RFS BANCORP INC
10KSB, 1998-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MARKETWATCH COM INC, 424A, 1998-12-29
Next: WILSHIRE FUNDING CORP MORT BACKED CERT SERIES 1997-1, 8-K, 1998-12-29



                   U.S. SECURITIES AND EXCHANGE COMMISSION

                           WASHINGTON, D. C. 20549

                                  FORM 10-KSB

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

                  For the fiscal year ended September 30, 1998

                         Commission File No.: 00-25047

                               RFS BANCORP, INC.
                 (Name of small business issuer in its charter)

            United States                        Application Pending
   (State or other jurisdiction of                 (I.R.S.Employer
    incorporation or organization)                Identification No.)


                   310 Broadway, Revere, Massachusetts 02151
                   (Address of principal executive offices)
                                 (781) 284-7777
                           (Issuer's Telephone Number)

Securities registered pursuant to section 12(b) of the Exchange Act:

Title of each class                  Name of Exchange on which registered:
- -------------------                  -------------------------------------
Common Stock, par value              OTC Bulletin Board
 $0.01 per share

      Check whether the issuer (1) has filed all reports required to be 
filed by Section 13 or 15(d) of the Exchange Act during the past 12 months 
(or for such shorter period that the registrant was required to file such 
reports), and (2) has been subject to such filing requirements for the past 
90 days.    Yes  [X]      No  [ ]

      Check if there is no disclosure of delinquent filers in response to 
Item 405 of Regulation S-B is not contained in this form, and no disclosure 
will be contained, to the best of registrant's knowledge, in definitive 
proxy or information statements incorporated by reference in Part III of 
this Form 10-KSB or any amendment to this Form 10-KSB.    [X]

      The revenues for the issuer's fiscal year ended September 30, 1998 are 
$6,798,000

      State the aggregate market value of the voting and non-voting common 
equity held by non-affiliates computed by reference to the price at which 
the common equity was sold, as of a specified date within the last 60 days. 
On December 21, 1998: $3,211,440.

      State the number of shares outstanding of each of the issuer's classes 
of common equity, as of the latest practicable date. The Company had 933,523 
shares outstanding as of December 21, 1998.

                       DOCUMENTS INCORPORATED BY REFERENCE

Transitional Small Business Disclosure Format (check one):
Yes [ ]   No [X]


                               TABLE OF CONTENTS

                                                                     Page

PART I

  ITEM 1.  BUSINESS                                                    1
  ITEM 2.  DESCRIPTION OF PROPERTY                                    40
  ITEM 3.  LEGAL PROCEEDINGS                                          40
  ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS        40

PART II

  ITEM 5.  MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED
            STOCKHOLDERS MATTERS                                      40
  ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
            CONDITION AND RESULTS OF OPERATIONS                       41
  ITEM 7.  FINANCIAL STATEMENTS                                       56
  ITEM 8.  CHANGES AND DISAGREEMENTS WITH ACCOUNTANTS ON 
            ACCOUNTING AND FINANCIAL DISCLOSURE                       56

PART III

  ITEM 9.  DIRECTORS AND PRINCIPAL OFFICERS OF THE BANK 
            AND THE COMPANY                                           57
  ITEM 10. EXECUTIVE COMPENSATION                                     59
  ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS 
            AND MANAGEMENT                                            65
  ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS             66
  ITEM 13. EXHIBIT AND REPORTS ON FORM 8-K                            67

SIGNATURES                                                            69


                                     PART I

ITEM 1.  BUSINESS

General.

      RFS Bancorp, Inc. (the "Company") is a federally chartered stock 
holding company for Revere Federal Savings (the "Bank "), a federally 
chartered stock savings association which conducts business from its main 
office located in Revere, Massachusetts, which is located five miles 
northeast of Boston, Massachusetts. On December 18, 1998, the Bank, under an 
Agreement and Plan of Reorganization, reorganized into a "two tiered" mutual 
holding company structure (the "Reorganization"). Under the Reorganization, 
the (1) the Bank formed Revere, MHC (the "MHC"), a federal mutual holding 
company, which is the majority owner of the Company; (2) the Bank converted 
from a federally chartered mutual savings association to a federally 
chartered stock savings association and issued 100% of its capital stock to 
the Company; and (3) the Company issued shares of its common stock, $0.01 
per share (the "Common Stock") to the public at a price of $10.00 per share 
in a subscription offering (the "Offering") to eligible members of the Bank 
and to the Company's Employee Stock Ownership Plan ("ESOP"). In the Offering 
438,756 shares of the Company's common stock, or 47% shares issued in the 
Reorganization, were sold to the public and 494,767 shares were sold to the 
MHC, or 53% of the shares issued in the Reorganization. The Company's sole 
business activity consists of the business of the Bank. 

      The Company also invests in long and short-term investment grade 
marketable securities and other liquid investments. In the future, the 
Company will consider using some of the proceeds of the Offering retained by 
it to expand its operations in its existing primary market and other nearby 
areas by acquiring other financial institutions which could be merged with 
the Bank or operated as separate subsidiaries. Presently, there are no 
agreements or understandings for expansion of the Company's operations. The 
Company's Common Stock is traded on the Over the Counter Bulletin Board 
under the symbol "RFED." Unless other wise disclosed, the information 
presented in this Report on Form 10-KSB represents the activity of the Bank 
and its subsidiary for the fiscal year ended September 30, 1998. 

      At September 30, 1998, the Bank had total assets of $89.5 million, 
total deposits of $64.5 million and total equity of $6.5 million. The Bank's 
deposits are insured by the Savings Association Insurance Fund ("SAIF") of 
the Federal Deposit Insurance Corporation (the "FDIC") to the maximum extent 
permitted by law. On December 21, 1998, the Bank opened a branch in Chelsea, 
Massachusetts.

      The business of the Bank primarily consists of attracting savings 
deposits from the general public and investing such deposits in mortgage 
loans secured by single-family residential real estate, commercial real 
estate, commercial assets and investment securities, including U.S. 
Government and Federal Agency securities, asset-backed securities, FNMA, 
GNMA and FHLMC mortgaged-backed securities and interest-earning deposits. 
The Bank's commercial and commercial real estate borrowers are comprised of 
diverse small businesses, without a particular concentration in any one 
industry. The Bank also makes consumer loans, including home equity loans, 
automobile, loans on deposit accounts and other consumer loans. The Bank 
offers both fixed-rate and adjustable-rate loans and emphasizes the 
origination of residential real estate mortgage loans and commercial loans 
with adjustable interest rates.

      The Bank's principal sources of income are interest, dividends and 
fees on loans and investments, and the Bank's principal expenses are 
interest paid on deposit accounts, borrowings, and general operating 
expenses.

Market Area

      The Bank's office is located in Revere, Suffolk County, Massachusetts. 
The City of Revere, containing approximately 39,000 residents, is located 
approximately five miles from downtown Boston in the northern suburbs of 
Boston, bounded by the towns of Chelsea, Everett, Malden and Lynn. The City 
of Revere is easily accessible from downtown Boston via Route 1, Route 1A, 
Route 16 and other state roads connecting the communities within the Logan 
Airport corridor northeast of Boston. As an established metropolitan suburb, 
Revere consists mostly of developed single- and multi-family properties 
within a network of well-maintained neighborhoods. 

      The majority of the Bank's lending and deposit activity has 
historically been in Revere. In recent years, the Bank's lending operations 
have expanded beyond the Revere City limits to include other areas of the 
metropolitan region, including the cities of Chelsea, Everett, Malden and 
Saugus. These cities contain an active and growing commercial business 
environment for financial institutions. Logan International Airport is 
located in East Boston, a portion of the city of Boston, which is adjacent 
to Revere and Chelsea. The Bank has recently targeted the area surrounding 
Logan International Airport as a source of potential business, and fully 
intends to increase activities in that area. The Bank's commercial loan 
department has been largely responsible for expanded business in this area 
and throughout Suffolk County.

      The economic base of the Bank's market area is diversified and 
includes a multitude of small businesses including services, wholesale and 
retail trade, government, air freight forwarding and other businesses 
servicing Logan Airport. Over the past few years, the regional economy in 
the Bank's primary market area, based on economic indicators such as 
unemployment rates, residential and commercial real estate values and 
vacancy rates and household income trends, has strengthened. However, 
unemployment rates for both Revere and Suffolk County remain slightly above 
statewide averages. 

Business Strategy

      Historically, the primary focus of the Bank has been to provide 
financing for single family housing in its market area of Revere, 
Massachusetts and surrounding communities. Indeed, at September 30, 1995, 
over 96% of the Bank's loan portfolio consisted of one- to four-family 
residential loans, and the Bank had no commercial real estate or commercial 
loans in its portfolio. Beginning in 1996, the Bank began to make 
significant investments in the human and technological resources necessary 
to create a platform for the future growth and profitability of the Bank. 
While the Bank believes growth-oriented business strategy is best for its 
long term success and viability, it has been and will continue to be 
necessary for the Bank to increase investment in infrastructure, product 
development, and technology enhancements. As evidenced by the Bank's recent 
efficiency ratio increase, noninterest expenses have steadily increased 
since 1995 and should continue to grow until the Bank has adequate resources 
in place to offer an expanded range of service. Consequently, short-term net 
income may remain flat. Long-term profitability, however, should improve as 
the Bank realizes the benefits of diversified product lines and market share 
growth.

*     Retail Banking and Customer Service. The Bank continues to focus on 
      expanding its residential lending and retail banking franchise and 
      increasing the number of households served within the Bank's market 
      area. For nearly 100 years, the Bank has served the needs of Revere 
      and its surrounding communities and remains the only bank 
      headquartered in Revere. The Bank's Board of Directors and its 
      management are active in many charitable organizations throughout 
      Revere and the Bank's employees have taken pride in providing hands 
      on, personal service. The Bank views its reputation as a service 
      oriented institution which meets the needs of the local community as 
      one of its greatest assets. Given the increasing consolidation in the 
      financial services sector, the Bank believes that expanding its market 
      share for traditional community banking products will enhance this 
      reputation and provide inroads to new segments of the banking markets.

*     Small Business Banking. The Bank views its entry into the small 
      business banking market as a natural outgrowth of its traditional 
      community banking services. Since 1996, the Bank has made a major 
      commitment to small business commercial lending (involving commercial 
      and industrial loans and commercial real estate loans) as a means to 
      increase the yield on its loan portfolio and attract lower cost 
      transaction deposit accounts. The Bank has worked to develop a niche 
      of making commercial loans to the small and medium sized companies in 
      a wide variety of industries located in Revere and elsewhere in the 
      greater Boston area. In particular, the Bank has expanded its lending 
      to the business community surrounding the Logan International Airport 
      which comprises a growing sector of the Revere and Chelsea markets. 
      The Bank offers these businesses a variety of traditional loans 
      products and commercial services administered by the Bank's commercial 
      loan department which are designed to give business owners borrowing 
      opportunities for modernization, inventory, equipment, construction, 
      consolidation, real estate, working capital, vehicle purchases and the 
      refinancing of existing corporate debt.  In addition, in order to 
      better serve the unique financing needs of its commercial customers, 
      the Bank also offers specialized products such as direct courier pick 
      up for deposits. The Bank has also recently applied to become an 
      approved lender of the Small Business Administration to better serve 
      the needs of local businesses. The Bank has staffed its commercial 
      lending department with the addition of a senior commercial loan 
      officer with considerable commercial lending expertise in the Boston 
      area and has developed a staff to support the commercial loan 
      department. The Bank has recently added a second commercial lending 
      officer to the small business banking area and will add additional 
      qualified employees as market conditions warrant. 

*     Branch Expansion. The Bank believes that a branch network is crucial 
      to increasing its market share in the traditional community banking 
      and small business banking arenas and that its lending and deposit 
      gathering activities are presently limited by the fact that it 
      operates from only one location. The Bank has recently purchased its 
      first branch facility in Chelsea, Massachusetts in a stable and 
      growing small business market. This branch location will emphasize 
      convenience for the Bank's small business clients and be designed to 
      augment the Bank's small business lending activities. In the future, 
      the Bank expects to fund the construction and/or acquisition of one or 
      more additional branch locations either de novo, or by purchasing an 
      existing deposit base and/or location and to expand and renovate its 
      main office to allow the Bank's administrative functions to be 
      performed in a single facility. Expansion will facilitate greater 
      services and increased loan originations within the Bank's existing 
      underwriting standards. On December 21, 1998, the Bank opened a branch 
      in Chelsea, Massachusetts.

*     Expanded Delivery Systems. The increased use of alternative delivery 
      channels has simplified and reduced the costs of financial 
      transactions for consumers, businesses and financial institutions. In 
      addition to conducting financial transactions at branch offices, 
      customers are increasingly using ATMs, online banking and online bill 
      payment and electronic fund transfers to communicate with financial 
      services providers. The Bank has responded to these market trends in 
      several ways. First, since May 1997, the Bank has offered its 24 hour 
      telebanking product which provides its customers with around the clock 
      access to their accounts through the use of a touch tone telephone. 
      The Bank also has located an ATM at Logan Airport and one in downtown 
      Boston. Another ATM is scheduled to open in Revere. Finally, the Bank 
      plans to introduce its home banking product which will give its 
      customers access to their accounts through the use of their personal 
      computers in the first quarter of 1999.

*     Expansion of Product Lines. Regulatory changes and cross-sector 
      acquisitions have diminished the distinctions among various types of 
      financial institutions such as banks, insurance companies and 
      securities brokerage firms. Financial institutions today have the 
      opportunity to leverage their client base, expand their market share 
      and compete for an increased share of customers' financial services 
      business by offering a diverse range of products and services that 
      formerly may have been offered only by one particular type of 
      financial institution. Recognizing this trend, the Bank intends to 
      broaden its product line in order to better serve its customers, 
      expand customer relations and diversify its income stream. In the near 
      term, the Bank is contemplating offering various uninsured investment 
      products, including fixed-rate and variable annuities and mutual 
      funds, through relationships with third party broker-dealers and/or 
      money managers that would service both retail and small business 
      customers needs for investment products. The Bank also plans to 
      investigate opportunities presented by affiliations with insurance 
      agencies over the longer term. The Bank's strategy is to become a full 
      service provider of financial services, enhancing the Bank's ability 
      to attract and retain both retail and commercial customers.

Lending Activities

      General. The Bank originates loans through its office located in 
Revere, Massachusetts. The principal lending activities of the Bank are the 
origination of conventional mortgage loans for the purpose of purchasing or 
refinancing owner-occupied, one- to four-family residential properties and 
the origination of commercial loans secured by commercial real estate and 
commercial assets. To a lesser extent, the Bank also originates consumer 
loans, including home equity and loans on deposit accounts, construction 
loans and multifamily residential real estate loans.

      The Bank's ten largest borrowing relationship, outstanding as of 
September 30, 1998, ranged from $265,000 to $492,000.

      The following table sets forth the composition of the Bank's mortgage 
and other loan portfolios in dollar amounts and percentages at the dates 
indicated.

<TABLE>
<CAPTION>
                                                         At September 30,
                                -------------------------------------------------------------------
                                       1998                    1997                    1996
                                -------------------     -------------------     -------------------
                                           Percent                 Percent                 Percent
                                Amount     of Total     Amount     of Total     Amount     of Total
                                ------     --------     ------     --------     ------     --------
                                                      (Dollars in thousands)

<S>                             <C>          <C>        <C>          <C>        <C>          <C>
Mortgage loans:
  One- to four-family           $34,475      73.03%     $32,928      79.11%     $30,046      89.84%
  Commercial real estate          3,969       8.41        2,577       6.19          460       1.38
  Construction and land           1,885       3.99          815       1.96        1,075       3.21
                                ------------------------------------------------------------------
      Total mortgage loans       40,329      85.43       36,320      87.26       31,581      94.43
                                ------------------------------------------------------------------
Commercial loans                  2,724       5.77        1,684       4.04           49       0.15
                                ------------------------------------------------------------------

Consumer loans:  
  Home equity lines               3,061       6.48        2,761       6.63        1,303       3.90
  Secured by deposit accounts       604       1.28          374       0.90          370       1.11
  Auto loans                        409       0.87          413       0.99          121       0.36
  Other consumer loans               78       0.17           73       0.18           19       0.05
                                ------------------------------------------------------------------
      Total consumer loans        4,152       8.80        3,621       8.70        1,813       5.42
                                ------------------------------------------------------------------

Total loans receivable           47,205     100.00%      41,625     100.00%      33,443     100.00%
                                            ======                  ======                  ======

Loans held for sale                 235                     ---                     ---  

Less:
  Allowance for loan losses        (528)                   (377)                   (325)  
  Deferred loan origination
   fees, net                        (60)                    (73)                    (72)
                                -------                 -------                 -------
    Loans, net                  $46,852                 $41,175                 $33,046 
                                =======                 =======                 =======
</TABLE>

      One- to Four-Family Residential Real Estate Lending. The primary 
emphasis of the Bank's lending activity is the origination of conventional 
mortgage loans on one- to four-family residential dwellings located in the 
Bank's primary market area. As of September 30, 1998, loans on one- to four-
family residential properties accounted for 73.0% of the Bank's total loan 
portfolio.

      The Bank's mortgage loan originations are for terms of up to 30 years, 
amortized on a monthly basis with interest and principal due each month. 
Residential real estate loans often remain outstanding for significantly 
shorter periods than their contractual terms as borrowers may refinance or 
prepay loans at their option, without penalty. Conventional residential 
mortgage loans granted by the Bank customarily contain "due-on-sale" clauses 
which permit the Bank to accelerate the indebtedness of the loan upon 
transfer of ownership of the mortgaged property.

      The Bank makes conventional mortgage loans and uses standard Federal 
National Mortgage Association ("FNMA") documents, to allow for the sale of 
qualifying loans in the secondary mortgage market. The Bank lends up to a 
maximum loan-to-value ratio on mortgage loans secured by owner-occupied 
properties of 100% of the lesser of the appraised value or purchase price of 
the property, with the condition that private mortgage insurance is required 
on loans with a loan-to-value ratio in excess of 80%. To a lesser extent, 
the Bank originates non-conforming loans which are tailored for its local 
community, but which may not satisfy the various requirements imposed by 
FNMA. On a limited basis the Bank offers special products, including 
mortgage loans with a 100% loan-to-value ratio without private mortgage 
insurance to customers with co-signers or who have excellent credit and 
income, for which the Bank receives a rate premium over conventional loans.

      The Bank offers adjustable-rate mortgage loans with terms of up to 30 
years. Adjustable-rate loans offered by the Bank include loans which reprice 
every one, three, five or seven years and provide for an interest rate which 
is based on the interest rate paid on U.S. Treasury securities of a 
corresponding term, plus a margin of up to 2.75%. The Bank currently offers 
adjustable-rate loans with initial rates below those which would prevail 
under the foregoing computations, based upon the Bank's determination of 
market factors and competitive rates for adjustable-rate loans in its market 
area. For adjustable-rate loans, borrowers are qualified at the initial 
rate.

      The Bank's adjustable-rate mortgages include limits on increases or 
decreases of the interest rate of the loan. The interest rate may increase 
or decrease by 2.0% per year and 6.0% over the life of the loan for all of 
the Bank's adjustable rate mortgages. The retention of adjustable-rate 
mortgage loans in the Bank's loan portfolio helps reduce the Bank's exposure 
to fluctuations in interest rates. However, there are unquantifiable credit 
risks resulting from potential increased costs to the borrower as a result 
of the repricing of adjustable-rate mortgage loans. During periods of rising 
interest rates, the risk of default on adjustable-rate mortgage loans may 
increase due to the upward adjustment of interest cost to the borrower.

      During the year ended September 30, 1998, the Bank originated $2.8 
million in adjustable-rate mortgage loans and $14.9 million in fixed-rate 
mortgage loans. Of the fixed-rate loans originated, the Bank sold $8.4 
million of fixed-rate loans and retained $6.5 million of fixed-rate loans 
based on the rate of the loans. Approximately 70% of all loan originations 
during fiscal 1998 were refinancings of loans already in the Bank's loan 
portfolio. At September 30, 1998, the Bank's loan portfolio included $9.2 
million in adjustable-rate one- to four-family residential mortgage loans or 
19.5% of the Bank's total loan portfolio, and $25.4 million in fixed-rate 
one- to four-family residential mortgage loans, or 53.8% of the Bank's total 
loan portfolio.

      Commercial Real Estate Loans. The Bank originates commercial real 
estate loans to finance the purchase of real property, which generally 
consists of developed real estate. In underwriting commercial real estate 
loans, consideration is given to the property's historical cash flow, 
current and projected occupancy, location and physical condition. At 
September 30, 1998, the Bank's commercial real estate loan portfolio 
consisted of 24 loans, totaling $4.0 million, or 8.4% of total loans. The 
Bank's largest loan is a commercial real estate loan with an outstanding 
balance of $492,000 at September 30, 1998 secured by a commercial property 
located in downtown Boston. The Bank's commercial real estate loan portfolio 
is diverse, and does not have any significant loan concentration by type of 
property or borrower.

      Commercial real estate lending entails additional risks compared with 
one- to four-family residential lending. Because payments on loans secured 
by commercial real estate properties are often dependent on the successful 
operation or management of the properties, repayment of such loans may be 
subject, to a greater extent, to adverse conditions in the real estate 
market or the economy. Also, commercial real estate loans typically involve 
large loan balances to single borrowers or groups of related borrowers and 
the payment experience on such loans is typically dependent on the 
successful operation of a real estate project and/or the collateral value of 
the commercial real estate securing the loan. See "Risk Factors-Growth of 
the Bank's Commercial Loan and Commercial Real Estate Loan Portfolio."

      Commercial Loans. In the past two years, the Bank has made a major 
commitment to small business commercial lending. The Bank has worked to 
develop a niche of making commercial loans to small and medium sized 
businesses in a wide variety of industries located in the Bank's market area 
and has recently applied to become an approved lender of the Small Business 
Administration. Small business loans are expected to comprise a growing 
portion of the Bank's loan portfolio in the future.  At September 30, 1998, 
the Bank's commercial loan portfolio consisted of 60 loans, totaling $2.7 
million, or 5.8% of total loans.

      Unless otherwise structured as a mortgage on commercial real estate, 
such loans generally are limited to terms of five years or less. 
Substantially all such commercial loans have variable interest rates tied to 
the prime rate as reported in the Wall Street Journal. Whenever possible, 
the Bank collateralizes these loans with a lien on commercial real estate, 
or alternatively, with a lien on business assets and equipment and the 
personal guarantees from principals of the borrower. 

      The Bank offers commercial services administered by the Bank's 
commercial loan department which are designed to give business owners 
borrowing opportunities for modernization, inventory, equipment, 
construction, consolidation, real estate, working capital, vehicle purchases 
and the refinancing of existing corporate debt. In addition, the Bank has 
tailored certain products and services (such as courier pick up of deposits) 
to better serve the unique needs of local businesses. The Bank has staffed 
its commercial lending department with the addition of a senior commercial 
loan officer with considerable commercial lending expertise in the Boston 
area and has developed a staff to support the commercial loan department. 
The Bank has recently added a second commercial lending officer to the small 
business banking area and will add additional qualified employees as market 
conditions warrant. 

      Commercial loans are generally considered to involve a higher degree 
of risk than residential mortgage loans because the collateral may be in the 
form of intangible assets and/or inventory subject to market obsolescence. 
Commercial loans may also involve relatively large loan balances to single 
borrowers or groups of related borrowers, with the repayment of such loans 
typically dependent on the successful operation and income stream of the 
borrower. Such risks can be significantly affected by economic conditions. 
In addition, commercial business lending generally requires substantially 
greater oversight efforts compared to residential real estate lending. The 
Bank utilizes the services of an outside consultant to conduct quarterly on-
site reviews of the commercial loan portfolio to ensure adherence to 
underwriting standards and policy requirements. 

      Consumer Loans. The Bank's consumer loans consist of home equity 
loans, loans secured by deposits, and other consumer loans, including 
automobile loans. At September 30, 1998, the consumer loan portfolio totaled 
$4.2 million or 8.8% of total loans. Consumer loans (other than home equity 
loans) generally are offered for terms of up to five years at fixed interest 
rates and do not exceed $25,000 individually.

      The Bank's home equity loans are secured by available equity based on 
the appraised value of owner-occupied one- to four-family residential 
property. Home equity loans will be made for up to 80% of the appraised 
value of the property (less the amount of the first mortgage). Home equity 
loans are offered at adjustable rates. The adjustable interest rate is prime 
minus 0.5% for the first year and the prime rate as reported in the Wall 
Street Journal for the remaining life of the loan. The Bank's home equity 
loans generally have a five-year draw (renewable for up to an additional 
five years) with a ten year repayment period. At September 30, 1998, the 
Bank had $3.1 million in home equity loans with unused credit available to 
existing borrowers of $2.7 million.

      The Bank makes loans secured by deposit accounts up to 90.0% of the 
amount of the depositor's savings account balance. The interest rate on the 
loan is 2.5% higher than the rate being paid on passbook accounts and 2.0% 
higher than the rate being paid on certificates of deposit. The Bank also 
makes other consumer loans, which may or may not be secured. The terms of 
such loans vary depending on the collateral.

      The Bank makes loans for automobiles, both new and used, directly to 
the borrowers. The loans are generally limited to 80% of the purchase price 
or the retail value listed by the National Automobile Dealers Book. The 
terms of the loans are determined by the age and condition of the 
collateral. The Bank obtains title to the vehicle and collision insurance 
policies are required on all these loans.

      Consumer loans are generally originated at higher interest rates than 
residential mortgage loans but also tend to have a higher credit risk than 
residential loans due to the loan being unsecured or secured by rapidly 
depreciable assets. Despite these risks, the Bank's level of consumer loan 
delinquencies generally has been low. No assurance can be given, however, 
that the Bank's delinquency rate on consumer loans will continue to remain 
low in the future, or that the Bank will not incur future losses on these 
activities.

      Construction Loans. The Bank engages in a limited amount of 
construction lending usually for the construction of single family 
residences or commercial real estate. Most are construction/permanent loans 
to the future occupants, structured to become permanent loans upon the 
completion of construction. All construction loans are secured by first 
liens on the property. Loan proceeds are disbursed as construction 
progresses and inspections warrant. Loans involving construction financing 
present a greater risk than loans for the purchase of existing homes, since 
collateral values and construction costs can only be estimated at the time 
the loan is approved. Due to the small amount of construction loans in the 
Bank's portfolio, the risk in this area is limited.

      Origination, Sale and Servicing of Loans. The Bank's lending 
activities are conducted through its office in Revere, Massachusetts and 
will soon be conducted through its branch in Chelsea, Massachusetts. The 
Bank's ability to originate loans is dependent upon the relative customer 
demand for fixed-rate or adjustable-rate mortgage loans, which is affected 
by the current and expected future levels of interest rates. The Bank is a 
qualified seller/servicer for FNMA and has applied to be an approved SBA 
lender. Historically, the Bank sells certain of its fixed-rate loans to FNMA 
based on liquidity needs and prevailing market conditions. All of the Bank's 
sales to FNMA have been made with servicing retained on the loans. At 
September 30, 1998, the Bank was servicing $19.7 million in loans for FNMA.

      Originations for the year ended September 30, 1998, compared to the 
prior period, have increased due to the addition of a commercial lending 
officer. Loan sales also increased during the same period. In January 1998, 
the Bank has also entered into a participation agreement with a local bank 
for a commercial real estate loan for the development of 14 single family 
homes on a fourteen acre subdivision in Saugus, Massachusetts. The following 
table sets forth information with respect to originations, sales of loans 
and principal repayments during the periods indicated.

<TABLE>
<CAPTION>
                                         For the Year Ended September 30,
                                      ------------------------------------
                                        1998          1997          1996
                                        ----          ----          ----
                                                 (In thousands)

<S>                                   <C>           <C>           <C>
Beginning balance, loans, net         $ 41,175      $ 33,046      $ 21,273
                                      ------------------------------------
Loans originated:
  Mortgage loans:
    One- to four-family                 17,718         6,843        18,385
    Commercial real estate               3,124         2,245           463
    Construction and land                2,850         1,047           511
                                      ------------------------------------
      Total mortgage loans              23,692        10,135        19,359
  Commercial loans                       1,550         1,946           ---
  Consumer loans                         4,183         2,329           965
  Loans held for sale                      235            --            --
                                      ------------------------------------
      Total loans originated            29,660        14,410        20,324
                                      ------------------------------------
      Total                             70,835        47,456        41,597
Principal repayments and other, net    (15,518)       (3,463)       (5,110)
Loan charge-offs, net                      (46)           (8)          (29)
Sale of mortgage loans, principal
 balance                                (8,419)       (2,810)       (3,412)
                                      ------------------------------------
Ending balance, loans, net            $ 46,852      $ 41,175      $ 33,046
                                      ====================================
</TABLE>

      The following tables set forth the dollar amounts in each loan 
category at September 30, 1998 that are due after September 30, 1999, and 
whether such loans have fixed or adjustable interest rates.

