SKIBO FINANCIAL CORP
10KSB40, 1999-06-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: JACKSONVILLE BANCORP INC /FL/, 424B3, 1999-06-29
Next: FARMERS INVESTMENT TRUST, NSAR-B, 1999-06-29



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB
(Mark One)
[X]   Annual report under Section 13 or 15(d) of the Securities  Exchange Act of
      1934 (Fee required)

For the fiscal year ended March 31, 1999
                          --------------
|_|   Transition report under Section 13 or 15(d) of the Securities Exchange Act
      of 1934 (No fee required)

For the transition period from                 to
                               ---------------    -----------------
SEC File Number:  0-25009

                              SKIBO FINANCIAL CORP.
- --------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

                  United States                                 25-1820465
- -----------------------------------------------              -------------------
         (State or Other Jurisdiction of                     (I.R.S. Employer
         Incorporation or Organization)                      Identification No.)

242 East Main Street, Carnegie, Pennsylvania                        15106
- -----------------------------------------------              -------------------
    (Address of Principal Executive Offices)                      (Zip Code)

                                 (412) 276-2424
- --------------------------------------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

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

                    "Common Stock", par value $0.10 per share
                    -----------------------------------------
                                (Title of Class)

         Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 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]

         State issuer's revenues for its most recent fiscal year.  $ 9,777,000

         The  registrant's  voting stock is traded on the Nasdaq SmallCap Market
under the symbol "SKBO." The aggregate  market value of the voting stock held by
non-affiliates of the registrant, based on the trading price of the registrant's
"Common  Stock" as reported by the Nasdaq  SmallCap  Market on June 4, 1999, was
$7,606,122  ($6.00  per  share  based on  1,267,687  shares  of  "Common  Stock"
outstanding).

         As of June 10, 1999,  the  registrant  had 3,449,974  shares of "Common
Stock" outstanding.

         Transitional Small Business Disclosure Format (check one) Yes     No X
                                                                       ---   ---

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Parts I and II --  Portions  of the  registrant's  1999  Annual  Report  to
     Stockholders.
2.   Part III --  Portions  of the  registrant's  Proxy  Statement  for the 1999
     Annual Meeting of Stockholders.


<PAGE>



                                     PART I

Item 1.  Business
- -----------------

The Stock Holding Company and The Bank

         First Carnegie Deposit (the "Bank") was originally chartered in 1924 as
Fidelity  Building  and Loan.  In January  1939 the Bank's name changed to First
Federal Savings and Loan Association of Carnegie.  The name was again changed on
December  17,  1996 to  First  Carnegie  Deposit.  On April  4,  1997,  the Bank
reorganized  from a mutual savings bank into a federal  mutual  holding  company
structure,  whereby the Bank  exchanged its federal  mutual savings bank charter
for a federal  stock  savings bank charter and formed Skibo  Bancshares,  M.H.C.
(the "MHC"), a federally chartered mutual holding company.

         A  reorganization   into  a  two-tier  holding  company  structure  was
accomplished on October 29, 1998 under the Agreement and Plan of  Reorganization
(the "Reorganization"), which was unanimously  adopted by the Board of Directors
on May 14,  1998 and  approved  by the  shareholders  on July 30,  1998.  In the
Reorganization,  the Bank, the prior  reporting  company,  became a wholly-owned
subsidiary  of Skibo  Financial  Corp.  (the  "Company"),  a newly  formed stock
corporation  which  is  majority  owned  by  the  MHC.  In  the  Reorganization,
outstanding  shares of the Bank Common Stock were  converted on a  three-for-two
basis into shares of the common stock,  par value $.10 per share, of the Company
("Company  Common  Stock"),  and the  holders of Bank  Common  Stock  became the
holders of all of the  outstanding  shares of Company Common Stock.  The Company
was  incorporated  solely for the purpose of becoming a savings and loan holding
company and had no prior operating history.  The Reorganization had no impact on
the operations of the Bank or the Mutual Holding Company. The Bank has continued
its operations at the same locations,  with the same management,  and subject to
all the rights,  obligations  and  liabilities of the Bank existing  immediately
prior to the Reorganization.

         All  references in this document to the Company  include  activities of
both Skibo  Financial Corp. and First Carnegie  Deposit on a consolidated  basis
unless the context requires otherwise.

         The Company's and Bank's  executive  offices are located at 242 E. Main
Street, Carnegie, Pennsylvania 15106. The telephone number is (412) 276-2424.

The Mutual Holding Company

         The  Company  is a  majority-owned  subsidiary  of the  Mutual  Holding
Company. Pursuant to OTS regulations governing mutual holding companies, the MHC
must at all  times  own more  than 50% of the  outstanding  voting  stock of the
Company.  As the majority (55%) owner of the Company,  the MHC elects  directors
who oversee the affairs and  operations of the Company.  The MHC currently  does
not engage in any business  activity  other than to hold the majority of Company
Common Stock and to invest a small amount of funds retained at the MHC. At March
31, 1999,  the MHC's assets  consisted of a majority  ownership  interest in the
Company and approximately  $102,000 in cash. The MHC had no liabilities at March
31. 1998.

Business Strategy

         The Bank is a community oriented savings association providing mortgage
loans and  consumer  loans.  The  Company is  primarily  engaged  in  attracting
deposits from the general  public  through its offices and using those and other
available  sources of funds  to  purchase  and  originate  one-  to  four-family
mortgage  loans  and farm  loans  and to  invest  in  mortgage-backed  and other
securities,  Small Business  Administration  ("SBA") and other government agency
guaranteed  commercial  and  consumer  loans.  Because the Company  faces strong
competition in originating  traditional  residential mortgage loans, the Company
has emphasized  other forms of lending,  including the purchase of SBA and other
government agency guaranteed loans, and commercial real estate loans,  including
farms.


                                       -1-

<PAGE>



         The principal  sources of funds for the Company's lending and investing
activities are deposits,  the repayment and maturity of loans,  the maturity and
call of securities and Federal Home Loan Bank ("FHLB")  advances.  The principal
source  of income  is  interest  on loans  and  mortgage-backed  and  investment
securities  and the  principal  expense is interest  paid on  deposits  and FHLB
advances.

Competition

         The Company's  market area is saturated  with lenders of first mortgage
residential  real estate loans many of whom have far greater  resources than the
Company.  The  Company  generally  has had  difficulty  competing  with the many
mortgage companies, commercial banks, credit unions, and savings associations in
the Company's  market for these loans.  Accordingly,  the Company has followed a
non-traditional operating strategy by purchasing a large amount of one- to four-
family mortgage loans, farm loans and SBA and other government agency guaranteed
loans, as well as purchasing  mortgage-backed and other securities.  The Company
intends to continue  purchasing  loans to supplement  reduced loan  demands,  as
needed.

         The  competition  for  deposits  comes  from  other  insured  financial
institutions such as commercial banks, thrift  institutions,  credit unions, and
multi-state regional banks in the Company's market areas.  Competition for funds
also includes a number of insurance products sold by local agents and investment
products  such as mutual funds and other  securities  sold by local and regional
brokers.  The Company competes for deposits by offering  depositors  competitive
interest rates and a high level of personal service.

Market Area

         The  Company  operates  three  offices.  The main  office is located in
Carnegie,  Pennsylvania,  adjacent to  Pittsburgh,  Pennsylvania.  The Company's
branch  offices are located in McKees Rocks,  Allegheny  County and  Washington,
Washington  County,  Pennsylvania.  Based on the Company's  branch locations and
deposit  activity,  the  Company's  market  area  covers  portions  of both  the
Pittsburgh and Washington, Pennsylvania metropolitan areas.

         Economic  growth in the Company's  market areas remains  dependent upon
the local economy. The deposit and loan activity of the Company is significantly
affected by economic  conditions  in its market  areas.  The economy in southern
Allegheny County consists primarily of the service industries, professionals and
some heavy  industries,  while the  economy in  northeastern  Washington  County
consists primarily of agricultural and service industries.


Lending Activities
- ------------------

         General.  At March 31,  1999,  the  Company's  net  portfolio  of loans
receivable  totalled  $65.3  million as compared  to $67.9  million at March 31,
1998. Net loans receivable  comprised 42.1% of Company total assets and 84.9% of
total deposits at March 31, 1999, as compared to 45.8% and 87.9%,  respectively,
at March 31, 1998. The principal  categories of loans in the Company's portfolio
are  one-  to  four-family  and  multi-family  residential  real  estate  loans,
commercial real estate loans (including  farms),  government  agency  guaranteed
and/or  insured  real  estate  loans  and SBA and  other  government  guaranteed
consumer  and  commercial  loans.  At  March  31  1999,  net  government  agency
guaranteed or insured loans comprised 41.7% of the Company's net loan portfolio.
At March 31, 1999, there were no mortgage loans categorized as held-for-sale.


                                       -2-

<PAGE>



         Analysis of Loan Portfolio.  The following table sets forth information
     concerning  the  composition  of the  Company's  loan  portfolio  in dollar
     amounts  and in  percentages  of the total loan  portfolio  as of the dates
     indicated.

<TABLE>
<CAPTION>
                                                                                      At March 31,
                                                            --------------------------------------------------------
                                                                        1999                          1998
                                                            ----------------------------    ------------------------
                                                                                  (Dollars in thousands)
<S>                                                            <C>              <C>          <C>             <C>
Type of Loans:
Real Estate:
  One- to four-family...................................        $ 21,839         33.3%        $19,988         29.4%
  Government agency guaranteed and/or insured...........          12,814         19.5          10,968         16.1
  Multi-family..........................................           2,510          3.8           2,535          3.7
  Commercial*...........................................          13,175         20.1          13,177         19.4
Consumer and commercial loans:
  SBA guaranteed........................................          11,083         16.9          18,461         27.1
  Other government agency guaranteed....................           3,076          4.7           2,460          3.6
  Savings account.......................................             350           .5             420           .6
  Other.................................................             757          1.2              80           .1
                                                                  ------       ------         -------       ------
      Total loans.......................................          65,604        100.0%         68,089        100.0%
                                                                                =====                        =====
Add (deduct):...........................................
  Premium/discount......................................             411                          532
  Loans in process......................................            ( 81)                        (134)
  Deferred loan origination fees and costs..............             (50)                         (54)
  Allowance for loan losses.............................            (575)                        (549)
                                                                   -----                      -------
      Loans receivable, net.............................       $  65,309                      $67,884
                                                                  ======                       ======
</TABLE>


- ------------------
*    Includes farm real estate loans.  See  "Multi-family  and  Commercial  Real
     Estate Loans."


                                       -3-

<PAGE>




         Loan  Maturity  Table.  The  following  table sets forth the  remaining
contractual  maturities of the Company's  loan  portfolio at March 31, 1999. The
table does not include the effect of future  prepayments or scheduled  principal
repayments.  Prepayments  and scheduled  principal  repayments on loans totalled
$19.7  million  and $11.6  million  for the years ended March 31, 1999 and 1998,
respectively.  Adjustable  rate loans are shown as maturing based on contractual
maturities. Loans on demand are reported as due within three months.

<TABLE>
<CAPTION>
                                    Government
                                      Agency
                        1-4         Guaranteed    Multi-family     SBA and        Other
                       Family         and/or          and           Other        Consumer
                        Real          Insured      Commercial     Government       and
                       Estate       Real Estate   Real Estate*    Guaranteed    Commercial   Total
                       ------       -----------   ------------    ----------    ----------   -----
                                                         (In Thousands)
<S>                   <C>            <C>            <C>            <C>         <C>         <C>
Amounts Due:
Within 3 months ...   $     12       $   --         $   --         $   --      $    350    $    362
3 months to 1 Year        --                3            162            340        --           505
After 1 year:
  1 to 3 years ....      1,055              6             28          1,369        --         2,458
  3 to 5 years ....        283            222            269          1,765          16       2,555
  5 to 10 years ...      1,629            640          3,154          4,125         684      10,232
  10 to 20 years ..      5,480          4,747          8,656          6,193          57      25,133
  Over 20 years ...     13,380          7,196          3,416            367        --        24,359
                      --------       --------       --------       --------    --------    --------

Total due after one
  year ............     21,827         12,811         15,523         13,819         757      64,737
                      --------       --------       --------       --------    --------    --------
Total amount due ..     21,839         12,814         15,685         14,159       1,107      65,604

Add or (deduct):
Allowance for loan
  losses ..........       (142)           (16)          (391)           (22)         (4)       (575)
Loans in process ..         (1)          --              (80)          --          --           (81)
Deferred loan fees          (7)            (3)           (40)          --          --           (50)
Premium (discount)         142            137            (24)           156        --           411
                      --------       --------       --------       --------    --------    --------
Loans receivable,
  net .............   $ 21,831       $ 12,932       $ 15,150       $ 14,293    $  1,103    $ 65,309
                      ========       ========       ========       ========    ========    ========
</TABLE>

         The following  table sets forth at March 31, 1999, the dollar amount of
all loans  contractually  due after March 31, 2000,  and whether such loans have
fixed interest rates or adjustable interest rates.

<TABLE>
<CAPTION>
                                                     Fixed Rates         Adjustable Rates            Total
                                                     -----------         ----------------            -----
                                                                          (In Thousands)
<S>                                                   <C>                     <C>                   <C>
One- to four-family..............................      $15,652                 $ 6,175               $21,827
Government agency guaranteed and/or
  insured real estate............................       12,161                     650                12,811
Multi-family and commercial real estate*.........       12,354                   3,169                15,523
SBA guaranteed...................................        3,442                   7,592                11,034
Other government guaranteed......................        1,885                     900                 2,785
Other consumer and commercial....................          252                     505                   757
                                                        ------                  ------                ------
  Total..........................................      $45,746                 $18,991               $64,737
                                                        ======                  ======                ======
</TABLE>
- ---------------
*    Includes farm real estate loans.  See  "Multi-family  and  Commercial  Real
     Estate Loans."


                                       -4-

<PAGE>



         The following table sets forth the Company's  total loan  originations,
purchases and principal repayments for the periods indicated:

                                                         Year Ended March 31,
                                                         --------------------
                                                        1999               1998
                                                        ----               ----
                                                            (In Thousands)
Total gross loans receivable at
   beginning of period.......................          $68,089          $61,797
                                                        ======           ======

Loans originated:
  One- to four-family real estate............              269              632
  Multi-family and commercial real
    estate(1)................................              472            1,051
  Other consumer and commercial..............              766              262
                                                        ------           ------
Total loans originated.......................          $ 1,507          $ 1,945
                                                        ======           ======

Loans purchased:
  One- to four-family real estate............          $ 7,546          $ 6,509
  Guaranteed and/or insured real estate......            3,610              431
  Multi-family and commercial real
    estate(1)................................            2,909            7,773
  SBA guaranteed.............................              294            1,269
  Other government guaranteed ...............            1,121              243
  Other consumer and commercial..............              180               --
                                                       -------          -------
Total loans purchased........................          $15,660          $16,225
                                                        ======           ======

Loan repayments & reclassification:
Loans reclassified as investments(2).........               --              450
Loan principal repayments....................           19,652           11,428
                                                        ------           ------
Net loan activity............................          $(2,485)         $ 6,292
                                                        ======           ======
Total gross loans receivable at
    end of period............................          $65,604          $68,089
                                                        ======           ======


- ------------------------
(1)  Includes farm real estate loans.  See  "Multi-family  and  Commercial  Real
     Estate  Loans."
(2)  Reclassification  of  Government  National  Mortgage  Association  ("GNMA")
     Mobile Home Loan "Pools".

                                       -5-

<PAGE>


         One- to Four-Family Loans.  The Company  purchases and originates  one-
to four-family  mortgage  loans  secured by  property  located in the  Company's
primary  market areas.  The Company  generally  originates  owner-occupied  one-
to  four-family  mortgage  loans  in  amounts  up to 80% of  the  lesser  of the
appraised  value or selling price of the mortgaged  property  without  requiring
mortgage  insurance.  The Company will originate a mortgage loan in an amount up
to 90% of the  lesser of the  appraised  value or selling  price of a  mortgaged
property,  however,  mortgage  insurance is required for the amount in excess of
80% of such  value.  Furthermore,  the  Company  ordinarily  requires  an escrow
account to  guarantee  payment of taxes and  written  certifications  concerning
occupancy,  terms of sale,  and the fact  that no  secondary  financing  exists.
Non-owner-occupied residential mortgage loans are generally originated up to 75%
of the lesser of the appraised value or selling price of the property on a fixed
rate basis only.  Interest  rates  charged on mortgage  loans are  competitively
priced based on market conditions and the Company's cost of funds.

         The Company  currently  originates  only fixed rate loans which provide
for the  repayment  of  principal  and  interest  over a period not to exceed 30
years.  Generally,  the Company's originated fixed rate one- to four-family real
estate  loans  do not  conform  to the  Federal  National  Mortgage  Corporation
("FNMA") and the Federal Home Loan Mortgage  Corporation  ("FHLMC")  guidelines,
and therefore most of the Company's fixed rate one- to four-family loans are not
salable in the secondary market.  The Company  originates and retains such loans
for its portfolio to meet  community  lending needs.  All  originated  loans are
serviced by the Company.

         The Company purchases one- to four-family  adjustable rate ("ARMs") and
fixed rate mortgages.  Purchased  one- to four-family  fixed rate and adjustable
rate mortgages are primarily  bought from local mortgage  banking  companies and
conform to FHLMC  guidelines.  Purchased ARMs provide for periodic interest rate
adjustments not to exceed plus or minus 2.0% per year with a maximum  adjustment
over the term of the loan as set forth in the loan  agreement  of 6.0% above the
initial interest rate depending on the terms of the loan. ARMs typically reprice
every  year,  although  some adjust  every three or five years,  and provide for
terms of up to 30 years with most loans having terms of between 15 and 30 years.
The Company's  purchased  ARMs are generally  indexed to the one- and three-year
Constant Maturity Treasuries ("CMT").

         Adjustable  rate  mortgage  loans  decrease the risks  associated  with
changes in interest  rates by  periodically  repricing,  but involve other risks
because as interest  rates  increase,  the  underlying  payments by the borrower
increase,  thus  increasing  the  potential for default.  At the same time,  the
marketability of the underlying  collateral may be adversely  affected by higher
interest  rates.  Upward  adjustment  of the  contractual  interest rate is also
limited by the maximum periodic and lifetime interest rate adjustment  permitted
by the adjustable  rate mortgage loan documents,  and therefore,  is potentially
limited in  effectiveness  during periods of rapidly rising  interest  rates. At
March 31, 1999, $6.2 million of the Company's one- to four-family loan portfolio
had adjustable rates of interest.

         On occasion,  the Company will buy ARMs with "teaser rates" to increase
its one- to four-family  portfolio to meet its community  lending needs.  Teaser
rate residential  mortgage loans are adjustable rate loans for which the initial
interest rate is  discounted  below the rate  calculated  based upon the formula
used to determine  future interest rate  adjustments.  The interest rate adjusts
annually or every three years,  depending  upon the loan  program,  based upon a
Treasury  Bill index.  Even if the index  remains  constant,  the interest  rate
adjusts upward until it is equal to the index value plus the  applicable  margin
used to calculate  the  interest  rate.  This can have a positive  effect on net
interest income during periods of level or declining  interest  rates.  However,
interest  rate  adjustments  on these  loans  are  generally  limited  to 2% per
adjustment  with a 6%  life-of-loan  maximum rate  increase,  measured  from the
initial  teaser  interest  rate.  Therefore,  these loans may not fully  reflect
interest rate changes in a rapid or sustained rising interest rate  environment.
Because the  life-of-loan  cap is measured from the initial teaser rate,  teaser
loans may provide less protection against rising rates than  non-discounted ARMs
with 6% life-of-loan

                                      -6-
<PAGE>

caps.  Furthermore,  borrowers  who find  themselves  able to cope with mortgage
payments at lower rates may have difficulty  paying higher payments which result
when  the  interest  rate  adjusts upward  even  though  general  interest  rate
conditions  remain constant.  Because of the initially lower than market rate of
interest  and the overall  limit on  increased  rates of 6%,  these loans do not
provide the Company with the typical  amount of  protection  from  interest rate
risk as non-teaser rate ARMs.

