal
costs.  Any write down of real estate owned is charged to operations.  At June
30, 1998, we did not have any real estate owned.      

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

                                       56
<PAGE>
 
     We monitor our allowance for loan losses and make additions to the
allowance as economic conditions dictate.  Although we maintain our allowance
for loan losses at a level that we consider adequate for the inherent risk of
loss in our loan portfolio, actual losses could exceed the balance of the
allowance for loan losses and additional provisions for loan losses could be
required.  In addition, our determination as to the amount of its allowance for
loan losses is subject to review by the OTS, as part of its examination process.
After a review of the information available, the OTS might require the
establishment of an additional allowance.

     The following table sets forth an analysis of our allowance for loan losses
for the periods indicated.
<TABLE>     
<CAPTION>
 
                                                      SIX MONTHS ENDED                     YEAR ENDED
                                                          JUNE 30,                         DECEMBER 31,
                                               -------------------------------   -----------------------
                                                   1998              1997           1997         1996
                                               -----------       -------------   ----------   ----------
                                                                  (DOLLARS IN THOUSANDS)

<S>                                            <C>                 <C>           <C>       <C> 
Balance at beginning of period..............        $  216            $   100       $  100       $   90
Charge-offs                                                                               
- -----------                                                                               
Real estate loans:                                                                        
 One- to four-family........................           (16)                --           --           --
 Commercial real estate.....................            --                 --           --           --
                                                    ------            -------       ------       ------
   Total real estate loans..................           (16)                --           --           --
                                                                                          
 Commercial loans collateralized by lease                                                 
    finance receivables.....................            --                 --           (7)          --
                                                    ------            -------       ------       ------
                                                        --                 --           (7)          --
                                                    ------            -------       ------       ------
Consumer loans:                                                                           
 Loan secured by deposits...................            --                 --           --           --
 Home equity line of credit.................            --                 --           --           --
 Automobile.................................            --                 --           --           --
 Other consumer.............................            --                 --           --           --
                                                    ------            -------       ------       ------
                                                                                          
Recoveries..................................            --                 --           --           --
                                                    ------            -------       ------       ------
                                                                                          
Net recoveries (charge-offs)................           (16)                --           (7)          --
                                                    ------            -------       ------       ------
Additions charged to operations.............            --                  5          123           10
                                                    ------            -------       ------       ------
Balance at end of period....................        $  200            $   105       $  216       $  100
                                                    ======            =======       ======       ======
                                                                                          
Allowance for loan losses to total                                                        
 non-performing loans at end of period......         73.53%            131.25%       52.17%       37.04%
                                                    ======            =======       ======       ======
Allowance for loan losses to net loans                                                    
 at end of period...........................           .64%               .40%         .72%         .42%
                                                    ======            =======       ======       ======
Net loans charge-offs.......................           (16)                --           (7)          --
                                                    ------            -------       ------       ------
Provision for loan losses...................            --                  5          123           10
                                                    ------            -------       ------       ------
Ratio of net charge-offs to average                                                       
 loans outstanding during the period........           .05%               -- %         .03%         -- %
                                                    ======            =======       ======       ======
</TABLE>       

                                       57
<PAGE>
 
     The following table illustrates the allocation of the allowance for loan
losses for each category of loan.  The allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not restrict our use of the allowance to absorb losses in other loan
categories.
<TABLE>     
<CAPTION>
                                                                                                 AT DECEMBER 31,
                                                                            -------------------------------------------------------
                                                  AT JUNE 30, 1998                    1997                         1996
                                            -----------------------------   -------------------------   ---------------------------
                                                             PERCENT OF                      PERCENT OF                PERCENT OF
                                                            LOANS IN EACH                   LOANS IN EACH            LOANS IN EACH
                                                             CATEGORY TO                     CATEGORY TO              CATEGORY TO
                                              AMOUNT        TOTAL LOANS         AMOUNT       TOTAL LOANS    AMOUNT    TOTAL LOANS
                                           -------------   --------------   -------------   ------------   ------   ----------------
                                                                             (DOLLARS IN THOUSANDS)
<S>                                        <C>             <C>              <C>             <C>            <C>      <C>
Real estate loans:
 One- to four-family....................            $ 80           81.33%            $ 96         81.35%    $  45             77.18%
 Construction...........................              --            8.50               --          6.65        --              9.78
 Commercial real estate loans...........              60            7.78               60          8.87        --              8.71
 Commercial loan collateralized by lease
   finance receivables..................              60            1.69               60          2.34        55              4.04
 Consumer loans.........................              --             .70               --           .79        --               .29
                                                    ----          ------             ----        ------    ------            ------
  Total allowance for loan losses.......            $200          100.00%            $216        100.00%    $ 100            100.00%
                                                    ====          ======             ====        ======    ======            ======
</TABLE>      

INVESTMENT ACTIVITIES

    INVESTMENT SECURITIES.  We are required under federal regulations to
maintain a minimum amount of liquid assets which may be invested in specified
short-term securities and certain other investments.  See "Regulation --
Regulation of Northfield Federal Savings -- Federal Home Loan Bank System" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources." The level of liquid assets
varies depending upon several factors, including: (i) the yields on investment
alternatives, (ii) our judgment as to the attractiveness of the yields then
available in relation to other opportunities, (iii) expectation of future yield
levels, and (iv) our projections as to the short-term demand for funds to be
used in loan origination and other activities.  We classify our investment
securities as "held to maturity", "available-for-sale" or "trading" in
accordance with SFAS No. 115.  At December 31, 1997, our investment portfolio
policy allowed investments in instruments such as: (i) U.S. Treasury
obligations, (ii) U.S. federal agency or federally sponsored agency obligations,
(iii) mortgage-backed securities, (iv) certificates of deposit, and (v) federal
funds, including FHLB overnight and term deposits.

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

                                       58
<PAGE>
 
     
interest by the full faith and credit of the United States, while FHLMC and
FNMA certificates are guaranteed by those agencies only.  Our mortgage-backed
securities portfolio was classified as "held to maturity" at June 30, 1998.
     
    Expected maturities will differ from contractual maturities due to scheduled
repayments and because borrowers may have the right to call or prepay
obligations with or without prepayment penalties.

     Mortgage-backed securities typically are issued with stated principal
amounts.  The securities are backed by pools of mortgages that have loans with
interest rates that are within a set range and have varying maturities.  The
underlying pool of mortgages can be composed of either fixed-rate or adjustable
mortgage loans.  Mortgage-backed securities are generally referred to as
mortgage participation certificates or pass-through certificates.  The interest
rate risk characteristics of the underlying pool of mortgages (i.e., fixed-rate
or adjustable-rate) and the prepayment risk, are passed on to the certificate
holder.  The life of a mortgage-backed pass-through security is equal to the
life of the underlying mortgages.
    
     The Bank also has a $93,000 investment in a real estate mortgage investment
conduits (REMIC").  REMICs are securities derived by reallocating the cash flows
from mortgage-backed securities or pools of mortgage loans in order to create
multiple classes, or tranches, of securities with coupon rates and average lives
that differ from the underlying collateral as a whole. At June 30, 1998, our
REMIC had a weighted average life of one year.  It is a fixed rate instrument
currently paying principal in accordance with a predetermined schedule with an
average yield of 7%.      
    
     REMICs are subject to repayment by the mortgagors of the underlying
collateral at any time. Such prepayment may subject our REMIC to yield and price
volatility.  To assess this volatility, the Federal Financial Institutions
Examination Council ("FFIEC") adopted a policy in 1992 which requires an annual
"stress" test of mortgage derivative securities.  This policy, which has been
adopted by the OTS, requires us to test the REMIC quarterly to determine whether
it is a  high-risk or nonhigh-risk security.   At June 30, 1998, the REMIC met
the criteria established by the policy to be designated as nonhigh-risk
securities for continued classification as a suitable investment.      

     The following table sets forth the carrying (i.e., amortized cost) value of
our investment securities and mortgage-backed securities, at the dates
indicated.
<TABLE>     
<CAPTION>
 
                                                           
                                                      AT               AT DECEMBER 31,
                                                   JUNE 30,            ---------------
                                                     1998               1997    1996
                                                   --------            ------  -------
                                                             (IN THOUSANDS)
<S>                                                <C>                 <C>     <C> 
Available for sale:                                                         
  Lord Abbett U.S. Government Securities Fund...     $   --            $   --   $  197
Held to Maturity:                                                           
  Interest-bearing deposits in other banks......      4,699             3,514    5,186
  Mortgage-backed securities....................      2,145             1,955    2,333
  Federal Home Loan Bank of Atlanta stock.......        273               226      226
                                                     ------            ------   ------
      Total.....................................     $7,117            $5,695   $7,942
                                                     ======            ======   ======
</TABLE>      

                                       59
<PAGE>
 
     
     The following table sets forth the scheduled maturities, carrying values,
market values and average yields for our investment portfolio at June 30, 1998.
     
<TABLE>     
<CAPTION>
                                           ONE YEAR OR LESS      ONE TO FIVE YEARS     FIVE TO TEN YEARS   MORE THAN TEN YEARS
                                         --------------------  --------------------   ------------------  --------------------
                                                    WEIGHTED               WEIGHTED             WEIGHTED            WEIGHTED 
                                          CARRYING   AVERAGE    CARRYING    AVERAGE    CARRYING  AVERAGE  CARRYING   AVERAGE  
                                           VALUE      YIELD      VALUE       YIELD      VALUE     YIELD     VALUE     YIELD  
                                         --------- ---------   ---------  ---------   --------- --------  --------  ----------
                                                                                     (DOLLARS IN THOUSANDS)                  
<S>                                      <C>       <C>         <C>        <C>         <C>       <C>       <C>       <C>      
                                                                                                                             
Securities held to maturity:                                                                                                 
  Interest-bearing deposits..........    $4,600      6.10%     $   --        --%       $ 99      5.50%      $   --       --%  
  Mortgage-backed securities.........        70      5.50          52      8.00         301      8.52        1,722     7.87   
  FHLB stock.........................        --        --          --        --          --        --          273     7.50   
                                         ------               -------                  ----                 ------           
       Total.........................    $4,670      6.09%     $   52      8.00%       $400      7.78%      $1,995     7.82%  
                                         ======               =======                  ====                 ======            
<CAPTION>                                                                                                                    
                                          TOTAL INVESTMENT PORTFOLIO                                                         
                                         ----------------------------                                                        
                                                             WEIGHTED                                                        
                                         CARRYING  MARKET    AVERAGE                                                         
                                          VALUE    VALUE      YIELD                                                          
                                          ------   ------   ---------                                                        
<S>                                      <C>       <C>      <C>                                                              
                                                                                                                             
Securities held to maturity:                                                                                                 
  Interest-bearing deposits..........    $4,699   $4,699       6.09%                                                         
  Mortgage-backed securities.........     2,145    2,200       7.89                                                          
  FHLB stock.........................       273      273       7.50                                                          
                                         ------   ------                                                                     
       Total.........................    $7,117   $7,172       6.69%                                                         
                                         ======   ======                                                                      
</TABLE>      

                                       60
<PAGE>
 
SOURCES OF FUNDS

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

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

    
     At June 30, 1998, our deposits were represented by the various types of
savings programs described below.      
<TABLE>     
<CAPTION>
 
INTEREST            MINIMUM                                                              MINIMUM              PERCENTAGE OF
RATE (1)             TERM                   CATEGORY                                     AMOUNT    BALANCES   TOTAL SAVINGS
- --------         ------------            --------------                                  -------   --------   ------------- 
                                                                                             (DOLLARS IN THOUSANDS)        
<S>              <C>                     <C>                                             <C>       <C>        <C>          
                                                                                                                           
3.05 %           None                    Passbook accounts                                $   25    $ 3,022            8.63%
2.41             None                    Demand and NOW accounts                              25      2,193            6.26
4.04             None                    Money market accounts                             1,000      8,770           25.04
                                                                                                                           
                                         Certificates of Deposit                                                           
                                         -----------------------                                                           
                                                                                                                           
5.30             6 months                Fixed-Term, Fixed-Rate                              100      1,776            5.07
5.53             12 months               Fixed-Term, Fixed-Rate                              100      2,190            6.25
5.57             18 months               Fixed-Term, Fixed-Rate                              100        365            1.04
5.60             30 months               Fixed-Term, Fixed-Rate                              100        200             .57
5.74             36 months               Fixed-Term, Fixed-Rate                              100        490            1.40
6.46             48 months               Fixed-Term, Fixed-Rate                              100        152             .43
6.66             60 months               Fixed-Term, Fixed-Rate                              100      1,159            3.31
6.92             72 months               Fixed-Term, Fixed-Rate                              100      4,854           13.86
6.19                                     Other                                             1,000      9,847           28.11
                                                                                                    -------           ----- 
6.21                                        Total certificates of deposit                            21,033           60.04
                                                                                                    -------           ----- 
4.15                                        Total deposits                                          $35,018           99.97%
                                                                                                    =======           =====
                                         Accrued interest on deposits                                   .12             .03
                                                                                                    -------           -----
                                            Total savings on deposits                               $35,030          100.00%
                                                                                                    =======          ======
 
- -------------------------
</TABLE>      
    
(1)  Indicates weighted average interest rate at June 30, 1998.      

                                       61
<PAGE>
 
     The following table sets forth information about our average deposit
balances and interest rates during the periods indicated.
<TABLE>     
<CAPTION>
 
                                          SIX MONTHS ENDED JUNE 30,                                  YEAR ENDED 
                                ---------------------------------------------                        DECEMBER 31,
                                                                                  --------------------------------------------------
                                       1998                       1997                       1997                     1996
                                -------------------   -------------------------   --------------------------   ---------------------
                                AVERAGE    AVERAGE      AVERAGE       AVERAGE       AVERAGE       AVERAGE      AVERAGE     AVERAGE
                                BALANCE     RATE        BALANCE         RATE        BALANCE         RATE       BALANCE       RATE
                                -------   ---------   ------------   ----------   -----------   ------------   --------   ----------
                                                                      (DOLLARS IN THOUSANDS)
<S>                             <C>       <C>         <C>            <C>          <C>           <C>            <C>        <C>
 
Now accounts.................   $ 1,788       2.85%       $ 1,752         2.90%      $ 1,740        2.89%       $ 1,628        2.76%
Money market deposits........     8,468       3.90          7,882         3.77         7,779        3.89          8,104        3.57
Passbook savings.............     2,864       2.93          2,622         3.00         2,587        2.97          2,701        2.99
Certificates of deposit......    20,671       5.94         16,946         5.81        17,748        5.88         16,363        5.98
                                -------                   -------                    -------                    -------
  Total......................   $33,791       5.01        $29,202         4.84       $29,854        4.94        $28,796        4.84
                                =======                   =======                    =======                    =======
</TABLE>      
 
 
 
   The following table sets forth our time deposits classified by interest rate
at the dates indicated.

<TABLE>      
<CAPTION> 
                                                                                                
                                         AT                    AT DECEMBER 31,
                                       JUNE 30,            --------------------------
                                        1998                 1997              1996   
                                       ------              -------            -------   
   RATE                                       (IN THOUSANDS)
   ----
<S>                                   <C>                  <C>                <C>  
    4.00 -  5.99%............         $11,986              $10,996            $10,314 
    6.00 -  7.99%............           9,047                9,112              6,062
    8.00 -  9.99%............              --                   --                  2
                                      -------              -------            -------
                                      $21,033              $20,108            $16,378
                                      =======              =======            =======
</TABLE>      
 
 
     
   The following table sets forth the amount and maturities of our time deposits
at June 30, 1998.      
<TABLE>      
<CAPTION> 

                                                               AMOUNT DUE
                                --------------------------------------------------------------------------
                                LESS THAN       ONE TO          TWO TO              AFTER
     RATE                       ONE YEAR       TWO YEARS      THREE YEARS        THREE YEARS         TOTAL
     ----                       ---------      ---------      -----------        -----------         ----- 
                                                                (IN THOUSANDS)

<S>                             <C>            <C>            <C>                <C>                <C>  
 4.00 -  5.99%...............   $ 7,399          $3,093          $  446             $1,048          $11,986
 6.00 -  7.99%...............     3,103           2,165           2,798                981            9,047
                                -------          ------          ------             ------          -------
                                $10,502          $5,258          $3,244             $2,029          $21,033              
                                =======          ======          ======             ======          =======
</TABLE>       
                                       62
<PAGE>
 
   The following table sets forth our savings activity for the periods
indicated:
<TABLE>     
<CAPTION> 
                                                                                                     
                                                                                                                          
                              BALANCE AT                              BALANCE AT                               BALANCE AT     
                               JUNE 30,      % OF       INCREASE     DECEMBER 31,      % OF        INCREASE   DECEMBER 31,    % OF
                                 1998      DEPOSITS    (DECREASE)        1997        DEPOSITS     (DECREASE)      1996      DEPOSITS
                              ----------   --------    -----------   ------------    --------     ----------  ------------  --------
                                                                   (DOLLARS IN THOUSANDS)
<S>                             <C>           <C>        <C>           <C>            <C>           <C>         <C>          <C>  
Demand and NOW accounts......   $ 2,193       6.26%       $   114      $ 2,079          6.37%       $   (45)    $ 2,124        7.29%
Money market deposit.........     8,770      25.04            954        7,816         23.96           (158)      7,974       27.39
Passbook savings accounts....     3,022       8.63            417        2,605          7.99            (22)      2,627        9.03
Certificates of deposit......    19,001      54.24            349       18,652         57.18          4,555      14,097       48.42
Jumbo certificates...........     2,032       5.80            576        1,456          4.46           (825)      2,281        7.83
Accrued interest on deposits.        12        .03             (2)          14           .04              1          13         .04
                                -------    -------        -------      -------       -------        -------     -------      ------
                                 35,030     100.00%       $ 2,408      $32,622        100.00%       $ 3,506     $29,116      100.00%
                                =======    =======        =======      =======       =======        =======     =======      ======
</TABLE>      

                                       63
<PAGE>
 
     
     The following table indicates the amount of our certificates of deposit of
$100,000 or more by time remaining until maturity as of June 30, 1998.      
<TABLE>     
<CAPTION>
                                      CERTIFICATES
MATURITY PERIOD                        OF DEPOSIT
- ---------------                       ------------
                                     (IN THOUSANDS)
<S>                                    <C>
 
Three months or less............         $  100
Over three through six months...            141
Over six through 12 months......            215
Over 12 months..................          1,576
                                         ------
      Total........................      $2,032
                                         ======
</TABLE>      

SAVINGS DEPOSIT ACTIVITY

     The following table sets forth our savings activities for the periods
indicated.

<TABLE>     
<CAPTION>
                                             SIX MONTHS ENDED                   YEAR ENDED
                                                 JUNE 30,                      DECEMBER 31,
                                         ------------------------        -----------------------
                                           1998           1997             1997          1996
                                         --------       ---------        --------      ---------
                                                           (DOLLARS IN THOUSANDS)
<S>                                      <C>             <C>              <C>           <C>
Opening balance.......................    $32,607         $29,103         $29,103       $29,162
Net increase (decrease) before
 interest credited....................      1,585             (21)          2,027        (1,464)
Interest credited.....................        826             702           1,477         1,405
                                          -------         -------         -------       -------
  Ending balance......................    $35,018         $29,784         $32,607       $29,103
                                          =======         =======         =======       =======
 
Net increase(decrease)................    $ 2,411         $   681         $ 3,504       $   (59)
                                          =======         =======         =======       =======
 
Percent increase (decrease)...........       7.39%           2.34%          12.04%         (.20)%
                                          =======         =======         =======       =======
</TABLE>      

                                       64
<PAGE>
 
    
     BORROWINGS.  Advances (borrowings) may be obtained from the FHLB of Atlanta
to supplement our supply of lendable funds.  Advances from the FHLB of Atlanta
are typically secured by a pledge of our stock in the FHLB of Atlanta, a portion
of our first mortgage loans and other assets.  Each FHLB credit program has its
own interest rate, which may be fixed or adjustable, and range of maturities.
At June 30, 1998, we had no borrowings from the FHLB of Atlanta.  
     