<TABLE>
<CAPTION>
                                            Due After September 30, 1999
                                          --------------------------------
                                           Fixed     Adjustable     Total
                                           -----     ----------     -----
                                                  (In thousands)

<S>                                       <C>          <C>         <C>
Mortgage loans:
  One-to four-family                      $24,865      $  235      $25,100
  Commercial real estate                      672       3,039        3,711
  Construction and land                     1,183         110        1,293
                                          --------------------------------
      Total mortgage loans                 26,720       3,384       30,104
                                          --------------------------------
Commercial loans                            1,332         ---        1,332
                                          --------------------------------
Consumer loans:
  Home equity lines                           ---         ---          ---
  Secured by deposit accounts                 355         ---          355
  Auto loans                                  403         ---          403
  Other consumer loans                         33         ---           33
                                          --------------------------------
      Total consumer loans                    791         ---          791
                                          --------------------------------
      Total loans                         $28,843      $3,384      $32,227
                                          ================================
</TABLE>

      Loan Commitments. The Bank generally makes loan commitments to 
borrowers not exceeding 30 days. At September 30, 1998, the Bank had $1.7 
million in loan commitments outstanding, primarily for the origination of 
one- to four-family residential real estate loans, commercial loans and 
commercial real estate loans.

      Loan Solicitation. Loan originations are derived from a number of 
sources, including the Bank's existing customers, referrals, realtors, 
advertising and "walk-in" customers at the Bank's office. 

      Loan Administration. Upon receipt of a loan application from a 
prospective borrower, a credit report and verifications are ordered to 
verify specific information relating to the loan applicant's employment, 
income and credit standing. For all mortgage loans, an appraisal of real 
estate intended to secure the proposed loan is obtained from an independent 
appraiser who has been approved by the Bank's Board of Directors. Fire and 
casualty insurance are required on all loans secured by improved real 
estate. Insurance on other collateral is required unless waived by the Loan 
Approval Committee. The Board of Directors of the Bank has the 
responsibility and authority for the general supervision over the loan 
policies of the Bank. The Board has established written lending policies for 
the Bank. 

      All residential and commercial real estate mortgages and commercial 
business loans must be ratified by the Loan Approval Committee of the Bank's 
Board of Directors. In addition, certain designated officers of the Bank 
have authority to approve loans not exceeding specified levels, while the 
Loan Approval Committee of the Board of Directors must approve loans in 
excess of (a) $50,000 for commercial real estate loans; (b) $50,000 for 
commercial loans; (c) loans over the current FNMA limit for residential 
mortgage loans; and (d) $75,000 for consumer loans. All loans in excess of 
$250,000 must be ratified by the Board of Directors as a whole.

      Interest rates charged by the Bank on all loans are primarily 
determined by competitive loan rates offered in its market area and interest 
rate costs of the source of funding for the loan. The Bank generally charges 
an origination fee on new mortgage loans. The origination fees, net of 
direct origination costs, are deferred and amortized into income over the 
life of the loan. At September 30, 1998, the amount of net deferred loan 
origination fees was $60,000.

      Loan Maturity and Repricing. The following table shows the maturity or 
period to repricing of the Bank's loan portfolio at September 30, 1998. 
Loans that have adjustable rates are shown as being due in the period which 
the interest rates are next subject to change. The table does not include 
prepayments or scheduled principal amortization.

<TABLE>
<CAPTION>
                                                                         At September 30, 1998
                                        -------------------------------------------------------------------------------
                                                       Mortgage Loans
                                        -------------------------------------------
                                        One- to Four-    Commercial    Construction
                                           Family        Real Estate     and Land      Commercial    Consumer     Total
                                        -------------------------------------------------------------------------------
                                                                            (In thousands)

<S>                                        <C>            <C>            <C>             <C>          <C>       <C>
Amount due:
  One year or less                         $ 9,375        $  258         $  592          $1,392       $3,361    $14,978
                                           ----------------------------------------------------------------------------
  After one year:
    More than one year to three years           53           450             83             122          266        974
    More than three years to five years        653         2,455            110             741          242      4,201
    More than five years to ten years        2,140           134            ---             412          ---      2,686
    More than ten years to twenty years      6,545           672            ---              57           46      7,320
    More than twenty years                  15,709           ---          1,100             ---          237     17,046
                                            ---------------------------------------------------------------------------
      Total due after one year              25,100         3,711          1,293           1,332          791     32,227
                                            ---------------------------------------------------------------------------
      Total amount due                     $34,475        $3,969         $1,885          $2,724       $4,152     47,205
                                           =================================================================
    Loans held for sale                                                                                             235
Less:
  Allowance for loan losses                                                                                        (528)
  Deferred loan origination fees, net                                                                               (60)
                                                                                                                 -------

Loans, net                                                                                                       $46,852
                                                                                                                 =======
</TABLE>

      Non-Performing Assets, Asset Classification and Allowances for Losses. 
Management and the Loan Approval Committee of the Board of Directors perform 
a monthly review of all delinquent loans. Loans are placed on nonaccrual 
status when loans are 90 days past due or, in the opinion of management, the 
collection of principal and interest is doubtful. One of the primary tools 
used to manage and control problem loans is the Bank's "Watch-List," a 
listing of all loans or commitments that are considered to have 
characteristics that could result in loss to the Bank if not properly 
supervised. The list is managed by the Loan Approval Committee which meets 
periodically to discuss the status of the loans on the Watch List and to add 
or delete loans from the list. At September 30, 1998, the Bank had $35,000 
in assets classified as special mention. There were none classified as 
doubtful or loss and $5,000 in assets were designated as substandard.

Real estate acquired by the Bank as a result of foreclosure is classified as 
other real estate owned until such time as it is sold. When such property is 
acquired, it is recorded at the lower of the unpaid principal balance or its 
fair value. Any required write-down of the loan to its fair value is charged 
to the allowance for loan losses.

      The following table sets forth the Bank's non-performing assets at the 
dates indicated.

<TABLE>
<CAPTION>
                                                                              At September 30,
                                                                      ---------------------------------
                                                                       1998         1997           1996
                                                                      ---------------------------------
                                                                            (Dollars in thousands)

<S>                                                                  <C>         <C>             <C>
Non-performing loans:
  Mortgage loans:
    One-to four-family                                               $   143     $   144         $   28
    Commercial real estate                                               ---         ---            ---
    Construction and land                                                ---         ---            ---
                                                                     ----------------------------------
      Total mortgage loans                                               143         144             28
                                                                     ----------------------------------
Commercial loans                                                          37         ---            ---
                                                                     ----------------------------------
Consumer loans:
  Home equity lines                                                      ---         ---            ---
  Security by deposit accounts                                            14         ---            ---
  Auto loans                                                               4         ---            ---
  Other consumer loans                                                     1          13            ---
                                                                     ----------------------------------
      Total consumer loans                                                19          13            ---
                                                                     ----------------------------------
      Total non-performing loans(1)                                      199         157             28
  Other real estate owned, net                                           ---         ---            ---
                                                                     ----------------------------------
      Total non-performing assets(2)                                 $   199     $   157         $   28
                                                                     ==================================

Allowance for loan losses as a percent of loans(3)                      1.11%       0.91%         0.97%
                                                                     ==================================
Allowance for loan losses as a percent of non-performing loans(4)     265.45%     240.03%     1,159.67%
                                                                     ==================================
Non-performing loans as a percent of loans(3)(4)                        0.42%       0.38%         0.08%
                                                                     ==================================
Non-performing assets as a percent of total assets(2)                   0.22%       0.18%         0.04%
                                                                     ==================================

<FN>
<F1>  For all periods presented, the non-performing loans consist entirely 
      of non-accrual loans.
<F2>  Non-performing assets consist of non-performing loans and other real 
      estate owned.
<F3>  Loans are presented before allowance for loan losses and deferred loan 
      origination fees, net.
<F4>  Non-performing loans consist of all loans 90 days or more past due and 
      other loans which have been identified by the Bank as presenting 
      uncertainty with respect to the collectibility of interest or 
      principal.
</FN>
</TABLE>

      The following tables set forth delinquencies of the Bank's loan 
portfolio by type of loan at the dates indicated:

<TABLE>
<CAPTION>
                                                   At September 30, 1998                         At September 30, 1997
                                      -------------------------------------------   -------------------------------------------
                                           30-89 Days           90 Days or More          30-89 Days           90 Days or More
                                      --------------------   --------------------   --------------------   --------------------
                                       Number    Principal    Number    Principal    Number    Principal    Number    Principal
                                      of Loans    Balance    of Loans    Balance    of Loans    Balance    of Loans    Balance
                                      --------   ---------   --------   ---------   --------   ---------   --------   ---------
                                                                          (Dollars in thousands)

<S>                                      <C>       <C>          <C>       <C>          <C>       <C>          <C>       <C>
Mortgage loans:
  One-to four-family                       9       $512           1       $143           8       $565           1       $144
  Commercial real estate                 ---        ---         ---        ---           1        100         ---        ---
  Construction and land                  ---        ---         ---        ---         ---        ---         ---        ---
                                         -----------------------------------------------------------------------------------
      Total mortgage loans                 9        512           1        143           9        665           1        144
                                         -----------------------------------------------------------------------------------
  Commercial loans                         1         76           2         37         ---        ---         ---        ---
                                         -----------------------------------------------------------------------------------
Consumer loans:
  Home equity loans                        1         34         ---        ---           3         84         ---        ---
  Secured by savings accounts              3         23           1         14           1          7         ---        ---
  Auto loans                               1          2           2          4         ---        ---         ---        ---
  Other consumer loans                   ---        ---           1          1           3          8           2         13
                                         -----------------------------------------------------------------------------------
      Total consumer loans                 5         59           4         19           7         99           2         13
                                         -----------------------------------------------------------------------------------
Total loans                               15       $647           7       $199          16       $764           3       $157
                                         ===================================================================================
Delinquent loans to loans, net                     1.38%                  0.42%                  1.86%                  0.38%
                                         ===================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                   At September 30, 1996
                                      -------------------------------------------
                                           30-89 Days           90 Days or More
                                      --------------------   --------------------
                                       Number    Principal    Number    Principal
                                      of Loans    Balance    of Loans    Balance
                                      --------   ---------   --------   ---------
                                                (Dollars in thousands)

<S>                                      <C>       <C>          <C>       <C>
Mortgage loans:
  One-to four-family                       8       $477           1       $ 28
  Commercial real estate                 ---        ---         ---        ---
  Construction and land                  ---        ---         ---        ---
                                         -------------------------------------
      Total mortgage loans                 8        477           1         28
                                         -------------------------------------
Commercial loans                         ---        ---         ---        ---
                                         -------------------------------------
Consumer loans:
  Home equity loans                      ---        ---         ---        ---
  Secured by savings accounts              1          3         ---        ---
  Auto loans                             ---        ---         ---        ---
  Other consumer loans                   ---        ---         ---        ---
                                         -------------------------------------
      Total consumer loans                 1          3         ---        ---
                                         -------------------------------------
Total loans                                9       $480           1       $ 28
                                         =====================================
Delinquent loans to loans, net                     1.45%                  0.08%
                                         =====================================
</TABLE>

      During the year ended September 30, 1998, gross interest income of 
$11,270, would have been recorded on loans accounted for on a nonaccrual 
basis if the loans had been current throughout the period. Of this amount, 
$8,466 of interest on such loans was included in income during the period. 
At September 30, 1998, management was not aware of any loans not currently 
classified as nonaccrual, 90 days past due or restructured but which may be 
so classified in the near future because of concerns over the borrower's 
ability to comply with repayment terms.

      Federal regulations require each banking institution to classify its 
asset quality on a regular basis. In addition, in connection with 
examinations of such banking institutions, federal examiners have authority 
to identify problem assets and, if appropriate, classify them. An asset is 
classified substandard if it is determined to be inadequately protected by 
the current net worth and paying capacity of the obligor or of the 
collateral pledged, if any. As a general rule, the Bank will classify a loan 
as substandard if the Bank can no longer rely on the borrower's income as 
the primary source for repayment of the indebtedness and must look to 
secondary sources such as guarantors or collateral. An asset is classified 
as doubtful if full collection is highly questionable or improbable. An 
asset is classified as loss if it is considered uncollectible, even if a 
partial recovery could be expected in the future. The regulations also 
provide for a special mention designation, described as assets which do not 
currently expose a banking institution to a sufficient degree of risk to 
warrant classification but do possess credit deficiencies or potential 
weaknesses deserving management's close attention. Assets classified as 
substandard or doubtful require a banking institution to establish general 
allowances for loan losses. If an asset or portion thereof is classified as 
a loss, a banking institution must either establish specific allowances for 
loan losses in the amount of the portion of the asset classified as a loss, 
or charge off such amount. Examiners may disagree with a banking 
institution's classifications and amounts reserved. If a banking institution 
does not agree with an examiner's classification of an asset, it may appeal 
this determination to the Regional Director of the OTS. 

      In originating loans, the Bank recognizes that credit losses will 
occur and that the risk of loss will vary with, among other things, the type 
of loan being made, the creditworthiness of the borrower over the term of 
the loan, general economic conditions and, in the case of a secured loan, 
the quality of the security for the loan. It is management's policy to 
maintain an adequate general allowance for loan losses based on, among other 
things, the Bank's and the industry's historical loan loss experience, 
evaluation of economic conditions and regular reviews of delinquencies and 
loan portfolio quality. Further, after properties are acquired following 
loan defaults, additional losses may occur with respect to such properties 
while the Bank is holding them for sale. The Bank increases its allowances 
for loan losses and losses on other real estate owned by charging provisions 
for losses against the Bank's income. Specific reserves are also recognized 
against specific assets when management believes it is warranted.

      In the past few years, there has been a greater level of scrutiny by 
regulatory authorities of the loan portfolios of financial institutions 
undertaken as part of the examination of the institution by federal 
regulators. Results of recent examinations indicate that these regulators 
may be applying more conservative criteria in evaluating real estate market 
values, requiring significantly increased provisions for potential loan 
losses. While the Bank believes it has established its existing allowances 
for loan losses in accordance with GAAP there can be no assurance that 
regulators, in reviewing the Bank's loan portfolio, will not request the 
Bank to increase its allowance for loan losses, thereby negatively affecting 
the Bank's financial condition and earnings. Alternately, there can be no 
assurance that increases in the Bank's allowance for loan losses will occur.

      The following table sets forth activity in the Bank's allowance for 
loan losses and other ratios at or for the dates indicated.

<TABLE>
<CAPTION>
                                      At or For the Year Ended September 30,
                                      --------------------------------------
                                          1998         1997         1996
                                          ----         ----         ----
                                              (Dollars in thousands)

<S>                                     <C>          <C>          <C>
Balance at beginning of period          $   377      $   325      $   206
                                        ---------------------------------
Provision for loan losses                   197           60          148
                                        ---------------------------------
Charge-offs:
  Mortgage loans:
    One-to four-family                      ---          ---           16
    Commercial real estate                  ---          ---          ---
    Construction and land                   ---          ---          ---
  Commercial loans                          ---          ---          ---
  Consumer loans:
    Home equity lines                       ---          ---          ---
    Secured by deposit accounts             ---          ---          ---
    Auto loans                               40          ---          ---
    Other consumer loans                      6            8           13
                                        ---------------------------------
      Total charge-offs                      46            8           29
                                        ---------------------------------
Recoveries                                  ---          ---          ---
                                        ---------------------------------
Balance at end of period                $   528      $   377      $   325
                                        =================================

Ratio of net charge-offs to average
 loans outstanding during the period       0.10%        0.02%        0.10%
                                        =================================

Allowance for loan losses as a
 percent of loans                          1.11%        0.91%        0.97%
                                        =================================

Allowance for loan losses as a
 percent of  non-performing loans        265.45%      240.03%    1,159.67%
                                        =================================
</TABLE>

      The following tables set forth the Bank's allowance for loan losses 
allocated by loan category and the percent of loans in each category to 
total loans at the dates indicated.

<TABLE>
<CAPTION>
                                       At September 30, 1998            At September 30, 1997            At September 30, 1996
                                 -------------------------------  -------------------------------  ---------------------------------
                                          Percent of Percent of            Percent of Percent of            Percent of Percent of
                                          Allowance  Loans in Each         Allowance  Loans in Each         Allowance  Loans in Each
                                          to Total   Category to           to Total   Category to           to Total   Category to
                                 Amount   Allowance  Total Loans  Amount   Allowance  Total Loans  Amount   Allowance  Total Loans
                                 ------   ---------- -----------  ------   ---------- -----------  ------   ---------- -----------
                                                                        (Dollars in thousands)

<S>                               <C>       <C>         <C>        <C>       <C>         <C>        <C>       <C>         <C>
Mortgage loans:
  One-to four-family              $205      38.83%      73.03%     $201      53.32%      79.11%     $178      54.77%      89.84%
  Commercial real estate            76      14.39        8.41        35       9.28        6.19         7       2.15        1.38
  Construction and land             10       1.89        3.99       ---        ---        1.96       ---        ---        3.21
                                  ---------------------------------------------------------------------------------------------
      Total mortgage loans         291      55.11       85.43       236      62.60       87.26       185      56.92       94.43
Commercial loans                    71      13.45        5.77        39      10.34        4.04         1       0.31        0.15
Consumer loans                       6       1.14        8.80         5       1.33        8.70         2       0.62        5.42
Unallocated                        160      30.30         ---        97      25.73         ---       137      42.15         ---
                                  ---------------------------------------------------------------------------------------------
      Total allowance for loan
       losses                     $528     100.00%     100.00%     $377     100.00%     100.00%     $325     100.00%     100.00%
                                  =============================================================================================
</TABLE>

Investment Activities

      General. The Bank is required to maintain an amount of liquid assets 
appropriate for its level of net savings withdrawals and current borrowings. 
It has generally been the Bank's policy to maintain a liquidity portfolio in 
excess of regulatory requirements. At September 30, 1998, the Bank's 
liquidity ratio was 11.10%. Liquidity levels may be increased or decreased 
depending upon the yields on investment alternatives, management's judgment 
as to the attractiveness of the yields then available in relation to other 
opportunities, management's expectations of the level of yield that will be 
available in the future and management's projections as to the short-term 
demand for funds to be used in the Bank's loan origination and other 
activities.

      Interest income from investments in various types of liquid assets 
provides a significant source of revenue for the Bank. The Bank invests in 
U.S. Treasury and Federal Agency securities, asset-backed securities and 
FNMA, GNMA and FHLMC mortgage-backed securities. The balance of investment 
securities maintained by the Bank in excess of regulatory requirements 
reflects management's historical objective of maintaining liquidity at a 
level that assures the availability of adequate funds, taking into account 
anticipated cash flows and available sources of credit, for meeting 
withdrawal requests and loan commitments and making other investments. See 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations--Liquidity and Capital Resources" As part of its business 
strategy, depending on market conditions, the Bank is restructuring its 
balance sheet to increase the size of its loan portfolio relative to the 
investment portfolio.

      The Bank purchases securities through a primary dealer of U.S. 
Government obligations or such other securities dealers authorized by the 
Board of Directors and requires that the securities be delivered to a 
safekeeping agent before the funds are transferred to the broker or dealer. 
The Bank purchases investment securities pursuant to an investment policy 
established by the Board of Directors.

      Investment securities are recorded on the books of the Bank in 
accordance with GAAP. The Bank does not purchase investment securities for 
trading. Effective September 30, 1994, the Bank implemented SFAS No. 115. 
Available for sale securities are reported at fair value with unrealized 
gains or losses reported as a separate component of equity, net of tax 
effects. Held-to-maturity securities are carried at amortized cost. 
Substantially all purchases of investment securities conform to the Bank's 
interest rate risk policy. 

      The following table sets forth activity in the Bank's mortgage-backed 
securities held-to-maturity portfolio for the periods indicated.

<TABLE>
<CAPTION>
                                          For the Year Ended September 30,
                                         ---------------------------------
                                           1998         1997         1996
                                           ----         ----         ----
                                                   (In thousands)

<S>                                      <C>          <C>          <C>
Beginning balance                        $25,144      $24,945      $23,085
Purchases                                    ---        2,962        4,950
Maturities                                   (52)         ---          ---
Principal repayments                      (4,904)      (2,737)      (3,054)
Premium and discount amortization, net       (24)         (26)         (36)
                                         ---------------------------------
Ending balance                           $20,164      $25,144      $24,945
                                         =================================
</TABLE>

      The following table sets forth certain information regarding the 
amortized cost and fair value of the Bank's securities at the dates 
indicated.

<TABLE>
<CAPTION>
                                                              At September 30,
                                  ------------------------------------------------------------------------
                                          1998                      1997                      1996
                                  --------------------      --------------------      --------------------
                                  Amortized      Fair       Amortized      Fair       Amortized      Fair
                                    Cost         Value        Cost         Value        Cost         Value
                                  ---------      -----      ---------      -----      ---------      -----
                                                               (In thousands)

<S>                                <C>          <C>          <C>          <C>          <C>          <C>
Held-to-maturity:
  Investment securities            $ 5,000      $ 5,031      $ 9,202      $ 9,207      $ 8,500      $ 8,502
  Mortgage-backed and
   mortgage-related securities      20,164       20,640       25,144       25,458       24,945       24,609
  Asset-backed securities            4,946        4,976        5,807        5,842        7,235        7,245
                                   ------------------------------------------------------------------------
      Total held-to-maturity        30,110       30,647       40,153       40,507       40,680       40,356
  Available-for-sale(1)                 24          896           24          636           24          441
                                   ------------------------------------------------------------------------
      Total securities             $30,134      $31,543      $40,177      $41,143      $40,704      $40,797
                                   ========================================================================

<FN>
<F1>   Consists of marketable equity securities.
</FN>
</TABLE>

      The following table sets forth the amortized cost and fair value of 
the Bank's mortgage-backed and mortgage-related securities, all of which 
were classified as held-to-maturity at the dates indicated.

<TABLE>
<CAPTION>
                                                                       At September 30,
                           -------------------------------------------------------------------------------------------------------
                                         1998                                1997                                1996
                           -------------------------------     -------------------------------     -------------------------------
                           Amortized   Percent of    Fair      Amortized   Percent of    Fair      Amortized   Percent of    Fair
                              Cost      Total(1)     Value        Cost      Total(1)     Value        Cost      Total(1)     Value
                           ---------   ----------    -----     ---------   ----------    -----     ---------   ----------    -----
                                                                    (Dollars in thousands)

<S>                         <C>          <C>        <C>         <C>          <C>        <C>         <C>          <C>        <C>
Mortgage-backed and mortgage- 
 related securities
Fixed rate:
  GNMA                      $13,358      66.25%     $13,741     $15,851      63.04%     $15,963     $13,910      55.76%     $13,489
  FHLMC                         176       0.87          186         238       0.95          250         300       1.20          316
                            -------------------------------------------------------------------------------------------------------
      Total fixed rate       13,534      67.12       13,927      16,089      63.99       16,213      14,210      56.96       13,805
                            -------------------------------------------------------------------------------------------------------
Adjustable rate:
  GNMA                        5,935      29.43        6,011       7,910      31.46        8,085       9,282      37.21        9,341
  FHLMC                         248       1.23          251         365       1.45          376         418       1.68          427
  FNMA                          447       2.22          451         780       3.10          784       1,035       4.15        1,036
                            -------------------------------------------------------------------------------------------------------
      Total adjustable
       rate                   6,630      32.88        6,713       9,055      36.01        9,245      10,735      43.04       10,804
                            -------------------------------------------------------------------------------------------------------
      Total mortgage-
       backed and mortgage-
       related securities   $20,164     100.00%     $20,640     $25,144     100.00%     $25,458     $24,945     100.00%     $24,609
                            =======================================================================================================

<FN>
<F1>  Based on amortized cost.
</FN>
</TABLE>

      The following table sets forth certain information regarding the 
amortized cost and weighted average rate of the Bank's mortgage-backed and 
investment securities held-to-maturity at September 30, 1998, by remaining 
period to contractual maturity. With respect to mortgage-backed securities, 
the entire amount is reflected in the maturity period that includes the 
final security payment date, and accordingly, no effect has been given to 
periodic repayments or possible prepayments.

<TABLE>
<CAPTION>
                                                                     At September 30, 1998
                            -------------------------------------------------------------------------------------------------------
                                                 More than One Year   More than Five Years
                             One Year or Less       to Five Years        to Ten Years      More than Ten Years         Total
                            -------------------  -------------------  -------------------  -------------------  -------------------
                                       Weighted             Weighted             Weighted             Weighted             Weighted
                            Carrying   Average   Carrying   Average   Carrying   Average   Carrying   Average   Carrying   Average
                             Amount     Yield     Amount     Yield     Amount     Yield     Amount     Yield     Amount     Yield
                            --------   -------   --------   -------   --------   -------   --------   -------   --------   -------
                                                                    (Dollars in thousands)

<S>                           <C>       <C>        <C>        <C>      <C>        <C>      <C>          <C>      <C>        <C>
Debt securities:
  Investment securities(1)    $500      6.60%      $---       ---%     $1,500     6.82%    $ 3,000      7.00%    $ 5,000    6.91%
Mortgage-backed and
 mortgage-related securities:
  Fixed rate:
    GNMA                       ---       ---        ---       ---         ---      ---      13,358      7.31      13,358    7.31
    FHLMC                      ---       ---         27      7.95          94     8.51          55     10.91         176    9.17
  Adjustable rate:
    GNMA                       ---       ---        ---       ---         ---      ---       5,935      6.96       5,935    6.96
    FHLMC                      ---       ---        ---       ---         ---      ---         248      6.97         248    6.97
    FNMA                       ---       ---        ---       ---         ---      ---         447      6.84         447    6.84
  Asset-backed securities      ---       ---        454      9.47         250     8.37       4,242      7.22       4,946    7.48
                              --------------------------------------------------------------------------------------------------
    Total debt securities     $500      6.60%      $481      9.38%     $1,844     7.12%    $27,285      7.18%    $30,110    7.20%
                              ==================================================================================================

<FN>
<F1>  Consists of U.S. Treasury and government agency obligations.
</FN>
</TABLE>

Deposit Activity and Other Sources of Funds

      General. Deposits are the primary source of the Bank's funds for 
lending and other investment purposes. In addition to deposits, the Bank 
derives funds from principal repayments and interest payments on loans and 
investments as well as other sources arising from operations in the 
production of net earnings. Loan repayments and interest payments are a 
relatively stable source of funds, while deposit inflows and outflows are 
significantly influenced by general interest rates and money market 
conditions. Borrowings may be used on a short-term basis to compensate for 
reductions in the availability of funds from other sources, or on a longer 
term basis for general business purposes.

      Deposits. Deposits are attracted principally from within the Bank's 
primary market area through the offering of a broad selection of deposit 
instruments, including passbook savings, NOW accounts, demand deposits, 
money market accounts and certificates of deposit. Deposit account terms 
vary, with the principal differences being the minimum balance required, the 
time periods the funds must remain on deposit and the interest rate.

      The Bank's policies are designed primarily to attract deposits from 
local residents and businesses rather than to solicit deposits from areas 
outside its primary market. The Bank does not accept deposits from brokers 
due to the volatility and rate sensitivity of such deposits. Interest rates 
paid, maturity terms, service fees and withdrawal penalties are established 
by the Bank on a periodic basis. Determination of rates and terms are 
predicated upon funds acquisition and liquidity requirements, rates paid by 
competitors, growth goals and federal regulations.

      The Bank has a significant amount of regular savings accounts which 
the Bank believes constitute "core deposits." In addition, since September 
30, 1995, the Bank has attracted $2.3 million in no-cost demand deposit 
accounts, resulting from the increase in commercial customers during this 
time period, and $5.2 million in NOW accounts and Money Market accounts, 
resulting from increased marketing and competitive fee structure. At 
September 30, 1998, such accounts represented approximately 11.2% of the 
Bank's total deposits compared to 5.9% at September 30, 1995. 

      The following table sets forth the distribution of the Bank's average 
deposit accounts for the periods indicated and the weighted average interest 
rates on each category of deposits presented. Averages for the periods 
presented utilize month-end balances.