         During  the year ended  March 31,  1999,  the  Company  purchased  $7.5
million  of one-  to four-family  loans,  of which $7.1  million were fixed rate
mortgages and $361,000 were teaser ARMS with the initial rate of 3.875%.

         Government Agency  Guaranteed  and/or Insured Real Estate.  The Company
acquires Farm Service Agency ("FSA") and United States Department of Agriculture
("USDA")  commercial  loans  including  farms,  Federal  Housing  Administration
("FHA") and GNMA project loans, and other FHA and Veterans Administration ("VA")
loans from approved  dealers.  During the year ended March 31, 1999, the Company
purchased  a  participating   interest  totalling  $3.6  million  in  government
guaranteed real estate mortgage loans.

         Of the $12.8 million  balance of government  guaranteed  loans at March
31, 1999, FSA and USDA, FHA and GNMA project, FHA, and VA loans amounted to $6.8
million, $4.3 million, $1.2 million and $493,000, respectively.

         FSA and USDA loans are secured by farm real  estate  located in various
parts of the United States. For certain risks associated with farm lending,  see
"-  Agricultural  Related  Lending."  FSA and USDA  loans are  guaranteed  as to
interest and 90% of the  principal.  The Company  reduces its risk by purchasing
only the guaranteed portions of a FSA or USDA loan.

         Much of the FHA and GNMA project  loans held by the Company  consist of
multi-family  housing  located  throughout  the  United  States.  Such loans are
guaranteed  100% by the sponsoring  government  enterprise and can be considered
for  Community  Reinvestment  Act ("CRA")  credit,  provided  certain  community
lending tests are satisfied.

         FHA and VA loans are secured by one- to four-family properties  located
in the Company's primary market area.

         Multi-family   and  Commercial  Real  Estate  Loans.  The  Company  has
historically  originated a limited amount of loans secured by multi-family  real
estate,  including non-owner occupied  residential  multi-family  dwelling units
(more than four  units).  The  commercial  real estate loans  originated  by the
Company  consist  primarily  of loans  secured  by  small  office  buildings.  A
substantial part of the Company's  originated  commercial and multi-family  real
estate loans are secured by commercial buildings,  apartment complexes and other
multi-family  residential  properties  located in the Company's  primary  market
area.

         The Company  generally  originates  commercial  and  multi-family  real
estate loans up to 75% of the appraised value of the property securing the loan.
The commercial  and  multi-family  real estate loans in the Company's  portfolio
generally consist of fixed rate loans which were originated at prevailing market
rates for terms up to 20 years.

         Beginning in 1996, the Company entered into a  participation  agreement
with PennWest Farm Credit, ACA ("PWFC").  PWFC was a lending  institution of the
Farm Credit System which was  established by Acts of Congress and was subject to
the  provisions  of the Farm Credit Act of 1971,  as amended  (the "Farm  Credit
Act").  The Farm Credit  System is  nationwide  and is divided into 7 Districts.
Each District is comprised of one or more associations.  PWFC was a member-owned
cooperative  which  provided  credit and  credit-related  services to or for the
benefit of its eligible  borrowers/stockholders  for

                                       -7-

<PAGE>

qualified  purposes in the counties of Allegheny,  Armstrong,  Beaver,  Bedford,
Blair, Butler, Cambria,  Centre, Clarion,  Clearfield,  Crawford, Erie, Fayette,
Forest, Greene,  Huntingdon,  Indiana,  Jefferson,  Lawrence,  Mercer, Somerset,
Venango, Warren,  Washington,  and Westmoreland in the state of Pennsylvania and
Brooke, Hancock, Marshall, and Ohio in the state of West Virginia.

         In January 1999, PennWest Farm Credit, ACA consolidated with York Farm,
ACA in York, PA and  Northeastern  Farm Credit,  ACA in Lewisburg,  PA to become
AgChoice  Farm Credit,  ACA  ("AgChoice").  AgChoice is an  Agricultural  Credit
Association  in  the  AgFirst  district.  Approximately  130  employees  provide
financial products and services to over 9,500  member/stockholders  in fifty-two
central  and western  Pennsylvania  counties,  as well as four  counties in West
Virginia.

         Under the  agreement  with PWFC,  which now  extends to  AgChoice,  the
Company  participates  on a 90% basis in secured  long-term real estate mortgage
loans and  short-and  intermediate-term  loans for  agricultural  production  or
operating purposes,  some of which are FSA or USDA insured. The Company attempts
to  participate  in  loans  located  in  its  market  area;  however,  all  PWFC
participation loans are on properties located in Pennsylvania. See "Agricultural
Related Lending" and "Government Agency Guaranteed and/or Insured Real Estate".

         During  the  year  ended  March  31,  1999,  the  Company  purchased  a
participating  interest  in farm loans  totalling  $2.9  million,  of which $2.2
million were fixed rate and $691,000 were adjustable rate mortgage loans.  These
loans are included in the Company's  commercial real estate portfolio.  The ARMs
typically  reprice every year,  although some adjust every 3 to 5 years and some
adjust  monthly.  The  Company's  ARMs  repricing  every  one to five  years are
generally  indexed to the one- and three-year CMT and the ARMs repricing monthly
are generally indexed to Prime.

         Loans secured by commercial  (including  farms) and  multi-family  real
estate  are  generally  larger  and  involve a greater  degree of risk than one-
to four-family mortgage loans. Of primary concern in commercial and multi-family
real estate lending is the borrower's creditworthiness, the feasibility and cash
flow  potential  of the  project,  and the outlook for  successful  operation or
management  of the  properties.  As a  result,  repayment  of such  loans may be
subject,  to a greater  extent than  residential  real estate loans,  to adverse
conditions  in the real  estate  market or the  economy.  However,  the  Company
believes that the higher yields and shorter terms compensate the Company for the
increased  credit risk  associated with such loans.  Furthermore,  in accordance
with the Company's  classification  of assets policy and procedure,  the Company
requests  annual  financial  statements on major loans secured by commercial and
multi-family  real estate.  At March 31,  1999,  the largest  multi-family  real
estate loan totaled $676,000 and consisted of an apartment building,  located in
Hopewell Township, Beaver County, Pennsylvania. The Company's largest commercial
real estate loan totaled $1.2  million at March 31,  1999,  and  consisted of an
office  building  located  in  Carnegie,  Pennsylvania.  See also  "Loans to One
Borrower."

         Small  Business  Administration  Loans.  In  1992,  the  Company  began
purchasing  loans  qualifying for  guarantees  issued by the United States Small
Business  Administration,  an independent agency of the Federal government.  SBA
guarantees  on such loans  currently  range from 75% to 80% of the principal and
interest  balance.  SBA  loans  are  generally  made to small  and  medium  size
businesses.  Such loans are secured by first or second mortgages on real estate,
and additional collateral such as personal property or other real property.  SBA
commercial  loans  consist of, among other things,  commercial  lines of credit,
commercial vehicle loans, and working capital loans and are typically secured by
residential or commercial property, receivables or inventory, or some other form
of  collateral.  SBA loans  generally  have terms ranging from seven to 25 years
depending on the use of the proceeds.  To qualify for an SBA loan,  the borrower
must  demonstrate  the capacity to service the loan  exclusive of the collateral
and have a  history  of income  and  ability  to repay the loan from  historical
earnings and/or reliable projections.

                                      -8-
<PAGE>

         If a borrower  defaults on an SBA loan,  the SBA lender or servicer may
proceed to pursue its  remedies,  subject to prior  approval by the SBA,  and if
received,  the  SBA or the  SBA  lender  or  servicer  would  proceed  with  the
collection  of the loan and any losses are shared  pro-rated  by the SBA and the
holder of the unguaranteed  portion.  However, this generally does not result in
the  shifting  of the loss to the Company as holder of the  guaranteed  portion.
However,  if the SBA determines that a loan is in default due to deficiencies in
the  manner  in  which  the  loan  application  was  prepared  or due  to  other
underwriting  or  document  deficiencies,  the  SBA may  decline  to  honor  its
guarantee  on the  loan or seek  recovery  of  damages  from the SBA  lender  or
servicer.

         The  Company  purchases  only the SBA  guaranteed  portion of the loan.
Because the purchased  portion is guaranteed,  such loans have lower yields than
other types of loans. These loans are generally sold at a premium, primarily due
to the SBA's guarantee.  The  nonguaranteed  portion of the loan is retained and
serviced by the originator or such other third party.  Servicers are required to
service all SBA loans in accordance with the SBA's rules and regulations. During
the year ended March 31, 1999, the Company purchased $294,000 of SBA loans.

         Agricultural  Related Lending. The Company primarily purchases loans to
finance  the  purchase  of  livestock,  farm  machinery  and  equipment,   seed,
fertilizer  and other farm related  products.  The Company also  purchases a 90%
interest in  agricultural  loans from AgChoice  (formerly  PennWest Farm Credit,
ACA). See, "Multi-Family and Commercial Real Estate Loans".

         Agricultural real estate loans are primarily originated with adjustable
rates of interest.  Generally,  such loans  provide for a fixed rate of interest
for the first three years,  adjusting  annually  thereafter.  In addition,  such
loans  provide  for a ten year term  based on a 20 year  amortization  schedule.
Adjustable  rate  agricultural  real estate loans  provide for a margin over the
yields on the corresponding U.S. Treasury  Securities.  Agricultural real estate
loans are generally limited to 75% of the value of the property.

         Agricultural  operating loans are originated at either an adjustable or
fixed rate of interest  for up to a one year term or, in the case of  livestock,
upon sale.  Most  agricultural  operating  loans have terms of one year or less.
Such loans generally provide for annual payments of principal and interest, or a
lump sum payment upon maturity if the original term is less than one year. Loans
secured by  agricultural  machinery are generally  originated as adjustable rate
loans with terms of up to seven years.

         Agricultural  related  lending  affords the Company the  opportunity to
earn yields  higher than those  obtainable  to  one- to four-family  residential
lending. Nevertheless, agricultural related lending involves a greater degree of
risk  than  one-  to  four-family  residential  mortgage  loans  because  of the
typically larger loan amount. In addition,  payments on loans are dependent upon
the successful operation or management of the farm property securing the loan or
for which an  operating  loan is  utilized.  The success of the loan may also be
affected  by many  factors  outside the  control of the farm  borrower,  such as
weather, government farm policy,  international demand for agricultural products
and changing consumer preferences.

         Weather presents one of the greatest risks as hail, drought, floods, or
other  conditions can severely limit crop yields and thus impair loan repayments
and the value of the  underlying  collateral.  This risk can be  reduced  by the
farmer with multi-peril crop insurance which can guarantee set yields to provide
certainty  of  repayment.   Unless  the  circumstances  of  the  borrower  merit
otherwise,  the Company  generally  does not require  its  borrowers  to procure
multi-peril  crop or hail  insurance.  However,  recent  changes  in  government
support  programs  generally  require that  farmers  purchase  multi-peril  crop
insurance to be eligible to participate in such programs.

         Grain and  livestock  prices also  present a risk as prices may decline
prior to sale resulting in a failure to cover production costs.  These risks may
be reduced by the farmer with the use of future

                                      -9-
<PAGE>

contracts or options to provide a "floor" below which prices will not fall.  The
Company does not require the use by borrowers of future contracts or options.

         Another risk is the  uncertainty  of  government  support  programs and
other regulations.  Support payments are made with the requirement that a farmer
leave idle certain acres of farm land from  production.  If the support programs
were  modified or  discontinued,  the farmer could produce some income from crop
growth on the idle  acreage,  albeit,  at an amount  presumably  lower  than the
support  payments.  Some  farmers  rely on the  income,  in part,  from  support
programs  to make  loan  payments  and if these  programs  are  discontinued  or
significantly changed, cash flow problems or defaults could result.

         Finally,  many  farmers  are  dependent  upon a  limited  number of key
individuals   upon  whose  injury  or  death  may  result  in  an  inability  to
successfully operate the farm.

         Consumer Loans. The Company offers consumer loans in order to provide a
wider range of financial services to its customers and because the shorter terms
and  normally  higher  interest  rates on such loans help  maintain a profitable
spread between its average loan yield and its cost of funds.  In connection with
consumer  loan  applications  (excluding  savings  account  loans),  the Company
verifies the borrower's  income and reviews a credit bureau report. In addition,
the  relationship  of the loan to the  value of the  collateral  is  considered.
Federal  savings  associations  are  permitted  to make  secured  and  unsecured
consumer loans up to 35% of their assets. In addition, savings associations have
lending  authority above the 35% limitation for certain consumer loans,  such as
home equity,  home  improvement,  mobile home,  and savings  account or passbook
loans. Consumer loans consist primarily of savings account loans, and, to a much
lesser extent, automobile loans.

         In addition, due to the type and nature of the collateral, and, in some
cases the absence of collateral, consumer lending generally involves more credit
risk  compared to  one- to four-family  residential  lending.  Consumer  lending
collections  are typically  dependent upon the borrower's  continuing  financial
stability,  and thus,  are more  likely to be  adversely  effected  by job loss,
divorce,  illness, and personal bankruptcy.  Generally,  collateral for consumer
loans  depreciates  rapidly  and often does not  provide an  adequate  source of
repayment of the  outstanding  loan  balance.  The  remaining  deficiency  often
warrants  litigation  against  the  borrower  and is  usually  turned  over to a
collection  agency  or law firm  which is  costly to the  Company.  The  Company
attempts to limit its exposure in consumer  lending by originating  only a small
amount of such  loans and by  focusing  on  consumer  loans  secured  by deposit
accounts.

         Loan Approval Procedures and Authority. Loan originations are generally
obtained from existing customers,  members of the local community, and referrals
from real estate brokers, lawyers,  accountants,  and current and past customers
within the Company's lending area.

         Upon receipt of any loan  application  from a prospective  borrower,  a
credit  report and  verifications  are ordered to confirm  specific  information
relating to the loan applicant's  employment,  income,  and credit standing.  An
appraisal or valuation determination, subject to regulatory requirements, of the
real estate  intended to secure the proposed loan is  undertaken.  In connection
with the loan approval process,  the chief lending officer (the President of the
Company) analyzes the loan applications and the property, if any, involved.  All
loans  originated or purchased are  underwritten  and processed at the Company's
main  office by the chief  lending  officer,  subject  to the loan  underwriting
policies as approved by the Board of Directors.  All  purchased  and  originated
loans are approved or ratified by the Board of Directors.

         Loan applicants are promptly notified of the decision of the Company by
a letter  setting forth the terms and  conditions of the decision.  If approved,
these terms and conditions include the amount of the loan,  interest rate basis,
amortization term, a brief description of the real estate to be mortgaged to the
Company,  and the notice  requirement of insurance  coverage to be maintained to
protect the Company's

                                      -10-
<PAGE>

interest.  The Company requires title insurance on first mortgage loans and fire
and casualty insurance on all properties securing loans, which insurance must be
maintained  during the entire term of the loan.  The Company also requires flood
insurance,  if  appropriate,  in order to protect the Company's  interest in the
security  property.  Mortgage  loans  originated  and  purchased  by the Company
generally  include  due-on-sale  clauses  that  provide  the  Company  with  the
contractual right to deem the loan immediately due and payable in the event that
the borrower transfers ownership of the property without the Company's consent.

         Loan  Servicing.  The Company  services  the loans it  originates.  The
Company  also  services a small  number of loans for another  institution.  Loan
servicing  includes  collecting  and remitting  loan  payments,  accounting  for
principal and interest,  making  inspections as required of mortgaged  premises,
contacting  delinquent   mortgagors,   supervising   foreclosures  and  property
dispositions in the event of unremedied  defaults,  and generally  administering
the  loans.  Funds  that have been  escrowed  by  borrowers  for the  payment of
mortgage-related  expenses,  such as  property  taxes  and  hazard,  flood,  and
mortgage insurance  premiums,  are maintained in escrow accounts at the Company.
The Company  does not service  any of the loans it  purchases  as such loans are
primarily  purchased on a servicing  released basis. The Company does,  however,
monitor the servicers of purchased loans to ensure accurate and timely payments.
At March 31,  1999,  the Company had $54.2  million of its total loan  portfolio
serviced by others and $11.4 million were serviced by the Company.

         Loan Commitments. The Company issues written commitments to prospective
borrowers on all approved  mortgage loans which generally  expire within 45 days
of the date of issuance.  The Company  charges no  commitment  fees or points to
lock in rates or to secure commitments. In some instances, after a review of the
rate,  terms, and  circumstances,  commitments may be renewed or extended beyond
the 45 day limit.  At March 31,  1999,  the Company had $492,000 and $247,000 of
outstanding  commitments  to fund or  purchase  fixed rate and  adjustable  rate
loans, respectively.

         Loans to One Borrower.  Federal regulations limit loans-to-one borrower
or an  affiliated  group of borrowers  in an amount  equal to 15% of  unimpaired
capital and unimpaired surplus of the Company. The Company is authorized to lend
up to an additional 10% of unimpaired capital and unimpaired surplus if the loan
is fully  secured by  readily  marketable  collateral.  At March 31,  1999,  the
Company was in compliance with applicable loans to one borrower limitations.

         At March 31, 1999, the Company's largest lending  relationship was $1.7
million.  This  relationship  consisted  of two  loans  secured  by  two  office
buildings  located  in  Carnegie,   Pennsylvania.  The  second  largest  lending
relationship  consisted  of two loans  totalling  $769,000  secured by an office
building  located in Pittsburgh,  Pennsylvania  and a 36 unit apartment  complex
located in Hopewell  Township,  Beaver County,  Pennsylvania.  The third largest
lending relationship consisted of three loans totalling $685,000 secured by farm
real estate, equipment and crops located in Eighty Four, Pennsylvania.  At March
31, 1999,  with the exception of the third largest lending  relationship,  these
loans were  performing  in  accordance  with their  terms.  (See  Non-performing
Assets.)

Non-Performing and Problem Assets

         Loan Delinquencies.  The Company's  collection  procedures provide that
when a  mortgage  loan is 30 days past due, a  delinquent  notice is sent to the
borrower  and a late  charge is  imposed in  accordance  with the  mortgage.  If
payment is still  delinquent  after  approximately  60 days,  the borrower  will
receive a notice of default establishing a date by which the borrower must bring
the account current or foreclosure proceedings will be instituted.  Late charges
are also imposed in  accordance  with the mortgage.  If the loan  continues in a
delinquent  status for 90 days past due and no repayment plan is in effect,  the
account is turned over to an attorney  for  collection  or  foreclosure  and the
borrower is notified when  foreclosure has commenced.  At March 31, 1999,  loans
past due greater than 90 days totalled $818,000 or .53% of total assets.


                                      -11-
<PAGE>

         Management reviews all delinquent loans on a monthly basis and provides
delinquency  reports to the President  and the Board of Directors.  In addition,
the Board of  Directors  performs a  quarterly  review of all  delinquent  loans
ninety  days or more past due.  Loans are  placed  on  non-accrual  status  when
considered  doubtful of collection by management.  Generally,  loans past due 90
days or more as to principal and interest  which,  in the opinion of management,
are not adequately  secured to insure the  collection of the entire  outstanding
balance  of the loan  including  accrued  interest  are  placed  on  non-accrual
status.  Interest accrued and unpaid at the time a loan is placed on non-accrual
status is charged against interest income.