<TABLE>     
<CAPTION>
 
                                                       AT OR FOR THE                  AT OR FOR THE
                                                     SIX MONTHS ENDED                  YEAR ENDED
                                                         JUNE 30,                      DECEMBER 31,
                                                 ------------------------        -----------------------
                                                   1998            1997            1997          1996
                                                 --------        --------        ---------     ---------
                                                                (DOLLARS IN THOUSANDS)
<S>                                               <C>            <C>              <C>           <C>
 
Amounts outstanding at end of period:
  FHLB advances..............................      $  --           $  --          $   --        $  --
  Other short-term borrowings................         --              --              --           --
Weighted average rate paid on:
  Other short-term borrowings................         --              --              --           --
 
Maximum amount of borrowings outstanding
  at any month end:
  FHLB advances..............................      $  --           $  --          $1,600        $  --
  Other short-term borrowings................         --              --              --           --
 
Approximate average short-term borrowings
  outstanding with respect to:
  FHLB advances..............................      $  --           $  --          $  350        $  --
  Other short-term borrowings................         --              --              --           --
Approximate weighted average rate paid on:
  Other short-term borrowings................         --              --              --           --
</TABLE>      

COMPETITION

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

                                       65
<PAGE>
 
PROPERTIES

     The following table sets forth certain information regarding our offices
and other material property.  For a discussion of planned changes in our
properties, see "Use of Proceeds."

<TABLE>     
<CAPTION>
                                                                         BOOK VALUE                           DEPOSITS
                                              YEAR      OWNED OR         AT JUNE 30,         APPROXIMATE     AT JUNE 30,
                                             OPENED      LEASED            1998 (1)        SQUARE FOOTAGE       1998
                                             ------    ----------        -----------       --------------    -----------
<S>                                          <C>         <C>                <C>                <C>           <C>
MAIN OFFICE:
1844 E. Joppa Road                             1983      Leased (2)         $      0             3,150       $18,614,000
Baltimore, Maryland
 
BRANCH OFFICE:
8705 Harford Road
Baltimore, Maryland                            1923      Owned                28,000               750        16,404,000
 
EXECUTIVE OFFICES:
8005 Harford Road
Baltimore, Maryland                            1998      Leased (3)           48,000             2,915            N/A
</TABLE>       

- -------------------------
(1)  Cost less accumulated depreciation and amortization.
(2)  Present lease expires 08/31/98 and has been renewed through 03/31/03.
(3)  Lease commenced March 10, 1998 and will expire on June 10, 2000.

    
     The book value of the Bank's investment in premises and equipment totaled
$135,000 at June 30, 1998.  See Note 5 of Notes to Financial Statements.
     
PERSONNEL
    
     At June 30, 1998, we had 8 full-time and 2 part-time employees.  None of
our employees are represented by a collective bargaining group.  We believe that
our relationship with our employees is good.      

LEGAL PROCEEDINGS

     We are, from time to time, a party to legal proceedings arising in the
ordinary course of our business, including legal proceedings to enforce our
rights against borrowers.  We are not currently a party to any legal proceedings
which are expected to have a material adverse effect on our financial
statements.

                                       66
<PAGE>
 
                                   REGULATION

     Set forth below is a brief description of certain laws which relate to us.
The description is not complete and is qualified in its entirety by references
to applicable laws and regulations.

GENERAL

     As a federally chartered, SAIF-insured savings institution, we are subject
to extensive regulation by the OTS and the FDIC.  Our lending activities and
other investments must comply with various federal and state statutory and
regulatory requirements, and the OTS periodically examines us for compliance
with various regulatory requirements.  The FDIC also has authority to conduct
periodic examinations of us.  We must file reports with the OTS describing our
activities and our financial condition and we must obtain approvals from
regulatory authorities before entering into certain transactions such as the
conversion or mergers with other financial institutions.  We are also subject to
certain reserve requirements promulgated by the Board of Governors of the
Federal Reserve System ("Federal Reserve System").  Our relationship with our
depositors and borrowers is also regulated to a great extent by federal and
state law, especially in such matters as the ownership of savings accounts and
the form and content of our mortgage documents.  This supervision and regulation
are primarily intended to protect depositors.   The regulatory structure also
gives the regulatory authorities extensive discretion in connection with their
supervisory and enforcement activities and examination policies, including
policies with respect to the classification of assets and the establishment of
adequate loan loss reserves for regulatory purposes.  Any change in regulations,
whether by the OTS, the FDIC or any other government agency, could have a
material adverse impact on our operations.
    
PROPOSED LEGISLATIVE AND REGULATORY CHANGES      
    
     The U.S. Congress is in the process of drafting legislation which may have
a profound effect on the financial services industry.  On May 13, 1998, the U.S.
House of Representatives passed H.R. 10, the "Financial Services Competition Act
of 1998," which calls  for a sweeping modernization of the banking system that
would permit affiliations between commercial banks, securities firms, insurance
companies and, subject to certain limitations, other commercial enterprises.
The stated purposes of H.R. 10 are to enhance consumer choice in the financial
services marketplace, level the playing field among providers of financial
services and increase competition.  H.R. 10 removes many of the statutory
restrictions contained in current laws regulating the financial services
industry and calls for a new regulatory framework of financial institutions and
their holding companies.  H.R. 10., however, preserves the thrift charter and
all existing thrift powers, but would restrict the activities of new unitary
thrift holding companies.  The Senate is now considering and may further modify
H.R. 10.  At this time, it is unknown whether H.R. 10 will be enacted into law,
or if enacted, what form the final version of such legislation might take and
how such legislation may affect our and our holding company's business and
operations.      

                                       67
<PAGE>
 
REGULATION OF NORTHFIELD FEDERAL SAVINGS

     INSURANCE OF DEPOSIT ACCOUNTS.  The FDIC maintains two separate funds for
the insurance of deposits up to prescribed statutory limits.  The Bank Insurance
Fund ("BIF") insures the deposits of commercial banks and the SAIF insures the
deposits of savings associations.  We are a member of the SAIF.  The FDIC is
authorized to establish separate annual assessment rates for deposit insurance
for members of the BIF and the SAIF.  The FDIC may increase assessment rates for
either fund if necessary to restore the fund's ratio of reserves to insured
deposits to its target level within a reasonable time and may decrease such
assessment rates if such target level has been met.  The FDIC has established a
risk-based assessment system for both SAIF and BIF members.  Under this system,
assessments are set within a range, based on the risk the institution poses to
its deposit insurance fund.  This risk level is determined based on the
institution's capital level and the FDIC's level of supervisory concern about
the institution.

     Because a significant portion of the assessments paid into the SAIF by
savings institutions were used to pay the cost of prior savings institution
failures in the past years, the reserves of the SAIF fell below the level
required by law.   As a result, deposit insurance premiums for deposits insured
by the BIF (which met its required reserve level) were substantially less than
premiums for deposits such as ours which are insured by the SAIF.  In order to
recapitalize the SAIF and to eliminate the BIF-SAIF premium disparity, in
November 1996 the FDIC imposed a one-time special assessment equal to $0.657 per
$100 of SAIF-assessable deposits held at March 31, 1995, on institutions with
deposits insured by the SAIF.  We recognized this special assessment of $182,000
during fiscal 1996.

     As a result, beginning January 1, 1997, our annual deposit insurance
premium was reduced from 0.23% to .064% of total assessable deposits.  However,
BIF institutions still pay lower assessments than comparable SAIF institutions
because BIF institutions pay only 20% of the rate being paid by SAIF
institutions on their deposits with respect to obligations issued by the
Financing Corp., a federally chartered corporation which provided some of the
financing required to resolve the thrift crisis in the 1980s.

     REGULATORY CAPITAL REQUIREMENTS.  OTS capital regulations require savings
institutions to meet three capital standards: (1) tangible capital equal to at
least 1.5 % of total adjusted assets, (2) core capital equal to at least 3.0% of
total adjusted assets, and (3) risk-based capital equal to at least 8.0% of
total risk-weighted assets.  In addition, the OTS may require that a savings
institution that has a risk-based capital ratio less than 8.0%, a ratio of Tier
1 capital to risk-weighted assets of less than 4.0% or a ratio of Tier 1 capital
to adjusted total assets of less than 4.0% (3.0% if the institution has received
the highest rating on its most recent examination) take certain actions to
increase its capital ratios.   If the institution's capital is significantly
below the minimum required levels or if it is unsuccessful in increasing its
capital ratios, the OTS may significantly restrict its activities.

                                       68
<PAGE>
 
     Tangible capital is defined as core capital less all intangible assets
(including supervisory goodwill), less certain mortgage servicing rights and
less certain investments.  Core capital is defined as common stockholders'
equity (including retained earnings), non-cumulative perpetual preferred stock
and minority interests in the equity accounts of consolidated subsidiaries,
certain non-withdrawable accounts and pledged deposits of mutual savings
associations and qualifying supervisory goodwill, less non-qualifying intangible
assets, certain mortgage servicing rights and certain investments.  Tier 1 has
the same definition as core capital.
    
     Risk-based capital equals the sum of core capital plus supplementary
capital.  The components of supplementary capital include, among other items,
cumulative perpetual preferred stock, perpetual subordinated debt, mandatory
convertible subordinated debt, intermediate-term preferred stock, and the
portion of the allowance for loan losses not designated for specific loan
losses.   Overall, supplementary capital is limited to 100% of core capital.  A
savings institution must calculate its risk-weighted assets by multiplying each
asset and off-balance sheet item by various risk factors as determined by the
OTS, which range from 0% for cash to 100% for delinquent loans, property
acquired through foreclosure, commercial loans, and other assets.  At June 30,
1998, we were in compliance with all regulatory capital requirements as is shown
on the table below.      

<TABLE>     
<CAPTION>
                                                          PERCENT
                                            AMOUNT       OF ASSETS
                                            ------       ---------
                                            (DOLLARS IN THOUSANDS)
<S>                                          <C>          <C>

      Tangible capital.................      $3,087         7.92%
      Tangible capital requirement.....         585         1.50
                                             ------        -----
        Excess.........................      $2,502         6.42%
                                             ======        =====
 
      Core capital.....................      $3,087         7.92%
      Core capital requirement.........       1,170         3.00
                                             ------        -----
        Excess.........................      $1,917         4.92%
                                             ======        =====
 
      Risk-based capital...............      $3,287        17.11%
      Risk-based capital requirement...       1,537         8.00
                                             ------        -----
        Excess.........................      $1,750         9.11%
                                             ======        =====
</TABLE>      

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

                                       69
<PAGE>
 
difference between the institution's measured interest rate risk and the normal
level of interest rate risk, multiplied by the economic value of its total
assets.

     The OTS calculates the sensitivity of an institution's net portfolio value
based on data submitted by the institution in a schedule to its quarterly Thrift
Financial Report and using the interest rate risk measurement model adopted by
the OTS.  The amount of the interest rate risk component, if any, to be deducted
from an institution's total capital will be based on the institution's Thrift
Financial Report filed two quarters earlier.  Savings institutions with less
than $300 million in assets and a risk-based capital ratio above 12% are
generally exempt from filing the interest rate risk schedule with their Thrift
Financial Reports.  However, the OTS may require any exempt institution that it
determines may have a high level of interest rate risk exposure to file such
schedule on a quarterly basis and may be subject to an additional capital
requirement based upon its level of interest rate risk as compared to its peers.
Due to our size and risk-based capital level, we are exempt from the interest
rate risk component.
    
     At June 30, 1998, we were "well-capitalized" under applicable regulations.
     
     DIVIDEND AND OTHER CAPITAL DISTRIBUTION LIMITATIONS.  OTS regulations
require us to give the OTS 30 days advance notice of any proposed declaration of
dividends to the Company. The OTS may prohibit the payment of dividends by us to
the Company.  In addition, we may not declare or pay a cash dividend on our
capital stock if the effect would be to reduce our regulatory capital below the
amount required for the liquidation account to be established at the time of the
conversion.  See "The Conversion -- Effects of Conversion to Stock Form on
Depositors and Borrowers of Northfield Federal Savings -- Liquidation Account."
    
     OTS regulations limit 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 based primarily on an institution's
capital level.  An institution that exceeds all of its fully phased-in capital
requirements before and after a proposed capital distribution ("Tier 1
institution") and has not been advised by the OTS that it is in need of more
than the normal supervision can, 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 income 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 income over the most recent four quarter period.
Any additional capital distributions require prior regulatory notice.  As of
June 30, 1998, we qualified as a Tier 1 institution.      

     In the event our capital falls below our fully phased-in requirement or the
OTS notifies us that we are in need of more than normal supervision, we would
become a Tier 2 or Tier 3 institution and as a result, our ability to make
capital distributions could be restricted.  Tier 2 institutions, which are
institutions that before and after the proposed distribution meet their current
minimum capital requirements, may only make capital distributions of up to 75%
of net income over the most recent 

                                       70
<PAGE>
 
four quarter period. Tier 3 institutions, which are institutions that do not
meet current minimum capital requirements and propose to make a capital
distribution, and Tier 2 institutions that propose to make a capital
distribution in excess of the noted safe harbor level, must obtain OTS approval
prior to making such distribution. 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. The OTS has proposed rules relaxing
certain approval and notice requirements for well-capitalized institutions.

     A savings institution is prohibited from making a capital distribution if,
after making the distribution, the savings institution would be undercapitalized
(i.e., not meet any one of its minimum regulatory capital requirements).
Further, a savings institution cannot distribute regulatory capital that is
needed for its liquidation account.

     QUALIFIED THRIFT LENDER TEST.  Savings institutions must meet a Qualified
Thrift Lender test. We must maintain at least 65% of our portfolio assets (total
assets less intangible assets, property we use in conducting our business and
liquid assets in an amount not exceeding 20% of total assets) in Qualified
Thrift Investments to satisfy the test.  Qualified Thrift Investments consist
primarily of residential mortgage loans and mortgage-backed and other securities
related to domestic, residential real estate or manufactured housing.  The
shares of stock we own in the FHLB of Atlanta also qualify as Qualified Thrift
Investments.  Subject to an aggregate limit of 20% of portfolio assets, we may
also count the following as Qualified Thrift Investments: (i) 50% of the dollar
amount of residential mortgage loans originated for sale, (ii) investments in
the capital stock or obligations of any service corporation or operating
subsidiary as long as such subsidiary derives at least 80% of its revenues from
domestic housing related activities, (iii) 200% of the dollar amount of loans
and investments to purchase, construct or develop "starter homes," subject to
certain other restrictions, (iv) 200% of the dollar amount of loans for the
purchase, construction or development of domestic residential housing or
community centers in "credit needy" areas or loans for small businesses located
in such areas, (v) loans for the purchase, construction or development of
community centers, (vi) loans for personal, family, household or educational
purposes, subject to a maximum of 10% of portfolio assets, and (vii) shares of
FHLMC or FNMA stock.
    
     If we satisfy the test, we will continue to enjoy full borrowing privileges
from the FHLB of Atlanta.  If we do not satisfy the test we may lose our
borrowing restrictions and be subject to activities and branching restrictions
applicable to national banks.  Compliance with the Qualified Thrift Lender test
is determined on a monthly basis in nine out of every 12 months.  As of June 30,
1998, we were in compliance with our Qualified Thrift Lender requirement with
approximately 95.96% of our assets invested in Qualified Thrift Investments.
         
     COMMUNITY REINVESTMENT ACT.  In enacting the CRA, the Congress required
each federal banking regulatory agency to assess an institution's record of
helping to meet the credit needs of the local communities in which the
institution is chartered, consistent with the safe and sound operation of the
institution, and to take this record into account in the agency's evaluation of
an application for a deposit facility by the institution.  OTS regulations
provide that the OTS will take into account      

                                       71
<PAGE>
 
    
the record of performance under the CRA for, among other things, the following
applications: (i) the establishment of branches or other deposit-accepting
facilities of a savings institution; (ii) the relocation of a main office or
branch of a savings institution; (iii) the merger or consolidation of a savings
institution with another depository institution; (iv) acquisition by a thrift
holding company of a savings institution. A savings institution's record of CRA
performance may be the basis for denying or conditioning approval of any of
these types of applications. The OTS rates the performance of a savings
institution under the applicable CRA performance standards and assigns one of
the following ratings: Outstanding, Satisfactory, Needs to Improve, or
Substantial NonCompliance. In its last CRA evaluation, we received a rating of
"Needs to Improve." For a detailed discussion of the risks associated with this
rating and our response to receipt of the rating, see "Risk Factors -- Risks
Associated with "Needs to Improve" CRA rating and Management's Discussion and
Analysis -- CRA Compliance."     

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

     LOANS TO DIRECTORS, EXECUTIVE OFFICERS AND PRINCIPAL STOCKHOLDERS.  Loans
from us to our directors, executive officers and, subsequent to the conversion,
our principal stockholders may not be made on terms more favorable than those
afforded to other borrowers.  In addition, we cannot make loans in excess of
certain levels to directors, executive officers or 10% or greater stockholders
(or any of their affiliates) unless the loan is approved in advance by a
majority of our board of directors with any "interested" director not voting.
We are also prohibited from paying any overdraft of any of our executive
officers or directors.  We are also subject to certain other restrictions on the
amount and type of loans to executive officers and directors and must annually
report such loans to our regulators.
    
     LIQUIDITY REQUIREMENTS.  All savings institutions are required to maintain
an average daily balance of liquid assets equal to a certain percentage of the
sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less.  The liquidity requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings institutions.  At June 30, 1998, our required liquid asset
ratio was 4% and our actual ratio was 26%.  Monetary penalties may be imposed
upon institution for violations of liquidity requirements.      

     

                                       72
<PAGE>
 
     FEDERAL HOME LOAN BANK SYSTEM.  We are a member of the FHLB of Atlanta,
which is one of 12 regional FHLBs.  Each FHLB serves as a reserve or central
bank for its members within its assigned region.  It is funded primarily from
funds deposited by savings institutions and proceeds derived from the sale of
consolidated obligations of the FHLB System.  It makes loans to members (i.e.,
advances) in accordance with policies and procedures established by the board of
directors of the FHLB.
    
     As a member, we are required to purchase and maintain stock in the FHLB of
Atlanta in an amount equal to at least 1% of our aggregate unpaid residential
mortgage loans, home purchase contracts or similar obligations at the beginning
of each year, or 1/20 of our advances from the FHLB of Atlanta, whichever is
greater.  At June 30, 1998, we had $272,900 in FHLB stock, at cost, which was in
compliance with this requirement.      
    
     FEDERAL RESERVE SYSTEM.  The Federal Reserve System requires all depository
institutions to maintain non-interest bearing reserves at specified levels
against their transaction accounts (primarily checking, NOW and Super NOW
checking accounts) and non-personal time deposits. The balances maintained to
meet the reserve requirements imposed by the Federal Reserve System may be used
to satisfy the liquidity requirements that are imposed by the OTS.  At June 30,
1998, our reserve met the minimum level required by the Federal Reserve System. 
     

HOLDING COMPANY REGULATION

     GENERAL.  The Company will be required to register and file reports with
the OTS and will be subject to regulation and examination by the OTS.  In
addition, the OTS will have enforcement authority over the Company and any non-
savings institution subsidiaries.  This will permit the OTS to restrict or
prohibit activities that it determines to be a serious risk to us.  This
regulation  is intended primarily for the protection of our depositors and not
for the benefit of you, as stockholders of the Company.

     The Company will also be required to file certain reports with, and comply
with the rules and regulations of the SEC under the federal securities laws.

     ACTIVITIES RESTRICTIONS.  Since the Company will only own one savings
institution, it will be able to diversify its operations into activities not
related to banking, but only so long as we satisfy the Qualified Thrift Lender
Test.  If the Company controls more than one savings institution, it would lose
the ability to diversify its operations into non-banking related activities,
unless such other savings institutions each also qualify as a Qualified Thrift
Lender and were acquired in a supervised acquisition.  See "-- Qualified Thrift
Lender Test."

     RESTRICTIONS ON ACQUISITIONS.  The Company must obtain approval from the
OTS before acquiring control of any other savings institution or savings and
loan holding company, substantially all the assets thereof or in excess of 5% of
the outstanding shares of another savings institution or savings and loan
holding company. The Company's directors and officers or persons owning or

                                       73
<PAGE>
 
controlling more than 25% of the Company's stock, must also obtain approval of
the OTS before acquiring control of any savings institution or savings and loan
holding company.

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

     FEDERAL SECURITIES LAW. The Company has filed with the SEC a Registration
Statement under the Securities Act of 1933, as amended (the "Securities Act"),
for the registration of the common stock.  Upon completion of the conversion,
the common stock will be registered with the SEC under the Exchange Act and,
under OTS regulations, generally may not be deregistered for at least three
years thereafter. The Company will be subject to the information, proxy
solicitation, insider trading restrictions and other requirements of the
Exchange Act.

     The registration under the Securities Act of the common stock does not
cover the resale of such shares.  Shares of the common stock purchased by
persons who are not affiliates of the Company may generally be resold without
registration.  Shares purchased by an affiliate of the Company will be subject
to certain resale restrictions.  An affiliate is a person directly, or
indirectly through one or more intermediaries, who controls, or is controlled
by, or is under common control with the Company.  As long as the Company meets
the current public information requirements, each affiliate of the Company who
complies with the other conditions would be able to sell a limited number of
shares based upon the number of shares outstanding and the average trading
volume for the common stock.