<TABLE>
<CAPTION>
                                                                         At September 30,
                                 -------------------------------------------------------------------------------------------------
                                             1998                              1997                              1996
                                 -----------------------------     -----------------------------     -----------------------------
                                           Percent of                        Percent of                        Percent of
                                             Total                             Total                             Total
                                 Average    Average    Average     Average    Average    Average     Average    Average    Average
                                 Amount     Deposits     Rate      Amount     Deposits     Rate      Amount     Deposits     Rate
                                 -------   ---------   -------     -------   ---------   -------     -------   ---------   -------
                                                                      (Dollars in thousands)

<S>                              <C>           <C>        <C>      <C>           <C>        <C>      <C>           <C>        <C>
Demand deposits                  $ 2,595       4.35%      ---%     $ 1,219       2.32%      ---%     $   914       1.88%      ---%
NOW accounts                       4,329       7.25      1.09        3,443       6.55      1.02        2,041       4.19      1.13
Regular savings accounts          15,370      25.74      1.15       14,548      27.67      1.11       14,743      30.29      1.06
Money market accounts              1,645       2.76      3.10          739       1.40      3.11          212       0.44      2.83
                                 ------------------                ------------------                ------------------
      Total                       23,939      40.10      1.14       19,949      37.94      1.17       17,910      36.80      1.09
                                 ------------------                ------------------                ------------------
Time deposits:(1)
  6 months or less                 4,172       6.99      4.64        3,612       6.87      4.73        4,561       9.37      4.91
  Over 6 months through 12
   months                         13,933      23.34      5.30       12,026      22.87      5.20       12,569      25.82      5.66
  Over 12 through 36 months       15,664      26.24      5.73       15,168      28.84      6.09       11,934      24.52      6.15
  Over 36 months                   1,997       3.33      6.68        1,828       3.48      6.67        1,699       3.49      6.66
                                 ------------------                ------------------                ------------------
      Total time deposits         35,766      59.90      5.64       32,634      62.06      5.64       30,763      63.20      5.79
                                 ------------------                ------------------                ------------------
      Total average deposits     $59,705     100.00%     4.01%     $52,583     100.00%     4.02%     $48,673     100.00%     4.11%
                                 ==================                ==================                ==================

<FN>
<F1>  Based on remaining maturity of deposits.
</FN>
</TABLE>

      For more information on the Bank's deposit accounts, see Note 6 of 
Notes to Consolidated Financial Statements.

      The following table represents, by interest rate ranges, the amount of 
time deposits outstanding at the dates indicated and the periods to maturity 
of the time deposits outstanding at September 30, 1998.

<TABLE>
<CAPTION>
                                                  At September 30,
                                         ---------------------------------
Interest Rate Range                        1998         1997         1996
                                           ----         ----         ----
                                                  (In thousands)

<C>                                      <C>          <C>          <C>
Time deposits:
  0 to 4.00%                             $   334      $   187      $    53
  4.01% to 5.00%                          11,262        9,912       11,515
  5.01% to 6.00%                          21,116       17,698       12,255
  6.01% to 7.00%                           3,881        2,420        2,802
  7.01% to 8.00%                           1,014        4,501        4,516
  8.01% to 9.00%                             ---          ---          ---
  Over 9.01%                                 ---          ---          ---
                                         ---------------------------------
      Total                              $37,607      $34,718      $31,141
                                         =================================
</TABLE>

      The following table presents the deposit activity of the Bank for the 
periods indicated.

<TABLE>
<CAPTION>
                                          For the Year Ended September 30,
                                          --------------------------------
                                           1998        1997        1996
                                           ----        ----        ----

<S>                                       <C>         <C>         <C>
Net deposits (withdrawals)                $6,739      $4,000      $ (809)
Interest credited on deposit accounts      2,292       2,059       1,970
                                          ------------------------------
Total increase in deposit accounts        $9,031      $6,059      $1,161
                                          ==============================
</TABLE>

      At September 30, 1998, the Bank had $11.1 million in jumbo 
certificates of deposit (accounts in amounts over $100,000) maturing as 
follows:

<TABLE>
<CAPTION>
                                                          Weighted Average
                                                 Amount         Rate
                                                 ------   ----------------
                                                   (Dollars in thousands)

<S>                                             <C>            <C>
Maturity Period:
  Within three months                           $ 1,107        5.58%
  After three but within six months               2,619        5.38
  After six but within twelve months              3,584        5.55
  After twelve months                             3,805        6.03
                                                -------------------
      Total                                     $11,115        5.68%
                                                ===================
</TABLE>

      Borrowings. Savings deposits historically have been the primary source 
of funds for the Bank's lending and investment activities and for its 
general business activities. The Bank is authorized, however, to use 
advances from the FHLB to supplement its supply of lendable funds and to 
meet liquidity requirements. Due to recent lending activity and demand for 
liquidity, the Bank has utilized this borrowing power, and has received 
advances from the FHLB. Advances from the FHLB are secured by the Bank's 
mortgage loans and investment securities. The Bank had FHLB advances of 
$18.2 million outstanding at September 30, 1998.

      The FHLB functions as a central reserve bank providing credit for 
savings institutions and certain other financial institutions. As a member, 
the Bank is required to own capital stock in the FHLB and is authorized to 
apply for advances on the security of such stock and certain of its home 
mortgages and other assets (principally, securities which are obligations 
of, or guaranteed by the United States) provided certain standards related 
to creditworthiness have been met.

      Prior to 1997, the Bank supplemented deposits with borrowings in order 
to grow its balance sheet. During such periods, the decision to leverage the 
Bank's capital allowed it to earn wider spreads by investing borrowed funds 
in agency securities than was possible if such funds were invested in 
single-family residential mortgages. Upon its entry into the small business 
lending market in 1996, the Bank has used available liquidity to fund 
commercial loans with higher spreads. In the year ended September 30, 1998, 
the FHLB called eleven (11) agency bonds for $8.7 million and the Bank used 
such funds to pay down its borrowings. The Bank may continue to match 
borrowings against investments after the Offering is consummated. 

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

<TABLE>
<CAPTION>
                                        At or For the Year Ended September 30,
                                        --------------------------------------
                                             1998        1997        1996
                                             ----        ----        ----
                                                (Dollars in thousands)

<S>                                        <C>         <C>         <C>
FHLB of Boston advances:
  Average balance outstanding              $22,858     $26,044     $17,648
  Maximum amount outstanding at any 
   month-end during the period              25,019      26,958      23,007
  Balance outstanding at end of period      18,204      25,104      22,712
  Weighted average interest rate 
   during the period                          5.74%       5.86%       5.94%
  Weighted average interest rate at 
   end of period                              5.43%       5.84%       5.81%
</TABLE>

Competition

      The Bank experiences competition both in attracting and retaining 
savings deposits and in the making of mortgage, commercial and other loans. 
Direct competition for savings deposits primarily comes from larger 
commercial banks and other savings institutions located in or near the 
Bank's primary market area which often have significantly greater financial 
and technological resources than the Bank. Additional significant 
competition for savings deposits comes from credit unions, money market 
funds and brokerage firms. 

      With regard to lending competition in the local market area, the Bank 
experiences the most significant competition from the same institutions 
providing deposit services, most of whom have placed an emphasis on real 
estate lending as a line of business. In addition, the Bank competes with 
local and regional mortgage companies, independent mortgage brokers and 
credit unions in originating mortgage and non-mortgage loans. The primary 
factors in competing for loans are interest rates and loan origination fees 
and the range of services offered by the various financial institutions. 

      Competition from other financial institutions operating in the Bank's 
local community includes a number of both large and small commercial banks 
and savings institutions. As of September 30, 1998, the Bank's market share 
was approximately 14.0% of overall financial institution deposits in the 
City of Revere. The Bank has experienced growth in deposits in recent years 
primarily due to an increased emphasis on marketing products and services. 
However, competition remains high in the marketplace.

Employees

      At September 30, 1998, the Bank had 21 full-time and 8 part-time 
employees. None of the Bank's employees is represented by a collective 
bargaining agreement. Management of the Bank believes that it enjoys 
excellent relations with its personnel.

Subsidiary Activities

      The Bank's subsidiary, RFS Investment Corp., holds certain investments 
of the Bank and is a tax-advantaged qualified "security corporation" under 
Massachusetts law. The Bank's investment in its wholly-owned service 
corporation, RFS Investment Corp., was $24.0 million at September 30, 1998.

                         FEDERAL AND STATE TAXATION

Federal Taxation

      General. The following discussion is intended only as a summary and 
does not purport to be a comprehensive description of the tax rules 
applicable to the Bank, the MHC or the Company. For federal income tax 
purposes, the Bank reports its income on the basis of a taxable year ending 
September 30, using the accrual method of accounting, and is subject to 
federal income taxation in the same manner as other corporations with some 
exceptions, including particularly the Bank's tax reserve for bad debts, 
discussed below. Following the Reorganization, the Bank and the Company will 
constitute an affiliated group of corporations and, therefore, will be 
eligible to report their income on a consolidated basis. Because the MHC 
will own less than 80% of the Common Stock, it will not be a member of such 
affiliated group and will report its income on a separate return. The Bank 
has not been audited by the Internal Revenue Service (the "IRS") or the 
Massachusetts Department of Revenue (the "DOR") during the past five years.

      Bad Debt Reserves. The Bank, as a "small bank" (one with assets having 
an adjusted tax basis of $500 million or less) is permitted to maintain a 
reserve for bad debts with respect to "qualifying loans," which, in general, 
are loans secured by certain interests in real property, and to make, within 
specified formula limits, annual additions to the reserve which are 
deductible for purposes of computing the Bank's taxable income. Pursuant to 
the Small Business Job Protection Act of 1996, the Bank is now recapturing 
(taking into income) over a multi-year period a portion of the balance of 
its bad debt reserve as of September 30, 1996. Since the Bank has already 
provided a deferred tax liability equal to the amount of such recapture, the 
recapture will not adversely impact the Bank's financial condition or 
results of operations.

      Distributions. To the extent that the Bank makes "non-dividend 
distributions" to shareholders, such distributions will be considered to 
result in distributions from the Bank's "base year reserve," i.e., it 
reserve as of September 30, 1988, to the extent thereof and then from its 
supplemental reserve for losses on loans, and an amount based on the amount 
distributed will be included in the Bank's taxable income. Non-dividend 
distributions include distributions in excess of the Bank's current and 
accumulated earnings and profits, distributions in redemption of stock and 
distributions in partial or complete liquidation. However, dividends paid 
out of the Bank's current or accumulated earnings and profits, as calculated 
for federal income tax purposes, will not constitute non-dividend 
distributions and, therefore, will not be included in the Bank's income.

      The amount of additional taxable income created from a non-dividend 
distribution is equal to the lesser of the Bank's base year reserve and 
supplemental reserve for losses on loans; or an amount that, when reduced by 
the tax attributable to the income, is equal to the amount of the 
distribution. Thus, in certain situations approximately one and one-half 
times the non-dividend distribution would be includable in gross income for 
federal income tax purposes, assuming a 34% federal corporate income tax 
rate.

      Corporate Alternative Minimum Tax. The Internal Revenue Code of 1986, 
as amended (the "Code"), imposes a tax ("AMT") on alternative minimum 
taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI can be offset by 
net operating loss carryovers of which the Bank currently has 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, the Bank's AMTI is increased by an amount equal to 75% 
of the amount by which the Bank's adjusted current earnings exceeds its AMTI 
(determined without regard to this adjustment and prior to reduction for net 
operating losses).  Although the corporate environmental tax of 0.12% of the 
excess of AMTI (with certain modifications) over $2.0 million has expired, 
under current Administration proposals, such tax will be retroactively 
reinstated for taxable years beginning after December 31, 1996 and before 
January 2008.

      Elimination of Dividends; Dividends Received Deduction.  The Company 
may exclude from its income 100% of dividends received from the Bank as a 
member of the same affiliated group of corporations. Because, following 
completion of the Reorganization, the MHC will not be a member of such 
affiliated group, it will not qualify for such 100% dividends exclusion, but 
will be entitled to deduct 80% of the dividends it receives from Stock 
Company so long as it owns more than 20% of the Common Stock.

State Taxation

      Prior to July, 1995, the Bank was subject to an annual Massachusetts 
excise (income) tax equal to 12.54% of its pre-tax income. In 1995, 
legislation was enacted to reduce the Massachusetts bank excise (income) tax 
rate and to allow Massachusetts-based financial institutions to apportion 
income earned in other states. Further, this legislation expands the 
applicability of the tax to non-bank entities and out-of-state financial 
institutions. The Massachusetts excise tax rate for co-operative banks is 
currently 11.32% of federal taxable income, adjusted for certain items. It 
is anticipated that this rate will be gradually reduced over the next few 
years so that the Bank's tax rate will become 10.5% by March 31, 2000. 
Taxable income includes gross income as defined under the Code, plus 
interest from bonds, notes and evidences of indebtedness of any state, 
including Massachusetts, less deductions, but not the credits, allowable 
under the provisions of the Code. No deductions, however, are allowed for 
dividends received until July 1, 1999. In addition, carryforwards and 
carrybacks of net operating losses are not allowed. As a "financial 
institution" under Massachusetts law, the Company will be subject to an 
annual Massachusetts excise (income) tax equal to 10.50% of its pre-tax 
income.

      The Bank's active subsidiary, RFS Investment Corp., was established 
solely for the purpose of acquiring and holding investments which are 
permissible for banks to hold under Massachusetts law. RFS Investment Corp. 
is classified with the Massachusetts Department of Revenue as a "security 
corporation" under Massachusetts law, qualifying it to take advantage of the 
low 1.32% income tax rate on gross income applicable to companies that are 
so classified.

                                 REGULATION

General

      The Bank is subject to extensive regulation, examination, and 
supervision by the OTS, as its chartering agency. The Bank's savings deposit 
accounts are insured up to applicable limits by the FDIC, and the Bank is a 
member of the FHLB of Boston. The Bank must file reports with the OTS 
concerning its activities and financial condition, and it must obtain 
regulatory approvals prior to entering into certain transactions, such as 
mergers with, or acquisitions of, other depository institutions. The OTS 
conduct periodic examinations to assess the Bank's compliance with various 
regulatory requirements. This regulation and supervision establishes a 
comprehensive framework of activities in which a savings association can 
engage and is intended primarily for the protection of the insurance fund 
and depositors. 

      The OTS has significant discretion in connection with their 
supervisory and enforcement activities and examination policies, including 
policies with respect to the classification of assets and the establishment 
of adequate loan loss reserves for regulatory purposes. Any change in such 
policies, whether by the OTS or the Congress, could have a material adverse 
impact on the MHC, the Company or the Bank.

      The following discussion is intended to be a summary of the material 
statutes and regulations applicable to savings associations and their 
holding companies, and it does not purport to be a comprehensive description 
of all such statutes and regulations.

Regulation of Federal Savings Associations

      Business Activities. The Bank derives its lending and investment 
powers from the Home Owners' Loan Act, as amended (the "HOLA"), and the 
regulations of the OTS thereunder. Under these laws and regulations, the 
Bank may invest in mortgage loans secured by residential and commercial real 
estate, commercial and consumer loans, certain types of debt securities and 
certain other assets. The Bank may also establish service corporations that 
may engage in activities not otherwise permissible for the Bank, including 
certain real estate equity investments and securities and insurance 
brokerage. These investment powers are subject to various limitations, 
including (a) a prohibition against the acquisition of any corporate debt 
security that is not rated in one of the four highest rating categories; (b) 
a limit of 400% of an association's capital on the aggregate amount of loans 
secured by non-residential real estate property; (c) a limit of 20% of an 
association's assets on the aggregate amount of commercial loans, with the 
amount of commercial loans in excess of 10% of assets being limited to small 
business loans; (d) a limit of 35% of an association's assets on the 
aggregate amount of consumer loans and acquisitions of certain debt 
securities; (e) a limit of 5% of assets on non-conforming loans (loans in 
excess of the specific limitations of the HOLA); and (f) a limit of the 
greater of 5% of assets or an association's capital on certain construction 
loans made for the purpose of financing what is or is expected to become 
residential property.

      Loans to One Borrower. Under the HOLA, savings associations are 
generally subject to the same limits on loans to one borrower as are imposed 
on national banks. Generally, under these limits, a savings association may 
not make a loan or extend credit to a single or related group of borrowers 
in excess of 15% of the association's unimpaired capital and surplus. 
Additional amounts may be lent, not in excess of 10% of unimpaired capital 
and surplus, if such loans or extensions of credit are fully secured by 
readily-marketable collateral. Such collateral is defined to include certain 
debt and equity securities and bullion, but generally does not include real 
estate. At September 30, 1998, the Bank's regulatory limit on loans to one 
borrower was $896,000. At September 30, 1998, the Bank's largest aggregate 
amount of loans to one borrower was $750,000, and the second largest 
borrower had an aggregate balance of $697,785. The Bank is in compliance 
with all applicable limitations on loans to one borrower.

      QTL Test. The HOLA requires a savings association to meet a qualified 
thrift lender, or "QTL" test. Under the QTL test, a savings association is 
required to maintain at least 65% of its "portfolio assets" in certain 
"qualified thrift investments" in at least nine months of the most recent 
12-month period. "Portfolio assets" means, in general, an association's 
total assets less the sum of (a) specified liquid assets up to 20% of total 
assets, (b) goodwill and other intangible assets, and (c) the value of 
property used to conduct the association's business. "Qualified thrift 
investments" includes various types of loans made for residential and 
housing purposes, investments related to such purposes, including certain 
mortgage-backed and related securities, and loans for personal, family, 
household and certain other purposes up to a limit of 20% of an 
association's portfolio assets. Recent legislation broadened the scope of 
"qualified thrift investments" to include 100% of an institution's credit 
card loans, education loans, and small business loans. A savings association 
may also satisfy the QTL test by qualifying as a "domestic building and loan 
association" as defined in the Internal Revenue Code of 1986. At September 
30, 1998, the Bank maintained 90.64% of its portfolio assets in qualified 
thrift investments. The Bank had also met the QTL test in each of the prior 
12 months and was, therefore, a qualified thrift lender.

      A savings association that fails the QTL test must either operate 
under certain restrictions on its activities or convert to a bank charter. 
The initial restrictions include prohibitions against (a) engaging in any 
new activity not permissible for a national bank, (b) paying dividends not 
permissible under national bank regulations, (c) obtaining new advances from 
any Federal Home Loan Bank and (d) establishing any new branch office in a 
location not permissible for a national bank in the association's home 
state. In addition, within one year of the date that a savings association 
ceases to meet the QTL test, any company controlling the association would 
have to register under, and become subject to the requirements of, the Bank 
Holding Company Act of 1956, as amended (the "BHC Act"). If the savings 
association does not requalify under the QTL test within the three-year 
period after it failed the QTL test, it would be required to terminate any 
activity and to dispose of any investment not permissible for a national 
bank and would have to repay as promptly as possible any outstanding 
advances from a Federal Home Loan Bank. A savings association that has 
failed the QTL test may requalify under the QTL test and be free of such 
limitations, but it may do so only once.

      Capital Requirements. The OTS regulations require savings associations 
to meet three minimum capital standards: a tangible capital ratio 
requirement of 1.5% of total assets as adjusted under the OTS regulations, a 
leverage ratio requirement of 3% of core capital to such adjusted total 
assets and a risk-based capital ratio requirement of 8% of core and 
supplementary capital to total risk-weighted assets. The OTS and the federal 
banking regulators have proposed amendments to their minimum capital 
regulations to provide that the minimum leverage capital ratio for a 
depository institution that has been assigned the highest composite rating 
of 1 under the Uniform Financial Institutions Ratings System will be 3% and 
that the minimum leverage capital ratio for any other depository institution 
will be 4%, unless a higher leverage capital ratio is warranted by the 
particular circumstances or risk profile of the depository institution. In 
determining compliance with the risk-based capital requirement, a savings 
association must compute its risk-weighted assets by multiplying its assets 
and certain off-balance sheet items by risk-weights, which range from 0% for 
cash and obligations issued by the United States Government or its agencies 
to 100% for consumer and commercial loans, as assigned by the OTS capital 
regulation based on the risks OTS believes are inherent in the type of 
asset.

      Tangible capital is defined, generally, as common stockholders' equity 
(including retained earnings), certain non-cumulative perpetual preferred 
stock and related earnings and minority interests in equity accounts of 
fully consolidated subsidiaries, less intangibles (other than certain 
mortgage servicing rights) and investments in and loans to subsidiaries 
engaged in activities not permissible for a national bank. Core capital is 
defined similarly to tangible capital, but core capital also includes 
certain qualifying supervisory goodwill and certain purchased credit card 
relationships. Supplementary capital currently includes cumulative and other 
perpetual preferred stock, mandatory convertible securities, subordinated 
debt and intermediate preferred stock and the allowance for loan and lease 
losses. The allowance for loan and lease losses includable in supplementary 
capital is limited to a maximum of 1.25% of risk-weighted assets, and the 
amount of supplementary capital that may be included as total capital cannot 
exceed the amount of core capital.

      The OTS has promulgated a regulation that requires a savings 
association with "above normal" interest rate risk, when determining 
compliance with its risk-based capital requirement, to hold additional 
capital to account for its "above normal" interest rate risk. A savings 
association's interest rate risk is measured by the decline in the net 
portfolio value of its assets (i.e., the difference between incoming and 
outgoing discounted cash flows from assets, liabilities and off-balance 
sheet contracts) resulting from a hypothetical 2% increase or decrease in 
market rates of interest, divided by the estimated economic value of the 
association's assets, as calculated in accordance with guidelines set forth 
by the OTS. At the times when the 3-month Treasury bond equivalent yield 
falls below 4%, an association may compute its interest rate risk on the 
basis of a decrease equal to one-half of that Treasury rate rather than on 
the basis of 2%. A savings association whose measured interest rate risk 
exposure exceeds 2% would be considered to have "above normal" risk. The 
interest rate risk component is an amount equal to one-half of the 
difference between the association's measured interest rate risk and 2%, 
multiplied by the estimated economic value of the association's assets. That 
dollar amount is deducted from an association's total capital in calculating 
compliance with its risk-based capital requirement. Any required deduction 
for interest rate risk becomes effective on the last day of the third 
quarter following the reporting date of the association's financial data on 
which the interest rate risk was computed. The regulations authorize the 
Director of the OTS to waive or defer an association's interest rate risk 
component on a case-by-case basis. The OTS has indefinitely deferred the 
implementation of the interest rate risk component in the computation of an 
institution's risk-based capital requirements. The OTS continues to monitor 
the interest rate risk of individual institutions and retains the right to 
impose additional capital requirements on individual institutions. At 
September 30, 1998, the Bank was not required to maintain any additional 
risk-based capital under this rule.

      At September 30, 1998, the Bank met each of its capital requirements.

      The table below presents the Bank's regulatory capital as compared to 
the OTS regulatory capital requirements at September 30, 1998.

<TABLE>
<CAPTION>
                                                                                               To Be Well
                                                                                               Capitalized
                                                                                              Under Prompt
                                                                         For Capital       Corrective Action
                                                     Actual           Adequacy Purposes        Provisions
                                                ----------------      -----------------    -----------------
                                                Amount     Ratio      Amount     Ratio      Amount     Ratio
                                                ------     -----      ------     -----      ------     -----
                                                                  (Dollars in thousands)

<S>                                             <C>        <C>        <C>        <C>        <C>        <C>
As of September 30, 1998:
  Total Capital (to Risk Weighted Assets)       $6,425     17.72%     $2,901     >=8.0%     $3,627     >=10.0%
  Core Capital (to Adjusted Tangible Assets)     5,971      6.67       3,579     >=4.0       4,473     >= 5.0
  Tangible Capital (to Tangible Assets)          5,971      6.67       1,342     >=1.5         N/A        N/A
  Tier 1 Capital (to Risk Weighted Assets)       5,971     16.46         N/A       N/A       2,176     >= 6.0
</TABLE>

      Limitation on Capital Distributions. OTS regulations currently impose 
limitations upon capital distributions by a savings association, 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. At least 30-days written notice 
must be given to the OTS of a proposed capital distribution by a savings 
association, and capital distributions in excess of specified earnings or by 
certain institutions are subject to approval by the OTS. An association that 
has capital in excess of all fully phased-in regulatory capital requirements 
before and after a proposed capital distribution and that is not otherwise 
restricted in making capital distributions, may, after prior notice but 
without the approval of the OTS, make capital distributions during a 
calendar year equal to the greater of (a) 100% of its net earnings to date 
during the calendar year plus the amount that would reduce by one-half its 
"surplus capital ratio" (the excess capital over its fully phased-in capital 
requirements) at the beginning of the calendar year, or (b) 75% of its net 
earnings for the previous four quarters. Any additional capital 
distributions would require prior OTS approval. In addition, the OTS can 
prohibit a proposed capital distribution, otherwise permissible under the 
regulation, if the OTS has determined that the association is in need of 
more than normal supervision or if it determines that a proposed 
distribution by an association would constitute an unsafe or unsound 
practice. Furthermore, under the OTS prompt corrective action regulations, 
the Bank would be prohibited from making any capital distribution if, after 
the distribution, the Bank failed to meet its minimum capital requirements, 
as described above. See "- Prompt Corrective Regulatory Action." The OTS has 
proposed amendments of its capital distribution regulations to reduce 
regulatory burdens on savings associations. If adopted as proposed, certain 
savings associations will be permitted to pay capital distributions within 
the amounts described above for Tier 1 institutions without notice to, or 
the approval of, the OTS. However, a savings association subsidiary of a 
savings and loan holding company, such as the Bank after the Reorganization, 
will continue to have to file a notice unless the specific capital 
distribution requires an application.

      Liquidity. The Bank is required to maintain an average daily balance 
of liquid assets (cash, certain time deposits, certain bankers' acceptances, 
specified United States Government, state and federal agency obligations, 
shares of certain mutual funds and certain corporate debt securities and 
commercial paper) equal to a monthly average of not less than a specified 
percentage of its net withdrawable deposit accounts plus short-term 
borrowings. This liquidity requirement may be changed from time to time by 
the OTS to any amount within the range of 4% to 10% depending upon economic 
conditions and the savings flows of member institutions, and is currently 
4%. Monetary penalties may be imposed for failure to meet the liquidity 
requirement. The Bank's average liquidity ratio for the month ended 
September 30, 1998 was 11.10% which exceeded the applicable requirements. 
The Bank has never been subject to monetary penalties for failure to meet 
its liquidity requirements.

      Assessments. Savings associations are required by OTS regulation to 
pay assessments to the OTS to fund the operations of the OTS. The general 
assessment, paid on a semi-annual basis, is computed upon the savings 
association's total assets, including consolidated subsidiaries, as reported 
in the association's latest quarterly Thrift Financial Report. During 
January and July 1998, the Bank paid assessments of $14,272 and $14,911, 
respectively.

      The OTS has proposed amendments to its regulations that are intended 
to assess savings associations on a more equitable basis. The proposed 
regulations would base the assessment for an individual savings associaton 
on three components: the size of the association, on which the basic 
assessment would be based; the associaton's supervisory condition, which 
would result in percentage increases for any savings institution with a 
composite rating of 3, 4 or 5 in its most recent safety and soundness 
examination; and the complexity of the association's operations, which would 
result in percentage increases for a savings association that managed over 
$1 billion in trust assets, serviced for others loans aggregating more than 
$1 billion, or had certain off-balance sheet assets aggregating more than $1 
billion. In order to avoid a disproportionate impact on the smaller savings 
institutions, the OTS is proposing to permit the portion of the assessment 
based on assets size either under the current regulations or under the 
amended regulations. Management believes that, assuming the proposed 
regulations are adopted as proposed, any change in its rate of OTS 
assessments will not be material.

      Branching. Subject to certain limitations, the HOLA and the OTS 
regulations permit federally chartered savings associations to establish 
branches in any state of the United States. The authority to establish such 
branches is available (a) in states that expressly authorize branches of 
savings associations located in another state or (b) to an association that 
qualifies as a "domestic building and loan association" under the Internal 
Revenue Code of 1986, which imposes qualification requirements similar to 
those for a "qualified thrift lender" under the HOLA. See "- QTL Test." The 
authority for a federal savings association to establish an interstate 
branch network would facilitate a geographic diversification of the 
association's activities. This authority under the HOLA and the OTS 
regulations preempts any state law purporting to regulate branching by 
federal savings associations.

      Community Reinvestment. Under the Community Reinvestment Act (the 
"CRA"), as implemented by OTS regulations, a savings association has a 
continuing and affirmative obligation consistent with its safe and sound 
operation to help meet the credit needs of its entire community, including 
low and moderate income neighborhoods. The CRA does not establish specific 
lending requirements or programs for financial institutions nor does it 
limit an institution's discretion to develop the types of products and 
services that it believes are best suited to its particular community, 
consistent with the CRA. The CRA requires the OTS, in connection with its 
examination of a savings association, to assess the association's record of 
meeting the credit needs of its community and to take such record into 
account in its evaluation of certain applications by such association. The 
CRA also requires all institutions to make public disclosure of their CRA 
ratings. The Bank received a "Satisfactory" CRA rating in its most recent 
examination.