         Non-Performing  Assets.  The  following  table sets  forth  information
regarding  non-accrual loans,  accruing loans which are past due 90 days or more
as to principal or interest  payments,  and foreclosed  assets.  As of the dates
indicated,  the Company had no loans categorized as troubled debt restructuring.
The amounts presented  represent the total outstanding  principal balance of the
related loans, rather than the actual payment amounts which are past due.

                                                             At March 31,
                                                     ---------------------------
                                                        1999              1998
                                                        ----              ----
                                                        (Dollars in Thousands)
Loans accounted for on a non-accrual basis:
Mortgage loans:
  One- to four-family........................        $    --            $    --
  Government agency guaranteed and/or
    insured real estate......................            296                296
  Multi-family and commercial*...............             68                 68
Non-mortgage loans:
  SBA and other government
    guaranteed and/or insured................            321                321
  Other consumer and commercial..............             --                 --
                                                          --                ---
Total........................................        $   685            $   685
                                                         ===                ===

Accruing loans which are contractually past
due 90 days or more:
Mortgage loans:
  One- to four-family........................             24                  9
  Government agency guaranteed and/or
    insured real estate......................             --                436
  Multi-family and commercial*...............             --                 --
Non-mortgage loans:
  Other government guaranteed                            109                 --
    and/or insured...........................
  Other consumer and commercial..............             --                 --
                                                       -----                ---
Total........................................         $  133             $  445
                                                       =====             ======
Total non-accrual and accrual loans..........         $  818             $1,130
                                                       =====              =====
Real estate owned............................         $   --             $   11
                                                      ======             ======
Total non-performing assets..................         $  818             $1,141
                                                       =====              =====
Total non-performing loans to
  net loans..................................           1.25%              1.66%
                                                        ====               ====
Total non-performing loans to
  total assets...............................            .53%               .76%
                                                        ====               ====
Total non-performing assets to total assets..            .53%               .77%
                                                        ====               ====

- ---------------
*    Includes farm real estate loans.

         Interest income that would have been recorded on loans accounted for on
a non-accrual  basis under the original  terms of such loans was $65,000 for the
year ended March 31,  1999,  of which  $57,000 was  recorded and included in the
Company's interest income for the year ended March 31, 1999.


                                      -12-
<PAGE>

         The  Company's  three  largest  non-performing  loans  are to a  single
borrower.  The three loans had an aggregate outstanding balance of $685,000. Two
of these loans,  amounting to $618,000, are 90% guaranteed by FSA therefore only
10% is  classified.  The loans are secured by farm real  estate,  equipment  and
crops  located in Eighty  Four,  Pennsylvania.  The Company is working  with the
parties to resolve issues including possible liquidation of certain properties.

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

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

         For financial reporting purposes, the Company follows the guidelines of
Statement of Financial  Accounting  Standards  ("SFAS") No. 114  "Accounting  by
Creditors for  Impairment of a Loan" and SFAS 118  "Accounting  by Creditors for
Impairment of a Loan-Income  Recognition and  Disclosures," an amendment of SFAS
114. SFAS 114 addresses the  accounting by creditors for  impairment of loans by
specifying  how reserves for credit  losses  related to certain  loans should be
measured.  SFAS 118 rescinds SFAS 114 rules to permit a creditor to use existing
methods for  recognizing  interest  income on impaired  loans and eliminated the
income recognition provisions of SFAS 114.

         In accordance  with its  classification  of assets policy,  the Company
regularly  reviews the problem assets in its portfolio to determine  whether any
assets require classification in accordance with applicable regulations.  On the
basis of management's  review of its assets,  at March 31, 1999, the Company had
classified  $825,000 of loans as  substandard  and no loans were  classified  as
doubtful, loss, or special mention.

         The largest classified asset consisted of two performing  participation
loans with an aggregate  outstanding  balance of $1.5 million, of which $672,000
was held by the Company. The loans are secured

                                      -13-
<PAGE>

by three personal care facilities  located in the Company's primary market area.
The loans are secured by property  with an  appraised  value of $2.0  million in
1993.  Although  the loans are  performing,  they  have been  classified  by the
Company due to the general nature of the elderly care business.

         Allowance for Loan Losses. Management regularly performs an analysis to
identify the inherent risk of loss in the Company's loan  portfolio.  Provisions
for losses on loans are charged to  operations  in an amount that  results in an
allowance for loan losses sufficient, in  management's judgment, to cover losses
based on  management's  periodic  evaluation of known and inherent  risks in the
loan  portfolio,   past  loss  experience  of  the  Company,   current  economic
conditions,  industry loss reserve levels,  adverse  situations which may affect
the  borrower,  the  estimated  value of any  underlying  collateral  and  other
relevant factors. The Board of Director's Classified Asset Committee reviews and
approves the loan loss reserve on a quarterly basis.

         The Company will  continue to monitor its allowance for loan losses and
make future additions to the allowance  through the provision for loan losses as
economic  conditions  dictate.  Although the Company maintains its allowance for
loan  losses at a level that it  considers  to be  adequate  to provide  for the
inherent  risk of loss in its loan  portfolio,  there can be no  assurance  that
future losses will not exceed  estimated  amounts or that additional  provisions
for loan  losses  will not be  required  in future  periods.  In  addition,  the
Company's  determination  as to the amount of its  allowance  for loan losses is
subject  to review by the OTS,  as part of its  examination  process,  which may
result in the  establishment of an additional  allowance based upon the judgment
of the OTS after a review of the  information  available  at the time of the OTS
examination.

         At March 31, 1999,  the Company's  allowance  for loan losses  totalled
$575,000 or .88% of net loans receivable and 70.3% of  non-performing  loans, as
compared to $549,000 or .81% of net loans receivable and 48.6% of non-performing
loans at March 31, 1998.

                                      -14-

<PAGE>


         Analysis of Allowance for Loan Losses.  The following  table sets forth
information with respect to the Company's allowance for loan losses at the dates
indicated:

                                             At March 31,
                                         --------------------
                                           1999        1998
                                           ----        ----
                                         (Dollars in Thousands)

Total loans outstanding, net .........   $ 65,309    $ 67,884
                                         ========    ========
Average loans outstanding, net .......   $ 65,591    $ 62,255
                                         ========    ========

Allowance balances (at beginning of
  period) ............................   $    549    $    410

Provision:
  One- to four-family residential ....          9          36
  Multi-family and commercial real
    estate* ..........................         10          22
  Consumer and commercial ............          6           2
Charge-offs:
  One- to four-family residential ....       --          --
  Multi-family and commercial
    real estate* .....................       --          --
  Consumer and commercial ............       --            (1)
Recoveries:
  One- to four-family residential ....       --          --
  Multi-family and commercial
   real estate* ......................       --            80
  Consumer and commercial ............          1        --
                                         --------    --------
Allowance balance (at end of period)..   $    575    $    549
                                         ========    ========
Allowance for loan losses as a percent
  of total loans outstanding .........        .88%        .81%
Net loans charged off as a percent of
  average loans outstanding ..........        --%       .0016%


- ------------
*    Includes farm real estate loans.



                                      -15-

<PAGE>



         Allocation of Allowance for Loan Losses. The following table sets forth
the  allocation of the Company's  allowance for loan losses by loan category and
the percent of loans in each  category to total  loans  receivable,  net, at the
dates indicated.  The portion of the loan loss allowance  allocated to each loan
category  does not  represent  the total  available  for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation reserve applicable to the entire loan portfolio.

<TABLE>
<CAPTION>
                                                             At March 31,
                                       ---------------------------------------------------------
                                                 1999                         1998
                                       --------------------------     --------------------------

                                                    Percent of                      Percent of
                                                   Loans in Each                  Loans in Each
                                                    Category to                    Category to
                                          Amount    Total Loans        Amount      Total Loans
                                          ------    -----------        ------      -----------
                                                        (Dollars in Thousands)
<S>                                         <C>       <C>              <C>               <C>
Loan Type:
  One- to four-family real estate...         $142       33.3%          $133               29.4%
  Government agency guaranteed
    and/or insured real estate......           16       19.5              7               16.1
  Multi-family and commercial
    real estate*....................          391       23.9            390               23.1
  SBA and other guaranteed..........           22       21.6             17               30.7
  Other consumer and commercial ....            4        1.7              2                 .7
                                              ---        ---              -              -----

Total...............................         $575      100.0%          $549              100.0%
                                             ====      =====            ===              =====
</TABLE>

- ----------------
*    Includes farm real estate loans.


         Real Estate Owned.  Real estate  acquired by the Company as a result of
foreclosure,  judgment,  or deed in lieu of  foreclosure  is  classified as real
estate owned until it is sold.  When property is so acquired,  it is recorded at
the  lower of the cost or fair  value at the date of  acquisition  and any write
down  resulting  therefrom is charged to the allowance for losses on real estate
owned. All costs incurred in maintaining the Company's  interest in the property
are  capitalized  between the date the loan becomes  delinquent  and the date of
acquisition.  After the date of  acquisition,  all costs incurred in maintaining
the property are expensed and costs incurred for the  improvement or development
of such  property are  capitalized.  At March 31, 1999,  the Company had no real
estate owned.



                                      -16-

<PAGE>



Investment Activities of the Company

         Investment   Securities.   The  Company  is  required   under   federal
regulations  to maintain a minimum amount of liquid assets which may be invested
in specified  short term securities and certain other  investments.  The Company
has  maintained  a liquidity  portfolio  in excess of  regulatory  requirements.
Liquidity  levels may be  increased or  decreased  depending  upon the yields on
investment  alternatives and upon management's judgment as to the attractiveness
of the  yields  then  available  in  relation  to  other  opportunities  and its
expectation of future yield levels,  as well as  management's  projections as to
the short term demand for funds to be used in the Company's loan origination and
other activities.  At March 31, 1999, the Company's  investment portfolio policy
allowed  investments  in instruments  such as U.S.  Treasury  obligations,  U.S.
federal agency or federally  sponsored  agency  obligations,  state,  county and
municipal  obligations,  mortgage-backed and asset-backed  securities,  banker's
acceptances,  certificates of deposit,  federal funds,  including FHLB overnight
and term  deposits (up to six months),  as well as  investment  grade  corporate
bonds and  commercial  paper.  The Board of Directors may  authorize  additional
investments.

         The  Company's  investment  portfolio at March 31, 1999 did not contain
securities  of any issuer with an  aggregate  book value in excess of 10% of the
Company's equity,  excluding those issued by the United States Government or its
agencies.

         Mortgage-Backed   Securities.   The  Company   invests  in  residential
mortgage-backed  securities.  Mortgage-backed securities can serve as collateral
for  borrowings  and as a  source  of  liquidity.  Mortgage-  backed  securities
represent a participation  interest in a pool of  single-family or other type of
mortgages,  the  principal  and  interest  payments on which are passed from the
mortgage originators,  through intermediaries (generally government sponsored or
quasi-governmental agencies) that pool and repackage the participation interests
in  the  form  of   securities,   to  investors   such  as  the  Company.   Such
quasi-governmental  agencies,  which  guarantee  the  payment of  principal  and
interest to investors, primarily include FHLMC, GNMA, and FNMA.

         Mortgage-backed  securities  typically are issued with stated principal
amounts and the securities are backed by pools of mortgages that have loans with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying  pool of mortgages can be composed of either fixed rate or adjustable
rate mortgage loans.  The interest rate risk  characteristics  of the underlying
pool of mortgages (i.e.,  fixed rate or adjustable  rate), as well as prepayment
risk, are passed on to the  certificate  holder.  The life of a  mortgage-backed
pass-through security is equal to the life of the underlying mortgages.

                                      -17-

<PAGE>



         Investment Portfolio. The following table sets forth the carrying value
of the Company's investment and mortgage-backed securities portfolio, short-term
investments,  and FHLB  stock at the dates  indicated.  At March 31,  1999,  the
market   value   of  the   Company's   investment   securities   portfolio   and
mortgage-backed  securities  portfolio  were $24.7  million  and $54.6  million,
respectively.


                                                     At March 31,
                                              -------------------------
                                                1999              1998
                                                ----              ----
                                                   (In Thousands)

Investment securities held to maturity:
  U.S. Government securities ..............   $  --             $   267
  U.S. Agency securities ..................    22,509            14,431
  Asset-backed securities (1) .............     1,778               723
  State, county and municipal obligations..       356               356
  Other investment securities .............       444              --
                                              -------           -------
   Total investment securities
      held to maturity ....................    25,087            15,777
Interest-bearing deposits .................     1,211             2,748
FHLB stock ................................     2,465             2,307
Mortgage-backed securities held to maturity    54,365            54,315
                                              -------           -------
   Total investments ......................   $83,128           $75,147
                                              =======           =======


- ---------------
(1)      Asset-backed  securities consist primarily of FNMA and FHLMC guaranteed
         REMICs with outstanding  balances of $1,778 and $678, at March 31, 1999
         and 1998, respectively.


                                      -18-

<PAGE>



         The  following  table  sets forth  certain  information  regarding  the
carrying  values,  weighted  average  yields and  contractual  maturities of the
Company's investment and mortgage-backed securities portfolio at March 31, 1999.

<TABLE>
<CAPTION>
                                                After One Through    After Five Through
                              Within One Year      Five Years            Ten Years      After Ten Years  Total Investment Securities
                              ---------------      ----------            ---------      ---------------  ---------------------------
                           Carrying   Average   Carrying  Average  Carrying   Average  Carrying   Average Carrying Average  Market
                             Value     Yield     Value     Yield    Value      Yield    Value      Yield   Value    Yield    Value
                            -------   -------   -------   -------  -------    -------  -------    ------- -------  -------  ------
                                         (Dollars in Thousands)

<S>                          <C>       <C>      <C>        <C>      <C>         <C>   <C>          <C>   <C>       <C>     <C>
U.S. Agency Obligations....   $ 74      7.08%    $  817     6.72%    $2,340      6.66% $19,278      6.61% $22,509   6.62%  $22,114
State, county and municipal
  obligations..............     --        --         --       --         --        --      356      7.18      356   7.18       375
Asset-backed securities....     --        --         --       --         --        --    1,778      6.86    1,778   6.86     1,772
Mortgage-Backed Securities.     45      8.00         52     7.65      1,279      7.47%  52,989      6.90   54,365   6.91    54,605
Other Investments..........    264      3.15         --       --         90      7.03%      90      6.50      444   4.61       442
                               ---                -----               -----             ------             ------           ------
  Total....................   $383      4.48%    $  869     6.78%    $3,709      6.95% $74,491      6.82% $79,452   6.82%  $79,308
                               ===      ====      =====     ====      =====      ====   ======      ====   ======   ====    ======

</TABLE>



                                      -19-

<PAGE>



Sources of Funds

         General.  Deposits  are the  major  source of the  Company's  funds for
lending and other investment  purposes.  The Company also derives funds from the
(1) amortization and prepayment of loans,  (2) sales,  maturities,  and calls of
securities,  and (3)  operations.  Scheduled  loan  principal  repayments  are a
relatively  stable source of funds,  while deposit inflows and outflows and loan
prepayments are  significantly  influenced by general  interest rates and market
conditions.  The  Company  also  borrows  funds  from  the  FHLB.  See  also  "-
Borrowings."

         Deposits.  Consumer and commercial  deposits are attracted  principally
from  within the  Company's  primary  market  areas  through  the  offering of a
selection  of deposit  instruments  including  passbook  accounts,  interest and
non-interest checking accounts,  money market deposit accounts,  and certificate
of deposit accounts. Deposit account terms vary according to the minimum balance
required,  the time period the funds must remain on  deposit,  and the  interest
rate, among other factors.

         The  interest  rates paid by the Company on deposits  are set weekly at
the  direction  of  the  asset/liability   management  committee.   The  Company
determines the interest rate to offer the public on new and maturing accounts by
reviewing the market interest rates offered by  competitors,  the Company's need
for funds,  and the current  cost of money.  The Company  reviews,  weekly,  the
interest rates being offered by other financial  institutions  within its market
areas.

         Deposit  Portfolio.  Deposits  in the Company at March 31,  1999,  were
represented by various types of deposit programs described below.

<TABLE>
<CAPTION>

                                 Original                           Minimum               Balance at         Percentage of
Category                           Term         Interest Rate(1) Balance Amount         March 31,1999(2)     Total Deposits
- --------                           ----         ---------------- --------------         ----------------     --------------

<S>                            <C>                <C>            <C>                        <C>                   <C>
NOW Accounts                     None               1.25%          $      200                 $  3,789              4.93%
Non-Interest Checking            None                -- %                 200                      980              1.27%
Passbook Accounts                None               2.65%                  10                   17,169             22.32%
Money Market Accounts            None               2.40%               1,000                    3,935              5.12%

Certificates of Deposit:

Fixed Term, Fixed Rate           1-3 Months         3.80%               1,000                      129               .17%
Fixed Term, Fixed Rate           4-6 Months         4.35%               1,000                    9,199             11.96%
Fixed Term, Fixed Rate           7-12 Months        4.50%                 500                   12,621             16.41%
Fixed Term, Fixed Rate           13-24 Months       4.75%                 500                    2,615              3.40%
Fixed Term, Fixed Rate           25-36 Months       5.00%                 500                    5,817              7.56%
Fixed Term, Fixed Rate           37-48 Months       5.00%                 500                    1,548              2.01%
Fixed Term, Fixed Rate           49-120 Months      5.40%                 500                    9,818             12.76%
Fixed Term, Variable Rate        18 Months          4.30%                 100                      269               .35%
Jumbo Certificate                Various            Various          $100,000                    9,028             11.74%
                                                                                                ------             -----
                                 Total Deposits                                                $76,917            100.00%
                                                                                                ======            ======

</TABLE>



- ---------------
(1)  Interest rate offerings as of March 31, 1999.
(2)  In thousands.

                                      -20-

<PAGE>



         The following  table sets forth the amounts of  certificates of deposit
classified by rate at the dates indicated.

                                           As of March 31,
                                  --------------------------------
                                       1999                1998
                                       ----                ----
                                            (In Thousands)

Interest Rate
3.00-3.99%.................       $      249            $      44
4.00-4.99%.................           16,371                  289
5.00-5.99%.................           25,899               37,099
6.00-6.99%.................            4,021                7,807
7.00-7.99%.................            4,278                4,631
8.00-9.99%.................              226                1,430
                                      ------               ------
  Total....................        $  51,044              $51,300
                                      ======               ======



         The   following   table  sets  forth  the  amount  and   maturities  of
certificates of deposit at March 31, 1999.
<TABLE>
<CAPTION>
                                                                                 Amount Due
                             On or before    On or before    On or before          After
                                March 31,       March 31,       March 31,       March 31,
Interest Rate                       2000            2001            2002            2002          Total
- -------------                      ------          ------         -------         -------       -------
                                                                   (In Thousands)
<S>                               <C>              <C>             <C>             <C>           <C>
3.00-3.99%.................      $    249        $     --        $     --       $      --      $     249
4.00-4.99%.................        15,698             345             328              --         16,371
5.00-5.99%.................        16,456           3,007           1,955           4,481         25,899
6.00-6.99%.................         1,878             763              24           1,356          4,021
7.00-7.99%.................         1,493           1,226              21           1,538          4,278
8.00-9.99%.................           226              --              --              --            226
                                   ------           -----           -----           -----         ------
  Total....................       $36,000          $5,341          $2,328          $7,375        $51,044
                                   ======           =====           =====           =====         ======
</TABLE>






                                      -21-

<PAGE>



         Jumbo Certificates of Deposit. The following table indicates the amount
of the Company's  certificates  of deposit of $100,000 or more by time remaining
until maturity as of March 31, 1999. The bank has never used brokered deposits.