                                    TAXATION
FEDERAL TAXATION

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

                                       74
<PAGE>
 
    
     In August 1996, the Code was revised to equalize the taxation of savings
institutions and banks.  Savings institutions, such as us, no longer have a
choice between the percentage of taxable income method and the experience method
in determining additions to bad debt reserves.  Thrifts with $500 million of
assets or less may still use the experience method, which is generally available
to small banks currently.  Larger thrifts may only take a tax deduction when a
loan is actually charged off.  Any reserve amounts added after 1987 will be
taxed over a six year period beginning in 1996; however, bad debt reserves set
aside through 1987 are generally not taxed.  A savings institution may delay
recapturing into income its post-1987 bad debt reserves for an additional two
years if it meets a residential-lending test.  This law is not expected to have
a material impact on us. At June 30, 1998, we had $119,526 of post-1987 bad-debt
reserves.      

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

     The Code imposes a tax ("AMT") on alternative minimum taxable income
("AMTI") at a rate of 20%. AMTI is increased by certain preference items,
including the excess of the tax bad debt reserve deduction using the percentage
of taxable income method over the deduction that would have been allowable under
the experience method.  Only 90% of AMTI can be offset by net operating loss
carryovers of which we currently have none.  AMTI is also adjusted by
determining the tax treatment of certain items in a manner that negates the
deferral of income resulting from the regular tax treatment of those items.
Thus, our AMTI is increased by an amount equal to 75% of the amount by which our
adjusted current earnings exceeds our AMTI (determined without regard to this
adjustment and prior to reduction for net operating losses). In tax years
beginning after December 31, 1997, a "small" corporation will not be subject to
the AMT because its tentative minimum tax will be treated as zero.  For a tax
year beginning in 1988, a corporation that has had average annual gross receipts
of $5,000,000 or less for its 1995-1997 tax years will be a small corporation.
Once a corporation is recognized as a small corporation, it will continue to be
exempt from AMT as long as its average annual gross receipts for the prior 3-
year period is not in excess of $7,500,000.  If a corporation ceases to be a
small corporation, the AMT will apply prospectively only.

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

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

                                       75
<PAGE>
 
STATE TAXATION

     We will continue to be subject to Maryland corporation income tax which is
7%.  The Company is incorporated under Maryland  law.

                           MANAGEMENT OF THE COMPANY

     Our board of directors consists of the same individuals who serve as
directors of Northfield Federal Savings.  Our articles of incorporation and
bylaws require that directors be divided into three classes, as nearly equal in
number as possible.  Each class of directors serves for a three-year period,
with approximately one-third of the directors elected each year.  Our officers
will be elected annually by the board and serve at the board's discretion.

     The following individuals will serve as executive officers of the Company.

<TABLE> 
<CAPTION> 
      NAME               POSITION(S) WITH THE COMPANY
      ----               ----------------------------
<S>                      <C> 
G. Ronald Jobson         President and Chief Executive Officer
John P. Sabol, Jr.       Vice President/Treasurer/Chief Financial Officer
J. Thomas Hoffman        Secretary
</TABLE> 

                    MANAGEMENT OF NORTHFIELD FEDERAL SAVINGS

DIRECTORS AND EXECUTIVE OFFICERS

     Our board of directors is composed of six members, each of whom serves for
a term of three years.  Our proposed stock charter and bylaws require that
directors be divided into three classes, as nearly equal in number as possible.
Each class of directors serves for a three-year period, with approximately one-
third of the directors elected each year.  Our officers are elected annually by
our board and serve at the board's discretion.

     The following table sets forth information with respect to our directors
and executive officers, all of whom will continue to serve in the same
capacities after the conversion.
<TABLE>     
<CAPTION>
                                  AGE AS OF           POSITIONS(2)               DIRECTOR     TERM
NAME                            JUNE 30, 1998         WITH THE BANK               SINCE      EXPIRES
- ----                            -------------         -------------               -----      -------
<S>                                 <C>           <C>                             <C>        <C>
 
Gary R. Bozel                       40            Chairman of the Board            1985        2001
G. Ronald Jobson                    62            President, Chief Executive       1994        2000
                                                    Officer and Director
J. Thomas Hoffman                   50            Secretary and Director           1983        2000
E. Thomas Lawrence, Jr.             43            Director                         1994        1999
David G. Rittenhouse                82            Director                         1974        1999
William R. Rush                     41            Director                         1983        2001
</TABLE>      
 

                                       76
<PAGE>
 
EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS
- ----------------------------------------
<TABLE> 
<S>                                <C>             <C>  
Anthony B. Quigley                  60             Vice President
John P. Sabol, Jr.                  32             Vice President, Chief Financial
                                                      Officer and Treasurer
</TABLE> 

   The business experience for the past five years of each of the directors and
executive officers is as follows:

     GARY R. BOZEL is a self-employed certified public accountant practicing in
Towson, Maryland.  He has served as our Chairman of the Board since 1996 and
served as our President from 1993 to 1996.  He is a member of the board of
directors and finance committee of the Towson Golf and Country Club.

     G. RONALD JOBSON has been our President and Chief Executive Officer since
1996.  From 1984 to that time,  he served as our Executive Vice President and
Chief Executive Officer.  He is active with the Country Club of Maryland and
Parkville American Legion Post 184.

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

     E. THOMAS LAWRENCE, JR., is a painting contractor with Preferred Painting &
Wall Covering Services, Inc., located in Fallston, Maryland; from 1972 to July
1995 he was Vice President of Painting Services, Inc. in Baltimore, Maryland.

     DAVID G. RITTENHOUSE is the chief executive officer of the Rittenhouse Fuel
Company, a heating oil, heat and air conditioning servicer located in Baltimore,
Maryland.

     WILLIAM R. RUSH is a teacher and director of summer programs at the
McDonogh School. Prior to 1997, Mr. Rush was a real estate appraiser and owner
of a bar and restaurant in Parkville, Maryland.  He is a member of the Maryland
Association of Physical Education, Health, Recreation & Dance, the Maryland
State Youth Soccer Association and Senior Olympics.

     ANTHONY B. QUIGLEY has been employed by us since 1984 and currently serves
as our Vice President, Security Officer and Savings Compliance Officer.  He is a
member of the Glen Burnie Park Improvement Association and the Holy Trinity
Roman Catholic Church.

     JOHN P. SABOL, JR. has been employed with us since February 1993.  He began
his employment with us as a management trainee and, in November 1997, was
appointed as our Vice President and Chief Financial Officer.  He is a member of
the Financial Managers Society.

                                       77
<PAGE>
 
MEETINGS AND COMMITTEES OF THE BOARD OF DIRECTORS

     The board of directors conducts its business through meetings of the board
and through activities of its committees.  During the year ended December 31,
1997, the board of directors held 26 regular meetings and two special meetings.
No director attended fewer than 75% of the total meetings of the board of
directors and committees on which such  director served during the year ended
December 31, 1997.

DIRECTOR COMPENSATION

     Our board meets twice per month.  Each of the directors is paid an annual
fee of $5,400. Total aggregate fees paid to the current directors, including a
$6,000 year-end bonus paid to each director,  for the year ended December 31,
1997 were $68,635.

     DEFERRED COMPENSATION PLAN.  We adopted the Northfield Federal Savings
Deferred Compensation Plan, effective December 24, 1997 for our directors and
select executive officers.  On the effective date, we established a bookkeeping
account in the name of each participant.  On December 31, 1997, each director's
account was credited with an amount equal to the product of (i) $2,500, and (ii)
the director's full years of service as a director, up to 10 years.   In
recognition of their accrued years of service for us, the accounts of Messrs.
Bozel, Hoffman, Jobson, Lawrence, Rittenhouse and Rush were credited with
$25,000, $25,000, $7,500, $7,500, $25,000 and $25,000, respectively.  Under the
plan, before each calendar year begins, each non-employee director may elect to
defer receipt of all or part of his future fees and any other participant may
elect to defer receipt of up to 25% of his salary or 100% of his bonus
compensation for the year.  Deferred amounts are credited at the end of the
calendar year to the participant's account.  All amounts credited to
participants' accounts are fully vested at all times.  Until distributed in
accordance with the terms of the plan, each participant's account will be
credited with a rate of return equal to our highest rate of interest paid on our
one-year certificates of deposit.  Following the conversion, each participant
may prospectively elect to have his account credited with either the highest
return paid by us on our one-year certificates of deposit or the total return on
the common stock of our holding company.

     Each participant may elect to receive plan benefits in a lump sum or in
equal annual payments over a period of years designated by the participant.  In
the absence of an election the participant will receive payments in five
substantially equal installments.  In the event of a participant's death, the
balance of his plan account will be paid in a lump sum (unless the participant
elects to continue the previously designated distribution method) to his
designated beneficiary, or if none, his estate.

     Any compensation accrued under the plan will be paid from our general
assets.  We have established a trust in order to hold assets with which to pay
compensation.  Trust assets would be subject to claims of our general creditors.
In the event a participant prevails over us in a legal dispute as to the terms
or interpretation of the plan, he would be reimbursed for his legal and other

                                       78
<PAGE>
 
expenses.  Upon the implementation of the plan, we recognized compensation
expense totaling $115,000 to provide for participants' initial account balances.


EXECUTIVE COMPENSATION

     SUMMARY COMPENSATION TABLE.  The following table sets forth the cash and
non-cash compensation awarded to or earned by our chief executive officer at
December 31, 1997.  No other employee earned in excess of $100,000 for the year
ended December 31, 1997.

<TABLE> 
<CAPTION> 
                                        ANNUAL COMPENSATION
                                ----------------------------------
                                                     OTHER ANNUAL     ALL OTHER
NAME                   YEAR     SALARY     BONUS   COMPENSATION(1)  COMPENSATION(2)
- ----                   ----     ------     -----   ---------------  ---------------
<S>                    <C>     <C>         <C>         <C>               <C> 
G. Ronald Jobson       1997    $58,000    $8,000       $11,400           $6,515
</TABLE> 

- -------------------------
(1)  Consists of director fees.
(2)  Consists of 401-k Plan contribution ($3,300) and country club fees
     ($3,215).

    
     EMPLOYMENT AGREEMENT. We have entered into an employment agreement with our
President, Ronald Jobson.  Mr. Jobson's base salary under the employment
agreement is $75,000. The employment agreement has a term of 12 months.  The
agreement is terminable by us for "just cause" as defined in the agreement.  If
we terminate Mr. Jobson without just cause or if Mr. Jobson terminates his
employment for "good reason", Mr. Jobson will be entitled to a continuation of
his salary for a period of 12 months following the date of termination.  The
employment agreement also contains a provision stating that in the event of the
termination of employment in connection with any change in control of the
Company or us within the first 12 months of the agreement, Mr. Jobson will be
paid a lump sum amount equal to his base salary for the remainder of the 12
month period and 1.99 times his base salary for a 12 month period.  If the
termination in connection with a change in control occurs between the first and
second years of the agreement, Mr. Jobson will be paid a lump sum equal to his
base salary for the remainder of the 12 month period and .99 times his base
salary for a 12 month period.  If the termination in connection with a change in
control occurs at any other time, Mr. Jobson will be paid his base salary for
the remainder of the 12 month period.  If such payments had been made under the
agreement as of June 30, 1998, such payments would have equaled approximately
$_______.  The aggregate payments that would have been made to Mr. Jobson would
be an expense to us, thereby reducing our net income and our capital by that
amount. The agreement may be renewed annually by our board of directors upon a
determination of satisfactory performance within the board's sole discretion.
If Mr. Jobson shall become disabled during the term of the agreement, he shall
continue to receive payment of 100% of the base salary and benefits through the
date of termination.  Such payments shall not be reduced by any other benefit
payments made under other disability program in effect for our employees.  If
Mr. Jobson's employment terminates, he will be entitled to purchase from us
family medical insurance through any group health plan maintained by us.      

                                       79
<PAGE>
 
     EMPLOYEE STOCK OWNERSHIP PLAN.  We have established the ESOP for the
exclusive benefit of participating employee of ours, to be implemented upon the
completion of the conversion. Participating employees are employees who have
completed one year of service with us (including at least 1,000 hours of
service) and have attained the age of 21.  An application for a letter of
determination as to the tax-qualified status of the ESOP will be submitted to
the IRS.  Although no assurances can be given, we expect that the ESOP will
receive a favorable letter of determination from the IRS.
        
     The ESOP is to be funded by contributions made by us in cash or common
stock.  Benefits may be paid either in shares of the common stock or in cash.
In accordance with the Plan, the ESOP may borrow funds with which to acquire up
to 8.0% of the common stock to be issued in the conversion.  The ESOP intends to
borrow funds from the Company.  The loan is expected to be for a term of 12
years at an annual interest rate equal to the prime rate plus one percentage
point, adjusted annually on each January 1st.   Presently it is anticipated that
the ESOP will purchase up to 8.0% of the common stock to be issued in the
offering (36,000 shares based on the midpoint of the Estimated Valuation Range).
The loan will be secured by the shares purchased.  Shares purchased with such
loan proceeds will be held in a suspense account for allocation among
participants as the loan is repaid.  We anticipate contributing approximately
$30,000 annually (based on a 36,000 share purchase) to the ESOP to meet
principal obligations under the ESOP loan, as proposed. It is anticipated that
all such contributions will be tax-deductible. This loan is expected to be fully
repaid in approximately 12 years.      

     Shares sold above the maximum of the Estimated Valuation Range (i.e., more
than 517,500 shares) may be sold to the ESOP before satisfying remaining
unfilled orders of Eligible Account Holders to fill the ESOP's subscription or
the ESOP may purchase some or all of the shares covered by its subscription
after the conversion in the open market.

     Contributions to the ESOP and shares released from the suspense account
will be allocated among participants on the basis of total compensation,
excluding bonuses.  All participants must be employed at least 500 hours in a
plan year in order to receive an allocation.  Participants will become 20%
vested in their ESOP account balances for each year of service beginning with
the first year of service, up to a maximum of 100% for five years of service.
Vesting will be accelerated upon retirement, death, disability, change in
control of the Company, or termination of the ESOP. Forfeitures will be
reallocated to participants on the same basis as other contributions in the plan
year.  Benefits will be payable in the form of a lump sum upon retirement,
death, disability or separation from service.  Our contributions to the ESOP are
discretionary and may cause a reduction in other forms of compensation.
Therefore, benefits payable under the ESOP cannot be estimated.

     In the event of a change in control of us, the outstanding balance of any
loans used to finance the purchase of shares by the ESOP will be payed off
through a transfer or sale of shares held as collateral under such loan, with
any remaining shares allocated to participant accounts pro rata based on their
account balances.  Participants terminating employment on or after the change in
control will be entitled to receive a cash payment from the Company equal to the
amount, if any, which 

                                       80
<PAGE>
 
would have been allocated to the participant's account immediately following the
change in control but was precluded from allocation based on allocation limits
applicable under federal tax laws.

     The board of directors has appointed non-employee directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
board of directors or the ESOP Committee may instruct the ESOP Trustees
regarding investments of funds contributed to the ESOP. The ESOP Trustees must
vote all allocated shares held in the ESOP in accordance with the instructions
of the participating employees.  Unallocated shares and allocated shares for
which no timely direction is received will be voted by the ESOP Trustees as
directed by the board of directors or the ESOP Committee, subject to the
Trustees' fiduciary duties.

PROPOSED FUTURE STOCK BENEFIT PLANS

     STOCK OPTION PLAN.  We intend to adopt a stock option plan (the Option
Plan) following the conversion, subject to approval by the Company's
stockholders, at a stockholders' meeting which we currently expect to be held no
sooner than one year after the conversion.  However, the Company may hold a
stockholders' meeting as soon as six months after the conversion to adopt the
Option Plan.  If the Option Plan is adopted during the first year following the
conversion, the Option Plan would be in compliance with the OTS conversion
regulations in effect.  See "-- Restrictions on Stock Benefit Plans."  If the
Option Plan is implemented more than one year after the conversion, which we
expect, the Option Plan will comply with OTS regulations and policies that are
applicable at such time.  If the Option Plan is implemented within one year
after the conversion, in accordance with OTS regulations, a number of shares
equal to 10% of the aggregate shares of common stock to be issued in the
offering (i.e., 45,000 shares based upon the sale of 450,000 shares at the
midpoint of the Estimated Valuation Range) would be reserved for issuance by the
Company upon exercise of stock options to be granted to our officers, directors
and employees from time to time under the Option Plan.  The purpose of the
Option Plan would be to provide additional performance and retention incentives
to certain officers, directors and employees by facilitating their purchase of a
stock interest in the Company.  Under the OTS conversion regulations, the Option
Plan, would provide for a term of 10 years, after which no awards could be made,
unless earlier terminated by the board of directors pursuant to the Option Plan
and the options would vest over a five year period (i.e., 20% per year),
beginning one year after the date of grant of the option.  Options would expire
no later than 10 years from the date granted and would expire earlier if the
Option Committee so determines or in the event of termination of employment.
Options would be granted based upon several factors, including seniority, job
duties and responsibilities, job performance, our financial performance and a
comparison of awards given by other savings institutions converting from mutual
to stock form.

     The Company would receive no monetary consideration for the granting of
stock options under the Option Plan.  It would receive the option price for each
share issued to optionees upon the exercise of such options.  Shares issued as a
result of the exercise of options will be either authorized but unissued shares
or shares purchased in the open market by the Company.  However, no purchases in
the open market will be made that would violate applicable regulations
restricting 

                                       81
<PAGE>
 
purchases by the Company. The exercise of options and payment for the shares
received would contribute to the equity of the Company.

     MANAGEMENT RECOGNITION PLAN.  We intend to adopt the MRP following the
conversion, the objective of which is to enable us to retain personnel and
directors of experience and ability in key positions of responsibility.  The
Company expects to hold a stockholders' meeting no sooner than one year after
the conversion in order for stockholders to vote to approve the MRP, but may
elect instead to hold a stockholders' meeting as early as six months after the
conversion.  If the MRP is implemented within one year after the conversion, in
accordance with applicable OTS regulations, the shares granted under the MRP
will be in the form of restricted stock vesting over a five year period (i.e.,
20% per year) beginning one year after the date of grant of the award.
Additionally, the number of shares to be granted could not exceed 4% of the
shares sold in the conversion if the MRP is adopted during the first year
following conversion.  If the MRP is implemented more than one year after the
conversion, the MRP will comply with such OTS regulations and policies that are
applicable at such time.  Compensation expense in the amount of the fair market
value of the common stock granted will be recognized pro rata over the years
during which the shares are payable.  Until they have vested, such shares may
not be sold, pledged or otherwise disposed of and are required to be held in
escrow.  Any shares not so allocated would be voted by the MRP Trustees. Awards
would be granted based upon a number of factors, including seniority, job duties
and responsibilities, job performance, our performance and a comparison of
awards given by other institutions converting from mutual to stock form.  The
MRP would be managed by a committee of non-employee directors (the "MRP
Trustees").  The MRP Trustees would have the responsibility to invest all funds
contributed by us to the trust created for the MRP (the "MRP Trust").

     We expect to contribute sufficient funds to the MRP so that the MRP Trust
can purchase, in the aggregate, up to 4% of the amount of common stock that is
sold in the conversion.  The shares purchased by the MRP would be authorized but
unissued shares or would be purchased in the open market.  Whether such shares
will be purchased in the open market or newly issued of the Company, and the
timing of such purchases, will depend on market and other conditions and the
alternative uses of capital available to the Company.  In the event the market
price of the common stock is greater than $10.00 per share, our contribution of
funds will be increased.  Likewise, in the event the market price is lower than
$10.00 per share, our contribution will be decreased.  In recognition of their
prior and expected services to us and the Company, as the case may be, the
officers, other employees and directors responsible for implementation of the
policies adopted by the board of directors and our profitable operation will,
without cost to them, be awarded stock under the MRP. Based upon the sale of
450,000 shares of common stock in the offering at the midpoint of the Estimated
Valuation Range, the MRP Trust is expected to purchase up to 18,000 shares of
common stock.