      In April 1995, the OTS and the other federal banking agencies adopted 
amendments revising their CRA regulations. Among other things, the amended 
CRA regulations substitute for the prior process-based assessment factors a 
new evaluation system that would rate an institution based on its actual 
performance in meeting community needs. In particular, the proposed system 
would focus on three tests: (a) a lending test, to evaluate the 
institution's record of making loans in its assessment areas; (b) an 
investment test, to evaluate the institution's record of investing in 
community development projects, affordable housing, and programs benefitting 
low or moderate income individuals and businesses; and (c) a service test, 
to evaluate the institution's delivery of services through its branches, 
ATMs and other offices. The amended CRA regulations also clarify how an 
institution's CRA performance would be considered in the application 
process.

      Transactions with Related Parties. The Bank's authority to engage in 
transactions with its "affiliates" is limited by the OTS regulations and by 
Sections 23A and 23B of the Federal Reserve Act (the "FRA"). In general, an 
affiliate of the Bank is any company that controls the Bank or any other 
company that is controlled by a company that controls the Bank, excluding 
the Bank's subsidiaries other than those that are insured depository 
institutions. The OTS regulations prohibit a savings association including 
any of its subsidiaries (a) from lending to any of its affiliates that is 
engaged in activities that are not permissible for bank holding companies 
under Section 4(c) of the BHC Act and (b) from purchasing the securities of 
any affiliate other than a subsidiary. Section 23A limits the aggregate 
amount of transactions with any individual affiliate to 10% of the capital 
and surplus of the savings association and also limits the aggregate amount 
of transactions with all affiliates to 20% of the savings association's 
capital and surplus. Extensions of credit to affiliates are required to be 
secured by collateral in an amount and of a type described in Section 23A, 
and the purchase of low quality assets from affiliates is generally 
prohibited. Section 23B provides that certain transactions with affiliates, 
including loans and asset purchases, must be on terms and under 
circumstances, including credit standards, that are substantially the same 
or at least as favorable to the association as those prevailing at the time 
for comparable transactions with non-affiliated companies. In the absence of 
comparable transactions, such transactions may only occur under terms and 
circumstances, including credit standards, that in good faith would be 
offered to or would apply to non-affiliated companies.

      The Bank's authority to extend credit to its directors, executive 
officers, and 10% shareholders, as well as to entities controlled by such 
persons, is currently governed by the requirements of Sections 22(g) and 
22(h) of the FRA and Regulation O of the FRB thereunder. Among other things, 
these provisions require that extensions of credit to insiders (a) be made 
on terms that are substantially the same as, and follow credit underwriting 
procedures that are not less stringent than, those prevailing for comparable 
transactions with unaffiliated persons and that do not involve more than the 
normal risk of repayment or present other unfavorable features and (b) not 
exceed certain limitations on the amount of credit extended to such persons, 
individually and in the aggregate, which limits are based, in part, on the 
amount of the association's capital. In addition, extensions of credit in 
excess of certain limits must be approved by the association's Board of 
Directors.

      Enforcement. Under the Federal Deposit Insurance Act (the "FDI Act"), 
the OTS has primary enforcement responsibility over savings associations and 
has the authority to bring enforcement action against all "institution-
affiliated parties," including any controlling stockholder or any 
stockholder, attorney, appraiser or accountant who knowingly or recklessly 
participates in any violation of applicable law or regulation or breach of 
fiduciary duty or certain other wrongful actions that causes or is likely to 
cause a more than a minimal loss or other significant adverse effect on an 
insured savings association. Civil penalties cover a wide range of 
violations and actions and range from $5,000 for each day during which 
violations of law, regulations, orders, and certain written agreements and 
conditions continue, up to $1 million per day for such violations if the 
person obtained a substantial pecuniary gain as a result of such violation 
or knowingly or recklessly caused a substantial loss to the institution. 
Criminal penalties for certain financial institution crimes include fines of 
up to $1 million and imprisonment for up to 30 years. In addition, 
regulators have substantial discretion to take enforcement action against an 
institution that fails to comply with its regulatory requirements, 
particularly with respect to its capital requirements. Possible enforcement 
actions range from the imposition of a capital plan and capital directive to 
receivership, conservatorship, or the termination of deposit insurance. 
Under the FDI Act, the FDIC has the authority to recommend to the Director 
of OTS that enforcement action be taken with respect to a particular savings 
association. If action is not taken by the Director of the OTS, the FDIC has 
authority to take such action under certain circumstances.

      Standards for Safety and Soundness. Pursuant to the FDI Act, as 
amended by FDICIA and the Riegle Community Development and Regulatory 
Improvement Act of 1994 (the "Community Development Act"), the OTS and the 
federal bank regulatory agencies have adopted, effective August 9, 1995, a 
set of guidelines prescribing safety and soundness standards pursuant to 
FDICIA, as amended. The guidelines establish general standards relating to 
internal controls and information systems, internal audit systems, loan 
documentation, credit underwriting, interest rate exposure, asset growth, 
asset quality, earnings, and compensation, fees and benefits. In general, 
the guidelines require, among other things, appropriate systems and 
practices to identify and manage the risks and exposures specified in the 
guidelines. The guidelines prohibit excessive compensation as an unsafe and 
unsound practice and describe compensation as excessive when the amounts 
paid are unreasonable or disproportionate to the services performed by an 
executive officer, employee, director, or principal stockholder. In 
addition, the OTS adopted regulations that authorize, but do not require, 
the OTS to order an institution that has been given notice by the OTS that 
it is not satisfying any of such safety and soundness standards to submit a 
compliance plan. If, after being so notified, an institution fails to submit 
an acceptable compliance plan or fails in any material respect to implement 
an accepted compliance plan, the OTS must issue an order directing action to 
correct the deficiency and may issue an order directing other actions of the 
types to which an undercapitalized association is subject under the "prompt 
corrective action" provisions of FDICIA. If an institution fails to comply 
with such an order, the OTS may seek to enforce such order in judicial 
proceedings and to impose civil money penalties. 

      Real Estate Lending Standards. The OTS and the other federal banking 
agencies adopted regulations to prescribe standards for extensions of credit 
that (a) are secured by real estate or (b) are made for the purpose of 
financing the construction of improvements on real estate. The OTS 
regulations require each savings association to establish and maintain 
written internal real estate lending standards that are consistent with safe 
and sound banking practices and appropriate to the size of the association 
and the nature and scope of its real estate lending activities. The 
standards also must be consistent with accompanying OTS guidelines, which 
include loan-to-value ratios for the different types of real estate loans. 
Associations are also permitted to make a limited amount of loans that do 
not conform to the proposed loan-to-value limitations so long as such 
exceptions are reviewed and justified appropriately. The guidelines also 
describe the procedures to be followed for loans that would be exceptions to 
the loan-to-value standards.

      Prompt Corrective Regulatory Action. Under the OTS prompt corrective 
action regulations, the OTS is required to take certain, and is authorized 
to take other, supervisory actions against undercapitalized savings 
associations. For this purpose, a savings association would be placed in one 
of five categories based on the association's capital. Generally, a savings 
association is treated as "well capitalized" if its ratio of total capital 
to risk-weighted assets is at least 10.0%, its ratio of core capital to 
risk-weighted assets is at least 6.0%, its ratio of core capital to total 
assets is at least 5.0%, and it is not subject to any order or directive by 
the OTS to meet a specific capital level. A savings association will be 
treated as "adequately capitalized" if its ratio of total capital to risk-
weighted assets is at least 8.0%, its ratio of core capital to risk-weighted 
assets is at least 4.0%, and its ratio of core capital to total assets is at 
least 4.0% (3.0% if the association receives the highest rating under the 
Uniform Financial Institutions Rating System). A savings association that 
has a total risk-based capital of less than 8.0% or a leverage ratio or a 
Tier 1 capital ratio that is less than 4.0% (3.0% leverage ratio if the 
association receives the highest rating under the Uniform Financial 
Institutions Rating System) is considered to be "undercapitalized." A 
savings association that has a total risk-based capital of less than 6.0% or 
a Tier 1 risk-based capital ratio or a leverage ratio of less than 3.0% is 
considered to be "significantly undercapitalized." A savings association 
that has a tangible capital to assets ratio equal to or less than 2% is 
deemed to be "critically undercapitalized." The elements of an association's 
capital for purposes of the prompt corrective action regulations are defined 
generally as they are under the regulations for minimum capital 
requirements. See "- Capital Requirements."

      The severity of the action authorized or required to be taken under 
the prompt corrective action regulations increases as an association's 
capital deteriorates within the three undercapitalized categories. All 
associations are prohibited from paying dividends or other capital 
distributions or paying management fees to any controlling person if, 
following such distribution, the association would be undercapitalized. An 
undercapitalized association is required to file a capital restoration plan 
within 45 days of the date the association receives notice that it is within 
any of the three undercapitalized categories. The OTS is required to monitor 
closely the condition of an undercapitalized association and to restrict the 
asset growth, acquisitions, branching, and new lines of business of such an 
association. Significantly undercapitalized associations are subject to 
restrictions on compensation of senior executive officers; such an 
association may not, without OTS consent, pay any bonus or provide 
compensation to any senior executive officer at a rate exceeding the 
officer's average rate of compensation (excluding bonuses, stock options and 
profit-sharing) during the 12 months preceding the month when the 
association became undercapitalized. A significantly undercapitalized 
association may also be subject, among other things, supervisory orders to 
change the composition of its Board of Directors or senior management, 
additional restrictions on transactions with affiliates, restrictions on 
acceptance of deposits from correspondent associations, further restrictions 
on asset growth, restrictions on rates paid on deposits, direction to 
terminate or reduce activities deemed risky, and any further operational 
restriction deemed necessary by the OTS.

      If one or more grounds exist for appointing a conservator or receiver 
for an association, the OTS may require the association to issue additional 
debt or stock, sell assets, be acquired by a depository association holding 
company or combine with another depository association. The OTS and the FDIC 
have a broad range of grounds under which they may appoint a receiver or 
conservator for an insured depository association. Under FDICIA, the OTS is 
required to appoint a receiver (or with the concurrence of the FDIC, a 
conservator) for a critically undercapitalized association within 90 days 
after the association becomes critically undercapitalized or, with the 
concurrence of the FDIC, to take such other action that would better achieve 
the purposes of the prompt corrective action provisions. Such alternative 
action can be renewed for successive 90-day periods. However, if the 
association continues to be critically undercapitalized on average during 
the quarter that begins 270 days after it first became critically 
undercapitalized, a receiver must be appointed, unless the OTS makes certain 
findings with which the FDIC concurs and the Director of the OTS and the 
Chairman of the FDIC certify that the association is viable. In addition, an 
association that is critically undercapitalized is subject to more severe 
restrictions on its activities, and is prohibited, without prior approval of 
the FDIC from, among other things, entering into certain material 
transactions or paying interest on new or renewed liabilities at a rate that 
would significantly increase the association's weighted average cost of 
funds.

      When appropriate, the OTS can require corrective action by a savings 
association holding company under the "prompt corrective action" provisions 
of FDICIA.

      Insurance of Deposit Accounts. The Bank is a member of the SAIF, and 
the Bank pays its deposit insurance assessments to the SAIF. The FDIC also 
maintains another insurance fund, the Bank Insurance Fund (the "BIF"), which 
primarily insures the deposits of banks and state chartered savings banks.

      Pursuant to FDICIA, the FDIC established a new risk-based assessment 
system for determining the deposit insurance assessments to be paid by 
insured depository institutions. Under the assessment system, the FDIC 
assigns an institution to one of three capital categories based on the 
institution's financial information as of the reporting period ending seven 
months before the assessment period. The three capital categories consist of 
(a) well capitalized, (b) adequately capitalized, or (c) undercapitalized. 
The FDIC also assigns an institution to one of three supervisory 
subcategories within each capital group. The supervisory subgroup to which 
an institution is assigned is based on a supervisory evaluation provided to 
the FDIC by the institution's primary federal regulator and information that 
the FDIC determines to be relevant to the institution's financial condition 
and the risk posed to the deposit insurance funds. An institution's 
assessment rate depends on the capital category and supervisory category to 
which it is assigned. Under the regulation, there are nine assessment risk 
classifications (i.e., combinations of capital groups and supervisory 
subgroups) to which different assessment rates are applied. Assessment rates 
currently range from 0.0% of deposits for an institution in the highest 
category (i.e., well-capitalized and financially sound, with no more than a 
few minor weaknesses) to 0.27% of deposits for an institution in the lowest 
category (i.e., undercapitalized and substantial supervisory concern). The 
FDIC is authorized to raise the assessment rates as necessary to maintain 
the required reserve ratio of 1.25%. As a result of the Deposit Insurance 
Funds Act of 1996 (the "Funds Act"), both the BIF and the SAIF currently 
satisfy the reserve ratio requirement. If the FDIC determines that 
assessment rates should be increased, institutions in all risk categories 
could be affected. The FDIC has exercised this authority several times in 
the past and could raise insurance assessment rates in the future. If such 
action is taken by the FDIC, it could have an adverse effect on the earnings 
of the Bank. 

      The Funds Act also amended the FDIA to expand the assessment base for 
the payments on the FICO bonds. Beginning January 1, 1997, the assessment 
base for the FICO bonds included the deposits of both BIF- and SAIF-insured 
institutions.  Until December 31, 1999, or such earlier date on which the 
last savings association ceases to exist, the rate of assessment for BIF-
assessable deposits shall be one-fifth of the rate imposed on SAIF-
assessable deposits. The annual rate of assessments for the payments on the 
FICO bonds for the semi-annual period beginning on July 1, 1998 was 0.0122% 
for BIF-assessable deposits and 0.0610% for SAIF-assessable deposits.

      The Funds Act also provides for the merger of the BIF and SAIF on 
January 1, 1999, with such merger being conditioned upon the prior 
elimination of the thrift charter. The Funds Act required the Secretary of 
the Treasury to conduct a study of relevant factors with respect to the 
development of a common charter for all insured depository institutions and 
abolition of separate charters for banks and thrifts and to report the 
Secretary's conclusions and findings to the Congress. The Secretary of the 
Treasury recommended to the Congress that the separate charter for thrifts 
be eliminated only if other legislation is adopted that permits bank holding 
companies to engage in certain non-financial activities. However, the 
current version of bank modernization legislation, The Financial Services 
Act of 1998, H.R. 10, which was passed by the U.S. House of Representatives 
in May 1998 and is currently being considered by the U.S. Senate, does not 
require thrift institutions to convert to bank charter.

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

      Federal Home Loan Bank System. The Bank is a member of the FHLB of 
Boston, which is one of the regional Federal Home Loan Banks composing the 
Federal Home Loan Bank System. Each Federal Home Loan Bank provides a 
central credit facility primarily for its member institutions. The Bank, as 
a member of the FHLB of Boston, is required to acquire and hold shares of 
capital stock in the FHLB of Boston in an amount at least equal to the 
greater of 1% of the aggregate principal amount of its unpaid residential 
mortgage loans and similar obligations at the beginning of each year or 1/20 
of its advances (borrowings) from the FHLB of Boston. The Bank was in 
compliance with this requirement with an investment in the capital stock of 
the FHLB of Boston at September 30, 1998, of $1.5 million. Any advances from 
a Federal Home Loan Bank must be secured by specified types of collateral, 
and all long-term advances may be obtained only for the purpose of providing 
funds for residential housing finance.

      The Federal Home Loan Banks are required to provide funds for the 
resolution of insolvent thrifts and to contribute funds for affordable 
housing programs. These requirements could reduce the amount of earnings 
that the Federal Home Loan Banks can pay as dividends to their members and 
could also result in the Federal Home Loan Banks imposing a higher rate of 
interest on advances to their members. The FHLB of Boston paid dividends on 
the Bank's capital stock of $95,000, $91,000 and $60,000 during the years 
ended September 30, 1998, 1997 and 1996, respectively. If dividends were 
reduced, or interest on future Federal Home Loan Bank advances increased, 
the Bank's net interest income would likely also be reduced.

      Federal Reserve System. The Bank is subject to provisions of the FRA 
and the FRB's regulations pursuant to which depository institutions may be 
required to maintain noninterest-earning reserves against their deposit 
accounts and certain other liabilities. Currently, reserves must be 
maintained against transaction accounts (primarily NOW and regular checking 
accounts). The FRB regulations generally require that reserves be maintained 
in the amount of 3% of the aggregate of transaction accounts up to $47.8 
million. The amount of aggregate transaction accounts in excess of $47.8 
million are currently subject to a reserve ratio of 10%, which ratio the FRB 
may adjust between 8% and 12%. The FRB regulations currently exempt $4.7 
million of otherwise reservable balances from the reserve requirements, 
which exemption is adjusted by the FRB at the end of each year. The Bank is 
in compliance with the foregoing reserve requirements. Because required 
reserves must be maintained in the form of either vault cash, a noninterest-
bearing account at a Federal Reserve Bank, or a pass-through account as 
defined by the FRB, the effect of this reserve requirement is to reduce the 
Bank's interest-earning assets. The balances maintained to meet the reserve 
requirements imposed by the FRB may be used to satisfy liquidity 
requirements imposed by the OTS. Federal Home Loan Bank System members are 
also authorized to borrow from the Federal Reserve "discount window," but 
FRB regulations require such institutions to exhaust all Federal Home Loan 
Bank sources before borrowing from a Federal Reserve Bank.

Regulation of the Holding Company

      General. The Mutual Company and the Stock Company are holding 
companies chartered pursuant to Section 10(o) of the HOLA. As such, the 
Mutual Company and the Stock Company are registered with and subject to OTS 
examination and supervision as well as certain reporting requirements. In 
addition, the OTS has enforcement authority over the Mutual Company and the 
Stock Company and any of its non-savings institution subsidiaries. Among 
other things, this authority permits the OTS to restrict or prohibit 
activities that are determined to be a serious risk to the financial safety, 
soundness, or stability of a subsidiary savings institution. Unlike bank 
holding companies, federal mutual holding companies are not subject to any 
regulatory capital requirements or to supervision by the Federal Reserve 
System.

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

      Restrictions Applicable to All Savings and Loan Holding Companies. The 
HOLA prohibits a savings and loan holding company, including the Stock 
Company and the Mutual Company, directly or indirectly, from acquiring (i) 
control (as defined under HOLA) of another savings institution (or a holding 
company parent thereof) without prior OTS approval; (ii) more than 5% of the 
voting shares of another savings institution (or holding company parent 
thereof) that is not a subsidiary, subject to certain exceptions; (iii) 
through merger, consolidation, or purchase of assets, another savings 
institution or a holding company thereof, or acquiring all or substantially 
all of the assets of such institution (or a holding company thereof) without 
prior OTS approval; or (iv) control of any depository institution not 
insured by the FDIC (except through a merger with and into the holding 
company's savings institution subsidiary that is approved by the OTS). 

      A savings and loan holding company may not acquire as a separate 
subsidiary an insured institution that has a principal office outside of the 
state where the principal office of its subsidiary institution is located, 
except (i) in the case of certain emergency acquisitions (as defined under 
HOLA) approved by the FDIC; (ii) if such holding company controls a savings 
institution subsidiary that operated a home or branch office in such 
additional state as of March 5, 1987, or (iii) if the laws of the state in 
which the savings institution to be acquired is located specifically 
authorize a savings institution chartered by that state to be acquired by a 
savings institution chartered by the state where the acquiring savings 
institution or savings and loan holding company is located or by a holding 
company that controls such a state chartered association. The conditions 
imposed upon interstate acquisitions by those states that have enacted 
authorizing legislation vary. Some states impose conditions of reciprocity, 
which have the effect of requiring that the laws of both the state in which 
the acquiring holding company is located (as determined by the location of 
its subsidiary savings institution) and the state in which the association 
to be acquired is located, have each enacted legislation allowing its 
savings institutions to be acquired by out-of-state holding companies on the 
condition that the laws of the other state authorize such transactions on 
terms no more restrictive than those imposed on the acquirer by the state of 
the target association. Some of these states also impose regional 
limitations, which restrict such acquisitions to states within a defined 
geographic region. Other states allow full nationwide banking without any 
condition of reciprocity. Some states do not authorize interstate 
acquisitions of savings institutions. In evaluating an application by a 
holding company to acquire a savings institution, the OTS must consider the 
financial and managerial resources and future prospects of the company and 
savings institution involved, the effect of the acquisition on the risk to 
the insurance funds, the convenience and needs of the community, and 
competitive factors.

      If the savings institution subsidiary of a federal mutual holding 
company fails to meet the QTL test set forth in Section 10(m) of the HOLA 
and regulations of the OTS, the holding company must register with the FRB 
as a bank holding company under the BHC Act within one year of the savings 
institution's failure to so qualify.

Federal Securities Laws

      The Common Stock to be issue in the Offering will be registered with 
the SEC under the Exchange Act. The Stock Company will be subject to the 
information, proxy solicitation, insider trading restrictions and other 
requirements of the SEC under the Exchange Act.

ITEM 2. DESCRIPTION OF PROPERTY.

      The following table sets forth certain information at September 30, 
1998 regarding the Bank's office facilities, which are owned by the Bank and 
certain other information relating to its property at that date.

<TABLE>
<CAPTION>
                               Year Completed   Square Footage   Cost Value
                               --------------   --------------   ----------

<S>            <C>                  <C>             <C>           <C>
Main Office:   310 Broadway
               Revere, MA           1977            3,500         $479,000
</TABLE>

      In addition to its main office, the Bank leases office space in an 
adjacent building to house certain administrative personnel. The Bank also 
has a full service ATM at Logan Airport and opened a branch office on 
December 21, 1998 in Chelsea, Massachusetts. At September 30, 1998, the cost 
value of the Bank's computer equipment and other furniture, fixtures and 
equipment at its existing offices totaled $823,000. For more information, 
see note 5 of the Notes to Consolidated Financial Statements.

ITEM 3.  LEGAL PROCEEDINGS.

      Although the Bank and the Company, from time to time, are involved in 
various legal proceedings in the normal course of business, there are no 
material legal proceedings to which the Bank or the Company, its directors 
or its officers is a party or to which any of its property is subject as of 
the date of this Form 10-KSB.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      None.

                                   PART II

ITEM 5.  MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED
         STOCKHOLDER MATTERS

      Prior to the Reorganization and the Offering, the Bank was a mutual 
savings association and, therefore, no trading market for common stock 
existed as of the fiscal year ended September 30, 1998. On December 21, 
1998, RFS Bancorp, Inc. common stock began trading on the over-the-counter 
market with quotations available through the OTC Bulletin Board under the 
symbol "RFED." The price range of the common stock from the date the common 
stock began trading on December 21, 1998 was as follows:

<TABLE>
<CAPTION>
      PERIOD                      HIGH              LOW
      ------                      ----              ---

<C>                              <C>               <C>
December 21 to                   $10.00            $9.50
December 22, 1998.
</TABLE>

      The Company has not paid a dividend since its incorporation. The Board 
of Directors may consider the payment of cash dividends, dependent upon the 
results of operations and financial condition of the Company, tax 
considerations, industry standards, economic considerations, regulatory 
restrictions, general business factors and other conditions. The Company's 
ability to pay dividends is dependent upon the dividend payments it receives 
from the Bank which are subject to regulations and the Bank's continued 
compliance with all regulatory capital requirements.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

Selected Consolidated Financial and Other Data of the Bank

      The selected consolidated financial and other data of the Bank set 
forth below is derived in part from, and should be read in conjunction with, 
the Consolidated Financial Statements of the Bank and Notes thereto. 

<TABLE>
<CAPTION>
                                                 At September 30,
                                        ---------------------------------
                                          1998         1997         1996
                                          ----         ----         ----
                                                  (In thousands)

<S>                                     <C>          <C>          <C>
Selected Financial Data:
  Total assets                          $89,468      $86,920      $77,898
  Loans, net                             46,852       41,175       33,046
  Investments (1)                        31,005       40,790       41,120
  Total deposits                         64,484       55,452       49,393
  FHLB advances                          18,204       25,104       22,712
  Total equity                            6,484        6,039        5,447
  Allowance for loan losses                 528          377          325
  Non-performing loans                      199          157           28
  Non-performing assets                     199          157           28
</TABLE>

<TABLE>
<CAPTION>
                                         For the Year Ended September 30,
                                        ---------------------------------
                                          1998         1997         1996
                                          ----         ----         ----
                                                  (in thousands)

<S>                                     <C>          <C>          <C>
Selected Operating Data:
  Interest and dividend income          $ 6,643      $ 6,180      $ 5,110
  Interest expense                        3,604        3,585        3,018
                                        ---------------------------------
  Net interest and dividend income        3,039        2,595        2,092
  Provision for loan losses                 197           60          148
                                        ---------------------------------
  Net interest and dividend income
   after provision for loan losses        2,842        2,535        1,944
  Total noninterest income                  155          116           67
  Total noninterest expense               2,533        1,888        1,891
                                        ---------------------------------
  Income before income taxes                464          763          120
  Income taxes                              173          287           26
                                        ---------------------------------
  Net income                            $   291      $   476      $    94
                                        =================================
</TABLE>

<TABLE>
<CAPTION>
                                        At or For the Year Ended September 30,
                                        --------------------------------------
                                             1998        1997        1996
                                             ----        ----        ----
                                                (Dollars in thousands)

<S>                                          <C>         <C>         <C>
Selected Financial Ratios and Other Data(2)
Performance Ratios:
Return on average assets                     0.33%       0.56%       0.13%
Return on average equity                     4.94        8.66        1.84
Average equity to average assets             6.66        6.52        7.13
Equity to total assets at end of period      7.25        6.95        6.99
Average interest rate spread                 3.20        2.89        2.72
Net interest margin                          3.53        3.16        3.00

Average interest-earning assets to
 average interest-bearing liabilities      107.71      106.16      106.60
Total noninterest expense to average
 assets                                      2.86        2.24        2.63
Efficiency ratio(3)                         79.30       69.64       87.59

Regulatory Capital Ratios:
Tangible capital                             6.67        6.54        6.69
Core capital                                 6.67        6.54        6.69
Risk-based capital                          17.72       21.33       24.03

Asset Quality Ratios:
Non-performing loans as a percent
 of loans                                    0.42        0.38        0.08
Non-performing assets as a percent
 of total assets                             0.22        0.18        0.04
Allowance for loan losses as a percent
 of loans                                    1.11        0.91        0.97
Allowance for loan losses as a percent
 of non-performing loans                   265.45      240.03    1,159.67

Number of:
Loans outstanding                             857         775         569
Deposit accounts                            8,083       6,907       6,008
Full-service offices                            1           1           1
Full-time equivalent employees                 27          22          17

<FN>
<F1>  The Bank adopted Statement of Financial Accounting Standards ("SFAS") 
      No. 115, "Accounting for Certain Investments in Debt and Equity 
      Securities" ("SFAS No. 115") as of September 30, 1994. 
<F2>  Asset Quality Ratios and Regulatory Capital Ratios are end of period 
      ratios. With the exception of end of period ratios, all ratios are 
      based on average daily balances during the indicated periods and are 
      annualized where appropriate.
<F3>  The efficiency ratio represents the ratio of noninterest expenses 
      divided by the sum of net interest and dividend income and noninterest 
      income.
</FN>
</TABLE>

General

      Our operating results are primarily dependent upon net interest and 
dividend income. Net interest income is the difference between income earned 
on our loan and investment portfolio and our cost of funds which consists of 
interest paid on deposits and borrowings. Operating results are also 
affected by the provision for loan losses, securities sales activities and 
service charges on deposit accounts as well as other fees. Our operating 
expenses consist of salaries and employee benefits, occupancy and equipment 
expenses, professional fees as well as marketing and other expenses. Results 
of operations are also significantly affected by general economic and 
competitive conditions, particularly changes in interest rates and 
government and regulatory policies.

Market Risk Analysis

      Qualitative Disclosures About Market Risk. Like other institutions, 
our most significant form of market risk is interest rate risk. We are 
subject to interest rate risk to the degree that our interest-bearing 
liabilities, primarily deposits with short and medium-term maturities, 
mature or reprice at different rates than our interest-earning assets. We 
believe it is critical to manage the relationship between interest rates and 
the effect on our net portfolio value ("NPV"). This approach calculates the 
difference between the present value of expected cash flows from assets and 
the present value of expected cash flows from liabilities, as well as cash 
flows from off-balance sheet contracts. We manage assets and liabilities 
within the context of the marketplace, regulatory limitations and within 
limits established by our Board of Directors on the amount of change in NPV 
which is acceptable given certain interest rate changes. 

      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. In this regard, we attempt to minimize interest rate risk 
by, among other things, emphasizing the origination and retention of 
adjustable-rate loans and loans with shorter maturities and the sale of 
long-term one-to-four family fixed-rate loans in the secondary market.