                                             Jumbo
                                          Certificates
Maturity Period                            of Deposit
- ---------------                            ----------
                                         (In Thousands)
Within three months................          $ 2,310
Three through six months...........            2,208
Six through twelve months..........            2,658
Over twelve months.................            1,852
                                             -------
                                             $ 9,028
                                             =======



         Savings  Deposit  Activity.  The following table sets forth the savings
activities of the Company for the periods indicated:

                                               Year Ended March 31,
                                           -------------------------------
                                             1999                 1998
                                             ----                 ----
                                                  (In Thousands)
Net decrease
  before interest credited...........      $(3,098)             $(13,431)
Interest credited....................        2,789                 2,855
                                             -----               -------
Net decrease in
  savings deposits...................       $( 309)             $(10,576)
                                             =====               =======



Borrowings

         The  Company  may  obtain  advances  from  the  FHLB of  Pittsburgh  to
supplement  its supply of lendable  funds.  Advances from the FHLB of Pittsburgh
are  typically  secured  by a  pledge  of the  Company's  stock  in the  FHLB of
Pittsburgh and a portion of the Company's mortgage-backed  securities portfolio.
Each FHLB borrowing has its own interest  rate,  which may be fixed or variable,
and range of maturities.  The Company,  if the need arises,  may also access the
Federal  Reserve Bank discount window to supplement its supply of lendable funds
and to meet  deposit  withdrawal  requirements.  For the period  ended March 31,
1999, the effective annualized cost of borrowings from the FHLB was 5.24%.

         The Company,  through a subsidiary,  has issued collateralized bonds in
the  form  of  collateralized   mortgage   obligations  ("CMOs")  classified  as
borrowings.  The bonds are collateralized by specific FHLMC Certificates held by
an independent trustee. The Company is also required to establish, as additional
collateral,  certain  reserve  funds to pay  interest on the bonds to the extent
cash is not available.  The bonds have a maturity date of April 1, 2010, and pay
interest at a fixed rate of 9.65%.  At March 31, 1999, the bonds had a principal
amount outstanding of $1.3 million and $280,000 of funds and securities had been
deposited  with the  trustee  to satisfy  the  obligations  with  respect to the
reserve fund.

         On April 4, 1997, the Bank, borrowed $828,000 from an independent third
party  to  fund  the  purchase  of  82,800  shares  (124,200  shares  after  the
three-for-two  exchange of common stock for the Employee  Stock  Ownership  Plan
("ESOP"). The loan had a term of 10 years at a fixed interest rate of

                                      -22-

<PAGE>



8.50%,  with principal and interest  payments due annually on December 31st. For
the 1999 fiscal year the Bank paid approximately  $222,000  ($165,000  principal
and  $57,000   interest)  to  the  ESOP  loan.  In  December  1998,   after  the
Reorganization  was  accomplished,  the Bank  refinanced the remaining ESOP loan
balance of approximately $501,000 with the Company.

         For the period ended March 31, 1999, the effective  annualized  cost of
other borrowings was 9.76%.

         The following table sets forth  information  concerning only short-term
borrowings  (those  maturing within one year or less) the Company had during the
periods indicated.

                                                          During the
                                                      Year Ended March 31,
                                                  ---------------------------
                                                    1999               1998
                                                    ----               ----
                                                         (In thousands)
  Average balance outstanding..................    $ 4,875            $35,130
  Maximum balance at end of any month..........     15,500             40,333
  Balance outstanding end of period............         --             20,000
  Weighted average rate during period..........       5.94%*             5.94%
  Weighted average rate at end of period ......         --               5.90%

- ----------------
*  Reflects only 8 months, for which short term borrowings were outstanding.


Bank Subsidiary Activity

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community  development  purposes.  At March 31, 1999, the
Bank was  authorized to invest up to $3.1 million or 2% of its assets.  At March
31, 1999, the Bank had two wholly-owned  subsidiaries,  Fedcar,  Inc. ("Fedcar")
and Carnegie Federal Funding Corporation, ("CFFC").

         Fedcar is a Pennsylvania  corporation  organized in 1973.  It's current
activities  consist  solely of  collecting  an  immaterial  amount of  insurance
commissions. At March 31, 1999, Fedcar had total assets, liabilities, and equity
of $18,000, $0, and $18,000, respectively.

         Carnegie  Federal  Funding   Corporation  is  a  Delaware   corporation
organized in January 1986 to issue and service the CMOs discussed  earlier.  See
"-  Borrowings."  At March 31,  1999,  the Bank's total  investment  in CFFC was
approximately  $400,000. At March 31, 1999, CFFC had total assets,  liabilities,
and equity of $1.7 million, $1.3 million, and $400,000 respectively.

Personnel

         As of March 31, 1999, the Company had 19 full-time  employees.  None of
the Company's  employees are represented by a collective  bargaining  group. The
Company believes that its relationship with its employees is good.



                                      -23-

<PAGE>




                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
the regulation of the Company.  The description  does not purport to be complete
and  is  qualified  in  its  entirety  by  reference  to  applicable   laws  and
regulations.

General

         As a federally chartered, SAIF-insured savings association, the Company
is subject to extensive regulation by the OTS, as its primary regulator, and the
FDIC, as the depositor  insurer.  Lending  activities and other investments must
comply with federal and state statutory and regulatory requirements. The Company
is also subject to reserve  requirements of the Federal Reserve System.  Federal
regulation and supervision  establishes a comprehensive  framework of activities
in which an institution can engage and is intended  primarily for the protection
of the SAIF and depositors.  The regulatory  structure also gives the regulatory
authorities  extensive  discretion  in  connection  with their  supervisory  and
enforcement activities and examination policies, including policies with respect
to the  classification  of assets and the  establishment  of adequate  loan loss
reserves for regulatory purposes.

         The OTS  regularly  examines  the  Company  and  prepares  reports  for
consideration by the Company's Board of Directors on deficiencies, if any, found
in the Company's operations.  The Company's relationship with its depositors and
borrowers is also regulated by federal and state law, especially in such matters
as the  ownership  of savings  accounts  and the form and  content of the Bank's
mortgage documents.

         The Company must file reports with the OTS and the FDIC  concerning its
activities and financial  condition,  and must obtain regulatory approvals prior
to entering into certain  transactions  such as mergers with or  acquisitions of
other financial  institutions.  Any change in such  regulations,  whether by the
OTS,  the FDIC or the United  States  Congress,  could  have a material  adverse
impact on the Company and the Bank, and their operations.

Federal Deposit Insurance Corporation

         Deposit  Insurance.  The FDIC is an  independent  federal  agency  that
insures the deposits,  up to prescribed  statutory  limits, of federally insured
banks and savings  institutions  and  safeguards the safety and soundness of the
banking and savings industries. Two separate insurance funds, the Bank Insurance
Fund ("BIF") for commercial banks,  state savings banks and some federal savings
banks, and the SAIF for savings associations, are maintained and administered by
the FDIC. The Bank is a member of the SAIF and its deposit  accounts are insured
by the FDIC, up to the prescribed  limits.  The FDIC has  examination  authority
over all insured  depository  institutions,  including  the Bank,  and has under
certain  circumstances,   authority  to  initiate  enforcement  actions  against
federally insured savings institutions to safeguard safety and soundness and the
deposit insurance fund.

         Assessments.  The  FDIC is  authorized  to  establish  separate  annual
assessment rates for deposit  insurance for members of the BIF and the SAIF. The
FDIC may increase  assessment  rates for either fund if necessary to restore the
fund's  ratio of  reserves  to insured  deposits  to its target  level  within a
reasonable time and may decrease such assessment  rates if such target level has
been met. The FDIC has established a risk-based  assessment system for both SAIF
and BIF members. Under this system, assessments are set within a range, based on
the risk the institution poses to its deposit insurance fund.

                                      -24-

<PAGE>



This risk level is determined based on the  institution's  capital level and the
FDIC's level of supervisory concern about the institution.

         The FDIC  charges an annual  assessment  for the  insurance of deposits
based on the risk a particular  institution poses to its deposit insurance fund.
Under this  system,  a bank or thrift pays within a range of 0 cents to 27 cents
per  $100  of  domestic   deposits,   depending  upon  the  institution's   risk
classification.  This risk  classification is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to  increase  such  deposit  insurance  rates,  on a  semi-annual  basis,  if it
determines  that such  action is  necessary  to cause the balance in the SAIF to
reach the designated  reserve ratio of 1.25% of  SAIF-insured  deposits within a
reasonable period of time. The FDIC also may impose special  assessments on SAIF
members to repay amounts borrowed from the U.S. Treasury or for any other reason
deemed  necessary by the FDIC.  The Bank's  federal  deposit  insurance  premium
expense for the year ended March 31, 1999, approximated $46,000.

Regulation of the Company as a Mid-tier Stock Holding Company

         The  Company  is a  mid-tier  stock  holding  company.  Under OTS rules
permitting a mutual  holding  company to establish a  subsidiary  stock  holding
company,  a mid-tier  stock  holding  company  will  "stand in the shoes" of the
parent mutual  holding  company,  or in certain  circumstances,  the  subsidiary
savings  association.  Thus,  the mid-tier  stock  holding  company is generally
subject to the same  restrictions and limitations that are currently  applicable
to the mutual  holding  company  and its  savings  association  subsidiary.  The
Company is therefore subject to the following provisions, among others:

          (i)  A mid-tier stock holding company is treated as a multiple savings
               and loan  holding  company and not as a unitary  savings and loan
               holding company.

          (ii) A mid-tier  stock  holding   company   is  subject  to  the  same
               restrictions as the mutual holding company on pledges of stock of
               the savings association subsidiary,  and the proceeds of any loan
               secured by the savings  association's  stock must be infused into
               the savings association.

          (iii)A mid-tier stock holding  company is subject to the same dividend
               waiver restrictions as those imposed on the savings  association;
               accordingly,  in waiving any dividend paid by the mid-tier  stock
               holding company, the mutual holding company is required to follow
               the same  procedures  it currently  follows in waiving  dividends
               paid by the savings association.

          (iv) A mid-tier  stock  holding   company   is  subject  to  the  same
               restrictions on indemnification and employment contracts as those
               imposed on the mutual holding company.

          (v)  A mid-tier stock holding  company is permitted to engage in stock
               repurchase  programs  provided the mid-tier stock holding company
               complies  with  OTS   regulations   relating  to  repurchases  by
               subsidiary savings  associations.  Absent unusual  circumstances,
               for purposes of the three-year  restriction on  repurchases,  the
               OTS will  generally  permit a mid-tier  stock holding  company to
               "tack on" or include the period that the shares  initially issued
               by the savings association were outstanding.



                                      -25-

<PAGE>



Regulatory Capital Requirements

         The OTS capital regulations require savings  institutions to meet three
minimum capital  standards:  a 1.5% tangible  capital ratio, a 3% leverage ratio
and an 8% risk-based  capital ratio. In addition,  the prompt  corrective action
standards  discussed  below also  establish,  in effect,  a minimum 2%  tangible
capital standard, a 4% leverage ratio (3% for institutions receiving the highest
rating on the CAMEL financial institution rating system), and, together with the
risk-based capital standard itself, a 4% Tier 1 risk-based capital standard. The
OTS  regulations  also  require  that,  in meeting the  tangible,  leverage  and
risk-based capital standards,  institutions must generally deduct investments in
and loans to  subsidiaries  engaged  in  activities  as  principal  that are not
permissible for a national bank.

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

         The  capital  regulations  also  incorporated  an  interest  rate  risk
component.  Savings institutions with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating  their
risk-based  capital  requirements.  For the present  time,  the OTS has deferred
implementation  of the interest  rate risk  component.  At March 31,  1999,  the
Bank's met each of it capital requirements.


The following table presents the Bank's capital position at March 31, 1999.

<TABLE>
<CAPTION>
                                                                            Capital
                                                                   --------------------------
                         Actual       Required         Excess        Actual         Required
                         Capital       Capital         Amount        Percent        Percent
                         -------       -------         ------        -------        -------

                                                     (Dollars in thousands)


<S>                     <C>            <C>           <C>             <C>             <C>
Tangible.............    $23,872        $2,319        $21,553         15.44%          1.50%
Core (Leverage)......    $23,872        $4,637        $19,235         15.44%          3.00%
Risk-based...........    $24,447        $3,912        $20,535         49.99%          8.00%

</TABLE>







                                      -26-

<PAGE>



Prompt Corrective Regulatory Action

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

Dividend and Other Capital Distribution Limitations

         The OTS imposes various  restrictions or requirements on the ability of
savings institutions to make capital distributions, including cash dividends.

         A  savings  association  that is a  subsidiary  of a  savings  and loan
holding company, such as the Bank after the conversion, must file an application
or a notice with the OTS at least 30 days before making a capital  distribution.
Savings  associations  are not required to file an application for permission to
make a  capital  distribution  and  need  only  file a notice  if the  following
conditions  are met:  (1) they are eligible for  expedited  treatment  under OTS
regulations,   (2)  they   would  remain   adequately   capitalized   after  the
distributions, (3) the annual amount of capital distribution does not exceed net
income for that year to date added to retained net income for the two  preceding
years, and (4) the capital distribution would not violate any agreements between
the OTS and the savings association or any OTS regulations.
Any other situation would require an application to the OTS.

         In addition,  the OTS could prohibit a proposed capital distribution by
an institution, which would otherwise be permitted by the regulation, if the OTS
determines that the distribution would constitute an unsafe or unsound practice.

Qualified Thrift Lender Test

         Savings  institutions must meet a qualified thrift lender ("QTL") test.
If the Bank  maintains  an  appropriate  level of qualified  thrift  investments
("QTIs") (primarily  residential  mortgages and related  investments,  including
certain  mortgage-related  securities) and otherwise qualifies as a QTL, it will
continue to enjoy full borrowing  privileges  from the FHLB of  Pittsburgh.  The
required  percentage of QTIs is 65% of portfolio  assets  (defined as all assets
minus  intangible  assets,  property used by the  institution  in conducting its
business and liquid  assets equal to 10% of total  assets).  Certain  assets are
subject to a  percentage  limitation  of 20% of portfolio  assets.  In addition,
savings  associations may include shares of stock of the FHLBs,  FNMA, and FHLMC
as QTIs. Compliance with the QTL test is

                                      -27-

<PAGE>




determined  on a monthly  basis in nine out of every 12 months.  As of March 31,
1999,  qualified thrift investments of the Bank were approximately 93.09% of its
portfolio assets, and therefore in compliance with the OTS requirement.

Transactions With Affiliates

         The Company is subject to certain  restrictions  on loans to the Mutual
Holding  Company or its non-bank  subsidiaries,  on  investments in the stock or
securities  thereof, on the taking of such stock or securities as collateral for
loans to any borrower, and on the issuance of a guarantee or letter of credit on
behalf of the Mutual Holding Company or its non-bank  subsidiaries.  The Company
is subject to certain restrictions on most types of transactions with the Mutual
Holding Company or its non-bank  subsidiaries,  requiring that the terms of such
transactions be substantially  equivalent to terms of similar  transactions with
non-affiliated  firms.  In addition,  the Company is subject to  restrictions on
loans to its executive officers, directors and principal stockholders.

Liquidity Requirements

         The Bank is required by Section 6 of the Home  Owners'  Loan Act (HOLA)
to hold a prescribed amount of statutorily  defined liquid assets.  The Director
of the OTS may, by regulation, vary the amount of the liquidity requirement, but
only within  pre-established  statutory limits.  The requirement must be no less
than four percent and no greater than ten percent of the Bank's net withdrawable
accounts and borrowings  payable on demand or with  unexpired  maturities of one
year  or  less.  The  liquidity  requirement  for  fiscal  1999  is  4%  of  net
withdrawable  accounts  and short term  borrowings.  Monetary  penalties  may be
imposed for failure to meet these  requirements.  The Bank's  average  liquidity
ratio for March 31, 1999 was 129.98%.

Federal Home Loan Bank System

         The Bank is a  member  of the  FHLB of  Pittsburgh,  which is one of 12
regional FHLBs that  administer the home  financing  credit  function of savings
associations.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the  Board  of  Directors  of the  FHLB.  At  March  31.  1999,  the Bank had
outstanding advances of approximately $49.3 million from the FHLB of Pittsburgh.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of  Pittsburgh  in an amount equal to at least 1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the  beginning  of each year or 5% of its advances  (borrowings)  from the FHLB,
whichever  is  greater.  At March 31,  1999,  the Bank had $2.5  million in FHLB
stock, at cost, which was in compliance with this requirement.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended March 31, 1999,  dividends paid by the
FHLB of Pittsburgh to the Bank totalled $152,000.



                                      -28-

<PAGE>



Community Reinvestment

         Under the Community  Reinvestment  Act ("CRA"),  as  implemented by OTS
regulations,  a savings institution has a continuing and affirmative  obligation
consistent  with its safe and sound  operation  to help meet the credit needs of
its entire community,  including low and moderate income neighborhoods.  The CRA
does not  establish  specific  lending  requirements  or programs for  financial
institutions nor does it limit an institution's  discretion to develop the types
of products  and  services  that it believes  are best suited to its  particular
community, consistent with the CRA. The CRA requires the OTS, in connection with
its examination of a savings institution,  to assess the institution's record of
meeting the credit needs of its  community  and to take such record into account
in its  evaluation of certain  applications  by such  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  on
April 5, 1999.

Federal Reserve System

         The Federal  Reserve  System  requires all depository  institutions  to
maintain  non-interest  bearing  reserves  at  specified  levels  against  their
transaction accounts (primarily checking and NOW accounts) and non-personal time
deposits.  The balances maintained to meet the reserve  requirements  imposed by
the Federal  Reserve  System may be used to satisfy the  liquidity  requirements
that are imposed by the OTS.
At March 31, 1999, the Company was in compliance with these requirements.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve  System.  The Company had no borrowings from the Federal Reserve
System at March 31, 1999.

Regulation of the Mutual Holding Company (MHC)

         The MHC is a federal  mutual  holding  company  within  the  meaning of
Section 10(o) of the HOLA, as amended.  As such, the MHC is required to register
with and be  subject  to OTS  examination  and  supervision  as well as  certain
reporting requirements.  In addition, the OTS has enforcement authority over the
MHC and its non-savings  institution  subsidiaries,  if any. 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.


                                    TAXATION

Federal Taxation

         The Company and its subsidiaries file a consolidated Federal income tax
return on a calendar year basis.

         The  Company  is  subject  to the  rules  of  federal  income  taxation
generally  applicable to  corporations  under the Internal  Revenue Code of 1986
("the Code").  Most corporations are not permitted to make deductible  additions
to bad debt reserves under the Code. However,  savings and loan associations and
savings banks such as the Bank, which meet certain tests prescribed by the Code,
may

                                      -29-

<PAGE>



benefit from favorable  provisions  regarding deductions from taxable income for
annual additions to their bad debt reserve.

         In August  1996,  the Code was  revised to  equalize  the  taxation  of
thrifts and banks.  Thrifts,  such as the Bank, no longer have a choice  between
the percentage of taxable income method and the experience method in determining
additions to bad debt reserves.  Thrifts with $500 million of assets or less may
use the experience method, while larger thrifts must use the specific charge off
method  regarding bad debts.  Any additions to tax bad debt reserves added after
1987 will be  recaptured  and taxed over a six year  period  beginning  in 1996;
however,  bad debt reserves set aside through 1987 are generally not recaptured.
An  institution  must delay  recapturing  its post-1987 bad debt reserves for an
additional  two years if it meets a  residential-lending  test.  This law is not
expected to have a material  impact on the Bank. At December 31, 1998,  the Bank
had approximately  $227,000 of post 1987 bad-debt reserves subject to recapture.
The Bank met the residential loan test for the tax years ended December 31, 1997
and 1996 and therefore delayed the recapture for two years.