     RESTRICTIONS ON STOCK BENEFIT PLANS.  OTS regulations provide that in the
event we implement stock option or management and/or employee stock benefit
plans within one year from the date of conversion, such plans must comply with
the following restrictions: (i) the plans must be fully disclosed in the
prospectus, (ii) for stock option plans, the total number of shares for which

                                       82
<PAGE>
 
options may be granted may not exceed 10% of the shares issued in the
conversion, (iii) or restricted stock plans such as the MRP, the shares may not
exceed 3% of the shares issued in the conversion (4% for institutions with 10%
or greater tangible capital), (iv) the aggregate amount of stock purchased by
the ESOP in the conversion may not exceed 10% (12% for well-capitalized
institutions utilizing a 4% management recognition plan), (v) no individual
employee may receive more than 25% of the available awards under the Option Plan
or the MRP, (vi) directors who are not employees may not receive more than 5%
individually or 30% in the aggregate of the awards under any plan, (vii) all
plans must be approved by a majority of the total votes eligible to be cast at
any duly called meeting of the Company's stockholders held no earlier than six
months following the conversion, (viii) for stock option plans, the exercise
price must be at least equal to the market price of the stock at the time of
grant, (ix) for restricted stock plans such as the MRP, no stock issued in a
conversion may be used to fund the plan, (x) neither stock option awards nor
restricted stock awards may vest earlier than 20% as of one year after the date
of stockholder approval and 20% per year thereafter, and vesting may be
accelerated only in the case of disability or death (or if not inconsistent with
applicable OTS regulations in effect at such time, in the event of a change in
control), (xi) the proxy material must clearly state that the OTS in no way
endorses or approves of the plans, and (xii) prior to implementing the plans,
all plans must be submitted to the Regional Director of the OTS within five days
after stockholder approval with a certification that the plans approved by the
stockholders are the same plans that were filed with and disclosed in the proxy
materials relating to the meeting at which stockholder approval was received.

CERTAIN RELATED TRANSACTIONS
    
     During the year ended December 31, 1997, certain of our officers and
directors had loans from us totaling approximately $618,000.  All of such loans
were made in the ordinary course of business, were made on substantially the
same terms, including interest rates and collateral, as those prevailing at the
time for comparable transactions with other persons and did not involve more
than the normal risk of collectibility or present other unfavorable features. 
     

                  RESTRICTIONS ON ACQUISITIONS OF THE COMPANY

     The following discussion is a general summary of the material provisions of
the articles of incorporation and bylaws of the Company and certain other
Maryland corporate law and regulatory provisions, which may be deemed to have
such an anti-takeover effect.  The description of these provisions is
necessarily general and we refer you, in each case, to the articles of
incorporation and bylaws of the Company which are incorporated herein by
reference.  See "Available Information" as to how to obtain a copy of these
documents.

     While our board of directors is not aware of any effort that might be made
to obtain control of the Company after conversion, our board of directors
believes that it is appropriate to include certain provisions as part of the
Company's articles of incorporation and bylaws to protect the interests of the
Company and its stockholders from hostile takeovers ("anti-takeover"provisions)
which the board of directors might conclude are not in the best interests of us
or our stockholders. 

                                       83
<PAGE>
 
These provisions may have the effect of discouraging a future takeover attempt
which is not approved by the board of directors but which individual
stockholders may deem to be in their best interests or in which stockholders may
receive a substantial premium for their shares over the current market prices.
As a result, stockholders who might desire to participate in such a transaction
may not have an opportunity to do so. Such provisions will also render the
removal of the current board of directors or management of the Company more
difficult.

PROVISIONS OF THE COMPANY'S ARTICLES OF INCORPORATION AND BYLAWS

     RESTRICTION ON ACQUISITION OF COMMON STOCK; LIMITATIONS ON VOTING RIGHTS.
The charter of the Company provides that, for a period of five years after
completion of the conversion, no person may directly or indirectly, acquire or
offer to acquire beneficial ownership of more than 10% of any class of equity
security outstanding of the Company (the "Limit"), unless the "continuing" board
of directors has first approved by a two-thirds vote the offer or acquisition.
Any shares acquired in violation of this restriction will not be counted as
shares outstanding for voting purposes, nor will the holder be entitled to vote
such shares.  After five years from the date of conversion, should any party
acquire the beneficial ownership of shares in excess of 10%, the record holders
of more than 10% of any outstanding class of equity security of the Company who
obtained such shares without the requisite approval would be entitled to cast
only one-hundredth (1/100) of a vote for each share owned in excess of 10%, and
the aggregate voting power of such holders shall be allocated proportionately
among such record holders.  A person is a beneficial owner of a security if he
has the power to vote or direct the voting of all or part of the voting rights
of the security, or has the power to dispose of or direct the disposition of the
security. The Company's articles of incorporation further provide that this
provision limiting voting rights may only be amended upon the vote of 80% of the
outstanding shares of voting stock.

     ELECTION OF DIRECTORS.  The Company's articles of incorporation provide
that the board of directors of the Company will be divided into three staggered
classes, with directors in each class elected for three-year terms.  As a result
of this provision, it would take two annual elections to replace a majority of
the Company's board.  The Company's articles of incorporation provide that the
size of the board of directors may be increased or decreased only if two-thirds
of the directors then in office concur in such action.  The articles of
incorporation also provide that any vacancy occurring in the board of directors,
including a vacancy created by an increase in the number of directors, shall be
filled for the remainder of the unexpired term by a majority vote of the
directors then in office.  Finally, the articles of incorporation and the bylaws
impose certain notice and information requirements in connection with the
nomination by stockholders of candidates for election to the board of directors
or the proposal by stockholders of business to be acted upon at an annual or
special meeting of stockholders.

     The articles of incorporation provide that a director may only be removed
for cause by the affirmative vote of at least 80% of the shares of the Company
entitled to vote generally in an election of directors cast at a meeting of
stockholders called for that purpose.

                                       84
<PAGE>
 
     RESTRICTIONS ON CALL OF SPECIAL MEETING.  The articles of incorporation of
the Company provide that a special meeting of stockholders may be called only
pursuant to a resolution adopted by a majority of the board of directors, or a
committee of the board.  Stockholders may call a special meeting only if 25% of
the outstanding shares entitled to vote on the matter for which the meeting is
called.

     ABSENCE OF CUMULATIVE VOTING.  The Company's articles of incorporation
provides that stockholders may not cumulate their votes in the election of
directors.

     AUTHORIZED SHARES.  The articles of incorporation authorizes the issuance
of 8,000,000 shares of  common stock and 2,000,000 shares of preferred stock.
The shares of common stock and preferred stock were authorized in an amount
greater than that to be issued in the conversion to provide the Company's board
of directors with as much flexibility as possible to effect, among other
transactions, financings, acquisitions, stock dividends, stock splits and the
exercise of stock options. However, these additional authorized shares may also
be used by the board of directors consistent with its fiduciary duty to deter
future attempts to gain control of the Company.  The board of directors also has
sole authority to determine the terms of any one or more series of preferred
stock, including voting rights, conversion rates, and liquidation preferences.
As a result of its ability to fix voting rights for a series of preferred stock,
the board has the power, to the extent consistent with its fiduciary duty, to
issue a series of preferred stock to persons friendly to management in order to
attempt to block a post-tender offer merger or other transaction by which a
third party seeks control of the Company and thereby assist management to retain
its position.  The Company's board currently has no plans for the issuance of
additional shares, other than the possible issuance of additional shares
pursuant to stock benefit plans.

     PROCEDURES FOR CERTAIN BUSINESS COMBINATIONS.  The articles of
incorporation require the affirmative vote of at least 80% of the outstanding
shares of the Company in order for the Company to engage in or enter into
certain "Business Combinations," as defined therein, with any "Related Party"
(as defined below) or any affiliates of the "Related Party", unless the proposed
transaction has been approved in advance by a two-thirds vote of the Company's
board of directors, excluding those who were not directors prior to the time the
"Related Party" became the "Related Party."  Absent this provision, only the
approval of a majority of the shares outstanding would be required.

     The term "Related Party" is defined to include any person and the
affiliates and associates of the person (other than the Company or its
subsidiary) who beneficially owns, directly or indirectly, 10% or more of the
outstanding shares of voting stock of the Company.  Any amendment to this
provision requires the affirmative vote of at least 80% of the shares of the
Company entitled to vote generally in an election of directors.

     AMENDMENT TO ARTICLES OF INCORPORATION AND BYLAWS.  Amendments to the
Company's articles of incorporation must be approved by the Company's board of
directors and also by a majority of the outstanding shares of the Company's
voting stock, provided, however, that approval by at least 80% of the
outstanding voting stock of the Company entitled to vote in the election of
directors is generally required for certain provisions (i.e., provisions
relating to restrictions on the 

                                       85
<PAGE>
 
acquisition and voting of greater than 10% of the common stock; number,
classification, election and removal of directors; amendment of bylaws; call of
special stockholder meetings; director liability; certain business combinations;
power of indemnification; and amendments to provisions relating to the foregoing
in the articles of incorporation).

     The bylaws may be amended by a majority vote of the board of directors or
the affirmative vote of the holders of at least 80% of the outstanding shares of
the Company entitled to vote in the election of directors cast at a meeting
called for that purpose.

MARYLAND GENERAL CORPORATION LAW

     The Maryland General Corporation Law contains several provisions designed
to provide Maryland corporations with additional protections against hostile
takeovers.

     THE MARYLAND BUSINESS COMBINATION STATUTE restricts certain transactions
between a Maryland corporation and a holder, directly or indirectly, of 10% or
more of the corporation's outstanding voting stock (an "interested
stockholder").  For a period of five years following the date that a stockholder
becomes an interested stockholder, Maryland's Business Combination Statute
prohibits the following types of transactions between the corporation and the
interested stockholder (unless certain conditions, described below, are met):
(i) mergers or consolidations; (ii) sales, leases, exchanges or other
dispositions other than in the ordinary course of business or pursuant to a
dividend, in any twelve-month period, of assets having an aggregate book value
of 10% or more of the total market value of the outstanding stock of the
corporation or of its net worth; (iii) issuances or transfers by the corporation
or any subsidiary thereof of any equity securities of the corporation or any
subsidiary thereof having a market value of 5% or more of the total market value
of the outstanding stock of the corporation to any interested stockholder or
affiliate of any interested stockholder; (iv) the adoption of a proposal or plan
of liquidation or dissolution of the corporation in which anything other than
cash will be received by an interested stockholder or any affiliate of any
interested stockholder; (v) any reclassification of securities, or
recapitalization of the corporation, or any merger, consolidation, or share
exchange of the corporation with any of its subsidiaries which has the effect of
increasing by 5% or more of the total number of outstanding shares, the
proportionate amount of the outstanding shares of any class of equity securities
of the corporation or any subsidiary thereof which is owned by an interested
stockholder or any affiliate of an interested stockholder; and (vi) the receipt
by any interested stockholder or any affiliate thereof of the benefit, directly
or indirectly, (except proportionately as a stockholder) of any loan, advance,
guarantee, pledge, or other financial assistance or any tax credit or other tax
advantage provided by the corporation or any of its subsidiaries.  Additionally,
after the five-year prohibition on business combinations has expired, a business
combination must (i) be recommended by the board of directors and approved by
(a) 80% of the votes entitled to be cast, and (b) two-thirds of the votes cast
by disinterested stockholders, or (ii) meet the rigorous fair price requirements
of the Statute, or (iii) qualify for one of the statutory exemptions.  This
restriction does not apply if before such person becomes an interested
stockholder, the board of directors approves the transaction in which the
interested stockholder becomes an interested stockholder or approves the
business combination, or a statutory exemption applies.  A Maryland corporation
may exempt itself from the requirements of 

                                       86
<PAGE>
 
the statute in its articles of incorporation. However, our holding company has
not exempted itself from the provisions of this Statute.

     THE MARYLAND CONTROL SHARE ACQUISITION STATUTE prohibits a person who
acquires over specified limits of shares of our holding company (that is, 20%,
33-1/3 or 50% of its outstanding shares) from voting those shares in excess of
each specified limited unless two-thirds of our holding company's disinterested
stockholders vote to approve voting rights for the excess shares. A Maryland
corporation may include a provision in its articles of incorporation or bylaws
exempting the corporation from Maryland's Control Share Acquisition Statute.
Our holding company, however, has not exempted itself from the provisions of
Maryland's Control Share Acquisition Statute.

BENEFIT PLANS

     In addition to the provisions of the Company's articles of incorporation
and bylaws described above, certain benefit plans of ours adopted in connection
with the conversion contain provisions which also may discourage hostile
takeover attempts which the boards of directors might conclude are not in the
best interests for us or our stockholders.  For a description of the benefit
plans and the provisions of such plans relating to changes in control, see
"Management of Northfield Federal Savings -- Proposed Future Stock Benefit
Plans."

REGULATORY RESTRICTIONS

     For three years following conversion, OTS regulations prohibit any person,
without the prior approval of the OTS, from acquiring or making an offer to
acquire more than 10% of the stock of any converted savings institution if such
person is, or after consummation of such acquisition would be, the beneficial
owner of more than 10% of such stock.  In the event that any person, directly or
indirectly, violates this regulation, the securities beneficially owned by such
person in excess of 10% shall not be counted as shares entitled to vote and
shall not be voted by any person or counted as voting shares in connection with
any matter submitted to a vote of stockholders.

     Federal law provides that no company, "directly or indirectly or acting in
concert with one or more persons, or through one or more subsidiaries, or
through one or more transactions," may acquire "control" of a savings
association at any time without the prior approval of the OTS.  In addition, any
company that acquires such control becomes a "savings and loan holding company"
subject to registration, examination and regulation as a savings and loan
holding company.  Control in this context means ownership of, control of, or
holding proxies representing more than 25% of the voting shares of a savings
association or the power to control in any manner the election of a majority of
the directors of such institution.

     Federal law also provides that no "person," acting directly or indirectly
or through or in concert with one or more other persons, may acquire control of
a savings association unless at least 60 days prior written notice has been
given to the OTS and the OTS has not objected to the proposed acquisition.
Control is defined for this purpose as the power, directly or indirectly, to
direct the management or policies of a savings association or to vote more than
25% of any class of voting 

                                       87
<PAGE>
 
securities of a savings association. Under federal law (as well as the
regulations referred to below) the term "savings association" includes state-
chartered and federally chartered SAIF-insured institutions, federally chartered
savings and loans and savings banks whose accounts are insured by the FDIC and
holding companies thereof.

     Federal regulations require that, prior to obtaining control of an insured
institution, a person, other than a company, must give 60 days notice to the OTS
and have received no OTS objection to such acquisition of control, and a company
must apply for and receive OTS approval of the acquisition.  Control, involves a
25% voting stock test, control in any manner of the election of a majority of
the institution's directors, or a determination by the OTS that the acquiror has
the power to direct, or directly or indirectly to exercise a controlling
influence over, the management or policies of the institution.  Acquisition of
more than 10% of an institution's voting stock, if the acquiror also is subject
to any one of either "control factors," constitutes a rebuttable determination
of control under the regulations.  The determination of control may be rebutted
by submission to the OTS, prior to the acquisition of stock or the occurrence of
any other circumstances giving rise to such determination, of a statement
setting forth facts and circumstances which would support a finding that no
control relationship will exist and containing certain undertakings.  The
regulations provide that persons or companies which acquire beneficial ownership
exceeding 10% or more of any class of a savings association's stock after the
effective date of the regulations must file with the OTS a certification that
the holder is not in control of such institution, is not subject to a rebuttable
determination of control and will take no action which would result in a
determination or rebuttable determination of control without prior notice to or
approval of the OTS, as applicable.

                          DESCRIPTION OF CAPITAL STOCK

     The Company is authorized to issue 8,000,000 shares of the common stock,
$0.01 par value per share, and 2,000,000 shares of preferred stock, $0.01 par
value per share.  The Company currently expects to issue up to 595,125 shares of
common stock in the conversion.  The Company does not intend to issue any shares
of preferred stock in the conversion, nor are there any present plans to issue
such preferred stock following the conversion.  Each share of common stock will
have the same relative rights as, and will be identical in all respects with,
each other share of common stock.  THE COMMON STOCK OF THE COMPANY WILL
REPRESENT NONWITHDRAWABLE CAPITAL AND WILL NOT BE INSURED BY US, THE FDIC, OR
ANY OTHER GOVERNMENT AGENCY.

COMMON STOCK

     VOTING RIGHTS.  Each share of the common stock will have the same relative
rights and will be identical in all respects with every other share of the
common stock.  The holders of the common stock will possess exclusive voting
rights in the Company, except to the extent that shares of Preferred Stock
issued in the future may have voting rights, if any.  Each holder of the common
stock will be entitled to only one vote for each share held of record on all
matters submitted to a vote of holders of the common stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

                                       88
<PAGE>
 
     LIQUIDATION.  In the unlikely event of the complete liquidation or
dissolution of the Company, the holders of the common stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and liabilities of the
Company (including all deposits with us and accrued interest thereon); (ii) any
accrued dividend claims; (iii) liquidation preferences of any Preferred Stock
which may be issued in the future; and (iv) any interests in the liquidation
account established upon the conversion for the benefit of Eligible Account
Holders and Supplemental Eligible Account Holders who continue to have their
deposits with us.

     DIVIDENDS.  From time to time, dividends may be declared and paid to the
holders of the common stock, who will share equally in any such dividends.  For
information about cash dividends, see "Dividends" and "Taxation."

     RESTRICTIONS ON ACQUISITION OF THE COMMON STOCK.  See "Restrictions on
Acquisition of the Company" for a discussion of the limitations on acquisition
of shares of the common stock.

     OTHER CHARACTERISTICS.  Holders of the common stock will not have
preemptive rights with respect to any additional shares of the common stock
which may be issued.  Therefore, the board of directors may sell shares of
capital stock of the Company without first offering such shares to existing
stockholders of the Company.  The common stock is not subject to call for
redemption, and the outstanding shares of common stock when issued and upon
receipt by the Company of the full purchase price therefor will be fully paid
and non-assessable.

SERIAL PREFERRED STOCK

     None of the 2,000,000 authorized shares of preferred stock of the Company
will be issued in the conversion.  After the conversion is completed, the board
of directors of the Company will be authorized to issue serial preferred stock
and to fix and state voting powers, designations, preferences or other special
rights of such shares and the qualifications, limitations and restrictions
thereof, subject to regulatory approval but without stockholder approval.  If
and when issued, the serial preferred stock is likely to rank prior to the
common stock as to dividend rights, liquidation preferences, or both, and may
have full or limited voting rights.  The board of directors, without stockholder
approval, can issue serial preferred stock with voting and conversion rights
which could adversely affect the voting power of the holders of the common
stock.  The board of directors has no present intention to issue any of the
serial preferred stock.

                             LEGAL AND TAX MATTERS

     The legality of the common stock has been passed upon for us by Housley
Kantarian & Bronstein, P.C., Washington, D.C.   Certain legal matters for
Trident Securities may be passed upon by Thacher Proffitt & Wood, Washington,
D.C. The federal income tax consequences of the conversion have been passed upon
for us by Housley Kantarian & Bronstein, P.C., Washington, D.C. The Maryland
income tax consequences of the conversion have been passed upon for us by
Anderson Associates, LLP.

                                       89
<PAGE>
 
                                    EXPERTS

     The financial statements of Northfield Federal Savings as of December 31,
1997 and 1996 and for the years then ended have been included herein in reliance
upon the report of Anderson Associates, LLP, independent certified public
accountants, appearing elsewhere herein, and upon authority of said firm as
experts in accounting and auditing.

     Ferguson has consented to the publication herein of a summary of its
letters to us setting forth its opinion as to the estimated pro forma market
value of us in the converted form and its opinion setting forth the value of
subscription rights and to the use of its name and statements with respect to it
appearing in this document.

                             ADDITIONAL INFORMATION

     The Company has filed with the SEC a registration statement on Form SB-2
under the Securities Act of 1933, as amended, with respect to the common stock
offered in this document.  As permitted by the rules and regulations of the SEC,
this document does not contain all the information set forth in the registration
statement.  Such information can be examined without charge at the public
reference facilities of the SEC located at 450 Fifth Street, N.W., Washington,
D.C. 20549, and copies of such material can be obtained from the SEC at
prescribed rates.  The SEC also maintains an internet address ("Web site") that
contains reports, proxy and information statements and other information
regarding registrants, including the Company, that file electronically with the
SEC.  The address for this Web site is "http://www.sec.gov." The
statements contained in this document as to the contents of any contract or
other document filed as an exhibit to the Form SB-2 describe the material
features of such contract or document are, of necessity, brief descriptions and
are not necessarily complete; each such statement is qualified by reference to
such contract or document.

     Northfield Federal Savings has filed an Application for Conversion with the
OTS with respect to the conversion.  Pursuant to the rules and regulations of
the OTS, this document omits certain information contained in that Application.
The Application may be examined at the principal office of the OTS, 1700 G
Street, N.W., Washington, D.C. 20552 and at the Southeast  Regional Office of
the OTS, 1475 Peachtree Street, N.E., Atlanta, Georgia 30309 without charge.

          A copy of the articles of incorporation and the bylaws of the Company
are available without charge from Northfield Federal Savings.