      Quantitative Disclosures About Market Risk. The OTS issued a 
regulation which uses a net market value methodology to measure the interest 
rate risk exposure of savings associations. Under this OTS regulation, an 
institution's "normal" level of interest rate risk in the event of an 
assumed change in interest rates is a decrease in the institution's NPV in 
an amount not exceeding 2% of the present value of its assets. Savings 
associations with over $300 million in assets or less than a 12% risk-based 
capital ratio are required to file OTS Schedule CMR. Data from Schedule CMR 
is used by the OTS to calculate changes in NPV (and the related "normal" 
level of interest rate risk) based upon certain interest rate changes 
(discussed below). Associations which do not meet either of the filing 
requirements are not required to file OTS Schedule CMR, but may do so 
voluntarily. As we do not meet either of these requirements, we are not 
required to file Schedule CMR, although we do so voluntarily. Under the 
regulation, associations which must file are required to take a deduction 
(the interest rate risk capital component) from their total capital 
available to calculate their risk based capital requirement if their 
interest rate exposure is greater than "normal." The amount of that 
deduction is one-half of the difference between (a) the institution's actual 
calculated exposure to a 200 basis point interest rate increase or decrease 
(whichever results in the greater pro forma decrease in NPV) and (b) its 
"normal" level of exposure which is 2% of the present value of its assets.

      Presented below, as of September 30, 1998, is an analysis performed by 
the OTS of our interest rate risk as measured by changes in NPV for 
instantaneous and sustained parallel shifts in the yield curve, in 100 basis 
point increments, up and down 400 basis points. Our exposure to interest 
rate risk results from the concentration of fixed rate mortgage loans in our 
portfolio.

<TABLE>
<CAPTION>
             Net Portfolio Value    NPV as % of Present Value of Assets
 Change      -------------------    -----------------------------------
In Rates    $ Amount     $ Change    % Change   NPV Ratio    Change*
- --------    --------     --------    --------   ---------    -------
            (Dollars in thousands)

<S>          <C>         <C>           <C>        <C>        <C>
+400 bp      $6,596      $(2,224)      (25)%      7.76%      -178
+300 bp       7,397       -1,424       -16        8.51       -104
+200 bp       8,115         -706        -8        9.12        -42
+100 bp       8,613         -207        -2        9.49         -6
   0 bp       8,821                               9.54
- -100 bp       8,624         -197        -2        9.2         -35
- -200 bp       8,430         -391        -4        8.85        -69
- -300 bp       8,409         -411        -5        8.68        -87
- -400 bp       8,298         -523        -6        8.41       -114

<FN>
<F*>  Basis points
</FN>
</TABLE>

      As with any method of measuring interest rate risk, the methods of 
analysis presented above have certain short comings. For example, although 
certain assets and liabilities may have similar maturities or periods to 
repricing, they may react in different degrees to changes in market interest 
rates. Also, the interest rates on certain types of assets and liabilities 
may fluctuate in advance of changes in market interest rates, while interest 
rates on other types may lag behind changes in market rates. Additionally, 
certain assets, such as adjustable-rate loans, have features which restrict 
changes in interest rates on a short-term basis and over the life of the 
asset. Further, in the event of a change in interest rates, expected rates 
of prepayments on loans and early withdrawals from certificates could likely 
deviate significantly from those assumed in calculating the table.   

Average Balances, Interest, Yields and Rates

      The following tables set forth certain information relating to the 
Bank for the years ended September 30, 1998, 1997 and 1996, and reflects the 
average yield on assets and average cost of liabilities for the periods 
indicated. Such yields and costs are derived by dividing income or expense 
by the average balance of assets or liabilities, respectively, for the 
periods shown. Average balances are derived from average daily balances. The 
yields include fees which are considered adjustments to yields.

<TABLE>
<CAPTION>
                                                                       For the Year Ended September 30,
                                      ---------------------------------------------------------------------------------------------
                                                   1998                            1997                            1996
                                      -----------------------------   -----------------------------   -----------------------------
                                                            Average                         Average                         Average
                                      Average                Yield/   Average                Yield/   Average                Yield/
                                      Balance    Interest    Cost     Balance    Interest    Cost     Balance    Interest    Cost
                                      -------    --------   -------   -------    --------   -------   -------    --------   -------

Assets:  (Dollars in thousands)

<S>                                   <C>         <C>        <C>      <C>         <C>        <C>      <C>         <C>        <C>
Interest-earning assets:
  Interest-bearing deposits           $   422     $   18     4.27%    $   453     $   16     3.53%    $   237     $   14     5.91%
  Federal funds sold                    5,224        279     5.34       1,308         69     5.28         730         43     5.89
  Investment securities(1)             35,445      2,473     6.98      44,092      3,068     6.96      40,908      2,690     6.58
  Loans(2)                             45,043      3,873     8.60      36,324      3,027     8.33      27,849      2,363     8.49
                                      ------------------              ------------------              ------------------
      Total interest-earning assets    86,134      6,643     7.71      82,177      6,180     7.52      69,724      5,110     7.33
  Noninterest-earning assets            2,356                           2,144                           2,078
                                      -------                         -------                         -------
      Total assets                    $88,490                         $84,321                         $71,802
                                      =======                         =======                         =======

Liabilities and Equity:
Interest-bearing liabilities:
  NOW accounts                        $ 4,329     $   47     1.09%    $ 3,443     $   35     1.02%    $ 2,041     $   23     1.13%
  Regular savings accounts             15,370        176     1.15      14,548        161     1.11      14,743        157     1.06
  Money market accounts                 1,645         51     3.10         739         23     3.11         212          6     2.83
  Time deposits                        35,766      2,018     5.64      32,634      1,839     5.64      30,763      1,784     5.79
                                      ------------------              ------------------              ------------------
    Total interest-bearing deposits    57,110      2,292     4.01      51,364      2,058     4.02      47,759      1,970     4.11
  Advances from FHLB                   22,858      1,312     5.74      26,044      1,527     5.86      17,648      1,048     5.94
                                      ------------------              ------------------              ------------------
      Total interest-bearing
       liabilities                     79,968      3,604     4.51      77,408      3,585     4.63      65,407      3,018     4.61
                                                  ------                          ------                          ------
Demand deposits                         2,595                           1,219                             914
Other liabilities                          32                             199                             362
                                      -------                         -------                         -------
      Total liabilities                82,595                          78,826                          66,683
Equity                                  5,895                           5,495                           5,119
                                      -------                         -------                         -------
      Total liabilities and equity    $88,490                         $84,321                         $71,802
                                      =======                         =======                         =======

Net interest income                                $3,039                        $2,595                           $2,092
                                                   ======                        ======                           ======
Net interest rate spread(3)                                  3.20%                           2.89%                           2.72%
                                                             ====                            ====                            ====
Net interest margin(4)                                       3.53%                           3.16%                           3.00%
                                                             ====                            ====                            ====
Ratio of interest-earning assets
 to interest-bearing liabilities       107.71%                         106.16%                         106.60%
                                       ======                          ======                          ======

<FN>
<F1>  Includes investment securities available-for-sale, held-to-maturity 
      and stock in FHLB-Boston.
<F2>  Amount is net of deferred loan origination fees, allowance for loan 
      losses and includes non-accrual loans.
<F3>  Net interest rate spread represents the difference between the 
      weighted average yield on interest-earning assets and the weighted 
      average cost of interest-bearing liabilities.
<F4>  Net interest margin represents net interest income as a percentage of 
      average interest-earning assets.
</FN>
</TABLE>

      The following table analyzes the dollar amount of changes in interest 
income and interest expense for major components of interest-earning assets 
and interest-bearing liabilities. The table distinguishes between (i) 
changes attributable to volume (changes in volume multiplied by the prior 
period's rate) (ii) changes attributable to rate (changes in rate multiplied 
by the prior period's volume) and (iii) mixed changes (changes in volume 
multiplied by changes in rate).

<TABLE>
<CAPTION>
                                                                                   For the Year
                                              For the Year Ended            Ended September 30, 1997
                                        September 30, 1998 Compared to       Compared to Year Ended
                                        Year Ended September 30, 1997          September 30, 1996
                                        ------------------------------   -----------------------------
                                          Incease/(Decrease)                Incease/(Decrease)
                                               Due to                            Due to
                                          ------------------                ------------------
                                           Volume    Rate      Net           Volume    Rate      Net
                                           ------    ----      ---           ------    ----      ---
                                                                (In thousands)

<S>                                        <C>       <C>      <C>            <C>      <C>      <C>
Interest-earning assets:
Interest-bearing deposits                  $  (1)    $  3     $   2          $  4     $ (2)    $    2
Federal funds sold                           209        1       210            30       (4)        26
Investment securities                       (603)       8      (595)          216      162        378
Loans, net                                   747       99       846           705      (41)       664
                                           ----------------------------------------------------------
      Total interest-earning assets          352      111       463           955      115      1,070
                                           ----------------------------------------------------------

Interest-bearing liabilities:
NOW accounts                                   9        3        12            14       (2)        12
Regular savings accounts                       9        6        15            (2)       6          4
Money market accounts                         28      ---        28            16        1         17
Time deposits                                179      ---       179            98      (43)        55
                                           ----------------------------------------------------------
      Total deposits                         225        9       234           126      (38)        88
FHLB advances                               (183)     (32)     (215)          492      (13)       479
                                           ----------------------------------------------------------
      Total interest-bearing liabilities      42      (23)       19           618      (51)       567
                                           ----------------------------------------------------------

Net change in net interest income          $ 310     $134     $ 444          $337     $166     $  503
                                           ==========================================================
</TABLE>

Comparison of Financial Condition at September 30, 1998
 and September 30, 1997.

      The Bank's total assets increased by $2.6 million or 3.0% to $89.5 
million at September 30, 1998 from $86.9 million at September 30, 1997. The 
net increase in total assets is primarily attributable to a $5.7 million 
increase in net loans and an increase in federal funds sold of $5.5 million, 
offset by a $9.8 million decrease in investment securities. Total net loans 
increased by $5.7 million or 13.8% to $46.9 million or 52.4% of total assets 
at September 30, 1998 as compared to $41.2 million or 47.4% of total assets 
at September 30, 1997. The Bank's loan growth reflected the continued 
emphasis on commercial and commercial real estate lending. Investment 
securities held by the Bank decreased by $9.8 million or 24.0% to $31.0 
million at September 30, 1998 from $40.8 million at September 30, 1997. This 
decrease is primarily due to the call of $8.7 million of agency bonds.

      Total deposits increased by $9.0 million or 16.2% to $64.5 million at 
September 30, 1998 from $55.5 million at September 30, 1997. Total FHLB 
advances decreased by $6.9 million or 27.5% to $18.2 million at September 
30, 1998 from $25.1 million at September 30, 1997. The Bank used proceeds 
from bonds called and excess cash to paydown advances during this period. 
Total equity increased by $445,000 or 7.4% to $6.5 million at September 30, 
1998 from $6.0 million at September 30, 1997 principally as a result of net 
income $291,000.

Comparison of the Operating Results for the
 Twelve Months ended September 30, 1998 and 1997.

      Net Income. The Bank's net income for the twelve months ended 
September 30, 1998 was $291,000 as compared to $476,000 for the twelve 
months ended September 30, 1997. This $185,000 or 38.9% decrease in net 
income during the period was the result of an increase of $463,000 in 
interest and dividend income and an increase of $39,000 in other income, 
offset by an increase of $645,000 in operating expenses, an increase of 
$137,000 in provision for loan losses, an increase of $19,000 in interest 
expense, and a decrease in provision for income taxes of $114,000. The 
Bank's continued expansion of its lending activities accounted for the 
increase in interest income, while its operating expenses increased due to 
increased staffing and advertising. The return on average assets for the 
twelve months ended September 30, 1998 was .33% compared to .56% for the 
twelve months ended September 30, 1997. 

      Interest and Dividend Income. Total interest and dividend income 
increased by $463,000 or 7.5% to $6.6 million for the twelve months ended 
September 30, 1998 from $6.2 million for the twelve months ended September 
30, 1997. The increase in interest and dividend income was a result of a 
higher level of loans and a greater mix of higher yielding commercial and 
commercial real estate loans funded by bonds called. The average balance of 
net loans for the twelve months ended September 30, 1998 was $45.0 million 
compared to $36.3 million for the twelve months ended September 30, 1997. 
The average yield on net loans was 8.60% for the twelve months ended 
September 30, 1998 compared to 8.33% for the twelve months ended September 
30, 1997, reflecting an increase in the amount of commercial and commercial 
real estate loans. The average balance of investment securities for the 
twelve months ended September 30, 1998 was $35.4 million compared to $44.1 
million for the twelve months ended September 30, 1997. The average yield on 
investment securities was 6.98% for the twelve months ended September 30, 
1998 compared to 6.96% for the twelve months ended September 30, 1997.

      Interest Expense. Interest expense increased by $19,000 or .53 % to 
$3.6 million for the twelve months ended September 30, 1998 from $3.6 
million for the twelve months ended September 30, 1997.  Interest expense 
increased as a result of increases in overall deposit balances as well as a 
decrease in Federal Home Loan Bank of Boston borrowings. Average interest-
bearing deposits increased by $5.7 million or 11.2% to $57.1 million for the 
twelve months ended September 30, 1998. Deposit balances have increased as a 
result of offering free checking products and certificate of deposit 
products with competitive rates. Accordingly, interest expense on deposits 
increased $233,000 or 11.3% to $2.3 million during this period from $2.1 
million during fiscal year 1997. Interest expense on advances from the 
Federal Home Loan Bank decreased $215,000 or 14.1% to $1.3 million for the 
year ended September 30, 1998 from $1.5 million for the year ended September 
30, 1997.

      Net Interest and Dividend Income. The Bank's net interest and dividend 
income for the twelve months ended September 30, 1998 increased $444,000 or 
17.1% to $3.0 million from $2.6 million for the twelve months ended 
September 30, 1997. The increase is attributed to a combination of the 
$463,000 increase in interest and dividend income and the $19,000 increase 
in interest expense on deposits and borrowed funds. 

      The average yield on interest earning assets increased 19 basis points 
to 7.71% for the twelve months ended September 30, 1998 from 7.52 % for the 
twelve months ended September 30, 1997, while the average cost on interest-
bearing liabilities increased by 12 basis points to 4.51% for the twelve 
months ended September 30, 1998 from 4.63% for the twelve months ended 
September 30, 1997. As a result of the Bank's strategy to restructure the 
balance sheet, the interest rate spread increased to 3.20% for the twelve 
months ended September 30, 1998 from 2.89% for the twelve months ended 
September 30, 1997 and the net interest margin improved to 3.53% from 3.16% 
during this period.

      Provision for Loan Losses. The allowance for loan losses is maintained 
through the provision for loan losses which is a charge to operations. The 
provision reflects management's assessment of losses and is based on the 
perceived higher risks inherent in small business and commercial real estate 
lending as well as the growth of the loan portfolio. The Bank considers many 
factors in determining the level of the provision for loan losses. 
Collateral value on a loan by loan basis, trends of loan delinquencies, risk 
classification identified in the Bank's regular review of individual loans, 
and economic conditions are major factors in establishing the provision. The 
provision for loan losses increased by $137,000 or 228.3% to $197,000 for 
the twelve months ended September 30, 1998 from $60,000 for the twelve 
months ended September 30, 1997.  At September 30, 1998, the balance of the 
allowance for loan losses was $528,000 or 1.11% of total loans versus 
$377,000 or .91% of total loans at September 30, 1997. The increase in the 
provision is due to the overall increase in loan volume and the increased 
focus on the origination of commercial real estate and commercial loans. As 
the Bank continues to expand its small business lending, additional 
increases to the provision are likely.  

      Noninterest Income. Total noninterest income increased by $39,000 or 
33.6% to $155,000 for the twelve months ended September 30, 1998 from 
$116,000 for the twelve months ended September 30, 1997. The increase was 
primarily the result of increased fees on transactional deposit accounts. 
The Bank anticipates increases to noninterest income as it continues to 
expand the volume of its deposit relationships. It is also the Bank's goal 
to increase its level of noninterest income by continually considering 
additional sources of revenue.

      Noninterest Expense. Noninterest expense increased by $645,000 or 
34.2% to $ 2.5 million for the twelve months ended September 30, 1998 from 
$1.9 million for the twelve months ended September 30, 1997. The increase 
resulted primarily from a general increase in operating expenses.  Salaries 
and employee benefits, the largest component of noninterest expense, was 
$1.2 million for the twelve months ended September 30, 1998 as compared to 
$919,000 for the twelve months ended September 30, 1997, an increase of 
$298,000 or 32.4%. This increase was primarily associated with approximately 
$223,000 in additional compensation expenses due to the addition of five 
full time equivalent employees, including two commercial lending department 
employees and three operations department employees, necessary to provide 
support for the Bank's expanded lending and deposit activities resulting 
from the establishment of the Bank's commercial lending department. During 
the period, professional fees increased from $122,000 to $213,000 or 74.6% 
due to the added cost of outside loan review and certain legal and 
consulting costs associated with the Bank's expansion. Occupancy expense 
increased by $40,000 or 35.0% to $155,000 for the twelve months ended 
September 30, 1998 as compared to $115,000 for the twelve months ended 
September 30, 1997, with the increase primarily related to additional space 
utilized for certain administrative functions. Other increases were incurred 
in the areas of equipment, data processing and advertising services, 
primarily related to the expansion of the Bank's product lines and 
additional services.  Annual operating expenses are also expected to 
increase in future periods due to the increased cost associated with an 
additional branch location and the cost of operating as a stock institution.

      Income Taxes. The net provision for income taxes amounted to $173,000 
for the year ended September 30, 1998 as compared to $287,000 for the year 
ended September 30, 1997, resulting in effective tax rate of 37.3% for the 
period. The effective tax rate reflects the Bank's utilization of a 
securities investment subsidiary to substantially reduce state income taxes.

Comparison of Financial Condition at September 30, 1997 and 1996.

      The Bank's total assets increased by $9.0 million or 11.6% to $86.9 
million at September 30, 1997 from $77.9 million at September 30, 1996. The 
Bank's asset growth reflected commencement of the Bank's emphasis on 
commercial and commercial real estate lending and increased origination of 
commercial loans during 1997. Net loans were $41.2 million or 47.4% of total 
assets at September 30, 1997 as compared to $33.0 million or 42.4% of total 
assets at September 30, 1996, representing an increase of $8.2 million or 
24.8%. The increase in loans was funded through FHLB borrowings and an 
increase in deposits. Investment securities held by the Bank decreased by 
$330,000 or 0.8% to $40.8 million in 1997 from $41.1 million in 1996. Total 
deposits increased by $6.1 million or 12.3% to $55.5 million at September 
30, 1997 from $49.4 million at September 30, 1996. Deposits increased due to 
the increased profile of the Bank resulting from marketing efforts and the 
development of new deposit products which resulted in new deposit 
relationships. Total advances from the FHLB of Boston were $25.1 million at 
September 30, 1997 compared $22.7 million at September 30, 1996. Total 
equity increased by $592,000 or 11.0% to $6.0 million at September 30, 1997 
from $5.4 million at September 30, 1996 as a result of net income of 
$476,000 and an increase in the net unrealized gain on securities available 
for sale of $116,000. In addition, land increased by $104,000 due to the 
purchase of an adjacent property to be used to provide additional parking 
for the Bank's customers. The Bank does not believe that the acquisition or 
use of this property will materially affect the Bank's operations. 

Comparison of the Operating Results for the Years
 Ended September 30, 1997 and 1996.

      Net Income. The Bank's net income for the year ended September 30, 
1997 was $476,000 as compared to $94,000 for the year ended September 30, 
1996. This $382,000 or 406.4% increase in net income during the period was 
the result of an increase of $591,000 in net interest and dividend income 
after provision for loan losses, partially offset by an increase of $261,000 
in income taxes. The increase in net interest and dividend income was due to 
the expansion of the Bank's lending activities and investment in higher 
yielding callable agency securities. During the same period, the Bank's 
salaries and employee benefits increased due to the higher compensation 
costs associated with the addition of employees to meet the staffing needs 
of the commercial lending department and the establishment of an operations 
department to handle increased customer service. The return on average 
assets for the year ended September 30, 1997 was 0.56% compared to 0.13% for 
the year ended September 30, 1996.

      Interest and Dividend Income. Total interest and dividend income 
increased by $1.1 million or 21.6% to $6.2 million for the year ended 
September 30, 1997 from $5.1 million for the year ended September 30, 1996. 
The increase in interest and dividend income was a result of a higher level 
of loan originations and increased investment in higher yielding callable 
agency securities, offset by the decrease in the average rate of one- to 
four-family loans.

      Interest Expense. Total interest expense increased by $567,000 or 
18.9% to $3.6 million for the year ended September 30, 1997 from $3.0 
million for the year ended September 30, 1996. Interest expense on deposits 
increased $89,000, or 4.5%, from $2.0 million at September 30, 1996 to $2.1 
million at September 30, 1997. Interest expense on advances from the FHLB 
increased $478,000, or 47.8%, from $1.0 million at September 30, 1996 to 
$1.5 million at September 30, 1997. Such advances were used in order to 
finance the acquisition of higher yielding callable agency securities. 
Interest expense increased due to an increase in overall deposit balances as 
well as the increase in FHLB advances.

      Net Interest and Dividend Income. Net interest and dividend income for 
the year ended September 30, 1997 was $2.6 million as compared to $2.1 
million for the year ended September 30, 1996. The $502,000 or 23.9% 
increase can be attributed to an increased volume of loan originations and 
investment in higher yielding callable agency securities and higher yielding 
commercial loans, offset by additional borrowing expenses. The average yield 
on interest-earning assets increased 19 basis points to 7.52% for the year 
ended September 30, 1997 from 7.33% for the year ended September 30, 1996, 
while the average cost of interest-bearing liabilities increased by 2 basis 
points to 4.63% for the year ended September 30, 1997 from 4.61% for the 
year ended September 30, 1996. During this period, the Bank began 
originating commercial loans. As a result, the net interest rate spread 
increased to 2.89% for the year ended September 30, 1997 from 2.72% for the 
year ended September 30, 1996 and the net interest margin increased to 3.16% 
from 3.00% for the same periods.

      Provision for Loan Losses. The provision for loan losses was $60,000 
for the year ended September 30, 1997 as compared to $148,000 for the year 
ended September 30, 1996. The provision in 1996 was in response to the 
Bank's commencement of small business lending and the perceived higher risk 
inherent in small business and commercial real estate lending. At September 
30, 1997, the balance of the allowance for loan losses was $377,000 or 0.91% 
of total loans. During the year ended September 30, 1997, $8,000 was charged 
against the allowance for loan losses. At September 30, 1996, the balance of 
the allowance for loan losses was $325,000 or 0.97% of total loans. During 
the year ended September 30, 1996, $29,000 was charged against the allowance 
for loan losses.

      Noninterest Income. Noninterest income was $116,000 for the year ended 
September 30, 1997 compared to $67,000 for the year ended September 30, 
1996. The $49,000 or 73.1% increase was primarily the result of a $42,000 
increase in service charges on deposit accounts and an $8,000 increase in 
other income. These increases were due to the increase in transactional 
accounts.

      Noninterest Expense. Noninterest expense for the year ended September 
30, 1997 remained relatively stable when compared to the year ended 
September 30, 1996. While the amounts of noninterest expense were 
comparable, the 1996 period includes a one-time charge in FDIC Insurance to 
recapitalize the SAIF deposit insurance fund. During 1997, the decrease in 
deposit insurance expense was offset by an increase of $167,000 in salaries 
and employee benefits resulting from the addition of five employees in the 
commercial loan department and an increase of $183,000 in other expenses. 
Annual operating expenses are also expected to increase in future periods 
due to future branching and product expansion and the increased cost of 
operating as a stock institution.

      Income Taxes. Income tax expense was $287,000 for the year ended 
September 30, 1997 as compared to $26,000 for the year ended September 31, 
1996, resulting in an effective tax rate at September 30, 1997 of 37.6% 
compared to 21.3% for the prior period.

Impact of New Accounting Standards

      Accounting for Long Lived Assets. In March 1995, the FASB issued SFAS 
No. 121, "Accounting for Impairment of Long-Lived Assets and for Long Lived 
Assets to be Disposed of" ("SFAS No. 121"). This Statement established 
accounting standards for the impairment of long-lived assets, certain 
identifiable intangibles and goodwill related to those assets to be held and 
used and for long-lived assets and certain identifiable intangibles to be 
disposed of. The Statement required that long-lived assets and certain 
identifiable intangibles to be held and used by an institution be reviewed 
for impairment whenever events change and circumstances indicate the 
carrying amount of the asset may not be recoverable. This Statement became 
effective for the Bank on October 1, 1996. Adoption of this Statement did 
not have a material impact on the earnings or financial position of the 
Bank.

      Accounting for Stock-Based Compensation. In November 1995, the FASB 
issued SFAS No. 123, "Accounting for Stock Based Compensation" ("SFAS No. 
123"). This statement established financial accounting standards for stock-
based employee compensation plans. SFAS No. 123 permitted the Bank to choose 
either a new fair value based method or the current Accounting Principles 
Board ("APB") Opinion 25 intrinsic value based method of accounting for its 
stock-based compensation arrangements. SFAS No. 123 required pro forma 
disclosures of net earnings and earnings per share computed as if the fair 
value based method had been applied in financial statements of companies 
that continue to follow current practice in accounting for such arrangements 
under APB Opinion 25. SFAS No. 123 applied to all stock-based employee 
compensation plans in which an employer grants shares of its stock or other 
equity instruments to employees except for employee stock ownership plans. 
SFAS No. 123 also applied to plans in which the employer incurs liabilities 
to employees in amounts based on the price of the employer's stock, (e.g., 
Stock Option Plan, stock purchase plans, restricted stock plans and stock 
appreciation rights). The statement also specified the accounting for 
transactions in which a company issues stock options or other equity 
instruments for services provided by nonemployees or to acquire goods or 
services from outside suppliers or vendors. The recognition provisions of 
SFAS No. 123 for companies choosing to adopt the new fair value based method 
of accounting for stock-based compensation arrangements will apply to all 
transactions entered into in fiscal years that begin after December 15, 
1995. Any effect that this statement will have on the Stock Company will be 
applicable upon the consummation of the Reorganization. The Stock Company 
intends to follow the APB Opinion 25 method upon adoption, but will provide 
pro forma disclosure as if the fair value method had been applied.

      Accounting for Transfers and Servicing of Financial Assets and 
Extinguishments of Liabilities. In June 1996 the FASB issued Statement of 
Financial Accounting Standards No. 125, "Accounting for Transfers and 
Servicing of Financial Assets and Extinguishments of Liabilities" ("SFAS No. 
125"). This Statement provides accounting and reporting standards for 
transfers and servicing of financial assets and extinguishments of 
liabilities based on consistent application of a financial-components 
approach that focuses on control.  It distinguishes transfers of financial 
assets that are sales from transfers that are secured borrowings. Under the 
financial-components approach, after a transfer of financial assets, an 
entity recognizes all financial and servicing assets it controls and 
liabilities it has incurred and does not recognize financial assets it no 
longer controls and liabilities that have been extinguished. The financial-
components approach focuses on the assets and liabilities that exist after 
the transfer. Many of these assets and liabilities are components of 
financial assets that exited prior to the transfer. If a transfer does not 
meet the criteria for a sale, the transfer is accounted for as a secured 
borrowing with a pledge of collateral. The Statement is effective for 
transfers and servicing of financial assets and extinguishments of 
liabilities occurring after December 31, 1996, applied prospectively. 
Earlier or retroactive application of this Statement is not permitted. The 
adoption of the non-deferred provisions of this Statement as of January 1, 
1997 did not have a material impact on the Bank's consolidated financial 
statements. The Bank believes that the impact of the adoption as of January 
1, 1998 of the deferred provisions of this Statement will not be material to 
its future consolidated financial statements.

      Reporting Comprehensive Income. In June 1997, the FASB issued SFAS No. 
130, "Reporting Comprehensive Income," ("SFAS No. 130"). This statement 
establishes standards for reporting and display of comprehensive income and 
its components (revenues, expenses, gains and losses) in a full set of 
general-purpose financial statements. This statement requires that all items 
that are required to be recognized under accounting standards as components 
of comprehensive income be reported in a financial statement that is 
displayed with the same prominence as other financial statements. This 
statement does not require a specific format for that financial statement 
but requires that an enterprise display an amount representing total 
comprehensive income for the period in that financial statement. SFAS No. 
130 requires that an enterprise (a) classify items of other comprehensive 
income by their nature in a financial statement and (b) display the 
accumulated balance of other comprehensive income separately from retained 
earnings and additional paid-in capital in the equity section of a statement 
of financial position. It does not address issues of recognition or 
measurement for comprehensive income and its components. SFAS No. 130 is 
effective for fiscal years beginning after December 31, 1997. 
Reclassification of financial statements for earlier periods provided for 
comparative purposes is required. The Bank does not expect that upon 
adoption, this statement will have a material effect on its consolidated 
financial statements.