         As a  result  of the  new tax  law,  the  Bank  computes  its bad  debt
deduction  under  the  experience  method.  Under  the  experience  method,  the
deductible  annual  addition  to the  Bank's  bad debt  reserves  is the  amount
necessary  to  increase  the  balance of the reserve at the close of the taxable
year to the  greater  of (a) the  amount  which  bears  the same  ratio to loans
outstanding  at the  close  of the  taxable  year as the  total  net  bad  debts
sustained during the current five preceding taxable years bear to the sum of the
loans  outstanding at the close of those six years,  or (b) the lower of (i) the
balance of the reserve  account at the close of 1987 (the base Year), or (ii) if
the amount of loans  outstanding  at the close of the taxable  year is less than
the amount of loans  outstanding at the close of the base year, the amount which
bears the same ratio to loans  outstanding  at the close of the taxable  year as
the  balance of the reserve at the close of the base year bears to the amount of
loans outstanding at the close of the base year.

         The base year reserves,  which include the  supplemental  reserve,  are
frozen, but not forgotten. The existing bad debt recapture provisions of Section
593(e) of the Code will still be in effect and may trigger recapture of the base
year reserves if certain distributions are made. If the Bank distributes cash or
property to its  shareholder  and the  distribution is treated as being from its
accumulated  bad debt  reserve,  the  distribution  will  cause the Bank to have
additional  taxable income.  A distribution is deemed to have been made from the
accumulated  bad  debt  reserve  (pre-1988  reserves)  to the  extent  that  the
distribution is a "non-dividend  distribution."  A distribution  with respect to
stock is a non-dividend  distribution to the extent that, for federal income tax
purposes,  (i)  it is  in  redemption  of  shares,  (ii)  it  is  pursuant  to a
liquidation of the institution,  or (iii) in the case of a current  distribution
not  described  in  clause  (i) or (ii)  above,  together  with all  other  such
distributions  during the  taxable  year,  it exceeds  the  Bank's  current  and
post-1951 accumulated earnings and profits. The Bank has no current intention of
making  distributions  which would result in recapture of its bad debt  reserves
for tax purposes.

         Generally,  deferred income taxes result from temporary  differences in
the financial  statement  carrying  amounts of assets and  liabilities and their
respective tax bases. The principal temporary  differences that give rise to the
deferred  tax  asset are the  financial  statement  allowance  for loan loss and
deferred compensation. The principal temporary differences that give rise to the
deferred tax  liability  are the tax loan loss reserve and tax  depreciation  in
excess book depreciation.  Deferred taxes are not required to be provided on the
base year bad debt reserves of savings  associations and savings banks. At March
31, 1999, approximately $1.5 million in retained earnings represents allocations
of income to bad debt deductions for tax purposes only. No provision for federal
income tax has been made for such amount.



                                      -30-

<PAGE>



         In addition  to the regular  federal  income tax,  the Code  imposes an
alternative  minimum tax at a rate of 20%. The alternative minimum tax generally
applies  to a base of  regular  taxable  income  plus  certain  tax  preferences
(referred to as  "alternative  minimum taxable income" or "AMTI") and is payable
to the extent such AMTI less an  exemption  amount is in excess of regular  tax.
Items that  constitute  AMTI  include (a) tax exempt  interest  on  newly-issued
(generally, issued on or after August 8, 1986) private activity bonds other than
certain  qualified  bonds  and (b) 75% of the  excess  (if any) of (i)  adjusted
current  earnings  as defined in the Code,  over (ii) AMTI  (determined  without
regard  to this  item and  prior to  reduction  by net  operating  losses).  Net
operating  losses can offset no more than 90.0% of alternative  minimum  taxable
income.  Certain  payments  of  alternative  minimum  tax may be used as credits
against regular tax liabilities in future years.

         The  Company's  federal  income tax returns for the last five tax years
have not been examined by the Internal Revenue Service.

State Taxation

         The Bank is taxed under the Pennsylvania Mutual Thrift Institutions Tax
Act (the "MTIT"),  as amended to include  savings  institutions  having  capital
stock.  Pursuant to the MTIT, the Bank's tax rate is 11.5%. The MTIT exempts the
Bank from all other taxes imposed by the  Commonwealth of Pennsylvania for state
income  tax  purposes  and  from  all  local   taxation   imposed  by  political
subdivisions, except taxes on real estate and real estate transfers. The MTIT is
a tax upon net  earnings,  determined  in  accordance  with  GAAP  with  certain
adjustments.  The MTIT,  in computing  GAAP income,  allows for the deduction of
interest earned on state and federal securities,  while disallowing a percentage
of an  institution's  interest  expense  deduction in the proportion of interest
income on those  securities  to the  overall  interest  income of the Bank.  Net
operating  losses, if any, can be carried forward three years for MTIT purposes.
The  Company is subject to the  Pennsylvania  corporate  net income and  capital
stock taxes.

Item 2.  Description of Property.
- --------------------------------

         (a) Properties. Currently, the Company operates from its main office in
Carnegie,  Pennsylvania  and  branch  offices  in McKees  Rocks and  Washington,
Pennsylvania.  The  Company  owns  its  main  office  facility  as  well  as its
Washington branch office.  The current lease for the McKees Rocks branch expires
March 25, 2010,  with a monthly  renewal option  thereafter.  The total net book
value of the  Company's  investment in premises and equipment at March 31, 1999,
was approximately $696,000.

         (b) Investment  Policies.  See "Item 1.  Description of Business" above
for  a  general  description  of  the  Company's  investment  policies  and  any
regulatory or Board of Directors'  percentage  of assets  limitations  regarding
certain  investments.  All of the Company's investment policies are reviewed and
approved by the Board of Directors of the Company, and such policies, subject to
regulatory restrictions (if any), can be changed without a vote of stockholders.
The Company's investments are primarily acquired to produce income.

         (1)  Investments in Real Estate or Interests in Real Estate.  See "Item
1. Business -- Lending  Activities,"  "Item 1. Business -- Regulation" and "Item
2. Description of Property. (a) Properties" above.

         (2)  Investments  in Real Estate  Mortgages.  See "Item 1.  Business --
Lending Activities" and "Item 1. Business -- Regulation."


                                      -31-

<PAGE>



         (3)  Investments  in  Securities  of or Interests in Persons  Primarily
Engaged in Real Estate Activities. See "Item 1. Business -- Lending Activities,"
"Item 1.  Business  --  Regulation"  and "Item 1.  Business  -- Bank  Subsidiary
Activity."

         (c)  Description of Real Estate and Operating Data.

         Not Applicable.

Item 3.  Legal Proceedings
- --------------------------

         There  are  various  claims  and  lawsuits  in  which  the  Company  is
periodically involved, such as claims to enforce liens, condemnation proceedings
on properties in which the Company holds security  interests,  claims  involving
the making and servicing of real property loans and other issues incident to the
Company's business. In the opinion of management,  the resolution of these legal
actions are not  expected  to have a material  adverse  effect on the  Company's
results of operations, financial condition or liquidity.

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

         Not Applicable.

                                     PART II

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Stockholder
         Matters
- --------------------------------------------------------------------------------

         The information  contained under the sections  captioned  "Stock Market
Information" in the Company's  Annual Report to Stockholders  for the year ended
March 31, 1999 (the "Annual  Report") is incorporated  herein by reference.  The
Annual Report is included as Exhibit 13 to this Form 10-KSB.

Item 6. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations
- --------------------------------------------------------------------------------

         The  required   information  is  contained  in  the  section  captioned
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" in the Annual Report and is incorporated herein by reference.



                                      -32-

<PAGE>




Item 7.  Financial Statements
- -----------------------------

         The Consolidated  Financial  Statements of the Company are incorporated
by reference to the following indicated pages of the Annual Report.

                                                                            PAGE
                                                                            ----

Independent Auditors' Report..............................................    12

Consolidated Statements of Financial Condition
  as of March 31, 1999 and 1998...........................................    13

Consolidated Statements of Income and Comprehensive Income
  for the Years Ended March 31, 1999 and 1998.............................    14

Consolidated Statements of Stockholders' Equity for the Years Ended
  March 31, 1999 and 1998.................................................    15

Consolidated Statements of Cash Flows for the Years
  Ended March 31, 1999 and 1998...........................................    16

Notes to Consolidated Financial Statements................................    18


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

Item 8.  Changes  in  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure
- --------------------------------------------------------------------------------

         Not Applicable.

                                    PART III

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

         The  required  information  is on  page  3 of  the  Registrant's  Proxy
Statement for the Registrant's Annual Meeting of Stockholders filed with the SEC
on June 22, 1999 (the "Proxy Statement") is incorporated herein by reference.

Item 10.  Executive Compensation
- --------------------------------

         The  required  information  is contained  under the sections  captioned
"Compensation  of Directors"  and "Executive  Compensation"  on pages 6-8 in the
Proxy Statement is incorporated herein by reference.

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

         (a) Security Ownership of Certain Beneficial Owners

            Information   required  by  this  item  is  incorporated  herein  by
            reference to the Section captioned "Voting  Securities and Principal
            Holders Thereof" on pages 1-3 of the Proxy Statement.

                                      -33-

<PAGE>




         (b) Security Ownership of Management

            Information   required  by  this  item  is  incorporated  herein  by
            reference to the section captioned "Voting  Securities and Principal
            Holders Thereof",  and "Proposal I - Election of Directors" on pages
            1-5 of the Proxy Statement.

         (c) Change in Control

            Not Applicable.

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

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section captioned  "Indebtedness of Management and Transactions
with Certain Related Parties" on page 9 of the Proxy Statement.

Item 13.  Exhibits, List and Reports on Form 8-K
- ------------------------------------------------
<TABLE>
<CAPTION>
          <S>  <C>
          (a).  Exhibits

                3.1    Charter of Skibo Financial Corp.*

                3.2    Bylaws of Skibo Financial Corp.*

                4.     Form of Stock Certificate of Skibo Financial Corp.*

                10.1   Supplemental Executive Retirement Plan

                10.2   Directors' Retirement Plan

                10.3   Form of Employment Agreement

                10.4   1998 Stock Option Plan*

                10.5   1998 Restricted Stock Plan*

                13     Annual Report to Stockholders for Fiscal Year Ended March 31, 1999

                21     Subsidiaries of the Registrant  (See "Item 1 - Description of Business -- Subsidiary
                       Activity.")

                23     Consent of KPMG LLP, Independent Auditor

                27     Financial Data Schedule (in electronic filing only)

         (b.)     Reports on Form 8-K

                       Not Applicable
</TABLE>


- --------------
*    Incorporated  by reference to the  registrant's  Form 10-QSB filed with the
     SEC on November 16, 1998.




                                      -34-

<PAGE>



                                   SIGNATURES

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

                                           SKIBO FINANCIAL CORP.


Date: June 10, 1999                    By: /s/ Walter G. Kelly
                                           ---------------------------------
                                           Walter G. Kelly
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)

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

<TABLE>
<CAPTION>
<S>                                                      <C>
/s/ Walter G. Kelly                                      /s/ Carol A. Gilbert
- --------------------------------------------             ---------------------------------------------------
Walter G. Kelly                                          Carol A. Gilbert
President and Chief Executive Officer                    Chief Financial and Operating Officer and Treasurer
(Duly Authorized Representative)                         (Principal Financial and Accounting Officer)

Date: June 10, 1999                                      Date: June 10, 1999


/s/ John C. Burne                                        /s/ John T. Mendenhall, Jr.
- --------------------------------------------             ---------------------------------------------------
John C. Burne                                            John T. Mendenhall, Jr.
Chairman of the Board and Director                       Director

Date: June 10, 1999                                      Date: June 10, 1999


/s/ Layne W. Craig                                        /s/ Alexander J. Senules
- --------------------------------------------             ---------------------------------------------------
Layne W. Craig                                            Alexander J. Senules
Director                                                  Vice President and Secretary

Date: June 10, 1999                                       Date: June 10, 1999
</TABLE>








                                  EXHIBIT 10.1

                     Supplemental Executive Retirement Plan


<PAGE>

              FIRST FEDERAL SAVINGS & LOAN ASSOCIATION OF CARNEGIE

                     SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

Article I.        Purposes of the Plan.
                  --------------------

                  The purposes of the First Federal  Savings & Loan  Association
of Carnegie  Supplemental  Executive Retirement Plan are to promote and maintain
the  profitability of First Federal Savings & Loan  Association of Carnegie,  by
attracting and retaining executives and key employees of outstanding competence.
In light  of  limitations  imposed  by the  Internal  Revenue  Code of 1986,  as
amended,  on benefits which can be paid from a qualified  retirement plan, it is
of  significant  benefit in attracting  and retaining  outstanding  employees if
covered  employees are provided  with  retirement  benefits to supplement  those
provided under certain  retirement  plans  sponsored by First Federal  Savings &
Loan Association of Carnegie.

Article II.       Definitions.
                  -----------

                  In this Plan,  the following  words and phrases shall have the
following meanings:

                  2.01 Actuarial  Equivalent shall mean an annuity providing for
monthly payments  applicable to the Payment Form elected by an Eligible Employee
which  shall be of  equivalent  value on an  actuarial  basis to the  Retirement
Benefit using actuarial  assumptions and tables then in effect under the Pension
Plan.

                  2.02   Administrator   shall  mean  the  person  or  committee
appointed by the Board of Directors of the Bank to administer this Plan.

                  2.03 Bank shall mean First Federal Savings & Loan  Association
of Carnegie, and any successor corporations thereto,  whether in mutual or stock
form.

                  2.04  Beneficiary  shall mean the  beneficiary  designated  in
writing by an Eligible Employee. An Eligible Employee shall be permitted to name
secondary or contingent beneficiaries at the time of his or her designation of a
Beneficiary.  If an Eligible Employee has not designated a Beneficiary or if the
designation of a beneficiary is not effective for any reason, the Beneficiary of
such Eligible Employee shall be his or her Spouse,  if living,  or, if no Spouse
survives  the  Eligible  Employee,  the  Beneficiary  shall be the estate of the
Eligible Employee which shall receive in a lump sum the Actuarial  Equivalent of
the benefit which would have been paid to the  Beneficiary  had the  Beneficiary
survived the Eligible Employee.

                  2.05 Benefit shall mean the supplemental benefit payable under
this Plan with respect to an Eligible Employee in the Payment Form elected,  for
a Retirement Benefit, by the Eligible Employee or, for the Pre-Retirement  Death
Benefit if applicable, by the Beneficiary.


<PAGE>


                  2.06  Board shall mean the Board of Directors of the Bank.

                  2.07  Cause  shall  mean  the  Eligible   Employee's  personal
dishonesty,  incompetence,  willful  misconduct,  breach  of  a  fiduciary  duty
involving personal profit, intentional failure to perform stated duties, willful
violation of any law, rule, regulation (other than traffic violations or similar
offenses) or final  cease-and-desist  orders.  No act or failure to act shall be
considered "intentionally done" or "willfully done" unless done or omitted to be
done by the Eligible  Employee in bad faith and without a reasonable belief that
such action or omission was in the best interests of the Bank. An event of Cause
shall not be deemed to have occurred unless or until there has been delivered to
the  Eligible  Employee a copy of a resolution  duly adopted by the  affirmative
vote of not less than three  quarters  of the  members of the Board at a meeting
called  and held for that  purpose  (after  reasonable  notice  to the  Eligible
Employee and an opportunity to be heard,  together with counsel) finding that in
the good faith opinion of the Board the Eligible Employee has engaged in conduct
constituting "Cause" as defined above.

                  2.08 Code shall mean the  Internal  Revenue  Code of 1986,  as
amended, and any successor statute.

                  2.09 Effective Date shall mean January 1, 1994.

                  2.10 Eligible  Employee  shall mean Walter G. Kelly,  Carol A.
Gilbert and each other person  designated  as an Eligible  Employee by the Board
who agrees to be bound by the terms and conditions of this Plan.

                  2.11 Final Average  Compensation shall mean the average of the
annual  compensation,  as  reported  by the Bank on Form W-2,  for the three (3)
calendar years (or for the number of whole years of service actually rendered by
an Eligible  Employee  after the Effective  Date, if fewer than three (3) years)
immediately preceding his retirement.

                  2.12 401(k) Plan shall mean the profit  sharing plan sponsored
by the Bank  which is  qualified  under  Section  401(a)  of the Code and  which
accepts employee deferrals under Section 401(k) of the Code.

                  2.13  Joint and 50%  Survivor  Annuity  shall  mean an annuity
which is the Actuarial Equivalent of the Retirement Benefit and provides for the
payment of a monthly amount to an Eligible Employee for the life of the Eligible
Employee  and,  after  the  death  of  the  Eligible  Employee,  to  his  or her
Beneficiary, should such Beneficiary survive the Eligible Employee, of a monthly
amount  equal to fifty  percent  (50%) of the  amount  payable  to the  Eligible
Employee during the Eligible Employee's life.


                                      - 2 -

<PAGE>


                  2.14  Joint and 100%  Survivor  Annuity  shall mean an annuity
which is the Actuarial Equivalent of the Retirement Benefit and provides for the
payment  of a  monthly  amount  of the  Eligible  Employee  for the  life of the
Eligible Employee and, after the death of the Eligible  Employee,  to his or her
Beneficiary, should such Beneficiary survive the Eligible Employee, of a monthly
amount equal to one hundred percent (100%) of the amount payable to the Eligible
Employee during the Eligible Employee's life.

                  2.15 Pension Plan shall mean the defined  benefit pension plan
sponsored by the Bank as in effect from time to time.

                  2.16 Participation  Agreement shall mean an agreement,  in the
form  prepared  by  the  Administrator  from  time  to  time,  executed  by  the
Participant and the Bank evidencing the Eligible  Employee's consent to be bound
by the terms and conditions hereof.

                  2.17  Payment  Form  shall  mean  the form of  payment  of the
Retirement  Benefit as elected by the Eligible Employee at or before the date of
the Eligible Employee's Retirement from among the Single Life Annuity, the Joint
and 50%  Survivor  Annuity,  the Joint  and 100%  Survivor  Annuity  or the Term
Certain Annuity.

                  2.18 Projected Benefit shall mean the amount applicable to the
then  attained  age of the  Eligible  Employee as shown on Schedule 1 hereto for
Walter G. Kelly and on Schedule 2 hereto for Carol Gilbert.

                  2.19 Pre-Retirement Death Benefit shall mean a benefit payable
to the Beneficiary in the Payment Form and commencing at the time elected by the
Beneficiary,  equal to the amount  which would have been payable to the Eligible
Employee if such Eligible Employee had Retired on the date of death.

                  2.20 Retirement shall mean an Eligible  Employee's  separation
from service with the Bank for any reason other than death or a termination  for
Cause as defined herein.

                  2.21 Retirement Benefit shall mean the Actuarial Equivalent of
an annuity providing for monthly payments of Benefits in the single life annuity
amount determined under Article IV hereof.

                  2.22 Single Life Annuity shall mean the annuity payable to the
Eligible Employee for the Eligible  Employee's life in a monthly amount equal to
the Retirement  Benefit with no amounts payable to any person after the death of
the Eligible Employee.

                  2.23 Spouse shall mean the person to whom an Eligible Employee
is married at the date of his or her Retirement.


                                      - 3 -

<PAGE>


                  2.24 Term Certain  Annuity  shall mean an annuity which is the
Actuarial Equivalent of the Retirement Benefit and provides for monthly payments
to the Eligible Employee for the greater of his or her life or a term elected by
the Eligible Employee with the consent of the Administrator and, in the event of
the death of the Eligible  Employee  prior to the  expiration  of the  specified
term, the monthly payments  otherwise  payable to the Eligible  Employee will be
paid to the Beneficiary.

Article III.      Eligibility to Participate.
                  --------------------------

                  3.01        Designation of Eligibility.

                  The persons  designated as Eligible  Employees in Section 2.10
hereof shall be Eligible  Employees  hereunder from and after the Effective Date
without further action by any party. Each other person, if any, designated as an
Eligible  Employee  shall be designated as an Eligible  Employee in a resolution
duly adopted by the Board at a meeting duly called and held for that purpose and
a copy of such  resolution must be delivered to the Secretary of the Bank and to
such prospective Eligible Employee.