                                       90
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>     
<CAPTION> 

 
                                                                            Page
                                                                            ----
<S>                                                                         <C> 
Independent Auditor's Report                                                 F-1
 
Statements of Financial Condition as of the Six Months Ended June 30, 1998   
 (unaudited) and the Years Ended December 31, 1997 and 1996                  F-2

Statements of Operations for the Six Months Ended June 30, 1998 and 1997     
 (unaudited) and the Years Ended December 31, 1997 and 1996                  F-3

Statements of Retained Earnings for the Six Months Ended June 30, 1998          
 (unaudited) and the Years Ended December 31, 1997 and 1996                  F-4
 
Statements of Cash Flows for the Six Months Ended June 30, 1998 and 1997     
 (unaudited) and the Years Ended December 31, 1997 and 1996                  F-5

Notes to Financial Statements                                                F-8
</TABLE>      

All schedules are omitted because the required information is either not
applicable or is included in the financial statements or related notes.

Separate financial statements for the Company have not been included since it
will not engage in material transactions until after the conversion.  The
Company, which has been inactive to date, has no significant assets,
liabilities, revenues, expenses or contingent liabilities.

                                      91

<PAGE>
 
             [LETTERHEAD OF ANDERSON ASSOCIATES, LLP APPEARS HERE]

                         INDEPENDENT AUDITOR'S REPORT
                         ----------------------------

Board of Directors
Northfield Federal Savings
Baltimore, Maryland

    We have audited the statements of financial condition of Northfield Federal
Savings as of December 31, 1997 and 1996, and the related statements of
operations, retained earnings and cash flows for each of the two years in the
two year period ended December 31, 1997. These financial statements are the
responsibility of the Association's management. Our responsibility is to express
an opinion on these 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 financial statements referred to above present fairly,
in all material respects, the financial position of Northfield Federal Savings
as of December 31, 1997 and 1996, and the results of its operations and cash
flows for each of the two years in the two year period ended December 31, 1997
in conformity with generally accepted accounting principles.

                                                   /s/  Andersen Associates, LLP

February 12, 1998
Baltimore, Maryland

                                      F-1
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              -------------------

                       STATEMENTS OF FINANCIAL CONDITION
                       ---------------------------------

<TABLE>    
<CAPTION>
                                                      June 30,            December 31,
                                                                          ------------        
                                                        1998           1997          1996
                                                      --------         ----          ----     
                                                     (Unaudited)
<S>                                                 <C>             <C>          <C>
     Assets
     ------
Cash                                                 $   222,219    $   116,900  $   172,850
Interest bearing deposits in other banks               4,698,697      3,513,650    5,186,074
Securities available for sale (Note 2)                         -              -      196,772
Mortgage backed securities - held to maturity
 (fair value $2,200,212 - 1998, $2,010,934 - 1997
  and $2,378,256 - 1996) (Note 3)                      2,145,156      1,955,008    2,333,119
Loans receivable, net (note 4)                        31,105,777     29,961,032   23,841,394
Accrued interest receivable - loans                      163,420        149,536      127,180
                            - investments                 17,666         25,000       41,157
                            - mortgage backed
                                securities                14,106         12,693       15,194
Premises and equipment, at cost, less
 accumulated depreciation (Note 5)                       135,434         40,374       52,301
Federal Home Loan Bank of Atlanta stock
 at cost (Note 6)                                        272,900        226,400      226,400
Deferred income taxes (Note 10)                            8,826         26,279            -
Prepaid income taxes (Note 10)                            17,630              -          782
Prepaid expenses and other assets                        185,323         57,544       34,846
                                                     -----------    -----------  -----------
 
Total assets                                         $38,987,154    $36,084,416  $32,228,069
                                                     ===========    ===========  ===========
     Liabilities and Retained Earnings
     ---------------------------------
 
Liabilities
- -----------
   Deposit accounts (Note 7)                         $35,030,284    $32,621,766  $29,115,850
   Advance payments by borrowers
    for expenses                                         705,990        371,262      316,973
   Deferred income taxes (Note 10)                             -              -       57,612
   Income taxes payable (Note 10)                              -         62,964        2,600
   Other liabilities                                     164,374        134,667        5,329
                                                     -----------    -----------  -----------
Total liabilities                                     35,900,648     33,190,659   29,498,364
 
Commitments and contingencies - Notes 4 and 5
 
Retained earnings (substantially restricted)
 (Note 9)                                              3,086,506      2,893,757    2,749,226
Net unrealized loss on securities available for
 sale net of tax                                               -              -      (19,521)
                                                     -----------    -----------  -----------
Total retained earnings                                3,086,506      2,893,757    2,729,705
                                                     -----------    -----------  -----------
 
Total liabilities and retained earnings              $38,987,154    $36,084,416  $32,228,069
                                                     ===========    ===========  ===========
</TABLE>     

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

                                      F-2
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              -------------------

                           STATEMENTS OF OPERATIONS
                           ------------------------

<TABLE>    
<CAPTION>
 
 
                                                       Six Months Ended           Years Ended
                                                        June 30, 1998            December 31,
                                                    ----------------------  -----------------------
                                                       1998        1997        1997         1996
                                                       ----        ----        ---          ----   
                                                         (Unaudited)
<S>                                                 <C>         <C>         <C>          <C>
Income
- ------
   Interest and fees on loans (Note 4)              $1,258,428  $1,010,424  $2,209,375   $1,927,726
   Interest on securities available for sale                 -       8,121      14,888       15,216
   Interest on mortgage backed securities               76,946      86,095     166,235      161,432
   Other interest income                               115,658     144,759     235,958      352,631
                                                    ----------  ----------  ----------   ----------
Total interest income                                1,451,032   1,249,399   2,626,456    2,457,005
 
Interest Expense
- ----------------
   Interest on deposits (Note 7)                       846,730     705,576   1,473,588    1,394,152
   Interest on short-term borrowings                     1,167       1,534      19,973        2,556
                                                    ----------  ----------  ----------   ----------
Total interest expense                                 847,897     707,110   1,493,561    1,396,708
                                                    ----------  ----------  ----------   ----------
 
Net interest income                                    603,135     542,289   1,132,895    1,060,297
 
Provision for losses on loans (Note 4)                       -       5,000     123,270       10,000
                                                    ----------  ----------  ----------   ----------
Net interest income after provision
 for losses on loans                                   603,135     537,289   1,009,625    1,050,297
 
Non-Interest Income (Loss)
- --------------------------
   Loss on sale of securities available for sale             -           -     (32,321)           -
   Fees on loans                                         4,619       4,179       8,366        7,101
   Fees on deposits                                      5,984       7,286      14,033       18,978
   All other income                                      5,448       3,232       7,504        5,359
                                                    ----------  ----------  ----------   ----------
Net non-interest income (loss)                          16,051      14,697      (2,418)      31,438
 
Non-Interest Expenses
- ---------------------
   Compensation and related expenses                   148,606     146,344     469,637      328,285
   Occupancy                                            34,643      31,537      63,201       59,397
   Deposit insurance                                     9,944       5,685      15,238      250,195
   Service bureau expense                               30,382      29,122      56,637       55,651
   Furniture, fixtures and equipment expense            10,172      15,419      28,075       31,673
   Advertising                                          12,089      14,533      30,013       22,412
   Other                                                68,742      47,760     108,702       95,662
                                                    ----------  ----------  ----------   ----------
Total non-interest expenses                            314,578     290,400     771,503      843,275
                                                    ----------  ----------  ----------   ----------
 
Income before tax provision                            304,608     261,586     235,704      238,460
 
Provision for income tax (Note 10)                     111,859      95,976      91,173       89,581
                                                    ----------  ----------  ----------   ----------
 
Net income                                          $  192,749  $  165,610  $  144,531   $  148,879
                                                    ==========  ==========  ==========   ==========
</TABLE>     

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

                                      F-3
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              -------------------

                        STATEMENTS OF RETAINED EARNINGS
                        -------------------------------
           FOR YEARS ENDED DECEMBER 31, 1997 AND  DECEMBER 31, 1996
           --------------------------------------------------------
              AND THE SIX MONTHS ENDED JUNE 30, 1998 (UNAUDITED)
              --------------------------------------------------

<TABLE>     
<CAPTION> 
                                                         Net Unrealized                 
                                                       Loss on Investment               
                                         Retained        Securities Net                 
                                         Earnings            of Tax          Total      
                                         --------      ------------------    -----      
<S>                                    <C>             <C>                <C>           
Balance - December 31, 1995            $2,600,347          $(13,946)      $2,586,401    
                                                                                        
Net change in unrealized loss on                                                        
 securities available for sale                                                          
 net of tax                                     -            (5,575)          (5,575)   
                                                                                        
Net income for year ended                                                               
 December 31, 1996                        148,879                 -          148,879    
                                       ----------          --------       ----------    
                                                                                        
Balance - December 31, 1996             2,749,226           (19,521)       2,729,705    
                                                                                        
Net change in unrealized loss on                                                        
 securities available for sale                                                          
 net of tax                                     -            19,521           19,521    
                                                                                        
Net income for year ended                                                               
 December 31, 1997                        144,531                 -          144,531    
                                       ----------          --------       ----------    
                                                                                        
Balance - December 31, 1997             2,893,757                 -        2,893,757    
                                                                                        
Net income for the six month period                                                     
 ended June 30, 1998 (unaudited)          192,749                 -          192,749    
                                       ----------          --------       ----------    
                                                                                        
Balance  June 30, 1998 (unaudited)     $3,086,506          $      -       $3,086,506    
                                       ==========          ========       ==========     
</TABLE>     

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

                                      F-4
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              -------------------

                           STATEMENTS OF CASH FLOWS
                           ------------------------

<TABLE>    
<CAPTION>
                                                       Six Months Ended         For Years Ended
                                                           June 30,               December 31,
                                                    ----------------------  -------------------------
                                                       1998        1997        1997         1996
                                                    ----------  ----------  ----------  -------------
                                                         (Unaudited)
<S>                                                 <C>         <C>         <C>         <C>
Operating Activities
- --------------------
    Net income                                      $ 192,749    $165,610    $144,531       $148,879
    Adjustments to Reconcile Net Income to
     Net Cash Provided by Operating Activities
     -----------------------------------------
         Net amortization of premiums and
          accretion of discounts on certificates
          of deposit                                    1,837       4,084       7,358         11,111
         Stock dividends on investments                     -      (7,851)    (14,637)       (15,216)
         Loss on sale of securities available
          for sale                                          -           -      32,321              -
         Net amortization of premiums and
          accretion of discounts on mortgage
          backed securities                              (261)      1,933       2,244          2,272
         Loan fees deferred                            31,287      49,010      77,225         59,520
         Amortization of deferred loan fees           (19,193)    (12,691)    (27,831)       (42,971)
         Provision for losses on loans                      -       5,000     123,270         10,000
         (Increase) decrease in accrued
          interest on loans                           (13,884)    (20,784)    (22,356)        18,863
         Decrease in accrued interest on
          investments                                   7,334      21,047      16,157         16,924
         (Increase) decrease in accrued
          interest on mortgage backed
          securities                                   (1,413)     (9,742)      2,501          4,785
         Provision for depreciation                     6,980      10,290      18,049         23,299
         (Increase) decrease in deferred
          income taxes                                 17,453       1,482     (96,173)       (24,888)
         (Increase) decrease in prepaid
          income taxes                                (17,630)     (1,507)        782         75,664
         (Increase) decrease in prepaid
          expenses and other assets                  (127,779)     (6,466)    (22,698)        12,426
         Increase (decrease) in accrued
          interest payable                             (2,682)      4,858       1,615         (8,351)
         (Decrease) increase in income
          taxes payable                               (62,964)     30,801      60,364          2,600
         Increase (decrease) in other
          liabilities                                  29,707      14,629      129,338       (25,974)
                                                  -----------  ----------     --------     --------- 
            Net cash provided by
              operating activities                     41,541     249,703      432,060       268,943
</TABLE>     

                                      F-5
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              --------------------
 
                           STATEMENTS OF CASH FLOWS
                           ------------------------

<TABLE>    
<CAPTION>
                                                  Six Months Ended                            For Years Ended
                                                      June 30,                                  December 31,
                                               -------------------------                   --------------------------
                                                   1998          1997                          1997           1996
                                               ------------   -----------                  ------------    -----------
                                                       (Unaudited)
<S>                                             <C>           <C>                          <C>             <C>            
Cash Flows from Investing Activities
- ------------------------------------
     Proceeds from maturing
      certificates of deposit                   $   245,001   $   383,154                  $    970,154    $   755,037
     Purchases of certificates of deposit          (392,000)     (150,000)                     (150,000)             -
     Proceeds from sale of securities
      available for sale                                  -             -                       210,891              -
     Purchases of mortgage backed
      securities                                   (784,712)            -                             -       (499,063)
     Principal collected on mortgage
      backed securities                             594,825       119,953                       375,867        317,970
     Purchase of loans                              (60,682)     (214,557)                     (334,016)      (207,084)
     Longer term loans originated                (4,288,744)   (4,364,527)                  (10,246,768)    (6,286,634)
     Principal collected on longer
      term loans                                  3,172,572     1,925,344                     4,012,325      3,412,231
     Net decrease (increase) in
      short-term loans                               20,015       (93,654)                      276,157        908,611
     Purchases of premises and
      equipment                                    (102,040)         (898)                       (6,122)        (9,552)
     Purchase of Federal Home Loan
     Bank of Atlanta stock                          (46,500)            -                             -              -   
                                                -----------   -----------                  ------------    -----------
          Net cash used by investing
               activities                        (1,642,265)   (2,395,185)                   (4,891,512)    (1,608,484)
 
Cash Flows from Financing Activities
- ------------------------------------
     Net increase (decrease) in demand deposits,
      money market, passbook accounts
      and advance payments by
      borrowers for taxes and insurance           1,821,534       134,103                      (171,777)      (525,232)
     Net increase in certificates of
      deposit                                       924,394       869,637                     3,730,367        518,741
                                                -----------   -----------                  ------------    -----------
          Net cash provided (used) by
           financing activities                   2,745,928     1,003,740                     3,558,590         (6,491)
                                                -----------   -----------                  ------------    ----------- 

Increase (decrease) in cash and cash
 equivalents                                      1,145,204    (1,141,742)                     (900,862)    (1,346,032)   
Cash and cash equivalents at                                                                                           
 beginning of year                                2,744,442     3,645,304                     3,645,304      4,991,336    
                                                 ----------   -----------                  ------------    -----------  
Cash and cash equivalents at                                                                                           
 end of year                                     $3,889,646   $ 2,503,562                  $  2,744,442    $ 3,645,304    
                                                 ==========   ===========                  ============    ===========     
</TABLE>     

                                      F-6
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              -------------------

                           STATEMENTS OF CASH FLOWS
                           ------------------------

<TABLE>    
<CAPTION>
                                                            Six Months Ended                    For Years Ended
                                                                 June 30,                         December 31,
                                                      -------------------------------       ---------------------------
                                                       1998                1997                1997           1996
                                                       ----                ----                ----           ----
                                                            (Unaudited)
<S>                                                   <C>                <C>              <C>             <C>  
 Reconciliation of cash and cash equivalents:
    Cash                                               $   222,219       $   143,575      $  116,900      $   172,850
    Interest bearing accounts in
     other banks                                         4,698,697         3,836,369       3,513,650        5,186,074
                                                       -----------       -----------      ----------      -----------
                                                         4,920,916         3,979,944       3,630,550        5,358,924
 
         Less - Certificates of deposit
                      maturing in 90 days or
                      more included in interest
                      bearing accounts in
                      other banks                       (1,031,270)       (1,476,382)       (886,108)      (1,713,620)
                                                       -----------       -----------      ----------      -----------
 
Cash and cash equivalents                              $ 3,889,646       $ 2,503,562      $2,744,442      $ 3,645,304
                                                       ===========       ===========      ==========      ===========
 
Supplemental disclosures of cash flows information:
    Cash paid during year for:
         Interest                                      $   850,579       $   702,252      $1,491,949      $ 1,405,078
         Income taxes                                  $   175,000       $    65,200      $  126,200      $    68,193
</TABLE>     

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

                                      F-7
<PAGE>
 
                          NORTHFIELD FEDERAL SAVINGS
                          --------------------------
                              Baltimore, Maryland
                              -------------------

                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------


Note 1 -  Summary of Significant Accounting Policies
          ------------------------------------------

          Business
          --------
 
               The Association's primary business activity is the acceptance of
          deposits from the general public in its market area and using the
          proceeds for investments and loan originations. The Association is
          subject to competition from other financial institutions. The
          Association is subject to the regulations of certain federal agencies
          and undergoes periodic examinations by those regulatory authorities.

          Basis of Financial Statement Presentation
          -----------------------------------------
 
               The financial statements have been prepared in conformity with
          generally accepted accounting principles. In preparing the financial
          statements, management is required to make estimates and assumptions
          that affect the reported amounts of assets and liabilities as of the
          date of the statement of financial condition and revenues and expenses
          for the period. Actual results could differ significantly from those
          estimates. Material estimates that are particularly susceptible to
          significant change in the near-term relate to the determination of the
          allowance for loan losses. See the discussion below of the
          determination of that estimate.
 
          Securities Available for Sale
          -----------------------------
 
               Securities available for sale are carried at fair value and
          consisted of certain equity securities. Unrealized holding gains and
          losses, net of tax, are presented as a separate component of retained
          earnings. Gains and losses on the sale of securities available for
          sale are determined using the specific identification method.

          Mortgage Backed Securities
          --------------------------
 
               Mortgage backed securities, including real estate mortgage
          investment conduits ("REMICs"), are stated at cost, adjusted for
          amortization of premium or discount on purchase, since management has
          the intention and ability to hold them to maturity. Amortization is
          computed using the level yield method over the life of the security.
          Gains and losses on the sale of investments and mortgage backed
          securities are determined using the specific identification method.
          See Note 3 for discussion of prepayment risk and recoverability of
          mortgage backed securities.
           
                                      F-8
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------

Note 1 -  Summary of Significant Accounting Policies - Continued
          ------------------------------------------            

          Loans Receivable
          ----------------

               Loans receivable that management has the intent and ability to
          hold until maturity or pay-off are reported at their outstanding
          principal balance adjusted for any charge-offs, the allowance for loan
          losses, and any deferred fees or costs on originated loans.

               Loan origination fees and certain direct origination costs are
          capitalized and recognized as an adjustment to the yield of the
          related loan over the contractual life utilizing the interest method.

               An allowance for loan losses is provided through charges to
          income in an amount that management believes will be adequate to
          absorb losses on existing loans that may become uncollectible, based
          on evaluations of the collectibility of loans and prior loan loss
          experience. The evaluations take into consideration such factors as
          changes in the nature and volume of the loan portfolio, overall
          portfolio quality, review of specific problem loans, and current
          economic conditions that may affect the borrowers' ability to pay.
          Determining the amount of the allowance for loan losses requires the
          use of estimates and assumptions. Management believes the allowance
          for losses on loans is adequate. While management uses available
          information to estimate losses on loans, future additions to the
          allowances may be necessary based on changes in economic conditions,
          particularly in the State of Maryland. In addition, various regulatory
          agencies, as an integral part of their examination process,
          periodically review the Association's allowances for losses on loans.
          Such agencies may require the Association to recognize additions to
          the allowances based on their judgments about information available to
          them at the time of their examination. Statement of Financial
          Accounting Standards ("SFAS") No. 114, as amended by SFAS No. 118
          addresses the accounting by creditors for impairment of certain loans.
          It is generally applicable for all loans except large groups of
          smaller balance homogeneous loans that are collectively evaluated for
          impairment, including residential mortgage loans and consumer
          installment loans. It also applies to all loans that are restructured
          in a troubled debt restructuring involving a modification of terms.
          SFAS No. 114 requires that impaired loans be measured based on the
          present value of expected future cash flows discounted at the loan's
          effective interest rate, or at the loan's observable market price or
          the fair value of the collateral if the loan is collateral dependent.
          A loan is considered impaired when, based on current information and
          events, it is probable that a creditor will be unable to collect all
          amounts due according to the contractual terms of the loan agreement.

                                      F-9
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 1 -  Summary of Significant Accounting Policies - Continued
          ------------------------------------------            

          Loans Receivable - Continued
          ----------------            
 
               Accrual of interest is discontinued and previously accrued
          interest is reversed against interest income on loans, including
          impaired loans, if they are past due as to maturity or payment of
          principal or interest for a period of more than ninety days, unless
          such loans are well-secured and in the process of collection. When a
          payment is received on a loan on non-accrual status including impaired
          loans the amount received is allocated to principal and interest in
          accordance with the contractual terms of the loan. Loans are returned
          to accrual status when principal and interest payments are current,
          full collection of principal and interest is reasonably assured and
          there is a sustained period of repayment performance (generally six
          months) by the borrower, in accordance with the contractual terms of
          principal and interest.