      Disclosures about Segments of an Enterprise and Related Information. 
In June 1997 the FASB issued SFAS No. 131, "Disclosures about Segments of an 
Enterprise and Related Information," ("SFAS No. 131"). This Statement 
establishes standards for the way public business enterprises report 
information about operating segments in financial statements. SFAS No. 131 
is effective for financial statements for periods beginning after December 
15, 1997. The Bank does not expect that under this statement it will be 
required to report additional information because its present organization 
consists of only one operating segment as defined by the Statement.

      Other New Accounting Standards. SFAS No. 128 "Earnings per Share" 
("SFAS No. 128") is effective for periods ending after December 15, 1997. 
SFAS No. 129, "Disclosure of Information about Capital Structure" ("SFAS No. 
129") is effective for periods ending after December 15, 1997. The Stock 
Company expects that the adoption of these standards will not have a 
material impact on the Stock Company's consolidated financial statements.

      Disclosures about Pensions and Other Postretirement Benefits. In 
February 1998, the FASB issued SFAS No. 132, "Employers' Disclosures about 
Pensions and Other Postretirement Benefits- an amendment of FASB Statements 
No. 87, 88 and 106" ("SFAS No. 132") which revises employers' disclosures 
about pension and other postretirement benefit plans, though it does not 
change the measurement or recognition of those plans. The Bank will adopt 
SFAS No. 132 for the fiscal year beginning on October 1, 1998. Adoption of 
this Statement will not have a material impact on the Stock Company's or the 
Bank's financial position or results of operations.

      Accounting for Derivative Instruments and Hedging Activities. In June 
1998 the FASB issued SFAS No. 133, "Accounting for Derivative Instruments 
and Hedging Activities" ("SFAS No.133"). This statement establishes 
accounting and reporting standards for derivative instruments, including 
certain derivative instruments embedded in other contracts, (collectively 
referred to as derivatives.) It requires that an entity recognize all 
derivatives as either assets or liabilities in the statement of financial 
position and measure those instruments at fair value. This statement is 
effective for all fiscal quarters of fiscal years beginning after June 15, 
1999. It is not expected that the adoption of this statement will have a 
material impact on the Stock Company's financial statements. The Bank at 
this time does not plan to adopt SFAS No. 133 early. Also, the Bank has no 
plan, on adoption of SFAS No. 133, to use the window of opportunity to 
reclassify held-to-maturity securities to available-for-sale.

Liquidity and Capital Resources

      Our primary sources of funds are deposits, proceeds from the principal 
and interest payments on loans, debt and equity securities, and to a lesser 
extent, borrowings and proceeds from the sale of fixed rate mortgage loans 
to the secondary market. While maturities and scheduled amortization of 
loans and securities are predictable sources of funds, deposit outflows, 
mortgage prepayments, mortgage loan sales, and borrowings are greatly 
influenced by general interest rates, economic conditions and competition.

      Our primary investing activities are the origination of various types 
of loans and the purchase of debt and equity securities. During years ended 
September 30, 1998, 1997 and 1996, our loan originations totaled $70.8 
million, $14.4 million and $20.3 million, respectively. These activities are 
funded primarily by deposit growth, principal repayment of loans, and 
interest and dividend income from debt and equity securities. Loan sales 
provide an additional source of liquidity, totaling $8.4 million, $2.8 
million and $3.4 million for the years ended September 30, 1998, 1997 and 
1996, respectively.

      We experienced a net increase in total deposits of $9.0 million, $6.1 
million and $1.2 million for the years ended September 30, 1998, 1997 and 
1998, respectively. Deposit flows are affected by the level of interest 
rates, the interest rates and products offered by local competitors, and 
other factors.

      We monitor our liquidity position on a daily basis. Excess short-term 
liquidity is usually invested in overnight federal funds sold. In the event 
we require funds beyond our ability to generate them internally, additional 
sources of funds are available through the use of FHLB advances. At 
September 30, 1998, we had $18.2 million outstanding in FHLB advances.

      Loan commitments totaled $1.7 million at September 30, 1998, comprised 
of $1.6 million at variable rates and $163,000 at fixed rates. We anticipate 
that we will have sufficient funds available to meet current loan 
commitments. Certificates of deposit which are scheduled to mature in one 
year or less from September 30, 1998, totaled $28.0 million. Based upon this 
experience and our current pricing strategy, we believe that a significant 
portion of such deposits will remain with the Bank.

      In December 1998, we plan to continue expanding our retail banking 
franchise by opening a branch location. The acquisition and renovation of 
this office is expected to cost approximately $600,000. Management 
anticipates it will have sufficient funds available to meet its planned 
capital expenditures throughout 1998.

      At September 30, 1998, we exceeded all of our regulatory capital 
requirements with a tangible capital level of $6.0 million, or 6.67% of 
adjusted assets, which is above the required level of $1.3 million, or 1.5% 
and total risk-based capital of $6.4 million, or 17.72% of adjusted assets, 
which is above the required level of $2.9 million, or 8.00%. See "Regulatory 
Capital Compliance" and "Regulation - Regulatory Capital Requirements."

      Our most liquid assets are cash, federal funds sold and interest-
bearing demand accounts. The level of these assets are dependent on our 
operating, financing, lending and investing activities during any given 
period. At September 30, 1998, cash, federal funds sold and interest-bearing 
demand accounts totaled $7.9 million, or 8.9% of total assets.

Year 2000

      The "Year 2000 Problem" centers on the inability of computer systems 
to recognize the Year 2000. Many existing computer programs and systems were 
originally programmed with six digit dates that provided only two digits to 
identify the calendar year in the date field, without considering the 
upcoming change in the century. With the impending millennium, these 
programs and computers will recognize "00" as the year 1900 rather than the 
year 2000. Like most financial service providers, the Bank and its 
operations may be significantly affected by the Year 2000 Problem due to the 
nature of financial information. Software, hardware, and equipment both 
within and outside the Bank's direct control and with whom the Bank 
electronically or operationally interfaces (e.g. third party vendors 
providing data processing, information system management, maintenance of 
computer systems, and credit bureau information) are likely to be affected. 
Furthermore, if computer systems are not adequately changed to identify the 
Year 2000, many computer applications could fail or create erroneous 
results. As a result, many calculations which rely on the date field 
information, such as interest, payment or due dates and other operating 
functions, will generate results which could be significantly misstated, and 
the Bank could experience a temporary inability to process transactions, 
send invoices or engage in similar normal business activities.  

      In addition, noninformation technology systems, such as equipment like 
telephones, copiers and elevators may also contain embedded technology which 
control their operation and which may be effected by the Year 2000 Problem. 
When the Year 2000 arrives, systems, including some of those with embedded 
chips, may not work properly because of the way they store date information. 
They may not be able to deal with the date 01/01/00, and may not be able to 
deal with operational 'cycles' such as 'do X every 100 days'. Thus, even 
noninformation technology systems may affect the normal operations of the 
Bank upon the arrival of the Year 2000.

      Under certain circumstances, failure to adequately address the Year 
2000 Problem could adversely affect the viability of the Bank's suppliers 
and creditors and the creditworthiness of its borrowers. Thus, if not 
adequately addressed, the Year 2000 Problem could result in a significant 
adverse impact on the Bank's products, services and competitive condition.

      In order to address the Year 2000 issue and to minimize its potential 
adverse impact, management has begun a process to identify areas that will 
be affected by the Year 2000 Problem, assess its potential impact on the 
operations of the Bank, monitor the progress of third party software vendors 
in addressing the matter, test changes provided by these vendors, and 
develop contingency plans for any critical systems which are not effectively 
reprogrammed. A committee of senior officers of the Bank has been formed to 
evaluate the effects that the upcoming Year 2000 could have on computer 
programs utilized by the Bank. The Bank's plan is divided into the five 
phases: (1) awareness - define the problem, obtain executive level support 
and develop an overall strategy. This phase was completed in September, 
1997; (2) assessment - identify all systems and the criticality of the 
systems. This phase was completed in September, 1997; (3) renovation - 
program enhancements, hardware and software upgrades, system replacements, 
and vendor certifications. This phase is in process and with a scheduled 
completion date of December, 1998; (4) validation - test and verify system 
changes and coordinate with outside parties. This phase is in process with a 
scheduled completion date of December, 1998; and (5) implementation - 
components certified as year 2000 compliant and moved to production. This 
phase is in process with a scheduled completion date of December, 1998.

      Third party vendors provide the majority of software used by the Bank. 
All of the Bank's vendors are aware of the Year 2000 situation, and each has 
assured the Bank that it is currently working to have its software compliant 
by December, 1998, and testing for the critical applications began in April, 
1998. This will enable the Bank to devote substantial time to the testing of 
the upgraded systems prior to the arrival of the millennium. The Bank 
utilizes the service of a third party vendor to provide the software which 
is used to process and maintain most mortgage and deposit customer-related 
accounts. This vendor has provided the Company with a software version which 
has been certified to be Year 2000 compliant. Testing by the Bank is 
underway to verify compliance for its application and usage. The Bank 
presently believes that with modifications to existing software and 
conversions to new software, the Year 2000 Problem will be mitigated without 
causing a material adverse impact on the operations of the Bank. However, if 
such modifications and conversions are not made, or are not completed 
timely, the Year 2000 Problem could have an impact on the operations of the 
Bank.

      The Bank carefully considers the Year 2000 readiness of its potential 
commercial borrowers in the lending process. Commencing in September 1998, 
each potential new commercial borrower was required to enter into a Year 
2000 agreement with the Bank certifying that the borrower is or will shortly 
be Year 2000 compliant. Moreover, the failure to be Year 2000 compliant 
constitutes a default under the terms of new loan agreements with commercial 
borrowers. In addition, in April 1998, the Bank sent letters to all of its 
commercial borrowers asking them to certify that they will be Year 2000 
compliant by December 31, 1998. Follow up letters have been sent to all 
commercial borrowers who have failed to respond to the Bank's Year 2000 
inquiries.

      In addition, monitoring and managing the year 2000 project will result 
in additional direct and indirect costs to the Stock Company and the Bank. 
Direct costs include potential charges by third party software vendors for 
product enhancements, costs involved in testing software products for Year 
2000 compliance, and any resulting costs for developing and implementing 
contingency plans for critical software products which are not enhanced. 
Indirect costs will principally consist of the time devoted by existing 
employees in monitoring software vendor progress, testing enhanced software 
products and implementing any necessary contingency plans.  The Bank has 
spent approximately $25,000 on Year 2000 related costs to date and estimates 
that it will spend an additional $30,000 for Year 2000 compliance. Both 
direct and indirect costs of addressing the Year 2000 Problem will be 
charged to earnings as incurred. The Bank does not believe that such costs 
will have a material effect on results of operations. However, there can be 
no guarantee that the systems of other companies on which the Bank's systems 
rely will be timely converted, or that a failure to convert by another 
company or a conversion that is incompatible with the Bank's systems, would 
not have material adverse effect on the Bank. Although no independent 
analysis of the Bank's potential exposure has been obtained, the Bank 
believes it has no exposure to contingencies related to the Year 2000 
Problem for the products it has sold. The Bank's network consultant, EOS 
Systems, Inc., has examined the hardware and software used by the Bank and 
has certified that such hardware and software is Year 2000 compliant.

      The costs of the project and the date on which the Bank plans to 
complete the Year 2000 modifications are based on management's best 
estimates, which were derived utilizing numerous assumptions of future 
events including the continued availability of certain resources, third 
party modification plans and other factors. However, there can be no 
guarantee that these estimates will be achieved and actual results could 
differ materially from those plans. Specific factors that might cause such 
material differences include, but are not limited to, the availability and 
cost of personnel trained in this area, the ability to locate and correct 
all relevant computer codes, and similar uncertainties. The Bank has not 
developed a contingency plan which would be implemented in the unlikely 
event that it is not Year 2000 compliant. The Bank will continue to closely 
monitor the progress of its Year 2000 compliance plan and will determine by 
December 31, 1998 if the need for a contingency plan exists.   

Impact of Inflation and Changing Prices

      The consolidated financial statements and accompanying footnotes have 
been prepared in accordance with GAAP, which require the measurement of 
financial position and operating results in terms of historical dollars 
without consideration for changes in the relative purchasing power of money 
over time due to inflation. The assets and liabilities of the Bank are 
primarily monetary in nature and changes in market interest rates have a 
greater impact on the Bank's performance than do the effects of inflation.

ITEM 7.  FINANCIAL STATEMENTS

      The Consolidated Financial Statements of Revere Federal Savings and
Loan Association and subsidiary are included in pages F-1 through F-18 of
this report.

ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
         FINANCIAL DISCLOSURE.

      None.
                                  PART III

ITEM 9.  DIRECTORS AND PRINCIPAL OFFICERS OF THE BANK AND THE COMPANY

MANAGEMENT

      The Board of Directors of the Bank is divided into three groups, each 
of which contains approximately one-third of the Board. The directors are 
elected for staggered three-year terms, or until their successors are 
elected and qualified. One group of directors, consisting of Messrs. 
Todisco, Verrengia, and Mattuchio has a term of office expiring at the first 
annual meeting of stockholders; a second group, consisting of Messrs. 
McCarthy, Becker, and O'Brien, has a term of office expiring at the second 
annual meeting of stockholders; and a third group, consisting of Messrs. 
Bommer, Conte, and Charles has a term of office expiring at the third annual 
meeting of stockholders. 

Directors

      The following table sets forth certain information regarding the Board 
of Directors of the Bank in its mutual form who will initially serve on the 
Board of Directors of the Bank in its stock form and on the Board of 
Directors of the Stock Company.

<TABLE>
<CAPTION>
                                                                     Current
                                                          Director    Term
Directors             Age(1)        Position               Since     Expires
- ---------             ------        --------              -------    -------

<S>                     <C>   <C>                           <C>       <C>
Ernest F. Becker        68    Vice-Chairman                 1977      2001
                              and Director

Arno P. Bommer          71    Chairman of the Board         1955      2001
                              and Director

Theodore E. Charles     55    Director                      1997      2000

Anthony R. Conte        50    Director                      1988      2001

Carmen R. Mattuchio     60    Director                      1994      1999

James J. McCarthy       37    President, Chief Executive    1989      2000
                              Officer and Director

J. Michael O'Brien      45    Director                      1997      2000

Angelo A. Todisco       69    Director                      1980      1999

John J. Verrengia       42    Director                      1994      1999

<FN>
<F1>  At December 1, 1998.
</FN>
</TABLE>

Biographical Information

      The following information relates to the directors and executive 
officers of the Bank. Unless otherwise indicated, each director and 
executive officer has held his current occupation for the last five years.

      Ernest F. Becker has been a director of the Bank since 1977. Mr. 
Becker, a licensed engineer, served as Chief Engineer, Vice President and 
President of Whitmore Company, an engineering company located in Revere, 
Massachusetts, from 1952 until his retirement in 1996.

      Arno P. Bommer has served on the Board of Directors of the Bank since 
1955. He was elected to the position of Chairman of the Bank's Board of 
Directors in 1978. Mr. Bommer is a consultant to both the Massachusetts 
Dental Service Corporation and the Division of Medical Assistance of the 
Commonwealth of Massachusetts. He is also a partner in Fanuiel Associates, 
which provides dental office reviews throughout the Commonwealth of 
Massachusetts. Mr. Bommer is a also a licensed dentist and had a private 
practice in Revere, Massachusetts before his retirement in 1996.

      Theodore E. Charles has been a director of the Bank since 1996. Mr. 
Charles is the Chairman of the Board and Chief Executive Officer of 
Investors Capital Holdings which is located in Lynnfield, Massachusetts. As 
Chairman and Chief Executive Officer of Investors Capital Holdings, Mr. 
Charles is responsible for supervising the brokerage and investment services 
provided by its affiliates, Investors Capital Corporation, a brokerage 
concern registered with the National Association of Securities Dealers and 
Eastern Point Advisors, registered investment advisors.

      Anthony R. Conte was elected to the Bank's Board of Directors in 1988. 
Mr. Conte has been a practicing attorney since 1974. He is presently the 
Regional Solicitor for the U.S. Department of the Interior, Northeast 
Region.

      Carmen R. Mattuchio has served on the Board of Directors of the Bank 
since 1994. Mr. Mattuchio is the owner of Burnett & Moynihan, Inc., a 
building materials supplier, located in Revere, Massachusetts. Mr. Mattuchio 
has been self-employed by Burnett & Moynihan for the past 20 years.

      James J. McCarthy joined the Bank in 1985 and has served as President 
and Chief Executive Officer of the Bank since 1989. He has also served as a 
director of the Bank since 1989. Prior to joining the Bank, Mr. McCarthy, a 
CPA, was employed by the predecessor to Ernst & Young, Boston, 
Massachusetts, serving in a variety of audit functions. Mr. McCarthy has 
also been employed by Pell Rudman & Company, a Broker Dealer/Investment 
Advisor firm as a consultant with respect to accounting and reporting to the 
NASD. Mr. McCarthy is on the Board of Directors of the Massachusetts Bankers 
Association and is involved in many local Revere charities and business 
organizations including the Revere Chamber of Commerce, Revere Rotary and 
the Revere Partnership for Economic Development. Mr. McCarthy also served as 
the Executive Committee Chairman of the Massachusetts Thrift Fund for 
Economic Development until its dissolution in 1997.

      J. Michael O'Brien has been a director of the Bank since 1997. He is 
the President, Chief Executive Officer and a principal of Eagle Air Freight, 
a domestic air freight provider, founded in 1981 and based in Chelsea, 
Massachusetts. Mr. O'Brien is also the trustee and a principal of O'Brien 
Realty Trust. O'Brien Realty Trust owns and leases warehouse and commercial 
office space in Chelsea, Massachusetts.

      Angelo A. Todisco was elected to the Board of Directors of the Bank in 
1980. Mr. Todisco is a retired licensed public adjuster and serves as 
President of DePiano & Todisco Adjusters, Inc. which appraises damages to 
residential and commercial properties on behalf of its clients in connection 
with the settlement of insurance claims.

      John J. Verrengia has served on the Board of Directors of the Bank 
since 1994. Mr. Verrengia is a certified public accountant and is currently 
self-employed as principal accountant of John J. Verrengia, CPA, a 
professional corporation. Mr. Verrengia is also a registered investment 
advisor and provides financial and investment advice to clients through 
Anchor Investments, a consulting firm which he founded in 1992.

Executive Officers Who are Not Directors

      Anthony J. Patti, age 43, has been the Executive Vice President and 
Chief Financial Officer of the Bank since 1992. He is responsible for the 
financial, lending operations, information systems, customer service and 
marketing functions of the Bank on a day-to-day basis. Prior to joining the 
Bank, Mr. Patti served as an Operations Specialist for the Resolution Trust 
Corporation. Mr. Patti has also been employed by Home Owners Savings Bank, 
F.S.B., located in Boston, Massachusetts where he served as a First Vice 
President and Controller and by Andover Savings Bank, Andover, 
Massachusetts, where he served as Comptroller.

      Judith E. Tenaglia, age 46, has been employed by the Bank for 21 years 
and has been Treasurer of the Bank since 1991. Prior to becoming the Bank's 
Treasurer, Ms. Tenaglia worked in the customer service department of the 
Bank. 

Section 16(a) Beneficial Ownership Reporting Compliance

      Section 16(a) of the Exchange Act requires that the Company's 
directors, executive officers, and any person holding more than ten percent 
of the Company's Common Stock file with the SEC reports of ownership 
changes, and that such individuals furnish the Company with copies of the 
reports. 

      Based solely on its review of the copies of such forms received by it, 
or written representations from certain reporting persons, the Company 
believes that all of our executive officers and directors complied with all 
Section 16(a) filing requirements applicable to them.

ITEM 10. EXECUTIVE COMPENSATION

Directors' Compensation

      Fee Arrangements. Members of the Board of Directors of the Bank 
receive a fee of $275 for attendance at each of the twelve regularly 
scheduled meetings of the Board of Directors with the Chairman and Vice-
Chairman receiving $300 for each meeting attended. The directors also 
receive fees ranging from $25 to $50 per month for each committee meeting 
attended. The aggregate amount of directors' fees paid during fiscal 1998 
totaled $22,575 and the aggregate amount of committee fees totaled $4,400. 
The members of the Board of Directors of the Stock Company will not receive 
compensation for their services on such Board but will participate in the 
Option and Restricted Stock Programs expected to be implemented by the 
Company for directors, officers, executives and key employees at a future 
date.

Executive Compensation

      Compensation Decisions. Decisions regarding the compensation of the 
Company's executives will be determined by the members of the Compensation 
Committee. However, because directors employed by the Company who are 
appointed to serve on the Compensation Committee will not be permitted to 
make decisions with respect to the compensation and benefits payable to 
executives of Company, no interlocks will exist between members of the 
Compensation Committee and the employees of the Company.

      Cash Compensation. The following table sets forth the cash 
compensation paid by the Bank for services rendered in all capacities during 
the fiscal year ended September 30, 1998 to the Chief Executive Officer of 
the Bank and all other executive officers of the Bank who received 
compensation in excess of $100,000 (each, a "Named Executive Officer") 
during such fiscal year.

<TABLE>
<CAPTION>
                                                           Annual Compensation (1)
                                      --------------------------------------------------------------------------
        Name and                                                  Other Annual      Long-term        All Other
        Principal          Fiscal                                 Compensation    Incentive Plan    Compensation
        Position            Year      Salary ($)     Bonus ($)       ($)(2)         Payouts (3)        ($)(4)
        ---------          ------     ----------     ---------    ------------    --------------    ------------

<S>                         <C>        <C>             <C>             <C>             <C>              <C>
James J. McCarthy,          1998       123,414         8,885                                            5,000
President and Chief         1997       105,000         4,039           ---             ---              4,750
Executive Officer

Anthony J. Patti,           1998        98,846         7,480                                            5,000
Executive Vice President    1997        88,475         3,400           ---             ---              4,750
and Chief Financial Officer

<FN>
<F1>  Under Annual Compensation, the column titled "Salary" includes the 
      Named Executive Officer's base salary including all payroll deductions 
      for health insurance under the Bank's health insurance plan and pre-
      tax contributions to the Bank's 401(k) Plan.
<F2>  For the fiscal year ended September 30, 1998, there were no: (a) 
      perquisites with an aggregate value for each Named Executive Officer 
      in excess of the lesser of $50,000 or 10% of the total of the 
      individual's salary and bonus for the year; (b) payments of above-
      market preferential earnings on deferred compensation; (c) payments of 
      earnings with respect to long-term incentive plans prior to settlement 
      or maturation; or (d) preferential discounts on stock.
<F3>  During the fiscal year ended September 30, 1998, the Bank did not 
      maintain any stock option, restricted stock or other long-term 
      incentive compensation plans.
<F4>  Reflects matching contributions made by the Bank under the 401(k) 
      Plan.
</FN>
</TABLE>

Employment Agreements

      Effective upon the Reorganization, the Bank, subject to non-objection 
from the OTS, entered into separate Employment Agreements with each of Mr. 
McCarthy, Mr. Patti and Ms. Tenaglia ("Senior Executive(s)"). The Employment 
Agreements provide for initial terms of three years, in the case of Messrs. 
McCarthy and Patti and two years in the case of Ms. Tenaglia. Commencing on 
the first anniversary of the effective date of each Employment Agreement, 
and continuing on each anniversary date thereafter, the Senior Executive's 
Agreement may be extended, after review by the Bank's Board of Directors, 
for an additional one-year period, so that the remaining term will be three 
years, in the case of Messrs. McCarthy and Patti and two years, in the case 
of Ms. Tenaglia. If the Senior Executive's Employment Agreement is not 
renewed, the Agreement will expire in accordance with its terms. The current 
base salaries for Mr. McCarthy, Mr. Patti and Ms. Tenaglia are $156,800, 
$110,000, and $60,000, respectively. The Employment Agreements provide for 
each Senior Executive's base salary to be reviewed annually and it is 
anticipated that each Senior Executive's base salary will be increased on 
the basis of his or her job performance and the overall performance of the 
Bank. In addition to base salary, each Employment Agreement provides for, 
among other things, participation in stock, retirement and welfare benefit 
plans and eligibility for fringe benefits applicable to executive personnel 
such as fees for club and organization membership deemed appropriate by the 
Bank and the Senior Executive. The Agreements provide for the termination of 
the Senior Executive by the Bank for "cause" as defined in the Agreement at 
any time during the term. In the event the Bank terminates a Senior 
Executive's employment for reasons other than for "cause," or in the event 
of the Executive's resignation from the Bank upon (i) failure to re-appoint, 
elect or re-elect the executive to his or her current offices; (ii) a 
material change in the Senior Executive's functions, duties or 
responsibilities, or relocation of the Senior Executive's principal place of 
employment by more than 30 miles; (iii) a "change in control" of the Bank 
(as defined below) such as its liquidation or dissolution; or (iv) a breach 
of the agreement by the Bank, the Senior Executive, or in the event of 
death, his or her beneficiary would be entitled to a lump sum cash payment 
in an amount equal to the remaining base salary due to the Senior Executive 
at the time of termination that would have been payable during the remaining 
term of the Executive's Employment Agreement. In addition, the Employment 
Agreement for Mr. McCarthy provides for him to receive, as additional 
severance, the highest cash bonus and the additional contributions or 
benefits that he would have earned or accrued under any employee benefit 
plans of the Bank or the Stock Company during the remaining unexpired term 
of his Employment Agreement. As additional severance, all of the Employment 
Agreements provide for the Bank to continue the Senior Executive's life, 
health, dental and disability coverage for the remaining term of the 
Executive's Employment Agreement.

      The Bank's Employment Agreements will have restrictions on the 
aggregate dollar amount of compensation and benefits payable to a Senior 
Executive in the event of an employment termination following a "change in 
control" of the Bank. In general, for purposes of the Employment Agreements 
and the plans maintained by the Bank, a "change in control" will be deemed 
to occur when a person or group of persons acting in concert acquires 
beneficial ownership of 25% or more of any class of equity security, such as 
Common Stock of the Bank, or in the event of a tender offer, exchange offer, 
merger or other form of business combination, sale of assets or contested 
election of directors which results in a "change in control" of the majority 
of the Board of Directors of the Bank. 

      If the total cash and benefits paid to a Senior Executive under an 
Employment Agreement together with payments under other benefit plans 
following a "change in control" constitutes an "excess parachute payment" 
under section 280G of the Internal Revenue Code of 1986 (the "Code"), the 
compensation payable to the Senior Executive would be reduced (but not below 
zero) to avoid the assessment of excise taxes on such excess parachute 
payments. 

Benefits

      Pension Plan. The Bank maintains a tax-qualified defined benefit plan 
through the Financial Institutions Retirement Fund ("Pension Plan"). An 
employee of the Bank who has attained age 21 and completed at least one year 
of service with the Bank will be eligible to participate and accrue benefits 
under the Plan.  The Pension Plan provides an annual pension benefit for 
each participant, including the Named Executive Officers, equal to 2.25% of 
the participant's "average annual salary" multiplied by the participant's 
years of benefit service, up to a maximum of 30 years. The Pension Plan 
defines "average annual salary" to mean the average of a participant's 
salary over a five year period of employment with the Bank during which the 
participant's salary was the highest. A participant will become fully vested 
in the benefits that have accrued for him under the Pension Plan after 
completion of five years of service with the Bank. The Pension Plan provides 
for benefits to be paid in a straight life or joint and survivor annuity; 
however, optional forms of benefits payment, such as lump sum distributions, 
are also available under the Plan.

      The Bank makes annual contributions to the Pension Plan in an amount 
necessary to satisfy the actuarially determined minimum funding requirements 
of the Code and the Employee Retirement Income Security Act of 1974, as 
amended ("ERISA"). The assets of the Pension Plan are held in a separate 
trust established by the Financial Institutions Retirement Fund.

      Pension Plan Table. The following table sets forth the estimated 
annual benefits payable under the Pension Plan upon a participant's normal 
retirement at age 65, expressed in the form of a single life annuity and for 
the average annual salary and years of credited service specified therein. 
The annual benefits shown in the table assume the participant would receive 
his retirement benefits under the Pension Plan in the form of a straight 
life annuity, upon normal retirement, at age 65. The benefits provided under 
the Pension Plan are not integrated with federal Social Security retirement 
benefits. Pursuant to the terms of the Pension Plan, no more than a maximum 
of 30 years of service may be recognized for benefit accrual purposes.

<TABLE>
<CAPTION>
                  Years of Service and Benefit Payable at Retirement
   Average        --------------------------------------------------
Annual Salary           15          20          25           30
- -------------           --          --          --           --

   <S>               <C>         <C>         <C>         <C>
   $ 50,000          $16,900     $22,500     $28,100     $ 33,800
   $ 75,000          $25,300     $33,800     $42,200     $ 50,600
   $100,000          $33,800     $45,000     $56,300     $ 67,500
   $125,000          $42,200     $56,300     $70,300     $ 84,400
   $150,000          $50,600     $67,500     $84,400     $101,300
</TABLE>

      As of September 30, 1998, Mr. McCarthy had 12 years of credited 
service and Mr. Patti had 5 years and 7 months of credited service 
for benefit accrual purposes under the Pension Plan.