                  3.02        Commencement of Participation.

                  The persons  designated as Eligible  Employees in Section 2.10
hereof shall commence  participation and the accrual of Benefits  hereunder upon
the Effective Date. Each other person, if any, shall commence  participation and
the accrual of Benefits  hereunder  on the later of the date  designated  by the
Board or the date he or she executes a Participation Agreement.

                  3.03        Commencement of Retirement Benefits.

                  The  Benefits  of  an  Eligible  Employee  who  has  commenced
participation  in this Plan shall  commence as of the first day of the  calendar
month next following his or her Retirement,  unless the Eligible Employee elects
in writing to defer the  commencement  of such  Benefits.  If an annuity form is
elected,  payment of the appropriate amount of the monthly Benefit payable to or
with respect to an Eligible  Employee  shall be made as of the first day of each
month  thereafter  until the Bank's  obligations  hereunder with respect to such
Eligible Employee shall have been satisfied in full.

                  3.04        Commencement of Pre-Retirement Death Benefit.

                  Pre-Retirement  Death  Benefits shall commence as of the first
day of the month next  following the month in which the Eligible  Employee died.
The Beneficiary  may elect to defer  commencement  of the  Pre-Retirement  Death
Benefit to a later time.

                                      - 4 -

<PAGE>


Article IV.       Benefits Under the Plan.
                  -----------------------

                  4.01        Monthly Retirement Benefit.

                  Provided that the Eligible  Employee  shall have completed not
less  than  twenty  (20)  years  of  service  with  the  Bank as of the  date of
Retirement,  the monthly amount of the Retirement Benefit payable to an Eligible
Employee under the Plan who survives to his  Retirement  shall be the greater of
(a) or (b) where:

         (a)      is equal to one-twelfth of the annual Projected Benefit of the
         Eligible  Employee  as  set  forth  on the applicable schedule attached
         hereto; and

         (b)      is equal to (i) less the sum of (x) and (y) where:

                  (i)      is  equal to one-twelfth (1/12) times  eighty percent
                  (80%) times an Eligible Employee's Final Average Compensation;

                  (x)      is equal to the amount of the monthly benefit in the
                  single life annuity form payable under the Pension Plan; and

                  (y) is equal to the  Actuarial  Equivalent  in the single life
                  annuity form of the value of the Eligible  Employee's  monthly
                  benefit under the 401(k) Plan attributable to contributions by
                  the Bank and earnings thereon (but excluding sums attributable
                  to employee salary deferrals and earnings thereon).

Article V.        Election of Payment Form.
                  ------------------------

                  At any time prior to Retirement, an Eligible Employee may file
(i) an election in writing with the Administrator stating his or her election of
a Payment  Form from among the Single Life  Annuity,  the Joint and 50% Survivor
Annuity,  the Joint and 100% Survivor Annuity or the Term Certain Annuity and/or
(ii)  a  designation  of  Beneficiary.  An  election  as to  Payment  Form  or a
designation of Beneficiary  may be amended or revoked from time to time as often
as may be elected by the Eligible  Employee  prior to his or her  Retirement and
shall not  require  the consent  thereto by any party  (other than the  Eligible
Employee). As of his or her Retirement,  the election as to Payment Form then in
effect shall be final and binding and may not  thereafter  be changed or amended
without the  written  consent of the Board.  In the event an  Eligible  Employee
Retires  without  filing an election  as to Payment  Form or if such an election
previously  filed is invalid for any reason,  such  Eligible  Employee  shall be
deemed  to have  elected  a Joint  and 100%  Survivor  Annuity  if the  Eligible
Employee is then married or the Term Certain Annuity to his or her age 90 if the
Eligible  Employee is not then married.  In the event the Eligible  Employee has
Retired and has elected the Term Certain  Annuity,  that  Eligible  Employee may
change Beneficiary designation after his or her Retirement.


                                      - 5 -

<PAGE>

Article VI.       Miscellaneous.
                  -------------

                  6.01        Withholding.

                  To the  extent  amounts  payable  as  Benefits  hereunder  are
determined by the Administrator,  in good faith, to be subject to federal, state
or local  income tax,  the Bank may  withhold  from each such  payment an amount
necessary to meet the Bank's obligation to withhold amounts under the applicable
federal, state or local law.

                  6.02        No Separate Fund.

                  The amounts  payable as  Benefits  under this Plan are payable
from the  general  assets  of the Bank and no  special  fund or  arrangement  is
intended  to be  established  hereby nor shall the Bank be  required to earmark,
place in trust or  otherwise  segregate  assets with respect to this Plan or any
Benefits hereunder. In the event any amount becomes payable under this Plan, the
Eligible  Employee  shall  have no rights  greater  than the rights of a general
creditor of the Bank.

                  6.03        Governing Law.

                  This  Plan   shall  be   construed   under  the  laws  of  the
Commonwealth  of  Pennsylvania,  without regard to its principles of conflict of
laws.

                  6.04        Future Employment.

                  Eligibility  to  participate  in this Plan  and/or  receipt of
Benefits shall not be construed as providing any Eligible  Employee the right to
be continued in the employ of the Bank.

                  6.05        No Pledge or Attachment.

                  No  Benefit  which is or may  become  payable  under this Plan
shall be  subject  to any  anticipation,  alienation,  sale,  transfer,  pledge,
encumbrance  or  hypothecation  or  subject to any  attachment,  levy or similar
process and any attempt to effect any such action shall be null and void.

                  6.06        Amendment or Termination of Plan.

                  This Plan may be amended,  in whole or in part,  or terminated
only upon the  affirmative  vote of a majority of the Board of  Directors of the
Bank  without  notice  to any  Eligible  Employee;  provided  however,  no  such
amendment  or  termination  shall have the effect of  limiting  or  reducing  an
Eligible  Employee's  right to receive Benefits with respect to benefits accrued
prior to such amendment or termination.


                                      - 6 -

<PAGE>


                  6.07        Binding and Superseding Effect.

                  This Plan  shall be binding upon  the  Bank and  the  Eligible
Employee and their respective  successors and assigns. This Plan shall supersede
any prior agreement or representation with respect to the subject matter hereof.

Article VII.      Execution.
                  ---------

                  In order to record the due adoption of this Plan,  as amended,
the Bank has caused the execution  hereof by its duly  authorized  officer as of
the 13th day of June, 1996.


                                         FIRST FEDERAL SAVINGS & LOAN
                                         ASSOCIATION OF CARNEGIE



                                         By:/s/Alexander J. Senules
                                            ------------------------------------
                                            Alexander J. Senules, as
                                            Chairman of the Salary &
                                            Pension Committee


                                      - 7 -

<PAGE>


                                   SCHEDULE 1

                                 WALTER G. KELLY


                      Attained Age             Projected Benefit
                                                (Annual Amount)

                          56                        $ 62,838
                          57                          64,686
                          58                          68,646
                          59                          75,000
                          60                          86,000
                          61                          93,000
                          62                         101,000
                          63                         112,000
                          64                         125,000
                          65                         138,000

                                      - 8 -




                                  EXHIBIT 10.2

                           Directors' Retirement Plan


<PAGE>

              FIRST FEDERAL SAVINGS & LOAN ASSOCIATION OF CARNEGIE

                     DIRECTORS' RETIREMENT PLAN, as amended

Article I.        Purposes of the Plan.
                  --------------------

         The  purposes  of the  First  Federal  Savings  & Loan  Association  of
Carnegie  Directors'  Retirement Plan are to recognize the  contributions to the
success of First Federal  Savings & Loan  Association  of Carnegie made by those
non-employee   Directors  who  have  served  First  Federal   Savings  and  Loan
Association  of  Carnegie  for  many  years  and to  reward  that  service  with
reasonable  retirement  benefits.  It is also  recognized  that the provision of
retirement  benefits is of  significant  advantage in  attracting  and retaining
potential  non-employee  members to future  service on the Board of Directors of
First Federal Savings & Loan Association of Carnegie.

Article II.       Definitions.
                  -----------

         In this Plan, the following  words and phrases shall have the following
meanings:

         2.01 Actuarial  Equivalent shall mean an annuity  providing for monthly
payments  applicable to the Payment Form elected by an Eligible  Director  which
shall be of equivalent  value on an actuarial  basis to the  Retirement  Benefit
using actuarial assumptions and tables then in effect under the Pension Plan.

         2.02 Administrator  shall mean the person or committee appointed by the
Board of Directors of the Bank to administer this Plan.

         2.03 Bank  shall  mean  First  Federal  Savings & Loan  Association  of
Carnegie,  and any successor  corporations  thereto,  whether in mutual or stock
form.

         2.04 Beneficiary shall mean the beneficiary designated in writing by an
Eligible Director.  An Eligible Director shall be permitted to name secondary or
contingent beneficiaries at the time of his or her designation of a Beneficiary.
If an Eligible  Director has not designated a Beneficiary or if the  designation
of a  Beneficiary  is not  effective  for any reason,  the  Beneficiary  of such
Eligible  Director  shall  be his or her  spouse,  if  living,  or if no  Spouse
survives  the  Eligible  Director,  the  Beneficiary  shall be the estate of the
Eligible Director which shall receive in a lump sum the Actuarial  Equivalent of
the benefit which would have been paid to the  Beneficiary  had the  Beneficiary
survived the Eligible Director.

         2.05  Benefit  shall  mean the  benefit  payable  under  this Plan with
respect to an Eligible  Director in the Payment Form  elected,  for a Retirement
Benefit,  by the Eligible Director or, for the Pre-Retirement  Death Benefit, if
applicable, by the Beneficiary.


                                        1

<PAGE>


         2.06 Board shall mean the Board of  Directors  of the Bank or,  where a
determination  is made or to be  made  with  respect  to a  particular  Eligible
Director, those members of the Board of Directors, collectively,  excluding that
particular Eligible Director.

         2.07  Compensation  shall mean the  average of the annual  compensation
reported on Form 1099 (exclusive of amounts  attributable to health insurance or
other benefit or insurance  arrangements made by the Bank for the benefit of the
Director)  paid to such  Director by the Bank for the three (3)  calendar  years
immediately preceding his or her date of Retirement.

         2.08  Change in Control shall mean:

                  (a) The  conversion  of form of the Bank from  mutual to stock
         form. Such limitation shall not include a transaction  whereby the Bank
         reorganizes  into the stock form as a  subsidiary  of a mutual  holding
         company;

                  (b)  Individuals  who constitute the Board as of the effective
         date hereof (the "Incumbent  Board") cease for any reason to constitute
         in excess of  two-thirds  of the  Board;  provided,  however,  that any
         individual  becoming a director  subsequent to the Effective Date whose
         election or nomination  for election by the Bank was approved by a vote
         of at least a majority of the directors  then  comprising the Incumbent
         Board shall be  considered as though such  individual  were a member of
         the Incumbent Board;

                  (c) Approval by the  depositors  of the Bank of (i) a complete
         liquidation  or  dissolution  of the  Bank  or  (ii) a  sale  or  other
         disposition of all or substantially  all the value of the assets of the
         Bank or (iii) a merger of the Bank with another savings institution; or

                  (d)  A   determination   is  made  by  the  Office  of  Thrift
         Supervision,  the Federal Deposit Insurance Corporation, the Securities
         and Exchange  Commission or similar  agency having  regulatory  control
         over the Bank that a change in  control,  as  defined  in the  banking,
         insurance or securities laws or regulations  thereunder then applicable
         to the Bank, has occurred.

         2.09 Effective Date shall mean January 1, 1994.

         2.10 Eligible  Director shall mean John C. Burne,  John T.  Mendenhall,
Jr. and  Alexander  J. Senules and each other member of the Board who (i) is not
then an employee of the Bank, (ii) is designated as an Eligible  Director by the
Board and (iii)  agrees to be bound by the terms and  conditions  of this  Plan.
Eligible  Directors shall be further classified by age attained as of the date a
particular  Eligible  Director first became eligible to participate in this Plan
as follows:

         (a) Age 70 Director  shall mean a Director  who had attained the age of
         70 at the commencement of his or her participation;

                                        2

<PAGE>


         (b) Age 60 Director  shall mean a Director  who had attained the age of
         60  but  not  yet  the  age  of 70 at  the  commencement  of his or her
         participation in the Plan;

         (c) Age 55 Director  shall mean a Director  who had attained the age of
         55  but  not  yet  the  age  of 60 at  the  commencement  of his or her
         participation in the Plan; and

         (d) Other Eligible  Director shall mean a Director who had not attained
         the age of 55 at the  commencement of his or her  participation  in the
         Plan.

         2.11 Joint and 50% Survivor  Annuity shall mean an annuity which is the
Actuarial Equivalent of the Retirement Benefit and provides for the payment of a
monthly  amount to an Eligible  Director for the life of the  Eligible  Director
and, after the death of the Eligible Director, to his or her Beneficiary, should
such  Beneficiary  survive the Eligible  Director,  of a monthly amount equal to
fifty percent (50%) of the amount  payable to the Eligible  Director  during the
Eligible Director's life.

         2.12 Joint and 100% Survivor Annuity shall mean an annuity which is the
Actuarial Equivalent of the Retirement Benefit and provides for the payment of a
monthly  amount to the Eligible  Director for the life of the Eligible  Director
and, after the death of the Eligible Director, to his or her Beneficiary, should
such Beneficiary survive the Eligible Director, of a monthly amount equal to one
hundred percent (100%) of the amount payable to the Eligible Director during the
Eligible Director's life.

         2.13  Participation  Agreement  shall  mean an  agreement,  in the form
prepared by the Administrator from time to time, executed by the Participant and
the Bank evidencing the Eligible Director's consent to be bound by the terms and
conditions hereof.

         2.14  Payment  Form shall  mean the form of  payment of the  Retirement
Benefit  as  elected  by the  Eligible  Director  at or  before  the date of the
Eligible Director's Retirement from among the Single Life Annuity, the Joint and
50% Survivor  Annuity,  the Joint and 100% Survivor  Annuity or the Term Certain
Annuity.

         2.15  Pre-Retirement  Death Benefit shall mean a benefit payable to the
designated  Beneficiary,   in  the  Payment  Form  elected  by  the  prospective
recipient,  equal to one  hundred  percent of the amount  which  would have been
payable to the Eligible  Director if such Eligible  Director had survived to his
or her Retirement and elected to commence  benefits on the earliest day on which
he or she could have retired.

         2.16  Retirement  shall  mean an  Eligible  Director's  cessation  from
service as a member of the Board of  Directors  for any reason other than death.
Death of an Eligible  Director  while a member of the Board of  Directors of the
Bank shall not constitute a Retirement.  However, the designated  Beneficiary of
an Eligible  Director  who dies while a member of the Board of  Directors of the
Bank shall be entitled to the Pre-Retirement Death Benefit.


                                        3

<PAGE>


         2.17  Retirement  Benefit  shall mean the  Actuarial  Equivalent  of an
annuity  providing  for monthly  payments of Benefits in the single life annuity
amount determined under Article IV hereof.

         2.18 Single Life Annuity shall mean an annuity  payable to the Eligible
Director  for the  Eligible  Director's  life in a monthly  amount  equal to the
Retirement  Benefit with no amounts payable to any person after the death of the
Eligible Director.

         2.19  Spouse  shall mean the  person to whom an  Eligible  Director  is
married at the date of his or her Retirement.

         2.20 Term Certain  Annuity shall mean an annuity which is the Actuarial
Equivalent of the  Retirement  Benefit and provides for monthly  payments to the
Eligible  Director  for the greater of his or her life or a term  elected by the
Eligible Director with the consent of the Administrator and, in the event of the
death of the Eligible  Director prior to the  expiration of the specified  term,
the monthly payments  otherwise payable to the Eligible Director will be paid to
the Beneficiary.

Article III.      Eligibility to Participate.
                  --------------------------

         3.01  Designation of Eligibility.

         The persons  designated  as Eligible  Directors  in Section 2.10 hereof
shall be Eligible Directors  hereunder from and after the Effective Date without
further  action by any  party.  Each  other  person,  if any,  designated  as an
Eligible  Director  shall be designated as an Eligible  Director in a resolution
duly adopted by the Board at a meeting duly called and held for that purpose and
a copy of such  resolution must be delivered to the Secretary of the Bank and to
such prospective Eligible Director.

         3.02  Commencement of Participation.

         The persons  designated  as Eligible  Directors  in Section 2.10 hereof
shall  commence  participation  and the accrual of Benefits  hereunder  upon the
Effective Date. Each other person, if any, shall commence  participation and the
accrual of Benefits  hereunder on the later of the date  designated by the board
or the date he or she executes a Participation Agreement.

         3.03  Commencement of Retirement Benefits.

         The Benefits of an Eligible Director who has commenced participation in
this  Plan  shall  commence  as of the  first  day of the  calendar  month  next
following his or her cessation of membership on the Board of Directors following
a Change in Control or, if no Change in Control  shall have preceded such event,
upon  the  occurrence  of the  later  of (i) his or her  Retirement  or (ii) the
applicable of:


                                        4

<PAGE>


         (a)  for an Age 70  Director,  five  calendar  years  after  his or her
         commencement of participation under this Plan;

         (b)  for  Age  60  Directors,  Age  55  Directors  and  Other  Eligible
         Directors, the attainment of age 65.

An  Eligible  Director  may elect in writing to defer the  commencement  of such
Benefits.  Payment of the appropriate  amount of the monthly  Retirement Benefit
payable to or with respect to an Eligible Director shall be made as of the first
day of each month thereafter until the Bank's obligations hereunder with respect
to such Eligible Director shall have been satisfied in full.

         3.04  Commencement of Pre-Retirement Death Benefit.

         Pre-Retirement Death Benefits shall commence as of the first day of the
month next following the month in which the Eligible Director could have Retired
if he had not died and,  instead,  had  remained a Director of the Bank.  In the
sole discretion of the Board and to prevent undue hardship,  the Board may cause
the Pre-Retirement Death Benefit to be paid at an earlier time.

Article IV.       Benefits Under the Plan.
                  -----------------------

         4.01  Monthly Retirement Benefit.

         The monthly  amount of the  Retirement  Benefit  payable to an Eligible
Director  under  the  Plan  who  survives  to  his or her  Retirement  shall  be
determined  by (i)  dividing  his  or her  annual  Compensation  by 12 and  (ii)
multiplying  the amount  determined  under (i) above by a decimal.  The  decimal
shall be determined by multiplying the number of years f service rendered by the
Eligible Director (both prior to and subsequent to the Effective Date) up to his
or her attainment of age 80 (not to exceed 30) by 0.02.

Article V.        Election of Payment Form.
                  ------------------------

         At any time prior to Retirement,  an Eligible  Director may file (i) an
election in writing  with the  Administrator  stating  his or her  election of a
Payment  Form from among the Single  Life  Annuity,  the Joint and 50%  Survivor
Annuity,  the Joint and 100% Survivor Annuity or the Term Certain Annuity and/or
(ii)  a  designation  of  Beneficiary.  An  election  as to  Payment  Form  or a
designation  of  Beneficiary  may be amended or revoked from time to time and as
frequently as elected by the Eligible  Director  prior to his or her  Retirement
and shall not require the consent  thereto by any party (other than the Eligible
Director). As of his or her Retirement,  the election as to Payment Form then in
effect shall be final and binding and may not  thereafter  be changed or amended
without the  written  consent of the board.  In the event an  Eligible  Director
Retires  without  filing an election  as to Payment  Form or if such an election
previously  filed is invalid for any reason,  such  Eligible  Director  shall be
deemed  to have  elected  a Joint  and 100%  Survivor  Annuity  if the  Eligible
Director is then married or the Term Certain Annuity for twenty

                                        5

<PAGE>


additional years if the Eligible  Director is not then married.  In the event an
Eligible  Director  has retired and has elected the Term Certain  Annuity,  that
Eligible  Director  may  change  Beneficiary   designations  after  his  or  her
retirement.