          Premises and Equipment
          ----------------------
 
               Land is carried at cost, premises and equipment are carried at
          cost less accumulated depreciation. Depreciation is computed on the
          straight-line method, based on the useful lives of the respective
          assets.
 
          Income Taxes
          ------------
 
               Deferred income taxes are recognized for temporary differences
          between the financial reporting basis and income tax basis of assets
          and liabilities based on enacted tax rates expected to be in effect
          when such amounts are realized or settled. Deferred tax assets are
          recognized only to the extent that it is more likely than not that
          such amounts will be realized based on consideration of available
          evidence. The effect on deferred tax assets and liabilities of a
          change in tax rates is recognized in income in the period that
          includes the enactment date.
 
          Statement of Cash Flows
          -----------------------
 
               In the statement of cash flows, cash and equivalents include cash
          and interest bearing deposits in other banks with a maturity date of
          less than ninety days.
          
          Reclassification
          ----------------
 
               Certain prior year's amounts have been reclassified to conform to
          the current year's presentation.
           
                                     F-10
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 2 -  Securities Available for Sale
          -----------------------------

    
               The Association had no securities available for sale at June 30,
          1998 or December 31, 1997. At December 31, 1996, the securities
          available for sale consisted of the Association's investment in Lord
          Abbett U.S. Government Securities Fund at a cost of $228,575, a gross
          unrealized loss of $31,803 and fair value of $196,772.     
    
               No gains or losses were realized during the six months ended June
          30, 1998.The Association recognized a loss of $32,321 during the year
          ended December 31, 1997 due to the full redemption of securities in
          the Lord Abbett U.S. Government Securities Fund. No gains or losses
          were realized during the year ended December 31, 1996.     

Note 3 -  Mortgage Backed Securities
          --------------------------

               Mortgage backed securities consist of the following:

<TABLE>     
<CAPTION>
                                           June 30,         December 31,
                                           --------    ------------------------
                                             1998         1997        1996
                                             ----         ----        ----   
                                          (Unaudited)
      <S>                                 <C>          <C>          <C>
      GNMA participating certificates     $ 1,378,436   $  815,950  $ 1,018,329
      FNMA participating certificates          43,612       46,305       50,525
      FHLMC participating certificates        607,298      701,770      766,108
      REMIC                                    93,175      395,071      500,000
                                          -----------  -----------  -----------
                                            2,122,521    1,959,096    2,334,962
          Net - unamortized premiums 
                 and discounts                 22,635       (4,088)      (1,843)
                                          -----------  -----------  -----------
                                          $ 2,145,156  $ 1,955,008  $ 2,333,119
                                          ===========  ===========  ===========
</TABLE>     
 
                                     F-11
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 3 - Mortgage Backed Securities - Continued
         --------------------------            

          The amortized cost and fair value of mortgage backed securities are as
       follows:


<TABLE>    
<CAPTION>
                                                    Gross           Gross
                                    Amortized     Unrealized      Unrealized     
                                       Cost         Gains           Losses         Fair Value
                                    ----------    ----------      ----------       ----------

                                                         June 30, 1998
                                    ---------------------------------------------------------
                                                            (Unaudited)
<S>                                 <C>           <C>             <C>              <C>      
GNMA participating certificates     $1,401,836       $46,697          $    -       $1,448,533
FNMA participating certificates         43,612           929               -           44,541
FHLMC participating certificates       606,476         8,681           1,492          613,665
REMIC                                   93,232           241               -           93,473
                                    ----------       -------      ----------       ----------
                                    $2,145,156       $56,548          $1,492       $2,200,212
                                    ==========       =======      ==========       ==========
 
                                                       December 31, 1997
                                    ---------------------------------------------------------
 
GNMA participating certificates     $  812,201       $49,580          $    -       $  861,781
FNMA participating certificates         46,305         1,048               -           47,353
FHLMC participating certificates       701,431         4,941           2,748          703,624
REMIC                                  395,071         3,105               -          398,176
                                    ----------       -------      ----------       ----------
                                    $1,955,008       $58,674          $2,748       $2,010,934
                                    ==========       =======      ==========       ==========
 
                                                       December 31, 1996
                                    ---------------------------------------------------------
 
GNMA participating certificates     $1,014,748       $49,024         $     -       $1,063,772
FNMA participating certificates         50,525         1,957               -           52,482
FHLMC participating certificates       767,846         1,302          12,571          756,577
REMIC                                  500,000         5,425               -          505,425
                                    ----------       -------        --------       ----------
                                    $2,333,119       $57,708         $12,571       $2,378,256
                                    ==========       =======        ========       ==========
</TABLE>     

    
          No gains or losses were realized during the six month period ended
       June 30, 1998 and for the years ended December 31, 1997 and 1996,
       respectively.     
 
                                     F-12 
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 3 - Mortgage Backed Securities - Continued
         --------------------------            


          Certain mortgage backed securities including REMICs are subject to
       significant prepayments risks.  In periods of declining interest rates
       mortgages may be repaid more rapidly than anticipated resulting in
       greater amortization of premiums and reduced yields.  In addition, the
       Association may be unable to reinvest at an interest rate comparable to
       the rate on the prepaying mortgage backed security. In contrast, in
       periods of increasing interest rates, market values of mortgage backed
       securities, including REMICs, will decline. Since principal payments on
       REMICs do not commence upon purchase of the investment, REMICs are more
       susceptible to market value fluctuations. Cash flows from the REMICs
       include interest only for one or more years and principal and interest
       payments thereafter provided by mortgage backed securities guaranteed by
       FHLMC or GNMA and backed by residential mortgages. All interest payments
       on the Association's REMICs are at fixed rates. Management anticipates
       full recoverability to the principal balance of REMICs.
 
Note 4 - Loans Receivable
         ----------------


          Loans receivable at June 30, 1998, December 31, 1997 and 1996 consist
      of the following:
 
<TABLE>    
<CAPTION>
                                       June 30,                 December 31,
                                       --------        -------------------------------
                                         1998              1997               1996
                                         ----              ----               ----    
<S>                                  <C>               <C>                 <C> 
                                     (Unaudited)                          
One to four family residential                                            
 mortgage loans                      $26,761,847       $25,739,458         $19,439,391
Construction loans                     2,795,800         2,104,575           2,461,800
Commercial real estate loans           2,558,943         2,805,693           2,195,236
Commercial loan collateralized by                                         
 lease finance receivables               554,496           741,226           1,017,913
Home equity line of credit loans         158,318           177,141                   -
Loans secured by deposits                 72,950            74,142              73,612
                                     -----------       -----------         -----------
                                      32,902,354        31,642,235          25,187,952
                                                                          
Less                                                                      
- ----
  Undisbursed portion of loans                                         
   in process                         (1,315,735)       (1,197,270)         (1,027,520)
  Deferred loan origination fees        (280,527)         (268,433)           (219,038)
  Allowance for losses on loans         (200,315)         (215,500)           (100,000)
                                     -----------       -----------         -----------
                                      (1,796,577)       (1,681,203)         (1,346,558)
                                     -----------       -----------         -----------
                                     $31,105,777       $29,961,032         $23,841,394
                                     ===========       ===========         ===========
</TABLE>     
                                                                          
                                      F-13                                
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 4 - Loans Receivable - Continued
         ----------------            

          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
      Association's lending area.  Commercial and construction loan repayments
      are generally dependent on the operations of the related properties or the
      financial condition of its borrower or guarantor.  Accordingly, repayment
      of such loans can be more susceptible to adverse conditions in the real
      estate market and the regional economy.
 
          A substantial portion of the Association's loans receivable are
       mortgage loans secured by residential and commercial real estate
       properties located in the state of Maryland.  Loans are extended only
       after evaluation by management of customers' creditworthiness and other
       relevant factors on a case-by-case basis.  The Association generally does
       not lend more than 90% of the appraised value of a property and requires
       private mortgage insurance on residential mortgages with loan-to-value
       ratios in excess of 80%.  In addition, the Association generally obtains
       personal guarantees of repayment from borrowers and/or others for
       construction, commercial and multifamily residential loans and disburses
       the proceeds of construction and similar loans only as work progresses on
       the related projects.
 
          The commercial loan collateralized by lease finance receivables
       represents a loan to a leasing company collateralized by leases
       receivable to individuals and businesses secured by personal property and
       is primarily dependent upon the financial condition of the borrower and
       lessors for repayment.
 
          The following is a summary of the allowance for loan losses for the
       six month periods ended June 30 and the years ended December 31:

<TABLE>    
<CAPTION>
                                       June 30,          December 31,          
                                 -----------------    -------------------       
                                  1998       1997      1997        1996
                                 ------     ------    ------     --------
                                      (Unaudited)
<S>                              <C>        <C>       <C>        <C>
Balance - beginning of year      $215,500   $100,000  $100,000   $ 90,000
Provision for losses on loans           -      5,000   123,270     10,000
Charge-offs                       (15,185)         -    (7,770)         -
                                 --------   --------  --------   --------
Balance - end of year            $200,315   $105,000  $215,500   $100,000
                                 ========   ========  ========   ========
</TABLE>     

                                     F-14 

 
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 4  Loans Receivable - Continued
        ----------------           

          A loan is considered impaired when it is probable that the Association
        will be unable to collect all amounts due according to the contractual
        terms of the loan agreement. Impaired loans are summarized as follows:

<TABLE>    
<CAPTION>
 
                                                June 30,         December 31,
                                            ---------------    -----------------
                                             1998      1997      1997      1996
                                             ----      ----      ----      ----  
                                              (Unaudited)
      <S>                                  <C>       <C>       <C>       <C> 
      Average recorded investment          $   -     $270,000  $270,000  $270,000
      Aggregate recorded investment            -      270,000   135,000   270,000
      Allowance for loan losses                -        2,700     1,350     2,700
      Interest income recognized during 
       impairment                              -        4,721     9,442    21,513
</TABLE>     

          The Association was not committed to advance any additional amounts on
        the above loans at December 31, 1997.

          The Association had no non-accrual loans that were not subject to SFAS
        No. 114.
 
          The following table presents a summary of the activity with respect to
        loans to directors and officers at June 30, 1998 and December 31, 1997
        and 1996, respectively.

<TABLE>    
<CAPTION>
                                                    June 30,              December 31,   
                                                    --------          -------------------
                                                      1998              1997       1996
                                                      ----              ----       ---- 
                                                    (Unaudited)
       <S>                                          <C>               <C>        <C>       
       Balance outstanding - beginning of year      $ 617,952         $498,213   $535,925 
       New loans                                       79,600          153,900          - 
       Principal repayments                          (216,014)         (34,161)   (37,712)
                                                    ---------         --------   -------- 
       Balance outstanding - end of year            $ 481,538         $617,952   $498,213 
                                                    =========         ========   ========  
</TABLE>     

    
          The Association is a party to financial instruments with off-balance-
        sheet risk in the normal course of business to meet the financial needs
        of its customers. Mortgage loan commitments, exclusive of loans in
        process not reflected in the accompanying statements at June 30, 1998,
        approximate $3,640,000 and at December 31, 1997, approximate $394,800.
        These commitments are for mortgage loans with fixed rates between 6.50%
        and 8.50% at June 30, 1998 and 7.125% and 11.50% at December 31, 1997.
        There were no non-recourse leasing loan commitments not reflected in the
        accompanying statements at June 30,    

                                      F-15


<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------

Note 4 - Loans Receivable - Continued
         ----------------            
    
      1998.  Non-recourse leasing loan commitments not reflected in the
      accompanying statements at December 31, 1997 are approximately $64,000
      with fixed rates between 10.00% and 10.50%.     
    
          The credit risk involved in these financial instruments is essentially
      the same as that involved in extending loan facilities to customers.  No
      amount has been recognized in the statement of financial condition at
      December 31, 1997 and June 30, 1998, as a liability for credit loss.     
 
Note 5 - Premises and Equipment
         ----------------------

          Premises and equipment at June 30, 1998 and December 31, 1997 and 1996
      are as follows:

<TABLE>    
<CAPTION> 
                                         June 30,          December 31,
                                         --------       ------------------
                                          1998           1997       1996    Useful Lives
                                          ----           ----       ----    ------------
                                       (Unaudited)
      <S>                               <C>         <C>         <C>         <C>
      Land                              $  15,000   $  15,000   $  15,000        - 
      Office building and
        improvements                      103,630      49,497      49,497   5 to 35 years
      Furniture, fixtures and
       equipment                          276,297     228,757     222,635   5 to 15 years
                                        ---------   ---------   ---------
                                          394,927     293,254     287,132 
          Less - accumulated
                depreciation             (259,493)   (252,880)   (234,831)
                                        ---------   ---------   ---------
                                        $ 135,434   $  40,374   $  52,301
                                        =========   =========   =========
</TABLE>     

    
          The Association has entered into a long-term lease for the premises of
      its main office.  Rental expense under the lease for the property for the
      six months ended June 30, 1998 and 1997 and for the years ended December
      31, 1997 and 1996 was $23,151, $19,750, $39,500 and $34,167, respectively.
      At December 31, 1997, the minimum rental commitments under noncancellable
      operating leases are as follows:     

<TABLE>
<CAPTION>
 
          Year Ended December 31,
          -----------------------
          <S>                           <C>
                 1998                   $ 40,333
                 1999                     42,000
                 2000                     42,000
                 2001                     42,000
                 2002                     42,000
                 2003                     28,000
                                        --------
                 2004                   $236,333
                                        ========
</TABLE>

                                     F-16
                                        
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 6 - Investment in Federal Home Loan Bank of Atlanta Stock
         -----------------------------------------------------

             The Association is required to maintain an investment in the stock
         of the Federal Home Loan Bank of Atlanta ("FHLB") in an amount equal to
         at least 1% of the unpaid principal balances of the Association's
         residential mortgage loans or 1/20 of its outstanding advances from the
         FHLB, whichever is greater. Purchases and sales of stock are made
         directly with the FHLB at par value.
 
Note 7 - Deposit Accounts
         ----------------

             Deposit accounts at June 30, 1998 and December 31, 1997 and 1996
         consist of the following:

<TABLE>     
<CAPTION> 
                                            June 30,                            December 31,
                                   -------------------------     ---------------------------------------------
                                            1998                        1997                      1996
                                   -------------------------     ---------------------     -------------------
                                     Amount          %            Amount           %        Amount       %
                                     ------          -            ------           -        ------       -
                                        (Unaudited)
<S>                                <C>            <C>             <C>           <C>      <C>          <C>
Demand and NOW
 accounts including
 non-interest bearing
 deposits of $437,837
 in 1998, $338,633
 in 1997 and
 $277,778 in 1996                  $ 2,193,290      6.26%         $  2,078,419    6.37%  $ 2,123,746    7.29%
Money markets                        8,770,212     25.04             7,816,045   23.96     7,973,913   27.39 
Passbook savings                     3,022,311      8.63             2,604,543    7.99     2,627,415    9.03 
Certificates of                                                                                              
 deposit                            21,032,816     60.04            20,108,422   61.64    16,378,055   56.25 
                                   -----------    ------           -----------  ------   -----------  ------ 
                                    35,018,629     99.97            32,607,429   99.96    29,103,129   99.96 
 Accrued interest                                                                                            
  on deposits                           11,655       .03                14,337     .04        12,721     .04 
                                   -----------    ------           -----------  ------   -----------  ------ 
                                   $35,030,284    100.00%          $32,621,766  100.00%  $29,115,850  100.00%
                                   ===========    ======           ===========  ======   ===========  ======  
</TABLE>     

                                      F-17
                                        
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 7 - Deposit Accounts - Continued
         ----------------            

            Certificates of deposit mature as follows at December 31:

<TABLE>
               <S>                <C>
               1998               $ 7,763,351
               1999                 5,782,167
               2000                 3,515,330
               2001                 1,618,777
               2002                 1,195,899
               2003                   232,898
                                  -----------
               Total              $20,108,422
                                  ===========
</TABLE>

            Interest expense on deposits for the six month periods ended June
         30, 1998 and 1997 and for the twelve month periods ended December 31,
         1997 and 1996 is as follows:

<TABLE>    
<CAPTION>
                                         June 30,            December 31,     
                                    ------------------  ----------------------
                                      1998      1997       1997        1996   
                                    --------  --------  ----------  ----------
                                        (Unaudited)                
         <S>                        <C>       <C>       <C>         <C>       
         NOW accounts               $ 25,500  $ 25,378  $   50,263  $   44,959
         Money markets               165,212   148,549     302,996     289,428
         Savings                      41,983    39,375      76,881      80,670
         Certificates of deposit     614,035   492,274   1,043,448     979,095
                                    --------  --------  ----------  ----------
                                    $846,730  $705,576  $1,473,588  $1,394,152
                                    ========  ========  ==========  ========== 
</TABLE>     

    
             The Association had deposits of $100,000 or more of approximately
         $2,032,392, $1,456,188 and $2,281,290 at June 30, 1998, December 31,
         1997 and 1996, respectively. Deposits in excess of $100,000 are not
         federally insured.     
 
             Deposit Insurance Reform.  Currently, there are two deposit
         insurance funds maintained by the Federal Deposit Insurance Corporation
         ("FDIC"), the Bank Insurance Fund ("BIF") and the Savings Association
         Insurance Fund ("SAIF"). The Association's deposits are insured by
         SAIF. Legislation has been passed concerning the Deposit Insurance
         Reform that required the Association to pay during the year ended
         December 31, 1996 a one-time assessment of .657% of insured deposits at
         March 31, 1995, which was approximately $181,500. The Association's
         SAIF deposit insurance premiums have been reduced to .064% of insured
         deposits beginning January 1, 1997 from the rate of .23% of insured
         deposits. BIF and SAIF may be merged on January 1, 1999.

                                      F-18
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------

Note 8 - Employee Benefit Plan and Deferred Compensation
         -----------------------------------------------
    
             The Association has a 401(k) Plan which requires, under certain
         conditions, a contribution of up to 5% of eligible employees' total
         compensation. The total expense related to this Plan for the six months
         ended June 30, 1998 and 1997 and the year ended December 31, 1997 and
         1996 was $4,126, $6,564, $23,769 and $23,483, respectively.     
             
             During the year ended December 31, 1997, the Association entered
         into a Deferred Compensation Agreement with all of the current
         directors. The Association recorded an expense during the six months
         ended June 30, 1998 and 1997 and the year ended December 31, 1997 of
         $22,025, $ -0- and $115,000, respectively, and additional liability
         under this Agreement is being accrued by charges to operating expense
         during the term of employment.     

Note 9 - Retained Earnings
         -----------------

             The Association 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 Association's
         financial statements. Under capital adequacy guidelines and the
         regulatory framework for prompt corrective action, the Association must
         meet specific capital guidelines that involve quantitative measures of
         the Association's assets, liabilities, and certain off-balance-sheet
         items as calculated under regulatory accounting practices. The
         Association's capital amounts and classification are also subject to
         qualitative judgments by the regulators about components, risk
         weightings, and other factors.
         
             Quantitative measures established by regulation to ensure capital
         adequacy require the Association to maintain minimum amounts and ratios
         (set forth in the table below) of total and Tier I capital (as defined
         in the regulations) to risk-weighted assets (as defined), and of Tier I
         capital (as defined) to average assets (as defined). Management
         believes, as of December 31, 1997, that the Association meets all
         capital adequacy requirements to which it is subject.
             
             As of June 30, 1998 and as of December 31, 1997, the most recent
         notification from the Federal Deposit Insurance Corporation has
         categorized the Association as well capitalized under the regulatory
         framework for prompt corrective action. To be categorized as well
         capitalized the Association must maintain minimum total risk-based,
         Tier I risk-based and Tier I leverage ratios at least 100 to 200 basis
         points above those ratios set forth in the table. There have been no
         conditions or events since that notification that management believes
         have changed the Association's category.     

                                      F-19
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 9 - Retained Earnings - Continued
         -----------------            

             The following table presents the Association's capital position
         based on the six month period ended June 30, 1998 and the year ended
         December 31, 1997 financial statements.