      401(k) Plan. The Bank also maintains a tax-qualified 401(k) defined 
contribution plan through the Financial Institutions Thrift Fund ("401(k) 
Plan"). Generally, any employee of the Bank who has attained age 21 and 
completed at least one year of service will be eligible to participate in 
the 401(k) Plan and make pre-tax deferrals from 1% to 15% of his annual 
compensation, subject to limitations of the Code (for 1997, the annual limit 
was $9,500; this limit was increased to $10,000 for 1998). The Bank makes 
matching contributions of 50%, up to a maximum of 10% of the participant's 
salary each year. Employees are always 100% fully vested in their pre-tax 
deferrals and matching contributions made by the Bank.

      In connection with the Reorganization, the Bank also amended the 
401(k) Plan to permit employer matching contributions to be made in shares 
of Common Stock or cash, at the discretion of the Bank. In addition, the 
Bank intends to amend the 401(k) Plan to establish an employer stock fund in 
order to allow participants to invest their 401(k) Plan account balances in 
shares of Common Stock in addition to the other investment alternatives 
available under the 401(k) Plan. The assets of the employer stock fund will 
be held by an independent corporate trustee to be appointed for the 401(k) 
Plan and allocated to the accounts of individual participants. Participants 
will control the exercise of voting and tender rights relating to the shares 
of Common Stock held in their accounts in the 401(k) Plan. The Common Stock 
held by the 401(k) Plan employer stock fund may be newly issued or treasury 
shares acquired from the Company or outstanding shares purchased in the open 
market or in privately negotiated transactions.

      Employee Stock Ownership Plan and Trust. The Company implemented a 
tax-qualified employee stock ownership plan ("ESOP") in connection with the 
Reorganization. Employees with at least one year of employment with the Bank 
and who have attained age 21 will be eligible to participate. As part of the 
Reorganization, the ESOP borrowed funds from the Company and to used those 
funds to purchase a number of shares equal to up to 8% of the Common Stock d 
sold in the Offering. Collateral for the loan is the Common Stock purchased 
by the ESOP. The loan will be repaid principally from the Bank's 
contributions to the ESOP over a period of not less than ten years. It is 
anticipated that the interest rate for the loan will be 8%. 

      Shares purchased by the ESOP will be held in a suspense account 
pending allocation among eligible participants on an annual basis as the 
loan is repaid. The ESOP will provide for the shares held in the suspense 
account to be released in an amount proportional to the repayment of the 
ESOP loan and will be allocated among ESOP participants on the basis of 
compensation in the year of allocation. Participants in the ESOP will 
receive credit for service prior to the effective date of the ESOP. A 
participant will become 100% vested in his benefits after five years of 
service with the Bank or upon normal retirement (as defined in the ESOP), 
disability or death. A participant who terminates employment for reasons 
other than death, retirement, or disability prior to completing five years 
of service with the Bank will forfeit his ESOP benefits. Benefits will be 
payable in the form of Common Stock and/or cash upon death, retirement, 
disability or separation from service. The Bank's contributions to the ESOP 
will be subject to the loan terms and federal income tax law limits, and, 
therefore, the aggregate dollar amount of the benefits payable under the 
ESOP cannot be estimated at this time. 

      In connection with the establishment of the ESOP, the Stock Company 
will establish a committee of nonemployee directors to administer the ESOP; 
it will also appoint an independent corporate trustee for the ESOP trust. 
The ESOP trustee, subject to its fiduciary duty, will be required to vote 
all allocated shares held in the ESOP in accordance with the instructions of 
participating employees. Under the ESOP, nondirected shares, and shares held 
in the suspense account, will be voted in a manner calculated to most 
accurately reflect the instructions the ESOP trustee has received from 
participants regarding the allocated stock so long as such vote is in 
accordance with the provisions of ERISA.

      In addition to the provisions described above, the ESOP will also 
provide for certain actions to occur upon a "change in control" of the Stock 
Company or the Bank. The ESOP will provide that, if such "change in control" 
occurs, the ESOP trustee will be directed to sell the shares of Common Stock 
held in the ESOP's suspense account and to use the proceeds to repay the 
outstanding ESOP loan. Following this action, the ESOP will provide for each 
eligible participant to receive a final allocation of the shares of Common 
Stock, or the proceeds received from the sale of such Stock, held in the 
ESOP's trust. Once the final allocation of shares has been completed, the 
ESOP will provide for the automatic termination of the plan to occur and for 
final distributions of account balances to be made to participants and 
beneficiaries. Upon such "change in control," all ESOP participants would 
automatically become 100% vested in their ESOP account balances. 
Benefit Restoration Plan. In connection with the Reorganization, the Company 
also intends to adopt the Benefit Restoration Plan of RFS Bancorp, Inc. 
("BRP"). This Plan will provide eligible employees with the benefits that 
would otherwise be due to them as participants in the Pension Plan, the 
401(k) Plan and the ESOP if such benefits were not limited under the Code. 

      The Company intends to establish an irrevocable "grantor trust" to 
hold the assets of the BRP. This trust would be funded with contributions of 
the Company to be made from time to time for the purpose of providing the 
benefits under the BRP. The assets of the trust are considered to be part of 
the general assets of the Company and will be subject to the claims of its 
general creditors. Earnings on the trust's assets will be taxable to the 
Company.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Principal Stockholders of the Company

      The following table contains stockholder information for persons known 
to the Company to "beneficially own" 5% or more of the Company's common 
stock as of December 21, 1998, the date of the Reorganization. In general, 
beneficial ownership includes those shares that a person has the power to 
vote, sell, or otherwise dispose. Beneficial ownership also includes that 
number of shares which an individual has the right to acquire within 60 days 
(such as stock options). Two or more persons may be considered the 
beneficial owner of the same share. We obtained the information provided in 
the following table from filings with the Securities and Exchange Commission 
(the "SEC") and with the Company. In this Annual Report on Form 10-KSB, 
"voting power" is the power to vote or direct the voting of shares, and 
"investment power" includes the power to dispose or direct the disposition 
of shares.  

<TABLE>
<CAPTION>
                                 Name and Address of           Amount and Nature of
Title of Class                   Beneficial Owner              Beneficial Ownership     Percent
- --------------                   -------------------           --------------------     -------

<S>                              <C>                                  <C>                 <C>
Common Stock, $.01 par value     RFS Bancorp, Inc. Employee           35,101              8.0%
                                 Stock Ownership Plan Trust
                                 Marine Midland Bank
                                 140 Broadway
                                 New York, NY 10005

<FN>
<F1>  The RFS Bancorp, Inc. Employee Stock Ownership Plan ("ESOP") is 
      administered by the compensation committee of the Company's Board of 
      Directors (the "Compensation Committee"). The ESOP's assets are held 
      in a trust (the "ESOP Trust"), for which Marine Midland Bank, serves 
      as trustee (the "ESOP Trustee"). The ESOP Trust purchased these shares 
      with funds borrowed from the Company, initially placed these shares in 
      a suspense account for future allocation and intends to allocate them 
      to employees participating in the ESOP over a period of years as its 
      acquisition debt is retired. The ESOP Trustee is the beneficial owner 
      of the shares held in the ESOP Trust. The terms of the ESOP Trust 
      Agreement provide that, subject to the ESOP Trustee's fiduciary 
      responsibilities under the Employee Retirement Income Security Act of 
      1974, as amended ("ERISA"), the ESOP Trustee will vote, tender or 
      exchange shares of Common Stock held in the ESOP Trust allocated to 
      participants' accounts in accordance with instructions received from 
      the participants. However, since annual allocations under the ESOP 
      will occur on December 31, as of December 21, 1998, no shares of 
      Common Stock held by the ESOP Trust have been allocated to eligible 
      participants. Because no shares have been allocated to the ESOP 
      participants as of the record date, the ESOP Trustee will vote the 
      shares of Common Stock held in the ESOP Trust in the best interests of 
      its participants and beneficiaries and consistent with its fiduciary 
      duties in accordance with ERISA. The Compensation Committee generally 
      has sole investment power, but no voting power over the Common Stock 
      held in the ESOP Trust. 
</FN>
</TABLE>

Security Ownership of Management

      The following table shows the Company's common stock beneficially 
owned by each director and executive officer, and all directors and 
executive officers of the Company as a group, as of December 21, 1998, the 
date of the Company's stock began trading. Except as otherwise indicated, 
each person and each group shown in the table has sole voting and investment 
power with respect to the shares of common stock listed next to their name. 

<TABLE>
<CAPTION>
                                                        Amount and Nature     Percent of
                                Position with             of Beneficial      Common Stock
      Name                      the Company(1)             Ownership(2)      Outstanding
      ----                      --------------          -----------------    ------------

<S>                       <C>                                 <C>                <C>
Ernest F. Becker          Vice- Chairman and Director         1,000              .23%
Arno P. Bommer            Chairman of the Board              10,500             2.39
                          and Director
Theodore E. Charles       Director                           15,000             3.42
Carmen R. Matthuchio      Director                           15,000             3.42
James J. McCarthy         President, Chief Executive         15,000             3.42
                          Officer and Director
J. Michael O'Brien        Director                            1,000              .23
Angelo A. Todisco         Director                            2,000              .46
John J. Verrengia         Director                            6,942             1.58
All directors and
 executive officers as
 a group (10 persons)                                        82,511            18.81%

<FN>
<F1>  Titles are for both the Company and the Bank.
<F2>  See "Principal Stockholders of the Company" for a definition of 
      "beneficial ownership." 
</FN>
</TABLE>

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The Bank has made loans or extended credit to executive officers and 
directors and also to certain persons related to executive officers and 
directors. All such loans were made by the Bank in the ordinary course of 
business, on substantially the same terms, including interest rates and 
collateral, as those prevailing at the time for comparable transactions with 
the general public, nor did they involve more than the normal risk of 
collectibility or present other unfavorable features. The outstanding 
principal balance of such loans to directors, executive officers and their 
associates totaled $43,000 or 0.66% of the Bank's total equity at September 
30, 1998.

      The Company intends that all transactions in the future between the 
Company and its executive officers, directors, holders of 10% or more of the 
shares of any class of its common stock and affiliates thereof, will contain 
terms no less favorable to the Company than could have been obtained by it 
in arm's-length negotiations with unaffiliated persons and will be approved 
by a majority of independent outside directors of the Company not having any 
interest in the transaction.

ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K

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

  2.1    Plan of Reorganization from Mutual Savings Bank to Mutual Holding 
         Company and Stock Issuance Plan of Revere Federal Savings*

  3.1    Federal Stock Charter of RFS Bancorp, Inc.*

  3.2    Bylaws of RFS Bancorp, Inc.*

  3.3    Federal Stock Charter of Revere Federal Savings Bank*

  3.4    Bylaws of Revere Federal Savings Bank*

  3.5    Federal Stock Charter of Revere, M.H.C.*

  0.03   Bylaws of Revere, M.H.C.

  4.1    Federal Stock Charter of RFS Bancorp, Inc. (See Exhibit 3.1)

  4.2    Bylaws of RFS Bancorp, Inc. (See Exhibit 3.2)

  4.3    Form of Stock Certificate of RFS Bancorp, Inc.*

 10.1(a) Form of Employee Stock Ownership Plan of RFS Bancorp, Inc.*

 10.1(b) Form of ESOP Trust Agreement*

 10.2    Form of Executive Employment Agreement, by and between James J. 
         McCarthy and Revere Federal Savings*

 10.3    Form of Executive Employment Agreement, by and between Anthony J. 
         Patti and Revere Federal Savings*

 10.4    Form of Executive Employment Agreement, by and between Judith 
         Tenaglia and Revere Federal Savings*

 21.1    Subsidiaries of the Registrant*

 23.1    Consent of Shatswell MacLeod & Company, P.C.

 27.1    Financial Data Schedule (only filed in electronic format)

(1)   Incorporated herein by reference Registration Statement on Form SB-2 
      (Registration No. 333-63083), as filed with the Securities and 
       Exchange Commission on September 9, 1998, as amended.
*      Filed in electronic format only.

a.   Reports on Form 8-K.

      None.
      This Form 10-KSB contains certain forward looking statements 
consisting of estimates with respect to the financial condition, results of 
operations and business of the Bank and the Company that are subject to 
various factors which could cause actual results to differ materially from 
these estimates. These factors include: changes in general, economic and 
market conditions, or the development of an adverse interest rate 
environment that adversely affects the interest rate spread or other income 
anticipated from the Bank's or the Company's operations and investments.
SIGNATURES

      In accordance with Section 13 or 15(d) of the Exchange Act, the 
registrant caused this report to be signed on its behalf by the undersigned, 
thereunto duly authorized.

RFS BANCORP, INC.
By:  /s/ James J. McCarthy
     --------------------------------
President and Chief Executive Officer

      In accordance with the Exchange Act, this report has been signed below 
by the following persons on behalf of the registrant and in the capacities 
and on the dates indicated.

<TABLE>
<CAPTION>
         Name                        Title                         Date
         ----                        -----                         ----

<S>                       <C>                              <C>
/s/ James J. McCarthy     Director, President and Chief    December 28, 1998
- ------------------------  Executive Officer
James J. McCarthy         (Principal executive officer)

/s/ Arno P. Bommer        Chairman                         December 28, 1998
- ------------------------
Arno P. Bommer  

/s/ Ernest F. Becker      Vice Chairman                    December 28, 1998
- ------------------------
Ernest F. Becker

/s/ John J. Verrengia     Director                         December 28, 1998
- ------------------------
John J. Verrengia

/s/ Angelo A. Todisco     Director                         December 28, 1998
- ------------------------
Angelo A. Todisco

/s/ Anthony R. Conte      Director                         December 28, 1998
- ------------------------
Anthony R. Conte

/s/ Carmen R. Mattuchio   Director                         December 28, 1998
- ------------------------
Carmen R. Mattuchio

/s/ J. Michael O'Brien    Director                         December 28, 1998
- ------------------------
J. Michael O'Brien

/s/ Theodore E. Charles   Director                         December 28, 1998
- ------------------------
Theodore E. Charles

/s/ Anthony J. Patti      Chief Financial Officer          December 28, 1998
- ------------------------  (Principal Accounting Officer)
Anthony J. Patti


The Board of Directors
Revere Federal Savings and Loan Association
Revere, Massachusetts

                        INDEPENDENT AUDITORS' REPORT

We have audited the accompanying consolidated balance sheets of Revere 
Federal Savings and Loan Association and Subsidiary as of September 30, 1998 
and 1997 and the related consolidated statements of income, changes in 
equity and cash flows for each of the years in the three-year period ended 
September 30, 1998.  These consolidated financial statements are the 
responsibility of the Association's management.  Our responsibility is to 
express an opinion on these consolidated financial statements based on our 
audits.

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

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



                                       SHATSWELL, MacLEOD & COMPANY, P.C.

October 22, 1998


         REVERE FEDERAL SAVINGS AND LOAN ASSOCIATION AND SUBSIDIARY

                         CONSOLIDATED BALANCE SHEETS

                         September 30, 1998 and 1997


</TABLE>
<TABLE>
<CAPTION>
                                                           1998           1997
                                                           ----           ----

<S>                                                    <C>              <C>
ASSETS
Cash and due from banks                                $   602,672      $   558,622
Interest bearing demand deposits with other banks          591,751           27,641
Federal Home Loan Bank overnight deposits                6,735,368        1,245,359
                                                       ----------------------------
      Cash and cash equivalents                          7,929,791        1,831,622
Investments in available-for-sale securities (at
 fair value)                                               895,820          636,380
Investments in held-to-maturity securities (fair
 values of $30,646,458 as of September 30, 1998
 and $40,507,431 as of September 30, 1997)              30,109,583       40,153,278
Federal Home Loan Bank stock, at cost                    1,517,000        1,405,400
Loans held for sale                                        235,000
Loans, net                                              46,617,125       41,175,133
Premises and equipment, net of depreciation and
 amortization                                            1,251,817          951,887
Accrued interest receivable                                519,345          702,142
Other assets                                               392,577           64,169
                                                       ----------------------------
      Total assets                                     $89,468,058      $86,920,011
                                                       ============================

LIABILITIES AND EQUITY
Demand deposits                                        $ 2,822,689      $ 1,983,174
NOW accounts and MMDA deposits                           7,228,443        4,592,525
Savings deposits                                        16,825,183       14,158,572
Time deposits                                           37,607,396       34,718,003
                                                       ----------------------------
      Total deposits                                    64,483,711       55,452,274
Advances from Federal Home Loan Bank of Boston          18,204,150       25,104,420
Other liabilities                                          296,091          324,090
                                                       ----------------------------
      Total liabilities                                 82,983,952       80,880,784
                                                       ----------------------------
Equity:
  Retained earnings                                      5,971,404        5,680,732
  Net unrealized holding gain on available-for-sale
   securities, net of taxes                                512,702          358,495
                                                       ----------------------------
      Total equity                                       6,484,106        6,039,227
                                                       ----------------------------
      Total liabilities and equity                     $89,468,058      $86,920,011
                                                       ============================
</TABLE>

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


         REVERE FEDERAL SAVINGS AND LOAN ASSOCIATION AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF INCOME

                Years Ended September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                1998            1997            1996
                                                ----            ----            ----

<S>                                          <C>             <C>             <C>
Interest income:
  Interest and fees on loans                 $3,872,606      $3,026,756      $2,362,623
  Interest and dividends on securities:
    Taxable interest and dividends            2,473,406       3,067,872       2,690,400
  Other interest                                297,287          85,681          57,446
                                             ------------------------------------------
      Total interest and dividend income      6,643,299       6,180,309       5,110,469
                                             ------------------------------------------
Interest expense:
  Interest on deposits:
    Savings deposits                            176,506         142,775         146,342
    NOW accounts and MMDA deposits               97,297          57,583          28,965
    Time deposits                             2,018,340       1,858,330       1,794,423
  Interest on advances from Federal Home
   Loan Bank                                  1,311,990       1,526,633       1,048,212
                                             ------------------------------------------
      Total interest expense                  3,604,133       3,585,321       3,017,942
                                             ------------------------------------------
      Net interest and dividend income        3,039,166       2,594,988       2,092,527
Provision for loan losses                       197,000          60,000         148,500
                                             ------------------------------------------
      Net interest and dividend income
       after provision for loan losses        2,842,166       2,534,988       1,944,027
                                             ------------------------------------------
Other income:
  Service charges on deposit accounts           134,348          93,483          51,512
  Other income                                   20,662          22,982          15,131
                                             ------------------------------------------
      Total other income                        155,010         116,465          66,643
                                             ------------------------------------------
Other expense:
  Salaries and employee benefits              1,217,490         919,443         752,042
  Occupancy expense                             154,995         114,788         111,220
  Equipment expense                             149,015         117,626         114,763
  FDIC insurance                                 37,112          46,558         400,235
  Advertising expense                           125,356          45,000         125,618
  Office supplies expense                        97,918          59,188          49,304
  Data processing expense                       157,787         107,801          78,011
  Professional fees                             212,683         122,084          90,511
  Other expense                                 380,724         355,318         168,980
                                             ------------------------------------------
      Total other expense                     2,533,080       1,887,806       1,890,684
                                             ------------------------------------------
      Income before income taxes                464,096         763,647         119,986
Income taxes                                    173,424         287,245          25,579
                                             ------------------------------------------
      Net income                             $  290,672      $  476,402      $   94,407
                                             ==========================================
</TABLE>

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


         REVERE FEDERAL SAVINGS AND LOAN ASSOCIATION AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

                Years Ended September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                             Net Unrealized
                                                            Holding Gain on
                                               Retained      Available-for-
                                               Earnings     Sale Securities      Total
                                               --------     ---------------      -----

<S>                                           <C>              <C>             <C>
Balance, September 30, 1995                   $5,109,923       $167,376        $5,277,299
Net income                                        94,407                           94,407
Net change in unrealized holding gain on 
 available-for-sale securities                                   75,494            75,494
                                              -------------------------------------------
Balance, September 30, 1996                    5,204,330        242,870         5,447,200
Net income                                       476,402                          476,402
Net change in unrealized holding gain on 
 available-for-sale securities                                  115,625           115,625
                                              -------------------------------------------
Balance, September 30, 1997                    5,680,732        358,495         6,039,227
Net income                                       290,672                          290,672
Net change in unrealized holding gain on 
 available-for-sale securities                                  154,207           154,207
                                              -------------------------------------------
Balance, September 30, 1998                   $5,971,404       $512,702        $6,484,106
                                              ===========================================
</TABLE>

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


         REVERE FEDERAL SAVINGS AND LOAN ASSOCIATION AND SUBSIDIARY

                    CONSOLIDATED STATEMENTS OF CASH FLOWS

                Years Ended September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                                  1998              1997              1996
                                                                  ----              ----              ----

<S>                                                           <C>               <C>               <C>
Cash flows from operating activities:
  Net income                                                  $    290,672      $    476,402      $     94,407
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Loss on sales of loans, net                                     10,757            13,778            12,878
    Amortization, net of accretion of securities                    39,381            70,247           132,045
    Forfeited deposit on fixed assets                                                  1,000      
    Depreciation and amortization                                  156,451           126,211           121,791
    Provision for loan losses                                      197,000            60,000           148,500
    Deferred tax expense (benefit)                                 (67,823)            7,141            10,959
    Increase (decrease) in taxes payable                          (169,810)          340,347          (318,177)
    (Increase) decrease in interest receivable                     182,797          (137,984)          (71,816)
    Increase (decrease) in interest payable                         (2,786)              848          (158,427)
    Increase (decrease) in accrued expenses                         40,280          (359,865)          249,568
    (Increase) decrease in prepaid expenses                       (252,461)           22,218           (19,326)
    (Increase) decrease in other assets                             (1,018)           36,801            17,245
    Increase (decrease) in other liabilities                        (8,022)          (89,939)          103,937
    Net increase in loans held-for-sale                           (235,000)
    Change in deferred loan origination fees, net                  (12,881)              212            43,213
                                                              ------------------------------------------------

  Net cash provided by operating activities                        167,537           567,417           366,797
                                                              ------------------------------------------------

Cash flows from investing activities:
  Purchases of Federal Home Loan Bank stock                       (111,600)                           (627,700)
  Purchases of held-to-maturity securities                      (5,499,960)      (11,315,230)       (8,591,714)
  Proceeds from maturities of held-to-maturity securities       15,504,274        11,771,428         9,521,918
  Net increase in loans                                        (14,045,546)      (10,999,729)      (15,388,342)
  Proceeds from sales of loans                                   8,408,678         2,796,711         3,411,133
  Capital expenditures                                            (456,381)         (230,446)          (96,842)
                                                              ------------------------------------------------

  Net cash provided by (used in) investing activities            3,799,465        (7,977,266)      (11,771,547)
                                                              ------------------------------------------------

Cash flows from financing activities:
  Net increase in demand deposits,
   savings and NOW accounts                                      6,142,044         2,481,759           706,647
  Net increase in time deposits                                  2,889,393         3,577,158           454,594
  Advances from FHLB                                            12,500,000        31,100,000        12,871,000
  Repayments of advances from FHLB                             (19,400,270)      (28,707,535)       (3,976,703)
                                                              ------------------------------------------------

  Net cash provided by financing activities                      2,131,167         8,451,382        10,055,538
                                                              ------------------------------------------------

Net increase (decrease) in cash and cash equivalents             6,098,169         1,041,533        (1,349,212)
Cash and cash equivalents at beginning of period                 1,831,622           790,089         2,139,301
                                                              ------------------------------------------------
Cash and cash equivalents at end of period                    $  7,929,791      $  1,831,622      $    790,089
                                                              ================================================

Supplemental disclosures:
  Interest paid                                               $  3,606,919      $  3,584,473      $  3,176,369
  Income taxes (received) paid                                     411,057           (60,243)          332,797
</TABLE>

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


         REVERE FEDERAL SAVINGS AND LOAN ASSOCIATION AND SUBSIDIARY

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                Years Ended September 30, 1998, 1997 and 1996

NOTE 1 - NATURE OF OPERATIONS

Revere Federal Savings and Loan Association (Association) is a federally 
chartered mutual savings and loan association which was incorporated in 1901 
and is headquartered in Revere, Massachusetts.  The Association is engaged 
principally in the business of attracting deposits from the general public 
and investing those deposits in residential and real estate loans, and in 
consumer and small business loans.

NOTE 2 - ACCOUNTING POLICIES

The accounting and reporting policies of the Association and Subsidiary 
conform to generally accepted accounting principles and predominant 
practices within the savings institution industry.  The consolidated 
financial statements were prepared using the accrual method of accounting.  
The significant accounting policies are summarized below to assist the 
reader in better understanding the consolidated financial statements and 
other data contained herein.

      PERVASIVENESS OF ESTIMATES:

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

      BASIS OF PRESENTATION:

      The consolidated financial statements include the accounts of the 
      Association and its wholly-owned subsidiary, RFS Investment 
      Corporation.  RFS Investment Corporation, an active security 
      corporation, was established solely for the purpose of acquiring and 
      holding investments which are permissible for banks to hold under 
      Massachusetts law.  All significant intercompany accounts and 
      transactions have been eliminated in the consolidation.

      CASH AND CASH EQUIVALENTS:

      For purposes of reporting cash flows, cash and cash equivalents 
      include cash on hand, cash items, due from banks and Federal Home Loan 
      Bank overnight deposits.

      SECURITIES:

      Investments in debt securities are adjusted for amortization of 
      premiums and accretion of discounts.  Gains or losses on sales of 
      investment securities are computed on a specific identification basis.

      At the time of purchase the Association classifies debt and equity 
      securities into one of three categories:  held-to-maturity, available-
      for-sale, or trading.  In general, securities may be classified as 
      held-to-maturity only if the Association has the positive intent and 
      ability to hold them to maturity.  Trading securities are defined as 
      those bought and held principally for the purpose of selling them in 
      the near term.  All other securities must be classified as available-
      for-sale.

      --    Held-to-maturity securities are measured at amortized cost in 
            the balance sheet.  Unrealized holding gains and losses are not 
            included in earnings or in a separate component of capital.  
            They are merely disclosed in the notes to the consolidated 
            financial statements.

      --    Available-for-sale securities are carried at fair value on the 
            balance sheet.  Unrealized holding gains and losses are not 
            included in earnings, but are reported as a net amount (less 
            expected tax) in a separate component of capital until realized.  

      --    Trading securities are carried at fair value on the balance 
            sheet.  Unrealized holding gains and losses for trading 
            securities are included in earnings.

      LOANS HELD-FOR-SALE:

      Loans held-for-sale are carried at the lower of cost or estimated 
      market value in the aggregate.  Net unrealized losses are recognized 
      through a valuation allowance by charges to income.

      LOANS:

      Loans receivable that management has the intent and ability to hold 
      until maturity or payoff are reported at their outstanding principal 
      balances reduced by amounts due to borrowers on unadvanced loans, any 
      charge-offs, the allowance for loan losses and any deferred fees or 
      costs on originated loans, or unamortized premiums or discounts on 
      purchased loans.

      Interest on loans is accrued on outstanding balances on a simple 
      interest basis.

      Loan origination and commitment fees and certain direct origination 
      costs are deferred, and the net amount amortized as an adjustment of 
      the related loan's yield.  The Association is amortizing these amounts 
      over the contractual life of the related loans using the interest 
      method.

      Cash receipts of interest income on impaired loans is credited to 
      principal to the extent necessary to eliminate doubt as to the 
      collectibility of the net carrying amount of the loan.  Some or all of 
      the cash receipts of interest income on impaired loans is recognized 
      as interest income if the remaining net carrying amount of the loan is 
      deemed to be fully collectible.  When recognition of interest income 
      on an impaired loan on a cash basis is appropriate, the amount of 
      income that is recognized is limited to that which would have been 
      accrued on the net carrying amount of the loan at the contractual 
      interest rate.  Any cash interest payments received in excess of the 
      limit and not applied to reduce the net carrying amount of the loan 
      are recorded as recoveries of charge-offs until the charge-offs are 
      fully recovered.

      ALLOWANCE FOR LOAN LOSSES:

      The allowance is increased by provisions charged to current operations 
      and is decreased by loan losses, net of recoveries.  The allowance for 
      loan losses is established through a provision for loan losses based 
      on management's evaluation of the risks inherent in its loan portfolio 
      and the general economy.  The allowance for loan losses is maintained 
      at an amount management considers adequate to cover estimated losses 
      on loans which are deemed probable and estimable based on information 
      currently known to management.  The allowance is based upon a number 
      of factors, including current economic conditions, actual loss 
      experience and industry trends.