Article VI.       Miscellaneous.
                  -------------

         6.01  Withholding.

         To the extent amounts  payable as Benefits  hereunder are determined by
the  Administrator,  in good  faith,  to be subject to  federal,  state or local
income tax, the Bank may withhold from each such payment an amount  necessary to
meet the Bank's  obligation to withhold  amounts under the  applicable  federal,
state or local law.

         6.02  No Separate Fund.

         The amounts  payable as Benefits  under this Plan are payable  from the
general  assets of the Bank and no special fund or arrangement is intended to be
established hereby nor shall the Bank be required to earmark,  place in trust or
otherwise  segregate assets with respect to this Plan or any Benefits hereunder.
In the event any amount becomes  payable under this Plan, the Eligible  Director
shall have no rights greater than the rights of a general creditor of the Bank.

         6.03  Governing Law.

         This Plan  shall be  construed  under the laws of the  Commonwealth  of
Pennsylvania, without regard to its principles of conflicts of laws.

         6.04  Future Membership on Board.

         Eligibility  to  participate  in this Plan  and/or  receipt of Benefits
shall not be  construed  as  providing  any  Eligible  Director  the right to be
continued as a member of the Board of Directors of the Bank.

         6.05  No Pledge or Attachment.

         No  Benefit  which is or may  become  payable  under this Plan shall be
subject to any anticipation,  alienation, sale, transfer, pledge, encumbrance or
hypothecation  or subject to any  attachment,  levy or similar  process  and any
attempt to effect any such action shall be null and void.



                                        6

<PAGE>


         6.06  Amendment or Termination of Plan.

         This Plan may be amended,  in whole or in part, or terminated only upon
the affirmative vote of a majority of the Board of Directors of the Bank without
notice  to any  Eligible  Director;  provided,  however,  no such  amendment  or
termination shall have the effect of limiting or reducing an Eligible Director's
right to receive Benefits accrued prior to such amendment or termination.

         6.07 Binding and  Superseding  Effect.  This Plan shall be binding upon
the Bank and the Eligible Directors and their respective successors and assigns.
This Plan shall supersede any prior agreement or representation  with respect to
the subject matter hereof.


                                        7




                                  EXHIBIT 10.3

                          Form of Employment Agreement


<PAGE>

                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, entered into this 12th day of June 1997, by and between
First Carnegie  Deposit  (formerly First Federal  Savings & Loan  Association of
Carnegie),  a Federal stock savings bank,  (the "Bank") and Walter G. Kelly (the
"Executive").

                                   WITNESSETH

         WHEREAS,  the Executive has heretofore been employed by the Bank as the
President and Chief  Executive  Officer and is  experienced in all phases of the
business of the Bank; and

         WHEREAS,  the Bank  desires  to be ensured of the Executive's continued
active participation in the business of the Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Bank and in  consideration  of the  Executive's  agreeing  to  remain in the
employ of the Bank,  the  parties  desire to specify the  continuing  employment
relationship of the Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1. Employment. The Bank hereby employs the Executive in the capacity of
President  and Chief  Executive  Officer.  The  Executive  hereby  accepts  said
employment and agrees to render such  administrative and management  services to
the Bank and to Skibo  Bancshares,  M.H.C.,  the parent mutual  holding  company
("Parent") as are currently rendered and as are customarily performed by persons
situated  in a similar  executive  capacity.  The  Executive  shall  promote the
business of the Bank and Parent.  The Executive's  other duties shall be such as
the Board of Directors  for the Bank (the "Board of  Directors"  or "Board") may
from time to time reasonably  direct,  including  normal duties as an officer of
the Bank.

         2. Term of  Employment.  The term of  employment  under this  Agreement
shall be for three years,  commencing on the date of this Agreement and, subject
to the requirements of the succeeding sentence,  shall be deemed  automatically,
without further action,  to extend for an additional three (3) months at the end
of each  calendar  quarter,  so  that at any  time  the  remaining  term of this
Agreement  shall be from two and three quarter (2 3/4) years to three (3) years.
Prior to the end of each calendar quarter, the Board of Directors shall consider
and review (with appropriate corporate  documentation  thereof, and after taking
into  account  all  relevant  factors,  including  the  Executive's  performance
hereunder)  extension  of the term  under  this  Agreement,  and the term  shall
continue  to extend in the manner  set forth  above  unless  either the Board of
Directors  does not approve such  extension and provides  written  notice to the
Executive of such event or the Executive gives written notice to the Bank of his
election not to extend the term, in each case with such  written


<PAGE>


notice to be given not less than  thirty  (30) days  prior to any such  calendar
quarter. References herein to the term of this Agreement shall refer both to the
initial term and successive terms.

         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Bank shall compensate and pay the Executive
during the term of this  Agreement a minimum base salary at the rate of $144,685
per annum ("Base  Salary"),  payable in cash not less frequently than bi-weekly;
provided,  that  the  rate of such  salary  shall be  reviewed  by the  Board of
Directors not less often than annually,  and the Executive  shall be entitled to
receive  increases at such  percentages  or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Bank in  discretionary  bonuses that may be  authorized  and declared by the
Board of Directors to its senior  management  executives  from time to time.  No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Bank which may be or may become  applicable  to senior  management  relating  to
pension or other  retirement  benefit  plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives  of the Bank,  to the extent  commensurate  with his then  duties and
responsibilities, as fixed by the Board of Directors of the Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or  policy  of the Bank  which may be or may  become  applicable  to senior
management relating to life insurance, short and long term disability,  medical,
dental, eye-care, prescription drugs or medical reimbursement plans.

               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Bank. The Executive shall not be entitled to receive any additional compensation
from the Bank for failure to take a vacation or sick leave, nor shall he be able
to accumulate unused vacation or sick leave from one year to the next, except to
the extent authorized by the Board of Directors.

               (f) Expenses. The Bank shall reimburse the Executive or otherwise
provide for or pay for all  reasonable  expenses  incurred by the  Executive  in
furtherance of, or in connection with the business of the Bank,  including,  but
not by way of limitation,  automobile and traveling expenses, and all reasonable
entertainment  expenses  (whether incurred at the Executive's  residence,  while
traveling or  otherwise),  subject to such  reasonable  documentation  and other
limitations as may be

                                        2

<PAGE>


established  by the Board of Directors of the Bank. If such expenses are paid in
the first  instance by the  Executive,  the Bank shall  reimburse  the Executive
therefor.

               (g) Changes in  Benefits.  The Bank shall not make any changes in
such plans, benefits or privileges previously described in Section 3(c), (d) and
(e) which would adversely affect the Executive's rights or benefits  thereunder,
unless such change  occurs  pursuant to a program  applicable  to all  executive
officers of the Bank and does not result in a  proportionately  greater  adverse
change in the rights of, or benefits  to, the  Executive  as  compared  with any
other executive officer of the Bank. Nothing paid to Executive under any plan or
arrangement  presently in effect or made available in the future shall be deemed
to be in lieu of the  salary  payable to  Executive  pursuant  to  Section  3(a)
hereof.

         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote his full time and attention to the
performance  of his  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any  business or activity  contrary to the  business  affairs or interest of the
Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities  of any  business  dissimilar  from that of the Bank or  Parent,  or,
solely as a passive or minority investor, in any business.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.

         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation  due the  Executive  through the last day of the calendar  month in
which Executive's death shall have occurred.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly.  Termination for "Just Cause" shall include  termination because of
the Executive's personal dishonesty, incompetence, willful misconduct, breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties, willful

                                        3

<PAGE>


violation  of any law,  rule or  regulation  (other than traffic  violations  or
similar  offenses) or final  cease-and-desist  order,  or material breach of any
provision of the Agreement.

               (c) Except as provided pursuant to Section 9 herein, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Bank shall be obligated to continue to pay the
Executive the salary provided pursuant to Section 3(a) herein, up to the date of
termination  of  the  remaining  term  (including  any  renewal  term)  of  this
Agreement, but in no event for a period of less than twelve months, and the cost
of Executive obtaining all health,  life,  disability,  and other benefits which
the Executive  would be eligible to  participate in through such date based upon
the benefit levels  substantially equal to those being provided Executive at the
date of termination of employment.

               (d) If the  Executive is removed  and/or  permanently  prohibited
from participating in the conduct of the Bank's affairs by an order issued under
Sections  8(e)(4) or 8(g)(1) of the Federal  Deposit  Insurance Act ("FDIA") (12
U.S.C.  1818(e)(4) and (g)(1)), all obligations of the Bank under this Agreement
shall terminate, as of the effective date of the order, but the vested rights of
the parties shall not be affected.

               (e) If the Bank is in default (as  defined in Section  3(x)(1) of
FDIA) all  obligations  under this Agreement  shall  terminate as of the date of
default,  but  this  paragraph  shall  not  affect  any  vested  rights  of  the
contracting parties.

               (f) All  obligations  under this  Agreement  shall be terminated,
except to the extent determined that continuation of this Agreement is necessary
for the  continued  operation of the Bank:  (i) by the Director of the Office of
Thrift Supervision ("Director of OTS"), or his or her designee, at the time that
the Federal Deposit Insurance  Corporation  ("FDIC") enters into an agreement to
provide assistance to or on behalf of the Bank under the authority  contained in
Section  13(c)  of  FDIA;  or (ii) by the  Director  of the  OTS,  or his or her
designee,  at the time  that the  Director  of the OTS,  or his or her  designee
approves a supervisory  merger to resolve  problems  related to operation of the
Bank or when  the  Bank is  determined  by the  Director  of the OTS to be in an
unsafe or unsound condition. Any rights of the parties that have already vested,
however, shall not be affected by such action.

               (g) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 30 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

               (h) Notwithstanding anything herein to the contrary, any payments
made to the Executive pursuant to the Agreement, or otherwise,  shall be subject
to and  conditioned  upon  compliance with 12 USC ss.1828(k) and any regulations
promulgated thereunder.

                                        4

<PAGE>


         7.  Suspension  of  Employment.  If the  Executive is suspended  and/or
temporarily  prohibited from  participating in the conduct of the Bank's affairs
by a notice  served  under  Section  8(e)(3)  or (g)(1)  of the FDIA (12  U.S.C.
1818(e)(3)  and (g)(1)),  the Bank's  obligations  under the Agreement  shall be
suspended as of the date of service,  unless stayed by appropriate  proceedings.
If the charges in the notice are  dismissed,  the Bank may within its discretion
(i)  pay  the  Executive  all or part of the  compensation  withheld  while  its
contract  obligations  were suspended and (ii) reinstate any of its  obligations
which were suspended.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent  that he is unable to perform his duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Executive  shall  nevertheless  continue to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Executive during such period
under the  provisions  of  disability  insurance  coverage  in  effect  for Bank
employees.  Thereafter, Executive shall be eligible to receive benefits provided
by the Bank under the provisions of disability  insurance coverage in effect for
Bank employees.  Upon returning to active full-time employment,  the Executive's
full  compensation  as set forth in this Agreement shall be reinstated as of the
date of commencement of such activities. In the event that the Executive returns
to active  employment on other than a full-time basis, then his compensation (as
set forth in Section 3(a) of this  Agreement)  shall be reduced in proportion to
the time spent in said  employment,  or as shall  otherwise  be agreed to by the
parties.

         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any change in control of the Bank or Parent,  absent
Just Cause, Executive shall be paid an amount equal to the product of 2.99 times
the Executive's  "base amount" as defined in Section  280G(b)(3) of the Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder.  Said sum shall be paid, at the option of  Executive,  either in one
(1) lump sum  within  thirty  (30) days of such  termination  discounted  to the
present value of such payment using as the discount rate the Applicable  Federal
Rate  specified at Section 280G of the Code,  or in periodic  payments  over the
next 36 months or the remaining term of this Agreement  whichever is less, as if
Executive's  employment had not been  terminated,  and such payments shall be in
lieu of any  other  future  payments  which  the  Executive  would be  otherwise
entitled  to receive  under  Section 6 of this  Agreement.  Notwithstanding  the
forgoing, all sums payable hereunder shall be reduced in such manner and to such
extent so that no such payments made  hereunder when  aggregated  with all other
payments to be made to the  Executive  by the Bank or the Parent shall be deemed
an "excess parachute payment" in accordance with Section 280G of the Code and be
subject to the  excise tax  provided  at Section  4999(a) of the Code.  The term
"control"  shall refer to the ownership,  holding or power to vote more than 25%
of the  Parent's  or Bank's  voting  stock,  the  control of the  election  of a
majority of the

                                        5

<PAGE>


Parent's or Bank's  directors,  or the exercise of a controlling  influence over
the  management  or  policies  of the Parent or Bank by any person or by persons
acting as a group within the meaning of Section 13(d) of the Securities Exchange
Act of 1934. The term "person" means an individual other than the Executive,  or
a corporation,  partnership, trust, association, joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate his employment during the term of
this  Agreement  following  a  change  in  control  of the Bank or  Parent,  and
Executive  shall  thereupon  be entitled to receive  the  payment  described  in
Section 9(a) of this Agreement,  upon the occurrence, or within ninety (90) days
thereafter,  of any of the following events, which have not been consented to in
advance by the Executive in writing:  (i) if Executive would be required to move
his personal  residence or perform his principal  executive  functions more than
twenty-five (25) miles from the Executive's  primary office as of the signing of
this Agreement;  (ii) if in the organizational  structure of the Bank, Executive
would be  required  to  report to a person or  persons  other  than the Board of
Directors  of the Bank;  (iii) if the Bank should  fail to maintain  Executive's
base  compensation  in effect as of the date of the  Change in  Control  and the
existing  employee  benefits plans,  including  material  fringe benefit,  stock
option and  retirement  plans;  (iv) if Executive  would be assigned  duties and
responsibilities  other than those  normally  associated  with his  position  as
referenced  at  Section  1,  herein;  (v)  if  Executive's  responsibilities  or
authority  have in any way been  materially  diminished  or reduced;  or (vi) if
Executive would not be reelected to the Board of Directors of the Bank.

        10. Withholding.  All payments required to be made by the Bank hereunder
to the Executive  shall be subject to the  withholding of such amounts,  if any,
relating  to tax  and  other  payroll  deductions  as the  Bank  may  reasonably
determine should be withheld pursuant to any applicable law or regulation.

        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other successor of the Bank or Parent which shall acquire,
directly or indirectly, by merger, consolidation,  purchase or otherwise, all or
substantially all of the assets or stock of the Bank or Parent.

               (b) Since the Bank is  contracting  for the unique  and  personal
skills of the  Executive,  the Executive  shall be precluded  from  assigning or
delegating his rights or duties  hereunder  without first  obtaining the written
consent of the Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically  designated  by the Board of  Directors  of the Bank to sign on its
behalf.  No waiver by any  party  hereto at any time of any  breach by any other
party  hereto  of, or  compliance  with,  any  condition  or  provision  of this
Agreement to be

                                        6

<PAGE>


performed by such other party shall be deemed a waiver of similar or  dissimilar
provisions or conditions at the same or at any prior or subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable and otherwise by the substantive  laws of the  Commonwealth of
Pennsylvania.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require the Bank to create a trust of any kind to fund any benefits which may be
payable  hereunder,  and to the extent  that the  Executive  acquires a right to
receive  benefits from the Bank  hereunder,  such right shall be no greater than
the right of any unsecured general creditor of the Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association  ("AAA")  nearest to the home  office of the Bank,  and
judgment upon the award rendered may be entered in any court having jurisdiction
thereof,  except to the extent  that the parties  may  otherwise  reach a mutual
settlement of such issue.  Further, the settlement of the dispute to be approved
by the Board of the Bank may include a provision  for the  reimbursement  by the
Bank  to  the  Executive  for  all  reasonable  costs  and  expenses,  including
reasonable  attorneys' fees, arising from such dispute,  proceedings or actions,
or the Board of the Bank or the Parent may authorize such  reimbursement of such
reasonable  costs and  expenses  by separate  action  upon a written  action and
determination   of  the  Board  following   settlement  of  the  dispute.   Such
reimbursement shall be paid within ten (10) days of Executive  furnishing to the
Bank or Parent  evidence,  which may be in the form,  among other  things,  of a
canceled check or receipt, of any costs or expenses incurred by Executive.

        18. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.



                                        7




                                   EXHIBIT 13

                  Annual Report to Stockholders for Fiscal Year
                              Ended March 31, 1999


<PAGE>
                              SKIBO FINANCIAL CORP.
                  THE HOLDING COMPANY OF FIRST CARNEGIE DEPOSIT


                               1999 ANNUAL REPORT

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

<PAGE>

                              SKIBO FINANCIAL CORP.
                               1999 ANNUAL REPORT



TABLE OF CONTENTS




Letter to Stockholders....................................................   1

Selected Financial and Other Data.........................................   2

Corporate Profile and Related Information.................................   3

Average Balance Sheet, Interest Rates, and Yield..........................   4

Rate/Volume Analysis .....................................................   5

Management's Discussion and Analysis of
  Financial Condition and Results of Operations...........................   6

Independent Auditors' Report..............................................  12

Consolidated Statements of Financial Condition............................  13

Consolidated Statements of Income and Comprehensive Income................  14

Consolidated Statements of Stockholders' Equity...........................  15

Consolidated Statements of Cash Flows.....................................  16

Notes to Consolidated Financial Statements................................  18

Stock Market Information....................................................39

Office Locations and Other Corporate Information..........................  40




<PAGE>




                              SKIBO FINANCIAL CORP.


To Our Stockholders:

Certainly 1998 proved to be a difficult year for community based thrifts. Due to
a prolonged  flat yield  curve,  net  interest  margins  remained  narrow.  This
prolonged margin squeeze has negatively  impacted  earnings and the price of our
stock.

However,  our new corporate  structure has given us the ability to diversify and
sets the stage for increasing  shareholder value.  Although we currently have no
intentions to do so, the  establishment  of the "mid-tier" stock holding company
permits us to acquire other mutual and stock  financial  institutions  and other
companies.  We also have the  ability to  repurchase  our own stock.  On May 14,
1999, the Board of Directors adopted a stock repurchase  program.  Upon approval
from the OTS, the Company may repurchase up to 10% of its 1,547,246  outstanding
shares of common stock held by persons other than Skibo Bancshares,  M.H.C., its
mutual holding company.

Net income for fiscal 1999 was  $727,000,  or $.22 per share on both a basic and
diluted basis, as compared to net income of $969,000 or $.29 per share on both a
basic and diluted  basis for the prior  fiscal  year.  Net income in fiscal 1998
included $251,000 received in settlement of a deficiency judgment.
Excluding the non-recurring item, net income remained stable.

Although  our rates are very  competitive,  we feel the very strong stock market
appears  to be  attracting  bank and  thrift  deposits.  The  Company's  savings
deposits remained stagnant, however, only decreasing by $309,000.

In its continued commitment to invest in the communities in which it serves, the
Company  purchased  and  originated  $17.2  million in loans.  These loans,  the
majority of which are in our designated lending area, are primarily  residential
and farm loans.  However,  the lower  interest  rates  currently  available have
increased the prepayment speed on our loan portfolio.  Loan repayments  totalled
$19.7  million,  ultimately  causing a decrease in net loans  receivable of $2.6
million or 3.8%, which  contributed to the decrease in the net yield on interest
earning assets from 2.79% to 2.66%.

The Company first  acknowledged and addressed the potential  problem  associated
with the  Year  2000  ("Y2K")  in  1990.  Since  that  time,  we have  developed
comprehensive  plans,   renovated  our  in-house  data  processing  system,  and
successfully  completed three regulatory exams designed to ensure Y2K readiness.
We have  developed  an  ongoing  customer  awareness  program,  in which we have
provided our customers with a leaflet addressing Y2K issues.