<TABLE>     
<CAPTION> 
                                                                                                         To Be Well    
                                                                                                      Capitalized Under
                                                                        For Capital                   Prompt Corrective
                                              Actual                  Adequacy Purposes               Action Provisions
                                   ------------------------      ---------------------------      ------------------------
                                       Amount           %             Amount             %            Amount           %  
                                   ---------------    -----      ----------------      -----      ---------------    -----
                                                                           At June 30, 1998
                                   ---------------------------------------------------------------------------------------
                                                                             (Unaudited)
<S>                                <C>                <C>        <C>                  <C>         <C>               <C>    
Tangible (1)                         $3,086,506         7.92%      $  584,807         1.50%         $      N/A       N/A % 
Tier I capital (2)                    3,086,506        16.07%             N/A         N/A %          1,152,600       6.00% 
Core (1)                              3,086,506         7.92%       1,169,615         3.00%          1,949,358       5.00% 
Risk-weighted (2)                     3,286,821        17.11%       1,536,800         8.00%          1,921,000      10.00% 
 
                                                                      At December 31, 1997
                                   ---------------------------------------------------------------------------------------
Tangible (1)                         $2,893,757         8.02%      $  541,266         1.50%         $      N/A       N/A %
Tier I capital (2)                    2,893,757        15.99%             N/A         N/A %          1,085,520       6.00%
Core (1)                              2,893,757         8.02%       1,082,532         3.00%          1,804,221       5.00%
Risk-weighted (2)                     3,109,257        17.19%       1,447,360         8.00%          1,809,200      10.00%
</TABLE>      
 
     (1)  To adjusted total assets
     (2)  To risk-weighted assets.

<TABLE>     
<CAPTION> 
                                                    June 30, 1998                  December 31, 1997         
                                                  -----------------                -----------------         
                                                 Current Requirements             Current Requirements       
                                                 --------------------             --------------------       
     <S>                                         <C>                              <C>   
        Total retained earnings                     $   3,086,506                    $   2,893,757
                                                    -------------                    -------------
     
     Tangible and core capital                          3,086,506                        2,893,757
        General valuation allowance                       200,315                          215,500
                                                    -------------                    -------------
        Risk-based capital                          $   3,286,821                    $   3,109,257
                                                    =============                    =============
     
     Total assets                                   $  38,987,154                    $  36,084,416
                                                    -------------                    -------------
        Tangible and adjusted tangible assets       $  38,987,154                    $  36,084,416
                                                    =============                    =============
     
     Risk-weighted assets                           $  19,210,000                    $  18,092,000
                                                    =============                    =============
</TABLE>     

                                      F-20
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 10-  Income Taxes
          ------------

               The income tax provision consists of the following for the six
          month periods ended June 30, 1998 and 1997 and the years ended
          December 31:

<TABLE>    
<CAPTION>
                                          June 30,           December 31,
                                     ------------------  --------------------
                                       1998      1997      1997       1996
                                     --------  --------  ---------  ---------
                                           (Unaudited)
<S>                                  <C>       <C>       <C>        <C>
          Current expense             $ 94,406   $94,494  $187,346   $114,469
          Deferred expense (benefit)    17,453     1,482   (96,173)   (24,888)
                                      --------   -------  --------   --------
            Total tax expense         $111,859   $95,976  $ 91,173   $ 89,581
                                      ========   =======  ========   ========
</TABLE>     

               The income tax provision is reconciled to the amount computed to
          the statutory federal income tax rate as follows for the six month
          periods ended June 30, 1998 and 1997 and the years ended December 31:

<TABLE>    
<CAPTION>
                                             For the Six Month Periods Ended June 30,
                                       ------------------------------------------------
                                                  1998                1997
                                        ---------------------   -----------------------
                                          Amount       Rate        Amount        Rate
                                          ------       ----        ------        ----
                                                          (Unaudited)
<S>                                     <C>            <C>         <C>           <C>
Statutory federal income tax rate         $103,567      34.00%       $88,939     34.00%
State tax net of federal income tax
 Benefit                                     8,225       2.70          6,773      2.59
Other                                           67        .02            264       .10
                                          --------      -----        -------     -----
                                          $111,859      36.72%       $95,976     36.69%
                                          ========      =====        =======     =====
</TABLE>      

<TABLE> 
<CAPTION> 
                                                 For the Years Ended December 31,
                                       ------------------------------------------------
                                                  1997                1996
                                        --------------------    -----------------------
                                          Amount       Rate        Amount        Rate
                                          ------       ----        ------        ----
<S>                                     <C>            <C>         <C>           <C>
Statutory federal income tax rate         $ 80,139      34.00%       $81,076     34.00%
State tax net of federal income tax
 benefit                                    11,059       4.69         10,720      4.50
Surtax exemption                                 -          -         (2,384)    (1.00)
Other                                          (25)      (.01)           169       .07
                                          --------      -----        -------     -----
                                          $ 91,173      38.68%       $89,581     37.57%
                                            ======      =====         ======     ===== 
 </TABLE>

                                     F-21
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 10-  Income Taxes  Continued
          ------------           

               The tax effects of temporary differences between financial
          reporting basis and income tax basis of assets and liabilities at June
          30, 1998 and December 31, 1997 and 1996 are as follows:

<TABLE>    
<CAPTION>
                                                            June 30,                  December 31,
                                                          -----------            -----------------------
                                                             1998                 1997            1996
                                                             ----                 -----           -----  
                                                         (Unaudited)
       <S>                                               <C>                    <C>            <C>
          Deferred Tax Assets:
               Deferred loan origination fees              $  20,179             $  27,571     $  42,354
               Deferred compensation                          44,413                44,413             -
               Unrealized loss on securities available
                 for sale                                     32,160                32,160        44,442
               Allowance for loan losses                      77,361                83,226        38,620
                                                           ---------             ---------      --------
                                                             174,113               187,370       125,416
 
          Deferred Tax Liabilities:
               Federal Home Loan Bank of Atlanta
                 stock dividend                              (32,595)              (32,595)      (32,595)
               Depreciation                                   (3,510)               (3,510)       (6,765)
               Excess of tax bad debt reserve over
                 base year                                   (46,161)              (52,756)      (65,945)
               Conversion from accrual to cash
                 method of accounting                        (83,021)              (72,230)      (77,723)
                                                           ---------             ---------     ---------
                                                            (165,287)             (161,091)     (183,028)
                                                           ---------             ---------     ---------
          Net deferred tax assets (liabilities)            $   8,826             $  26,279     $ (57,612)
                                                           =========             =========     =========
</TABLE>     

               The Association was allowed a special bad debt deduction limited
          generally to 8% of otherwise taxable income for the year beginning
          December 1, 1987 through December 31, 1995. Beginning January 1, 1996
          the percentage of taxable income method of computing the Association's
          tax bad debt deduction is no longer allowed and the amount by which
          the tax reserve for bad debts exceeds such amount at December 31, 1987
          must be recaptured over a six year period. A tax liability has been
          established for the recapture. If the amounts which qualified as
          deductions for federal income tax purposes prior to December 31, 1987
          are later used for

                                      F-22
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 10-  Income Taxes - Continued
          ------------           

          purposes other than to absorb loan losses, including distributions in
          liquidations, they will be subject to federal income tax at the then
          current corporate rate. Retained earnings at June 30, 1998, December
          31, 1997 and 1996 include $579,687, for which no provision for federal
          income tax has been provided. The unrecorded deferred income tax
          liability on the above amount was approximately $223,875.

Note 11-  Disclosures About Fair Value of Financial Instruments
          -----------------------------------------------------

               The estimated fair values of the Association's financial
          instruments are summarized below. The fair values of a significant
          portion of these financial instruments are estimates derived using
          present value techniques prescribed by the FASB and may not be
          indicative of the net realizable or liquidation values. Also, the
          calculation of estimated fair values is based on market conditions at
          a specific point in time and may not reflect current or future fair
          values.

               The carrying amount is a reasonable estimate of fair value for
          interest bearing deposits in other banks due to the short-term nature
          of that investment. Fair value is based upon net asset values for
          investment securities, bid prices published in financial newspapers
          for mortgage backed securities were used to estimate fair value for
          these investments. The carrying amount of Federal Home Loan Bank of
          Atlanta stock is a reasonable estimate of fair value. Loans receivable
          were discounted using a single discount rate, comparing the current
          rates at which similar loans would be made to borrowers with similar
          credit ratings and for the same remaining maturities, except for
          adjustable rate mortgages which were considered to be at market rates.
          These rates were used for each aggregated category of loans as
          reported on the Office of Thrift Supervision Quarterly Report. The
          fair value of demand deposits, savings accounts and money market
          deposits is the amount payable on demand at the reporting date. The
          fair value of fixed-maturity certificates of deposit is estimated
          using the rates currently offered on deposits of similar remaining
          maturities.
           
                                     F-23
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS   
- --------------------------   
Baltimore, Maryland          
- -------------------          
                             
NOTES TO FINANCIAL STATEMENTS
- -----------------------------

Note 11- Disclosures About Fair Value of Financial Instruments - Continued
         -----------------------------------------------------           
         
              The Association had off-balance sheet financial instruments that
         consisted entirely of loan commitments with fair values that were not
         materially difference from the committed amount and were not considered
         to be material and accordingly are not included in the table below.
         
<TABLE>        
<CAPTION>
                                         June 30,             December 31,          December 31,
                                   ---------------------  --------------------  ----------------------
                                           1998                   1997                  1996
                                   ---------------------  --------------------  ----------------------
                                   Carrying   Estimated   Carrying  Estimated   Carrying   Estimated 
                                    Amount   Fair Value    Amount   Fair Value   Amount    Fair Value
                                   --------  -----------  --------  ----------  --------  ------------
                                        (Unaudited)                                             
                                                          (Amounts in Thousands)                       
<S>                                <C>       <C>          <C>       <C>         <C>       <C>
Financial Assets
- ----------------
   Interest bearing
    deposits in other
     banks                         $ 4,699     $ 4,699    $ 3,514     $ 3,514   $ 5,186       $ 5,186
   Investment                                                                                        
    securities                           -           -          -           -       197           197
   Mortgage backed                                                                                   
     securities                      2,145       2,200      1,955       2,011     2,333         2,378
   Federal Home                                                                                      
    Loan Bank of                                                                                     
    Atlanta stock                      273         273        226         226       226           226
                                                                                                     
Loans receivable                    31,106      32,994     29,961      31,772    23,841        23,770
                                                                                                     
Financial Liabilities                                                                                
- ---------------------                                                                   
   Savings                         $ 3,022     $ 3,022    $ 2,605     $ 2,605   $ 2,627       $ 2,627
   NOW and money                                                                                     
    market deposit                                                                                   
    accounts                        10,963      10,963      9,894       9,894    10,098        10,098
   Certificates of                                                                                   
     deposit                        21,033      21,126     20,108      20,222    16,378        16,527
   Advance payment                                                                                   
     by borrowers                                                                                    
    for expenses                       706         706        371         371       317           317 
 </TABLE>     

                                      F-24
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS   
- --------------------------   
Baltimore, Maryland          
- -------------------          
                             
NOTES TO FINANCIAL STATEMENTS
- -----------------------------  


Note 12- Plan of Conversion
         ------------------

              On December 17, 1997, the Board of Directors adopted a Plan of
         Conversion ("Plan"), whereby the Association will convert from a
         federally chartered mutual savings and loan to a federally chartered
         stock savings bank. The Plan is subject to approval of regulatory
         authorities and the Association's members at a special meeting. The
         stock of the Association will be issued to a holding company formed in
         connection with the conversion. The capital stock will be offered at a
         price to be determined by the Board of Directors based upon an
         appraisal to be made by an independent appraisal firm. The exact number
         of shares to be offered will be determined by the Board of Directors in
         conjunction with that appraisal. A Subscription Offering of shares of
         common stock will be offered initially to Eligible Account Holders,
         Employee Stock Benefit Plans of the Association, supplemental Eligible
         Account Holders and other members. Any shares of common stock not sold
         in the Subscription Offering will be sold in a Community Offering.

              At the time of the conversion, the Association will establish a
         Liquidation Account in an amount equal to its capital as of the date of
         the latest statement of financial condition appearing in the final
         prospectus. The Liquidation Account will be maintained for the benefit
         of Eligible Account Holders and Supplemental Eligible Account Holders
         who continue to maintain their accounts at the Association after the
         conversion.
         
              In the unlikely event of a complete liquidation of the
         Association, and only in such event, each Eligible Account Holder and
         Supplemental Eligible Account Holder would receive from the Liquidation
         Account, a liquidation distribution based on the proportionate share of
         the then total remaining qualifying deposits.

              Under the regulations of the Office of Thrift Supervision ("OTS"),
         the Association will not be permitted to pay dividends on its stock
         after the conversion if its regulatory capital would thereby be reduced
         below the amount then required for the forementioned Liquidation
         Account or the Association's regulatory capital requirements. Federal
         regulations also preclude any repurchase of the stock for three years
         after the conversion except for an offer made on a pro rata basis to
         all stockholders of the Association and with the prior approval of the
         OTS. The Association may, however, make capital distributions up to
         100% of its net income plus the amount that would reduce by one-half
         its surplus capital ratio at the
         
                                        F-25
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 12- Plan of Conversion - Continued
         ------------------           

         beginning of the calendar year, subject to the aforementioned
         restrictions, and the Association has not been notified that it is in
         need of more than normal supervision. As of December 31, 1997, the
         Association has not been notified that it requires more than normal
         supervision.

    
              The costs associated with the conversion are expected to be
         deferred and deducted from the proceeds from the sale of stock. If the
         conversion does not occur, related expenses will be deducted from
         current income. Costs of $145,111 and $22,712 were incurred through
         June 30, 1998 and December 31, 1997, respectively.     

Note 13- Recent Accounting Pronouncements
         --------------------------------

              FASB Statement on Accounting for Stock-Based Compensation - In
         October 1995, the Financial Accounting Standards Board ("FASB") issued
         SFAS No. 123. SFAS No. 123 defines a "fair value based method" of
         accounting for an employee stock option whereby compensation cost is
         measured at the grant date based on the value of the award and is
         recognized over the service period. FASB has encouraged all entities to
         adopt the fair value based method, however, it will allow entities to
         continue the use of the "intrinsic value based method" prescribed by
         Accounting Principles Board ("APB") Opinion No. 25. Under the intrinsic
         value based method, compensation cost is the excess of the market price
         of the stock at the grant date over the amount an employee must pay to
         acquire the stock. However, most stock option plans have no intrinsic
         value at the grant date and, as such, no compensation cost is
         recognized under APB Opinion No. 25. Entities electing to continued use
         of the accounting treatment of APB Opinion No. 25 must make certain pro
         forma disclosures as if the fair value based method had been applied.
         The accounting requirements of SFAS No. 123 are effective for
         transactions entered into in fiscal years beginning after December 15,
         1995. Pro forma disclosures must include the effects of all awards
         granted in fiscal years beginnings after December 14, 1994. If the
         proposed Option Plan is adopted management will use the intrinsic value
         method. Accordingly, there will be no impact as a result of the
         Association's adoption of SFAS No. 123.
          
                                        F-26
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 13- Recent Accounting Pronouncements - Continued
         --------------------------------            

              FASB Statement on Accounting for Transfers and Servicing of
         Financial Assets and Extinguishments of Liabilities - In June 1996,
         FASB issued SFAS No. 125, which will be effective, on a prospective
         basis, for transfers and servicing of financial assets and
         extinguishment of liabilities occurring after December 31, 1996. SFAS
         No. 125 supersedes SFAS No. 122, Accounting for Mortgage Servicing
         Rights. SFAS No. 125 provides accounting and reporting standards for
         transfers and servicing of financial assets and extinguishment of
         liabilities based on consistent application of a financial-components
         approach that focuses on control. SFAS No. 125 extends the "available
         for sale" and "trading" approach of SFAS No. 115 to non-security
         financial assets that can be contractually prepaid or otherwise settled
         in such a way that the holder of the asset would not recover
         substantially all of its recorded investment. In addition, SFAS No. 125
         amends SFAS No. 115 to prevent a security from being classified as held
         to maturity if the security can be prepaid or settled in such a manner
         that the holder of the security would not recover substantially all of
         its recorded investment. The extension of the SFAS No. 115 approach to
         certain non-security financial assets and the amendment to SFAS No. 115
         are effective for financial assets held on or acquired after January 1,
         1997. FASB has proposed to defer the effective date of SFAS No. 125
         until January 1, 1998 for certain transactions including repurchase
         agreements, dollar-roll, securities lending and similar transactions.
         Management adopted SFAS No. 125 on January 1, 1997. There was no impact
         on the Association's financial statements of such adoption.
         
              FASB Statement on Earnings Per Share - In February 1997, FASB
         issued SFAS No. 128, "Earnings Per Share". SFAS 128 supersedes APB
         Opinion No. 15, "Earnings Per Share" and specifies the computation,
         presentation and disclosure requirements for earnings per share for
         entities with publicly held common stock or potential common stock.
         SFAS No. 128 replaces the presentation of primary earnings per share
         with a presentation of basic earnings per share and fully diluted
         earnings per share with diluted earnings per share. It also requires
         dual presentation of basic and diluted earnings per share on the face
         of the income statement for all entities with complex capital
         structures and requires the reconciliation of the numerator and
         denominator of the basic earnings per share computation to the
         numerator and denominator of the diluted earnings per share
         computation. This Statement is effective for financial statements
         issued for periods ending after December 15, 1997, including interim
         periods. SFAS No. 128 will be adopted by the Association in the initial
         period after December 15, 1997. Management does not believe the impact
         of adopting SFAS No. 128 will be material to the Association's
         financial statements.
         
                                         F-27
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------

 
Note 13- Recent Accounting Pronouncements - Continued
         --------------------------------            

              FASB Statement on Disclosure of Information About Capital
         Structure -In February 1997, FASB issued SFAS No. 129. The Statement
         incorporates the disclosure requirements of APB Opinion No. 15,
         "Earnings per Share", and makes them applicable to all public and
         nonpublic entities that have issued securities addressed by the
         Statement. APB Opinion No. 15 requires disclosure of descriptive
         information about securities that is not necessarily related to the
         computation of earnings per share. The Statement continues the previous
         requirements to disclose certain information about an entity's capital
         structure found in APB Opinion No. 10, Omnibus Opinion - 1996 and No.
         15, Earnings Per Share and FASB Statement No. 47, Disclosure of Long-
         Term Obligations, for entities that were subject to the requirements of
         those standards. This Statement eliminates the exemption of nonpublic
         entities from certain disclosure requirements of Opinion 15 as provided
         by Statement No. 21, Suspension of the Reporting of Earnings per Share
         and Segment Information for Nonpublic Enterprises. It supersedes
         specific disclosure requirements of Opinion 10 and 15 and Statement 47
         and consolidates them in this Statement for ease of retrieval and for
         greater visibility to nonpublic entities. This Statement is effective
         for financial statements for periods ending after December 15, 1997.
         SFAS No. 129 will be adopted by the Association in the initial period
         after December 15, 1997. Management does not believe the impact of
         adopting SFAS No. 129 will be material to the Association's financial
         statements.
         
              FASB Statement on Reporting Comprehensive Income - In June 1997,
         FASB issued SFAS No. 130, "Reporting Comprehensive Income", which
         requires entities presenting a complete set of financial statements to
         include details of comprehensive income that arise in the reporting
         period. Comprehensive income consists of net income or loss for the
         current period and other comprehensive income, expense, gains and
         losses that bypass the income statement and are reported in a separate
         component of equity, i.e., unrealized gains and losses on certain
         investment securities. SFAS No. 130 is effective for fiscal years
         beginning after December 15, 1997. Management does not believe that
         adoption of SFAS No. 130 will have a material adverse effect on the
         Association's financial position or results of operations.
         
                                      F-28 
<PAGE>
 
NORTHFIELD FEDERAL SAVINGS
- --------------------------
Baltimore, Maryland
- -------------------

NOTES TO FINANCIAL STATEMENTS
- -----------------------------


Note 13- Recent Accounting Pronouncements - Continued
         --------------------------------            

              FASB Statement on Disclosures Regarding Segments - In June 1997,
         FASB issued SFAS No. 131, "Disclosures about Segments of an Enterprise
         and Related Information". Statement 131 establishes standards for the
         way public 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 stockholders. It also establishes standards
         for related disclosures about products and services, geographic areas
         and major customers. Statement 131 supersedes FASB Statement No. 14,
         "Financial Reporting for Segments of a Business Enterprise" but retains
         the requirement to report information about major customers. It amends
         Statement No. 94, "Consolidation of all Majority-Owned Subsidiaries" to
         remove the special disclosure requirements for previously
         unconsolidated subsidiaries. Statement 131 is effective for financial
         statements for periods beginning after December 15, 1997. Management
         does not believe the impact of adopting SFAS No. 131 will be material
         to the Association's financial statements.
         
              FASB Statement on Employers Disclosures About Pensions and Other
         Postretirement Benefits - In February 1998, FASB issued SFAS No. 132
         which standardizes disclosure requirements for pensions and
         postretirement benefits. This Statement is effective for fiscal years
         beginning after December 15, 1997. Management believes the adoption of
         this Statement will not have a material effect on the financial
         statements of the Association.
          