      As of October 1, 1995, the Association adopted Statement of Financial 
      Accounting Standards No. 114, "Accounting by Creditors for Impairment 
      of a Loan," as amended by SFAS No. 118.  According to SFAS No. 114 a 
      loan is 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.  The 
      Statement requires that impaired loans be measured on a loan by loan 
      basis by either the present value of expected future cash flows 
      discounted at the loan's effective interest rate, the loan's 
      observable market price, or the fair value of the collateral if the 
      loan is collateral dependent.

      The Statement is applicable to all loans, except large groups of 
      smaller balance homogeneous loans that are collectively evaluated for 
      impairment, loans that are measured at fair value or at the lower of 
      cost or fair value, leases, and convertible or nonconvertible 
      debentures and bonds and other debt securities.  The Association 
      considers its residential real estate loans and consumer loans that 
      are not individually significant to be large groups of smaller balance 
      homogeneous loans.

      Factors considered by management in determining impairment include 
      payment status, net worth and collateral value. An insignificant 
      payment delay or an insignificant shortfall in payment does not in 
      itself result in the review of a loan for impairment.  The Association 
      applies SFAS No. 114 on a loan-by-loan basis. The Association does not 
      apply SFAS No. 114 to aggregations of loans that have risk 
      characteristics in common with other impaired loans. Interest on a 
      loan is not generally accrued when the loan becomes ninety or more 
      days overdue. The Association may place a loan on nonaccrual status 
      but not classify it as impaired, if (i) it is probable that the 
      Association will collect all amounts due in accordance with the 
      contractual terms of the loan or (ii) the loan is an individually 
      insignificant residential mortgage loan or consumer loan. Impaired 
      loans are charged-off when management believes that the collectibility 
      of the loan's principal is remote. Substantially all of the 
      Association's loans that have been identified as impaired have been 
      measured by the fair value of existing collateral.

      The financial statement impact of adopting the provisions of this 
      Statement was not material.

      PREMISES AND EQUIPMENT:

      Premises and equipment are stated at cost, less accumulated 
      depreciation and amortization.  Cost and related allowances for 
      depreciation and amortization of premises and equipment retired or 
      otherwise disposed of are removed from the respective accounts with 
      any gain or loss included in income or expense.  Depreciation and 
      amortization are calculated principally on the straight-line method 
      over the estimated useful lives of the asset.

      OTHER REAL ESTATE OWNED AND IN-SUBSTANCE FORECLOSURES:

      Other real estate owned includes properties acquired through 
      foreclosure and properties classified as in-substance foreclosures in 
      accordance with Financial Accounting Standards Board Statement No. 15, 
      "Accounting by Debtors and Creditors for Troubled Debt Restructuring."  
      These properties are carried at the lower of cost or estimated fair 
      value less estimated costs to sell.  Any writedown from cost to 
      estimated fair value required at the time of foreclosure or 
      classification as in-substance foreclosure is charged to the allowance 
      for loan losses.  Expenses incurred in connection with maintaining 
      these assets, subsequent writedowns and gains or losses recognized 
      upon sale are included in other expense.

      Beginning on October 1, 1995, in accordance with Statement of 
      Financial Accounting Standards No. 114, "Accounting by Creditors for 
      Impairment of a Loan," the Association classifies loans as in-
      substance repossessed or foreclosed if the Association receives 
      physical possession of the debtor's assets regardless of whether 
      formal foreclosure proceedings take place.

      FAIR VALUES OF FINANCIAL INSTRUMENTS:

      Statement of Financial Accounting Standards No. 107, "Disclosures 
      about Fair Value of Financial Instruments," requires that the 
      Association disclose estimated fair value for its financial 
      instruments.  Fair value methods and assumptions used by the 
      Association in estimating its fair value disclosures are as follows:

      Cash and cash equivalents:  The carrying amounts reported in the 
      balance sheet for cash and federal funds sold approximate those 
      assets' fair values.

      Securities (including mortgage-backed securities):  Fair values for 
      securities are based on quoted market prices, where available.  If 
      quoted market prices are not available, fair values are based on 
      quoted market prices of comparable instruments.

      Loans receivable:  For variable-rate loans that reprice frequently and 
      with no significant change in credit risk, fair values are based on 
      carrying values.  The fair values for other loans are estimated using 
      discounted cash flow analyses, using interest rates currently being 
      offered for loans with similar terms to borrowers of similar credit 
      quality.  The carrying amount of accrued interest approximates its 
      fair value.

      Accrued interest receivable:  The carrying amount of accrued interest 
      receivable approximates its fair value.

      Deposit liabilities: The fair values disclosed for demand deposits 
      (e.g., interest and non-interest checking, passbook savings and money 
      market accounts) are, by definition, equal to the amount payable on 
      demand at the reporting date (i.e., their carrying amounts).  Fair 
      values for fixed-rate certificate accounts are estimated using a 
      discounted cash flow calculation that applies interest rates currently 
      being offered on certificates to a schedule of aggregated expected 
      monthly maturities on certificate accounts.

      Federal Home Loan Bank Advances:  Fair values for FHLB advances are 
      estimated using a discounted cash flow technique that applies interest 
      rates currently being offered on advances to a schedule of aggregated 
      expected monthly maturities on FHLB advances.

      Off-balance sheet instruments:  The fair value of commitments to 
      originate loans is estimated using the fees currently charged to enter 
      similar agreements, taking into account the remaining terms of the 
      agreements and the present creditworthiness of the counterparties.  
      For fixed-rate loan commitments and the unadvanced portion of loans, 
      fair value also considers the difference between current levels of 
      interest rates and the committed rates.  The fair value of letters of 
      credit is based on fees currently charged for similar agreements or on 
      the estimated cost to terminate them or otherwise settle the 
      obligation with the counterparties at the reporting date.

      INCOME TAXES:

      The Association recognizes income taxes under the asset and liability 
      method.  Under this method, deferred tax assets and liabilities are 
      established for the temporary differences between the accounting basis 
      and the tax basis of the Association's assets and liabilities at 
      enacted tax rates expected to be in effect when the amounts related to 
      such temporary differences are realized or settled.

NOTE 3 - SECURITIES

Debt and equity securities have been classified in the consolidated balance 
sheets according to management's intent.  The carrying amount of securities 
and their approximate fair values are as follows:

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

<S>                                        <C>          <C>           <C>
Available-for-sale securities (1):
  September 30, 1998:
    Marketable equity securities           $23,870      $871,950      $895,820
                                           ===================================

  September 30, 1997:
    Marketable equity securities           $23,870      $612,510      $636,380
                                           ===================================
</TABLE>

<TABLE>
<CAPTION>
                                                                        Gross         Gross
                                                     Amortized       Unrealized    Unrealized
                                                        Cost           Holding       Holding         Fair
                                                        Basis           Gains        Losses          Value    
                                                     ---------       ----------    ----------        -----
 
<S>                                                  <C>              <C>           <C>           <C>
Held-to-maturity securities:
  September 30, 1998:
    Debt securities issued by the U.S. Treasury
     and other U.S. government corporations and
     agencies                                        $ 4,999,664      $ 30,951      $             $ 5,030,615
    Mortgage-backed securities                        20,164,151       477,600         2,128       20,639,623
    Asset-backed securities                            4,945,768        30,452                      4,976,220
                                                     --------------------------------------------------------
                                                     $30,109,583      $539,003      $  2,128      $30,646,458
                                                     ========================================================
  September 30, 1997:
    Debt securities issued by the U.S. Treasury
     and other U.S. government corporations and
     agencies                                        $ 9,202,078      $ 14,829      $ 10,155      $ 9,206,752
    Mortgage-backed securities                        25,144,248       452,634       138,681       25,458,201
    Asset-backed securities                            5,806,952        35,526                      5,842,478
                                                     --------------------------------------------------------
                                                     $40,153,278      $502,989      $148,836      $40,507,431
                                                     ========================================================
<FN>
- -------------------
<F1>  Marketable equity securities consists of common stock issued by 
      government-sponsored agencies.
</FN>
</TABLE>

Mortgage-backed securities are issued by GNMA, FHLMC or Fannie Mae, and are 
backed by fixed-rate mortgages.  Asset-backed securities are SBA loan pools.

The scheduled maturities of held-to-maturity securities were as follows as 
of September 30, 1998:

<TABLE>
<CAPTION>
                                                Amortized
                                                  Cost              Fair
                                                  Basis             Value
                                                ---------           -----

<S>                                            <C>              <C>
Debt securities other than mortgage-backed and
 asset-backed securities:
  Due within one year                          $   499,664      $   504,610
  Due after five years through ten years         1,500,000        1,510,075
  Due after ten years                            3,000,000        3,015,930
Mortgage-backed securities                      20,164,151       20,639,623
Asset-backed securities                          4,945,768        4,976,220
                                               ----------------------------
                                               $30,109,583      $30,646,458
                                               ============================
</TABLE>

For the years ended September 30, 1998, 1997 and 1996, there were no sales 
of available-for-sale securities.

During the years ended September 30, 1998, 1997 and 1996 no held-to-maturity 
securities were sold or transferred.

The Association had no investments in securities, other than U.S. Treasury 
and agency securities, with an aggregate amortized cost basis and fair value 
which exceeded 10% of equity as of September 30, 1998.

Investment securities pledged as of September 30, 1998 and 1997 amounted to 
$8,003,861 and $6,155,162, respectively.  The securities were pledged to 
secure certain time deposits, $100,000 and over, received from customers.

NOTE 4 - LOANS

Loans consisted of the following as of September 30:

<TABLE>
<CAPTION>
                                              1998               1997
                                              ----               ----

<S>                                       <C>                <C>
Mortgage loans:
  One to four family                      $34,474,719        $32,927,514
  Commercial real estate                    3,968,775          2,577,312
  Construction and land                     1,884,941            814,963
                                          ------------------------------
    Total mortgage loans                   40,328,435         36,319,789
                                          ------------------------------
Commercial loans                            2,724,534          1,684,387
                                          ------------------------------
Consumer loans:
  Home equity lines                         3,061,308          2,760,863
  Secured by deposit accounts                 604,470            373,686
  Auto loans                                  409,148            413,193
  Other consumer loans                         77,508             72,978
                                          ------------------------------
    Total consumer loans                    4,152,434          3,620,720
                                          ------------------------------
      Total loans receivable               47,205,403         41,624,896
Allowance for loan losses                    (528,250)          (376,854)
Deferred loan origination fees, net           (60,028)           (72,909)
                                          ------------------------------
      Net loans                           $46,617,125        $41,175,133
                                          ==============================
</TABLE>

Certain directors and executive officers of the Association were customers 
of the Association during the year ended September 30, 1998. At September 
30, 1998 and 1997 total loans to such persons and their companies amounted 
to $43,133 and $66,450, respectively.  During the year ended September 30, 
1998 total payments amounted to $23,317 and there were no principal 
advances.

Changes in the allowance for loan losses were as follows for the years ended 
September 30:

<TABLE>
<CAPTION>
                                            1998          1997          1996
                                            ----          ----          ----

<S>                                       <C>           <C>           <C>
Balance at beginning of period            $376,854      $324,708      $206,073
Loans charged off                          (45,604)       (7,854)      (29,865)
Provision for loan losses                  197,000        60,000       148,500
                                          ------------------------------------
Balance at end of period                  $528,250      $376,854      $324,708
                                          ====================================
</TABLE>

During the years ended September 30, 1998 and 1997, the Association had no 
loans that met the definition of an impaired loan in Statement of Financial 
Accounting Standards No. 114.  There were no impaired loans outstanding as 
of September 30, 1998 and 1997.

Statement of Financial Accounting Standards No. 122, "Accounting for Mortgage 
Servicing Rights," (SFAS No. 122), became effective for the Association on 
October 1, 1996. SFAS No. 122 was superseded by Statement of Financial 
Accounting Standards No. 125, "Accounting for Transfers and Servicing of 
Financial Assets and Extinguishments of Liabilities," (SFAS No. 125) 
effective for transfers and servicing occuring after December 31, 1996.  In 
the fiscal years ending September 30, 1998 and 1997 the Association sold 
mortgage loans totaling approximately $8,419,000 and $2,810,000, respectively 
and retained the servicing rights.  The fair value of those rights under SFAS 
No. 122 and SFAS No. 125 is not material and has not been recognized in the 
consolidated financial statements for the years ended September 30, 1998 and 
1997.

NOTE 5 - PREMISES AND EQUIPMENT, NET OF DEPRECIATION AND AMORTIZATION

The following is a summary of premises and equipment as of September 30:

<TABLE>
<CAPTION>
                                                  1998            1997
                                                  ----            ----

<S>                                           <C>             <C>
Land                                          $  400,000      $  170,000
Buildings                                        478,932         448,932
Furniture and equipment                          822,632         626,251
Renovations                                      389,309         389,309
                                              --------------------------
                                               2,090,873       1,634,492
Accumulated depreciation and amortization       (839,056)       (682,605)
                                              --------------------------
                                              $1,251,817      $  951,887
                                              ==========================
</TABLE>

NOTE 6 - DEPOSITS

The aggregate amount of time deposit accounts (including CDs), each with a 
minimum denomination of $100,000, was approximately $11,115,185 and 
$10,115,066 as of September 30, 1998 and 1997, respectively.

For time deposits as of September 30, 1998, the aggregate amount of 
maturities for each of the following five years ended after September 30, 
and thereafter are:

<TABLE>

            <S>                               <C>
            1999                              $27,993,006
            2000                                7,317,469
            2001                                1,912,576
            2002                                  283,466
            2003                                  100,879
                                              -----------
                                              $37,607,396
                                              ===========
</TABLE>

NOTE 7 - ADVANCES FROM FEDERAL HOME LOAN BANK OF BOSTON

Advances consist of funds borrowed from the Federal Home Loan Bank of Boston 
(FHLB).

Maturities of advances from the Federal Home Loan Bank of Boston for the 
five fiscal years ending after September 30, 1998 and thereafter are 
summarized as follows:

<TABLE>
<CAPTION>
                               INTEREST RATE          AMOUNT
                               -------------          ------

            <S>                <C>                 <C>
            1999               5.36% to 6.64%      $ 1,067,453
            2000               5.36% to 6.64%        1,232,704
            2001               5.36% to 6.64%        1,307,569
            2002               5.36% to 6.64%        1,391,488
            2003               5.36% to 6.64%        1,476,740
            Thereafter         4.99% to 6.64%       11,728,196
                                                   -----------
                                                   $18,204,150
                                                   ===========
</TABLE>

Amortizing advances are being repaid in equal monthly payments and are being 
amortized from the date of the advance to the maturity date on a direct 
reduction basis.

Advances are secured by the Association's stock in that institution, its 
residential real estate mortgage portfolio and the remaining U.S. government 
and agencies obligation not otherwise pledged.

NOTE 8 - INCOME TAXES

The components of income tax expense are as follows for the years ended 
September 30:

<TABLE>
<CAPTION>
                                            1998          1997         1996
                                            ----          ----         ----

<S>                                       <C>           <C>           <C>
Current:
  Federal                                 $215,051      $259,454      $(1,378)
  State                                     26,196        20,650       15,998
                                          -----------------------------------
                                           241,247       280,104       14,620
                                          -----------------------------------
Deferred:
  Federal                                  (51,423)        2,545       46,073
  State                                    (16,400)        4,596      (35,114)
                                          -----------------------------------
                                           (67,823)        7,141       10,959
                                          -----------------------------------
      Total income tax expense            $173,424      $287,245      $25,579
                                          ===================================
</TABLE>

The following reconciles the income tax provision from the statutory rate to 
the amount reported in the consolidated statements of income for the years 
ended September 30:

<TABLE>
<CAPTION>
                                                  1998       1997       1996
                                                  % of       % of       % of
                                                 Income     Income     Income
                                                 ------     ------     ------

<S>                                               <C>        <C>        <C>
Federal income tax at statutory rate              34.0%      34.0%      34.0%
Increase (decrease) in tax resulting from:
  Dividends received deduction                     (.4)       (.2)      (1.4)
  Unallowable expenses and other adjustments       1.9        1.7         .3
State tax, net of federal tax benefit              1.9        2.1      (11.6)
                                                  --------------------------
                                                  37.4%      37.6%      21.3%
                                                  ==========================
</TABLE>

The Association had gross deferred tax assets and gross deferred tax 
liabilities as follows as of September 30:

<TABLE>
<CAPTION>
                                                    1998          1997
                                                    ----          ----

<S>                                              <C>            <C>
Deferred tax assets:
  Allowance for loan losses                      $ 189,882      $121,358
  Interest on non-performing loans                   1,579
  Loan origination fees                             63,941        63,404
  Estimated expenses                                 3,169        28,245
  Investment writedown                               1,518         1,526
  Depreciation                                      20,844         7,560
  Accrued pension expense                           12,360         2,488
                                                 -----------------------
      Gross deferred tax assets                    293,293       224,581
                                                 -----------------------

Deferred tax liabilities:
  Unrealized gain on available-for-sale
   securities                                     (359,248)     (254,015)
  Deferred loan costs                              (34,184)      (33,295)
                                                 -----------------------
      Gross deferred tax liabilities              (393,432)     (287,310)
                                                 -----------------------

Net deferred tax liability                       $(100,139)    $ (62,729)
                                                 =======================
</TABLE>

Deferred tax assets as of September 30, 1998 and 1997 have not been reduced 
by a valuation allowance because management believes that it is more likely 
than not that the full amount of deferred tax assets will be realized.

As of September 30, 1998, the Association had no operating loss and tax 
credit carryovers for tax purposes.

In prior years, the Association was allowed a special tax-basis bad debt 
deduction under certain provisions of the Internal Revenue Code.  As a 
result, retained earnings of the Association as of September 30, 1998 
includes approximately $1,111,595 for which federal and state income taxes 
have not been provided.  Under the provisions of recent federal income tax 
legislation, if the Association no longer qualifies as a bank as defined in 
certain provision of the Internal Revenue Code, this amount will be subject 
to recapture in taxable income ratably over six (6) years, subject to a 
combined federal and state tax rate of approximately 41%.

NOTE 9 - FINANCIAL INSTRUMENTS

The Association is party to financial instruments with off-balance sheet 
risk in the normal course of business to meet the financing needs of its 
customers.  These financial instruments include commitments to originate 
loans.  The instruments involve, to varying degrees, elements of credit risk 
in excess of the amount recognized in the balance sheets.  The contract 
amounts of those instruments reflect the extent of involvement the 
Association has in particular classes of financial instruments.

The Association's exposure to credit loss in the event of nonperformance by 
the other party to the financial instrument for loan commitments is 
represented by the contractual amounts of those instruments.  The 
Association uses the same credit policies in making commitments and 
conditional obligations as it does for on-balance sheet instruments.

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

Standby letters of credit are conditional commitments issued by the 
Association to guarantee the performance by a customer to a third party.  
The credit risk involved in issuing letters of credit is essentially the 
same as that involved in extending loan facilities to customers.

Notional amounts of financial instrument liabilities with off-balance sheet 
credit risk are as follows as of September 30:

<TABLE>
<CAPTION>
                                                         1998            1997
                                                         ----            ----

<S>                                                   <C>             <C>
Commitments to originate loans                        $1,748,000      $3,786,000
Unadvanced funds on construction loans                 1,112,721         225,231
Unadvanced funds on home equity lines of credit        2,685,208       1,701,653
Unadvanced funds on commercial lines of credit           415,291         247,955
Unadvanced funds on consumer lines of credit              82,450          52,913
Standby letters of credit                                 50,000          50,000
                                                      --------------------------
                                                      $6,093,670      $6,063,752
                                                      ==========================
</TABLE>

The estimated fair values of the Association's financial instruments, all of 
which are held or issued for purposes other than trading, are as follows as 
of September 30:

<TABLE>
<CAPTION>
                                                 1998                              1997
                                     ----------------------------      ----------------------------
                                       Carrying                          Carrying
                                        Amount         Fair Value         Amount         Fair Value
                                       --------        ----------        --------        ----------

<S>                                  <C>              <C>              <C>              <C>
Financial assets: 
  Cash and cash equivalents          $ 7,929,791      $ 7,929,791      $ 1,831,622      $ 1,831,622
  Available-for-sale securities          895,820          895,820          636,380          636,380
  Held-to-maturity securities         30,109,583       30,646,458       40,153,278       40,507,431
  Federal Home Loan Bank stock         1,517,000        1,517,000        1,405,400        1,405,400
  Loans held-for-sale                    235,000          235,000
  Loans, net                          46,617,125       48,173,857       41,175,133       41,753,000
  Accrued interest receivable            519,345          519,345          702,142          702,142

Financial liabilities:
  Deposits                            64,483,711       64,802,000       55,452,274       55,785,000
  Federal Home Loan Bank advances     18,204,150       18,517,000       25,104,420       25,035,000
</TABLE>

The carrying amounts of financial instruments shown in the above tables are
included in the consolidated balance sheets under the indicated captions.  
Accounting policies related to financial instruments are described in Note 2.

The Association has no derivative financial instruments subject to the 
provisions of SFAS No. 119, "Disclosure About Derivative Financial 
Instruments and Fair Value of Financial Instruments."

NOTE 10 - PENSION PLAN

The Association is a member of a multiemployer comprehensive retirement 
program sponsored by Financial Institutions Retirement Fund.  The defined 
benefit pension plan is a non-contributory plan available to each employee 
meeting service and age requirements.  Employees are eligible to participate 
in the Retirement Plan after the completion of 12 consecutive months of 
employment with the Association and the attainment of age 21.  Hourly paid 
employees are excluded from participation in the Plan.  The Association 
matches employee contributions to the 401(k) plan at 50% of member's 
contribution up to 10% of their W-2 salary.  The expenses for the defined 
benefit and contribution plans are $26,895 and $29,889, respectively for the 
year ended September 30, 1998, $30,226 and $25,367, respectively for the 
year ended September 30, 1997, $1,800 and $20,885, respectively for the year 
ended September 30, 1996.

NOTE 11 - REGULATORY MATTERS

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 1 capital (as defined in the regulations) 
to risk-weighted assets (as defined), of Tier 1 capital (as defined) to 
adjusted total assets (as defined) and Tangible capital (as defined) to 
Tangible assets (as defined).  Management believes, as of September 30, 1998 
that the Association meets all capital adequacy requirements to which it is 
subject.

As of September 30, 1998, the most recent notification from the Office of 
Thrift Supervision 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 1 risk-based, Tier 1 and Tangible capital ratios as set forth in the 
table.  There are no conditions or events since that notification that 
management believes have changed the association's category.

The Association's actual capital amounts and ratios are also presented in 
the table.

<TABLE>
<CAPTION>
                                                                                                    To Be Well
                                                                                                 Capitalized Under
                                                                            For Capital          Prompt Corrective
                                                       Actual            Adequacy Purposes:      Action Provisions:
                                                 -----------------       ------------------      ------------------
                                                 Amount      Ratio       Amount      Ratio       Amount      Ratio
                                                 ------      -----       ------      -----       ------      -----
                                                                   (Dollar Amounts in Thousands)

<S>                                              <C>         <C>         <C>         <C>         <C>         <C>
As of September 30, 1998:
  Total Capital (to Risk Weighted Assets)        $6,425      17.72%      $2,901      >=8.0%      $3,627      >=10.0%
  Core Capital (to Adjusted Tangible Assets)      5,971       6.67        3,579      >=4.0        4,473      >= 5.0
  Tangible Capital (to Tangible Assets)           5,971       6.67        1,342      >=1.5         N/A         N/A
  Tier 1 Capital (to Risk Weighted Assets)        5,971      16.46         N/A        N/A         2,176      >= 6.0

As of September 30, 1997:
  Total Capital (to Risk Weighted Assets)         6,035      21.33        2,263      >=8.0        2,829      >=10.0
  Core Capital (to Adjusted Tangible Assets)      5,681       6.54        3,477      >=4.0        4,346      >= 5.0
  Tangible Capital (to Tangible Assets)           5,681       6.54        1,304      >=1.5         N/A         N/A
  Tier 1 Capital (to Risk Weighted Assets)        5,681      20.08         N/A        N/A         1,697      >= 6.0
</TABLE>

NOTE 12 - SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

Most of the Association's business activity is with customers located within 
the state.  There are no concentrations of credit to borrowers that have 
similar economic characteristics.  The majority of the Association's loan 
portfolio is comprised of loans collateralized by real estate located in the 
state of Massachusetts.

NOTE 13 - PLAN OF REORGANIZATION

On January 21, 1998 the Board of Directors of the Association approved a 
Plan of Reorganization from Mutual Savings Association to Mutual Holding and 
Stock Issuance (the "Plan") under which the Association will be reorganized 
from a federally chartered mutual savings association into a mutual holding 
company (the "MHC") under the laws of the United States of America and the 
regulations of the Office of Thrift Supervision (the "O.T.S.").  As part of 
the reorganization and the Plan, the Association will convert to a federal 
stock savings Association (the "Stock Association") and will establish a 
federal corporation (the "Holding Company").  The Holding Company will be a 
majority-owned subsidiary of the MHC and the Stock Association will be a 
wholly-owned subsidiary of the Holding Company.  Concurrently with the 
reorganization, the Holding Company intends to offer for sale up to 47.0% of 
its common stock to qualifying depositors and the tax-qualifying employee 
plans of the Association, with any remaining shares offered to the public in 
a community offering.

As part of the Offering, the Association will establish a liquidation 
account in an amount equal to the Minority Ownership Interest multiplied by 
the net worth of the Association as of the date of the latest consolidated 
balance sheet appearing in the final prospectus.  The liquidation account 
will be maintained for the benefit of eligible account holders and 
supplemental eligible account holders who maintain their accounts at the 
Association after the Offering.  The liquidation account will be reduced 
annually to the extent that such account holders have reduced their 
qualifying deposits as of each anniversary date.  Subsequent increases will 
not restore an account holder's interest in the liquidation account.  In the 
event of a complete liquidation, each eligible account holder will be 
entitled to receive balances for accounts then held.

The costs associated with Reorganization will be deferred and will be 
deducted from the proceeds upon the sale and issuance of stock.  In the 
event the Reorganization is not consummated, costs incurred will be charged 
to expense.  At September 30, 1998 there was $138,666 (unaudited) in 
deferred conversion costs.

The Plan is subject to the approval of the O.T.S. and the majority of 
depositors and borrowers entitled to vote.

After Reorganization, the Holding Company will not be able to declare or pay 
a cash dividend on, or repurchase any of its common stock, if the effect 
thereof would cause the regulatory capital of the Association to be reduced 
below the amount required under O.T.S. rules and regulations.

NOTE 14 - RECLASSIFICATION

Certain amounts in the prior year have been reclassified to be consistent 
with the current year's statement presentation.



             [Letterhead of Shatswell, MacLeod & Company, P.C.]


                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


      We consent to the incorporation by reference in the registration 
statement (No. 333-67103) on Form S-8 of RFS Bancorp, Inc. of our report 
dated October 22, 1998, relating to the consolidated balance sheets of 
Revere Federal Savings and Loan Association and Subsidiary as of September 
30, 1998 and 1997, and the related consolidated statements of income, changes 
in equity and cash flows for each of the years in the three-year period 
ended September 30, 1998, which report is included in the September 30, 1998 
Form 10-KSB of RFS Bancorp, Inc. 

                                  /s/ Shatswell, MacLeod & Company, P.C.
                                  SHATSWELL, MACLEOD & COMPANY, P.C.

West Peabody, Massachusetts
December 28, 1998




<TABLE> <S> <C>

<ARTICLE>              9
<LEGEND>
This schedule contains summary information extracted from the consolidated
balance sheets and the statements of income of RFS Bancorp, Inc. and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-END>                               SEP-30-1998
<CASH>                                         602,672
<INT-BEARING-DEPOSITS>                         591,751
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    895,820
<INVESTMENTS-CARRYING>                      30,109,583
<INVESTMENTS-MARKET>                        30,646,458
<LOANS>                                     46,617,125
<ALLOWANCE>                                    528,250
<TOTAL-ASSETS>                              89,468,058
<DEPOSITS>                                  64,483,711
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                            296,091
<LONG-TERM>                                 18,204,150
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   6,484,106
<TOTAL-LIABILITIES-AND-EQUITY>               6,484,106
<INTEREST-LOAN>                              3,872,606
<INTEREST-INVEST>                            2,473,406
<INTEREST-OTHER>                               297,287
<INTEREST-TOTAL>                             6,643,299
<INTEREST-DEPOSIT>                           2,292,143
<INTEREST-EXPENSE>                           3,604,133
<INTEREST-INCOME-NET>                        3,039,166
<LOAN-LOSSES>                                  197,000
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              2,533,080
<INCOME-PRETAX>                                464,096
<INCOME-PRE-EXTRAORDINARY>                     464,096
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   290,672
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    7.71
<LOANS-NON>                                    199,000
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               376,854
<CHARGE-OFFS>                                   45,604
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                              528,250
<ALLOWANCE-DOMESTIC>                           368,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        160,250
        

</TABLE>


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