                                          F-29
<PAGE>
 
                                    GLOSSARY
<TABLE>     
<S>                        <C> 
Bank                       Northfield Federal Savings Bank, a federally chartered stock
                           savings bank

BIF                        Bank Insurance Fund of the FDIC

Common Stock               The common stock, $.01 par value per share, of Northfield
                           Bancorp, Inc.

Community Offering         Offering for sale to certain members of the general public
                           of any shares of common stock not subscribed for in the
                           Subscription Offering, including the possible offering of
                           common stock in a Syndicated Community Offering

Company                    Northfield Bancorp, Inc.

Conversion                 Simultaneous conversion of Northfield Federal Savings to a
                           stock savings bank, the issuance of the stock savings bank's
                           outstanding capital stock to the Company and the Company's
                           offer and sale of common stock
 
CRA                        Community Reinvestment Act of 1997
 
Eligible Account           Savings account holders of Northfield Federal Savings with
Holders                    account balances of at least $50.00 as of the close of
                           business on December 31, 1995

ESOP                       Employee Stock Ownership Plan
 
Estimated                  Estimated pro forma market value of the common stock 
Valuation Range            ranging from $3,825,000 to $5,175,000
 
Exchange Act               Securities Exchange Act of 1934, as amended
 
Expiration Date            __:__ _.m., Eastern Time, on ___________, 1998

FASB                       Financial Accounting Standards Board

FDIC                       Federal Deposit Insurance Corporation

Federal Reserve System     The Board of Governors of the Federal Reserve System
</TABLE>      

                                      A-1
<PAGE>
 
<TABLE> 
<S>                        <C> 
Ferguson                   Ferguson & Company

FHLB                       Federal Home Loan Bank
       
FHLMC                      Federal Home Loan Mortgage Corporation

FNMA                       Federal National Mortgage Association

IRA                        Individual retirement account or arrangement

IRS                        Internal Revenue Service

MRP                        Management recognition plan to be adopted no earlier than
                           six months after the conversion

NASD                       National Association of Securities Dealers, Inc.

NOW account                Negotiable order of withdrawal account

NPV                        Net portfolio value

Offering                   Subscription, Community and Syndicated Community Offerings,
                           collectively

Option Plan                Stock option plan to be adopted no earlier than six
                           months after the conversion

Order Form                 Form for ordering stock accompanied by a certification
                           concerning certain matters

Other Members              Savings account holders (other than eligible account holders
                           and supplemental eligible account holders) and certain borrowers (borrowers
                           whose loans were outstanding on ________ __, 199__ and continue to be
                           outstanding) who are entitled to vote at the Special Meeting due to the 
                           existence of a savings account or a borrowing, respectively, on the Voting
                           Record Date for the Special Meeting

OTC Electronic Bulletin    An electronic stock data system operated by Nasdaq
Board

OTS                        Office of Thrift Supervision
</TABLE> 

                                      A-2
<PAGE>
 
<TABLE>     
<S>                        <C> 
Plan of Conversion         Plan of Northfield Federal Savings to convert from a
                           federally chartered mutual savings association to a federally chartered
                           stock savings bank, with the name "Northfield Federal Savings Bank," and
                           the issuance of the Bank's outstanding capital stock to the Company and the
                           issuance of the Company's stock to the public

Purchase Price             $10.00 per share price of the common stock

SAIF                       Savings Association Insurance Fund of the FDIC

SEC                        Securities and Exchange Commission

Securities Act             Securities Act of 1933, as amended

SFAS                       Statement of Financial Accounting Standards adopted by FASB

Special Meeting            Special Meeting of members of Northfield Federal
                           Savings called for the purpose of approving the Plan of Conversion

Subscription Offering      Offering of non-transferable rights to subscribe
                           for the common stock, in order of priority, to Eligible Account Holders,
                           tax-qualified employee plans, Supplemental Eligible Account Holders and
                           Other Members

Supplemental Eligible      Depositors, who are not Eligible Account Holders of Northfield
Account Holders            Federal Savings, with account balances of at least $50.00 on June 30, 1998

Syndicated Community       Offering of shares of common stock remaining after the Subscription
Offering                   Offering and undertaken prior to the end and as part of the
                           Community Offering, and which may, at our discretion be made to
                           the general public on a best efforts basis by a selling group of
                           broker-dealers

Trident Securities         Trident Securities, Inc.

Voting Record Date         The close of business on ___________, 1998, the date
                           for determining members entitled to vote at the Special Meeting
</TABLE>      

                                      A-3
<PAGE>
 
No dealer, salesman or other person has been authorized to give any information
or to make any representations not contained in this document In connection with
the offering made hereby, and, if given or made, such information or
representations must not be relied upon as having been authorized by Northfield
Federal Savings, the Company, or Trident Securities.  This document does not
constitute an offer to sell, or the solicitation of an offer to buy, any of the
securities offered hereby to any person in any jurisdiction In which such offer
or solicitation would be unlawful. Neither the delivery of this document by
Northfield Federal Savings, the Company, or Trident Securities nor any sale made
hereunder shall in any circumstances create an implication that there has been
no change in the of Northfield Federal Savings or the Company, since any of the
dates as of which information is furnished herein or since the date hereof.


                            NORTHFIELD BANCORP, INC.


UP TO 595,125 SHARES
COMMON STOCK

                                   PROSPECTUS



                           TRIDENT SECURITIES,  INC.



                            DATED ___________, 1998



                 THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                  AND ARE NOT FEDERALLY INSURED OR GUARANTEED.


UNTIL THE LATER OF __________, 1998 (90 DAYS AFTER THE DATE OF THIS PROSPECTUS),
ALL  DEALERS THAT  BUY, SELL OR TRADE THESE SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE OBLIGATIONS OF DEALERS TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
<PAGE>
 
                PART II: INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Article XVII of the Company's Articles of Incorporation sets forth
circumstances under which directors, officers, employees and agents of the
Company may be indemnified against liability which they may incur in their
capacities, as follows:

                                 ARTICLE XVII

                                INDEMNIFICATION

     A.    The Corporation shall indemnify, to the fullest extent permissible
under the Maryland General Corporation Law, any individual who is or was a
director, officer, employee or agent of the Corporation, and any individual who
serves or served at the Corporation's request as a director, officer, partner,
trustee, employee or agent of another corporation, partnership, joint venture,
trust, other enterprise or employee benefit plan, in any proceeding in which the
individual is made a party as a result of his service in such capacity.

     B. (1) Reasonable expenses incurred by any person identified in paragraph A
of this Article XVII who is a party to a proceeding will be paid or reimbursed
by the Corporation in advance of the final disposition of the proceeding upon
receipt by the Corporation of: (i) a written affirmation by such person of his
good faith belief that the standard of conduct necessary for indemnification by
the Corporation as authorized in this Article XVII has been met; and (ii) a
written undertaking by or on behalf of such person to repay the amount if it
shall ultimately be determined that the standard of conduct has not been met.

           (2)   The undertaking required by subparagraph (ii) of paragraph (1)
of this subsection shall be an unlimited general obligation of such person but
need not be secured and may be accepted without reference to financial ability
to make the repayment.

     C.     Nonexclusive.  The indemnification and advance payment of expenses
            ------------                                                      
provided by paragraphs A and B shall not be exclusive of any other rights to
which a person may be entitled by law, bylaw, agreement, vote of stockholders or
disinterested directors, or otherwise.

     D. Continuation. The indemnification and advancement of expenses provided
        ------------
by this Article XVII shall be deemed to be a contract between the Corporation
and the persons entitled to indemnification thereunder, and any repeal or
modification of this Article XVII shall not affect any rights or obligations
then existing with respect to any state of facts then or theretofore existing or
any action, suit or proceeding theretofore or thereafter brought based in whole
or in part upon any such state of facts. The indemnification and advance payment
provided by paragraphs A and B shall continue as to a person who has ceased to
hold a position named in paragraph A and shall inure to his heirs, executors and
administrators.

     E.     Insurance.  The Corporation shall purchase and maintain insurance on
            ---------                                                           
behalf of any person who holds or who has held any position named in paragraph
A, against any liability incurred by him in any such position, or arising out of
his status as such, whether or not the Corporation would have power to indemnify
him against such liability under paragraphs A and B.

     F. Intention and Savings Clause. It is the intention of this Article XVII
        ----------------------------
to provide for indemnification to the fullest extent permitted by the General
Corporation Law of the State of Maryland, and this Article XVII shall be
interpreted accordingly. If this Article XVII or any portion hereof shall be
invalidated on any ground by any court of

                                      II-1
<PAGE>
 
competent jurisdiction, then the Corporation shall nevertheless indemnify each
director, officer, employee, and agent of the Corporation as to costs, charges,
and expenses (including attorneys' fees), judgments, fines, and amounts paid in
settlement with respect to any action, suit, or proceeding, whether civil,
criminal, administrative, or investigative, including an action by or in the
right of the Corporation, to the full extent permitted by any applicable portion
of this Article XVII that shall not have been invalidated and to the full extent
permitted by applicable law. If the General Corporation Law of the State of
Maryland is amended, or other Maryland law is enacted, to permit further or
additional indemnification of the persons defined in this Article XVII.A, then
the indemnification of such persons shall be to the fullest extent permitted by
the General Corporation Law of the State of Maryland, as so amended, or such
other Maryland law.

     Any repeal or modification of the foregoing paragraph by the stockholders
of the Corporation shall not adversely affect any right or protection of a
director of the Corporation existing at the time of such repeal or modification.

     In addition, Article XVI of the Company's Articles of Incorporation sets
forth the limits of a director's liability to the Company or its stockholders as
follows:


                                 ARTICLE XVI

               LIMITATION OF OFFICERS' AND DIRECTORS' LIABILITY
     
     An officer or director of the Corporation, as such, shall not be liable to
the Corporation or its stockholders for money damages, except (i) to the extent
that it is proved that the person actually received an improper benefit or
profit in money, property or services for the amount of the benefit or profit in
money, property or services actually received; (ii) to the extent that a
judgment or other final adjudication adverse to the person is entered in a
proceeding based on a finding in the proceeding that the person's action, or
failure to act, was the result of active and deliberate dishonesty and was
material to the cause of action adjudicated in the proceeding; or (iii) to the
extent otherwise required by Maryland law.  If Maryland law is amended or
enacted after the date of filing of these Articles to further eliminate or limit
the personal liability of officers and directors, then the liability of officers
and directors of the Corporation shall be eliminated or limited to the fullest
extent permitted by Maryland law, as so amended.  Any repeal or modification of
the foregoing paragraph by the stockholders of the Corporation shall not
adversely affect any right or protection of a director of the Corporation
existing at the time of such repeal or modification.

     Pursuant to its Charter and Tennessee law, the Company is permitted to
purchase and maintain insurance on behalf of an individual who is or was a
director, officer, employee, or agent of the Company.  Northfield Federal
currently maintains such a policy and it is intended that the Company will
become a party to such policy.

                                      II-2
<PAGE>
 
ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
<TABLE>    
         <S>     <C>                                              <C>
         *       Legal Fees and Expenses.......................   $ 92,000
         *       Printing, Word Processing, Postage and Mailing     50,000
         *       Appraisal and Business Plan Fees and Expenses.     32,500
         *       Accounting Fees and Expenses..................     45,000
         *       Blue Sky Filing Fees and Expenses
                  (including counsel fees).....................      6,000
         *       Transfer Agent Fees and Stock Certificates....      6,000
         *       Conversion Agent Fees.........................      6,000
         *       Federal Filing Fees (OTS and SEC).............     25,000
         *       Underwriter's Expenses........................     38,000
         *       Other Expenses................................     31,700
                                                                  --------
         **      Total.........................................   $332,200
                                                                  ========
</TABLE>     
- -------------------------
*     Estimated

**    Does not include $67,800 in estimated underwriting fees. Calculation of
      the underwriting fees assumes that the midpoint of the Estimated Valuation
      Range is sold in the Conversion, 8% of the stock is sold to the ESOP,
      67,000 shares are sold to directors and officers of Northfield Federal,
      and the remaining shares are sold in the Subscription and Community
      Offerings.


ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES.

      Not applicable.


ITEM 27.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES:

      The exhibits and financial statement schedules filed as a part of this
registration statement are as follows:

               (a)       LIST OF EXHIBITS
<TABLE>     
<CAPTION>

           EXHIBIT NO.                       DESCRIPTION
           -----------                       -----------
             <S>               <C> 
             * 1.1             Form of Sales Agency Agreement with Trident Securities, Inc.

             * 1.2             Engagement Letter with Trident Securities, Inc.

             * 2               Plan of Conversion, as amended

             * 3.1             Articles of Incorporation of Northfield Bancorp, Inc.
 
             * 3.2             Bylaws of Northfield Bancorp, Inc.
 
             * 4               Form of Common Stock Certificate of Northfield Bancorp, Inc.
              
             * 5               Opinion of Housley Kantarian & Bronstein, P.C. regarding
                               legality of securities being registered

             * 8.1             Federal Tax Opinion of Housley Kantarian & Bronstein, P.C.
</TABLE>       

                                      II-3
<PAGE>
    
<TABLE>
             <S>               <C> 
             * 8.2             State Tax Opinion of Anderson Associates, LLP

             * 8.3             Opinion of Ferguson & Company as to the value of subscription rights for tax purposes
 
             * 10.1            Form of Northfield Bancorp, Inc. 19__ Stock Option Plan

             * 10.2            Form of  Northfield Bancorp, Inc. Management Recognition Plan
             
             * 10.3            Northfield Federal Savings Deferred Compensation Plan

             * 10.4            Employment Agreement between Northfield Federal Savings and G. Ronald Jobson

             * 23.1            Consent of Housley Kantarian & Bronstein, P.C. (in opinions filed as Exhibits 5 and 8.1)

               23.2            Consent of Anderson Associates, llp
 
               23.3            Consent of Ferguson & Company
 
               24              Power of Attorney (reference is made to the signature page of the Form SB-2)
 
             * 27              Financial Data Schedule
 
             * 99.1            Proposed Form of Stock Order Form and Form of Certification

             * 99.2            Proxy Statement for Special Meeting of Members of Northfield Federal Savings; Form of Proxy
                              
             * 99.3            Form of Miscellaneous Solicitation and Marketing Materials
                              
             * 99.4            Updated Appraisal Report as of July 24, 1998

</TABLE>      
- -----------
*       Previously filed.


     (b)  FINANCIAL STATEMENT SCHEDULES.

     No financial statement schedules are filed because the required information
is not applicable or is included in the consolidated financial statements or
related notes.


ITEM 28. UNDERTAKINGS

     The undersigned Registrant hereby undertakes:

     (1)     To file, during any period in which offers or sells securities, a
post-effective amendment to this registration statement:

             (i) To include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933;

                                      II-4
<PAGE>
 
             (ii) To reflect in the prospectus any facts or events which,
     individually or together, represent a fundamental change in the information
     set forth in the registration statement (or the most recent post-effective
     amendment thereof);

            (iii) To include any additional or changed material information on
     the plan of distribution.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each post-effective amendment shall be deemed to be a new
registration statement of the securities offered, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

     (3) To file a post-effective amendment or remove from registration any of
the securities that remain unsold at the end of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act, and is therefore, unenforceable.  In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the questions whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.
 

                                      II-5
<PAGE>
 
                                 SIGNATURES
    
     In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form SB-2 and authorized this registration
statement to be signed on its behalf by the undersigned, in the City of
Baltimore, State of Maryland, on August 19, 1998.     
                                 
                              NORTHFIELD BANCORP, INC.


                              By:  /s/ G. Ronald Jobson
                                   --------------------
                                   G. Ronald Jobson
                                   President and Chief Executive Officer
                                   (Duly Authorized Representative)



     In accordance with the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates stated.
<TABLE>     
<CAPTION> 
          Signatures                                    Title                          Date
          ----------                                    -----                          ----
<S>                                          <C>                                  <C> 
/s/ G. Ronald Jobson                         President, Chief Executive           August 19, 1998
- ---------------------------------            Officer and Director
G. Ronald Jobson                             (Principal Executive Officer) 
                                             
 
/s/ John P. Sabol, Jr. *                     Vice President and Chief             August 19, 1998
- ---------------------------------            Financial Officer (Principal
John P. Sabol, Jr.                           Accounting and Financial Officer)
                                             
 
/s/ Gary R. Bozel *                          Chairman of the Board                August 19, 1998
- ---------------------------------
Gary R. Bozel
 
/s/ J. Thomas Hoffman *                      Director                             August 19, 1998
- ----------------------------------
J. Thomas Hoffman
 
/s/ E. Thomas Lawrence, Jr. *                Director                             August 19, 1998
- ----------------------------------
E. Thomas Lawrence, Jr.
 
/s/ David G. Rittenhouse *                   Director                             August 19, 1998
- ----------------------------------
David G. Rittenhouse
 
/s/ William R. Rush *                        Director                             August 19, 1998
- ----------------------------------
William R. Rush

</TABLE>     

*  By: /s/ G. Ronald Jobson
       ---------------------------
       G. Ronald Jobson
       Attorney-in-fact

                                      II-6
<PAGE>

<TABLE>     
<CAPTION>

           EXHIBIT NO.                       DESCRIPTION
           -----------                       -----------
             <S>               <C> 
             * 1.1             Form of Sales Agency Agreement with Trident Securities, Inc.

             * 1.2             Engagement Letter with Trident Securities, Inc.

             * 2               Plan of Conversion, as amended

             * 3.1             Articles of Incorporation of Northfield Bancorp, Inc.
 
             * 3.2             Bylaws of Northfield Bancorp, Inc.
 
             * 4               Form of Common Stock Certificate of Northfield Bancorp, Inc.
              
             * 5               Opinion of Housley Kantarian & Bronstein, P.C. regarding
                               legality of securities being registered

             * 8.1             Federal Tax Opinion of Housley Kantarian & Bronstein, P.C.
 
             * 8.2             State Tax Opinion of Anderson Associates, LLP

             * 8.3             Opinion of Ferguson & Company as to the value of subscription rights for tax purposes
 
             * 10.1            Form of Northfield Bancorp, Inc. 19__ Stock Option Plan

             * 10.2            Form of  Northfield Bancorp, Inc. Management Recognition Plan
             
             * 10.3            Northfield Federal Savings Deferred Compensation Plan

             * 10.4            Employment Agreement between Northfield Federal Savings and G. Ronald Jobson

             * 23.1            Consent of Housley Kantarian & Bronstein, P.C. (in opinions filed as Exhibits 5 and 8.1)

               23.2            Consent of Anderson Associates, llp
 
               23.3            Consent of Ferguson & Company
 
               24              Power of Attorney (reference is made to the signature page of the Form SB-2)
 
             * 27              Financial Data Schedule
 
             * 99.1            Proposed Form of Stock Order Form and Form of Certification

             * 99.2            Proxy Statement for Special Meeting of Members of Northfield Federal Savings; Form of Proxy
                              
             * 99.3            Form of Miscellaneous Solicitation and Marketing Materials
                              
             * 99.4            Updated Appraisal Report as of July 24, 1998

</TABLE>  
- -----------
*       Previously filed.



<PAGE>
 
                                                                    EXHIBIT 23.2

                           ANDERSON ASSOCIATES, LLP

                         Certified Public Accountants
                                7621 Fitch Lane
                           Baltimore, Maryland 21236
                                 410-882-8050

     As the independent certified public accountant of Northfield Federal
Savings, we hereby consent to the use of our report and to all references to
our Firm included in or made part of Amendment No. 3 to the Registration
Statement on Form SB-2 of Northfield Bancorp, Inc. and in the Amended Form AC,
Application for Conversion of Northfield Federal Savings.


August 19, 1998

/s/ Anderson Associates LLP
    Anderson Associates, LLP
    Baltimore, Maryland


<PAGE>
 
                                                                    EXHIBIT 23.3

[LETTERHEAD OF FERGUSON & COMPANY APPEARS HERE]



                                AUGUST 20, 1998

BOARD OF DIRECTORS
NORTHFIELD FEDERAL SAVINGS
8005 HARFORD ROAD
BALTIMORE, MARYLAND 21234

DIRECTORS:

     We hereby consent to the use of our firm's name in the Form AC Application 
for Conversion of Northfield Federal Savings, Baltimore, Maryland, and any 
amendments thereto, and in the Form SB-2 Registration Statement of Northfield 
Bancorp, Inc. and any amendments thereto. We also hereby consent to the 
inclusion of, summary of, and references to our Appraisal Report and our opinion
concerning subscription rights in such filings including the Prospectus of
Northfield Bancorp, Inc.

                                             /s/ Robin L. Fussell
               
                                             Robin L. Fussell
                                             Principal


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