The Board of Directors,  Officers and Employees of Skibo Financial  Corp.  would
like to thank you for your continued commitment to the Company, and we pledge to
work hard to increase stockholder value in the years to come.


Sincerely,


/s/Walter G. Kelly

Walter G. Kelly
President and Chief Executive Officer


<PAGE>



                              SKIBO FINANCIAL CORP.
                        SELECTED FINANCIAL AND OTHER DATA


<TABLE>
<CAPTION>
Selected Financial Condition Data (In thousands)
- -----------------------------------------------------------------------------------------------------------------------------
At March 31,                                                      1999        1998        1997           1996        1995
=============================================================================================================================
<S>                                                            <C>         <C>         <C>            <C>         <C>
Total assets ................................................   $155,056    $148,132    $162,525       $117,814    $120,309
Loans receivable, net .......................................     65,309      67,884      61,625         43,846      31,968
Mortgage-backed securities ..................................     54,365      54,315      53,939         53,796      62,631
Investment securities .......................................     25,087      15,777      17,532         13,714      20,097
Cash and cash equivalents ...................................      2,499       3,271      22,701          1,697       1,164
Savings deposits ............................................     76,917      77,226      87,802         81,615      77,708
Stock subscriptions(2) ......................................       --          --        13,606           --          --
FHLB advances ...............................................     49,300      41,300      41,933         16,828      24,028
Bonds payable ...............................................      1,299       1,618       2,066          2,612       3,205
Stockholders'/members' equity(2) ............................   $ 25,130    $ 24,980    $ 15,008       $ 14,686    $ 13,596
=============================================================================================================================

Selected Operating Data (In thousands, except per share data)
- -----------------------------------------------------------------------------------------------------------------------------
Year Ended March 31, ........................................       1999        1998        1997           1996        1995
- -----------------------------------------------------------------------------------------------------------------------------
Interest income .............................................   $  9,691    $ 10,131    $  9,219       $  8,510    $  7,912
Interest expense ............................................      5,880       6,167       5,942          5,353       4,649
                                                                --------    --------    --------       --------    --------
Net interest income .........................................      3,811       3,964       3,277          3,157       3,263
Provision for loan losses ...................................         25          60         120            131          33
                                                                --------    --------    --------       --------    --------
Net interest income after
 provision for loan losses ..................................      3,786       3,904       3,157          3,026       3,230
                                                                --------    --------    --------       --------    --------
Total other income ..........................................         86         329         129            474         116
Total other expenses ........................................      2,689       2,516       2,751(1)       2,021       1,846
                                                                --------    --------    --------       --------    --------
Income before income taxes ..................................      1,183       1,717         535          1,479       1,500
Provision for income taxes ..................................        456         748         212            432         444
                                                                --------    --------    --------       --------    --------
Net income ..................................................   $    727    $    969    $    323       $  1,047    $  1,056
                                                                ========    ========    ========       ========    ========
Basic earnings per share(2),(3) .............................   $    .22    $    .29         N/A            N/A         N/A
Diluted earnings per share(2),(3) ...........................   $    .22    $    .29         N/A            N/A         N/A
=============================================================================================================================

Selected Financial Ratios and Other Data
- -----------------------------------------------------------------------------------------------------------------------------
Year Ended March 31, ........................................       1999        1998        1997           1996        1995
- -----------------------------------------------------------------------------------------------------------------------------
Return on average assets ....................................        .49%        .66%        .23%(1)        .86%        .87%
Return on average equity ....................................       2.94        3.95        2.18(1)        7.38        8.03
Average equity to average assets ............................      16.60       16.64       10.77          11.70       10.86
Stockholders'/members' equity to assets at
  period end ................................................      16.21       16.86        9.23          12.47       11.30
Net interest rate spread ....................................       1.87        1.96        1.97           2.15        2.32
Net yield on average interest-earning assets ................       2.66        2.79        2.46           2.69        2.76
Non-performing assets to total assets .......................        .53         .77         .51            .74         .21
Loan loss allowance to total loans (net) ....................        .88         .81         .67            .66         .50
Non-performing loans to total loans (net) ...................       1.25        1.66        1.32           1.59         .27
</TABLE>


- ---------------------------------
(1)  Includes a one-time  special  assessment  of $511,000 to  recapitalize  the
     Savings Association Insurance Fund.
(2)  On  April  4,  1997,  the  Bank   completed  its  mutual  holding   company
     reorganization and minority stock issuance.  Therefore all numbers prior to
     1998 are those of the Bank in mutual form.
(3)  On October 29, l998, a mid-tier stock holding  company was formed and stock
     was exchanged on a  three-for-two  basis.  All prior per share numbers have
     been restated.


                                        2

<PAGE>




                              SKIBO FINANCIAL CORP.



                    Corporate Profile and Related Information



First Carnegie  Deposit  ("Bank") was  originally  chartered in 1924 as Fidelity
Building and Loan.  In January  1939,  the Bank's name changed to First  Federal
Savings and Loan Association of Carnegie. The name was again changed on December
17, 1996 to First Carnegie Deposit.  On April 4, 1997, the Bank reorganized from
a mutual savings bank into a federal mutual holding company  structure,  whereby
the Bank  exchanged its federal  mutual savings bank charter for a federal stock
savings bank charter and formed Skibo Bancshares,  M.H.C.  ("MHC"),  a federally
chartered mutual holding company.

A reorganization  into a two-tier holding company  structure was accomplished on
October 29, l998 ("Reorganization").  In the Reorganization, the Bank, the prior
reporting  company,  became a wholly-owned  subsidiary of Skibo  Financial Corp.
("Company"),  a newly formed stock  corporation  which is majority  owned by the
Mutual Holding Company.  In the  Reorganization,  outstanding shares of the Bank
Common Stock were converted on a  three-for-two  basis into shares of the common
stock, par value $.10 per share, of the Company  ("Company  Common Stock"),  and
the  holders of Bank  Common  Stock  became the  holders of all the  outstanding
shares  of  Company  Common  Stock.  The  Reorganization  had no  impact  on the
operations of the Bank or the Mutual Holding Company. The Bank has continued its
operations at the same  locations,  with the same  management and subject to all
the rights,  obligations and liabilities of the Bank existing  immediately prior
to the Reorganization.

All references in this document to the Company include  activities of both Skibo
Financial  Corp. and First Carnegie  Deposit on a consolidated  basis unless the
context requires otherwise.

The Bank is a community  oriented savings  association  providing mortgage loans
and consumer loans. The Company is primarily engaged in attracting deposits from
the general  public  through  its  offices  and using those and other  available
sources of funds to purchase and originate  one- to  four-family  mortgage loans
and farm  loans and to invest in  mortgage-backed  and other  securities,  Small
Business   Administration   ("SBA")  and  other  government   agency  guaranteed
commercial and consumer loans.  Because the Company faces strong  competition in
originating  traditional  residential mortgage loans, the Company has emphasized
other  forms of lending,  including  the  purchase  of SBA and other  government
agency guaranteed loans, and commercial real estate loans, including farms.

The  principal  sources  of  funds  for  the  Company's  lending  and  investing
activities are deposits,  the repayment and maturity of loans,  the maturity and
call of securities,  and Federal Home Loan Bank ("FHLB") advances. The principal
source  of income  is  interest  on loans  and  mortgage-backed  and  investment
securities  and the  principal  expense is interest  paid on  deposits  and FHLB
advances.

The Company's and Bank's executive  offices are located at 242 East Main Street,
Carnegie, Pennsylvania 15106. The telephone number is (412)276-2424.



                                        3

<PAGE>

                AVERAGE BALANCE SHEET, INTEREST RATES, AND YIELD


The  following  table sets forth certain  information  relating to the Company's
average  balance  sheet and reflects the average yield on assets and the average
cost of liabilities for the periods  indicated and the average yields earned and
rates paid.  Such yields and costs are derived by dividing  income or expense by
the  average  balance of assets or  liabilities,  respectively,  for the periods
presented. Average balances are derived from month-end balances. Management does
not believe that the use of month-end balances instead of daily average balances
has caused any material differences in the information presented.

<TABLE>
<CAPTION>
                                                                               For the Years Ended March 31,
                                           -----------------------------------------------------------------------------------
                                                                1999                                       1998
                                           --------------------------------------------   ------------------------------------
                                                 Average                      Average          Average               Average
                                                 Balance       Interest    Yield/Cost          Balance    Interest  Yield/Cost
                                                 -------       --------    ----------          -------    --------  ----------
                                                               (Actual)                                  (Actual)
                                                                           (Dollars in Thousands)
<S>                                            <C>             <C>              <C>           <C>         <C>           <C>
Interest-earning assets:
  Loans receivable(1)...................        $  65,591       $ 4,651          7.09%         $ 62,255    $ 4,628       7.43%
  Mortgage-backed securities............           52,014         3,437          6.61            57,522      3,965       6.89
  Investment securities.................           19,611         1,258          6.41            17,093      1,218       7.13
  Other interest-earning assets(2)......            6,156           345          5.60             5,370        320       5.96
                                                  -------        ------                         -------      -----
   Total interest-earning assets........          143,372       $ 9,691          6.76           142,240    $10,131       7.12
                                                                 ------                                     ------
Noninterest-earning assets..............            5,616                                         5,026
                                                  -------                                       -------
   Total assets.........................         $148,988                                      $147,266
                                                  =======                                       =======
Interest-bearing liabilities:
Deposit accounts:
   NOW accounts . ......................        $   3,609      $     48          1.33         $   3,347    $    51       1.52
   Passbook accounts....................           17,073           454          2.66            17,224        464       2.69
   Money market deposit accounts........            4,011            96          2.39             3,946         95       2.41
   Certificates of deposit..............           50,799         2,850          5.61            51,797      2,961       5.72
Escrow..................................              164             2          1.22               175          2       1.14
FHLB advances...........................           42,758         2,240          5.24            40,264      2,341       5.81
Bonds payable & other borrowings........            1,947           190          9.76             2,676        253       9.45
                                                  -------         -----                         -------      -----
   Total interest-bearing liabilities...          120,361         5,880          4.89           119,429      6,167       5.16
                                                                  -----                                      -----
Noninterest-bearing liabilities.........            3,896                                         3,334
                                                  -------                                       -------
   Total liabilities....................          124,257                                       122,763
Stockholders' equity....................           24,731                                        24,503
                                                  -------                                       -------

   Total liabilities and stockholders'           $148,988                                      $147,266
                                                  =======                                       =======
     equity.............................
Net interest income.....................                         $3,811                                     $3,964
                                                                  =====                                      =====
Interest rate spread(3).................                                          1.87%                                  1.96%
                                                                                ======                                 ======
Net yield on interest-earning assets(4).                                          2.66%                                  2.79%
                                                                                ======                                 ======
Ratio of average interest-earning assets
   to average interest-bearing liabilities                                      119.12%                                119.10%
                                                                                ======                                 ======
</TABLE>

- ---------------------------------
(1)  Non-accrual  loans  have been  included  in the  average  balance of loans;
     however,  unpaid  interest on  non-accrual  loans has not been included for
     purposes of determining interest income.
(2)  Includes  interest-bearing  deposits in other  financial  institutions  and
     Federal Home Loan Bank ("FHLB") stock.
(3)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                        4

<PAGE>








                              RATE/VOLUME ANALYSIS



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

<TABLE>
<CAPTION>
                                                       Year Ended March 31,                        Year Ended March 31,
                                                          1999 vs. 1998                                1998 vs. 1997
                                                       Increase (Decrease)                          Increase (Decrease)
                                                             Due to                                       Due to
                                           -------------------------------------------     ---------------------------------------
                                                                  Rate/                                          Rate/
                                           Volume       Rate      Volume       Net          Volume      Rate     Volume     Net
                                           ------      ------     ------      -----         ------     ------    ------    ----
                                                                             (Dollars in Thousands)
<S>                                        <C>          <C>        <C>        <C>            <C>       <C>      <C>        <C>
Interest-earning assets:
  Loans receivable......................    $ 248        $(214)     $(11)      $   23         $405      $ 20     $   2      $427
  Mortgage-backed securities............     (380)        (164)       16         (528)         335        52         5       392
  Investment securities.................      179         (121)      (18)          40           56        47         2       105
  Other interest-earning assets.........       47          (19)       (3)          25          (89)      105       (28)      (12)
                                               --          ---       ---         ----          ---       ---       ---       ---
    Total interest-earning assets.......    $  94        $(518)     $(16)       $(440)        $707      $224      $(19)     $912
                                               ==         ====       ===         ====          ===       ===       ===       ===

Interest-bearing liabilities:
  NOW accounts..........................    $   4       $   (6)     $ (1)      $   (3)       $  (1)    $  --     $  --     $  (1)
  Passbook accounts.....................       (4)          (6)       --          (10)         (40)       13        (1)      (28)
  Money market deposit accounts.........        1           --        --            1          (14)       --        --       (14)
  Certificates of deposit...............      (57)         (55)        1         (111)        (108)       44        (2)      (66)
  Stock subscriptions...................       --           --        --           --          (18)       --        --       (18)
  Escrow................................       --           --        --           --           --        --        --        --
  FHLB advances.........................      145         (232)      (14)        (101)         261        70         9       340
  Bonds payable & other borrowings......      (69)           8        (2)         (63)          22        (9)       (1)       12
                                              ---         ----       ---         ----          ---      ----       ---       ---
    Total interest-bearing liabilities..    $  20        $(291)     $(16)       $(287)        $102      $118     $   5      $225
                                              ===         ====       ===         ====          ===       ===       ===       ===

Net interest income.....................    $  74        $(227)    $  --        $(153)        $605      $106     $ (24)     $687
                                               ==         ====      ====         ====          ===       ===       ===       ===
</TABLE>






                                        5

<PAGE>



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


General

The  Company's  results  of  operations  are  primarily  dependent  upon its net
interest income,  which is the difference  between the interest income earned on
its assets, primarily loans,  mortgage-backed securities and investments and the
interest  expense on its  liabilities,  primarily  deposits and borrowings.  Net
interest  income  may  be  affected   significantly   by  general  economic  and
competitive  conditions and policies of regulatory agencies,  particularly those
with  respect to market  interest  rates.  The  results of  operations  are also
significantly  influenced by the level of noninterest expenses, such as employee
salaries and benefits, noninterest income, such as loan-related fees and fees on
deposit-related services, and the Company's provision for loan losses.

Changes in Financial Condition

The Company's  total assets of  $155,056,000 at March 31, 1999 are reflective of
an increase of  $6,924,000  or 4.7%,  as compared to  $148,132,000  at March 31,
1998.  The increase in total assets was primarily due to increases in investment
securities  and  accrued  interest  receivable  thereon,  and cash  and  prepaid
expenses,  offset by decreases in loans receivable and interest bearing deposits
at other financial institutions.

The increase in the  Company's  liabilities  was primarily due to an increase in
FHLB advances,  offset by decreases in savings deposits, bonds payable and other
borrowings.  Changes in the  components  of assets,  liabilities  and equity are
discussed herein.

The Company's  non-performing loans and non-performing assets at March 31, 1999,
totalled  $818,000 and  $818,000,  as compared to $1,130,000  and  $1,141,000 at
March 31, 1998, respectively.

Loans  Receivable,  net.  Net  loans  receivable  at  March  31,  1999  totalled
$65,309,000,  a decrease of $2,575,000 or 3.8%,  as compared to  $67,884,000  at
March 31, 1998. The decrease was primarily due to principal  repayments of $19.7
million,  partially  offset by purchases of $8.2 million of one- to  four-family
fixed rate mortgages (of which  $628,000 were FHA and VA insured),  $243,000 FHA
insured  multi-family  project loans,  $5.1 million of farm loans (of which $2.2
million are government  guaranteed and/ or insured),  $2.1 million of commercial
mortgage  and  non-mortgage  loans  (  of  which  $1.9  million  are  government
guaranteed  and/or  insured) and the  origination  of $741,000 one- to- four and
multi-family  fixed  rate  mortgages,   and  $766,000  consumer  and  commercial
non-mortgage loans.

Mortgage-backed Securities. Mortgage-backed securities were $54,365,000 at March
31, 1999,  an increase of $50,000 or 0.1%, as compared to  $54,315,000  at March
31, 1998.  The increase  was due to  purchases of $16.8  million of  securities,
offset by principal  repayments and maturities,  as many of the underlying loans
refinanced in the low interest rate environment.

Investment  Securities.  Investment securities totalled $25,087,000 at March 31,
1999, an increase of $9,310,000 or 59.0%,  as compared to  $15,777,000  at March
31,  1998.  This was  primarily a result of  purchases  of US Agency  securities
comprised of bonds, debentures and REMICs.

Cash  and  Cash  Equivalents.  Cash  and  cash  equivalents,  which  consist  of
interest-bearing  and  noninterest-bearing   deposits,  totalled  $2,499,000,  a
decrease of $772,000 or 23.6% from the prior  fiscal  year.  This  decrease  was
primarily  due to a decrease in  interest-bearing  deposits  at other  financial
institutions.

Deposits. The Company's deposits, after interest credited, decreased by $309,000
or 0.4% to  $76,917,000  at March 31, 1999, as compared to  $77,226,000 at March
31,  1998.  The decrease was  primarily  due to a decrease in passbook  savings,
certificates  of deposit  and money  market  accounts,  offset by an increase in
checking accounts.

FHLB  Advances.  FHLB  advances,  at March 31, 1999,  totalled  $49,300,000,  an
increase of $8,000,000 or 19.4%,  as compared to  $41,300,000 at March 31, 1998.
The Company uses FHLB  advances as a supplement to deposits to fund its purchase
of loans and investments.

Stockholders' Equity. The Company's stockholders' equity totalled $25,130,000 at
March 31, 1999, as compared to  $24,980,000  at March 31, 1998.  The increase of
$150,000  or .6%  was  due to net  income,  offset  by the  implementation  of a
restricted  stock plan and the  purchase of treasury  stock.  See Note 11 "Stock
Based Compensation Plans."

                                        6

<PAGE>



Comparison of Operating Results for the Years Ended March 31, 1999 and 1998

Net Income. The Company recorded net income of $727,000 for the year ended March
31,  1999,  as compared  to net income of $969,000  for the year ended March 31,
1998. Changes in the components of income and expense are discussed herein.

Net Interest Income. Net interest income decreased $153,000 or 3.9% for the year
ended March 31, 1999, as compared to the prior fiscal year.  Although  there was
an increase of $1.1  million or .8% in the average  balance of  interest-earning
assets, there was a 36 basis point decrease in the average yield earned thereon.
The average  balance of  interest-bearing  liabilities  increased by $932,000 or
 .8%,  offset  somewhat  by a 27 basis point  decrease  in the average  rate paid
thereon.

The net yield on average interest earning assets,  which represents net interest
income as a percentage of average  interest  earning assets,  decreased to 2.66%
for the year ended March 31, 1999,  from 2.79% for the prior  fiscal  year.  The
Company  continued to see shrinking  margins in the low market rates of interest
coupled with intense competition.

Interest  Income.  Interest income totalled  $9,691,000 for the year ended March
31, 1999,  as compared to  $10,131,000  for the year ended March 31,  1998.  The
$440,000  or 4.3%  decrease  was  largely  the result of  decreased  income from
mortgage-backed  securities  and a 36 basis point  decrease in the average yield
earned  on the  total  average  interest  earning  assets,  offset  somewhat  by
increased income from the Company's loan and investment portfolios.

Interest on loans receivable  increased  $23,000 or 0.5% in 1999, as compared to
the prior fiscal year.  This increase was primarily the result of a $3.3 million
increase in the average balance of loans receivable, due to the addition of one-
to four-family,  multi-family and commercial mortgages (including farms), offset
by a decrease in the average yield of 34 basis points.

Interest income on  mortgage-backed  securities  decreased  $528,000 or 13.3% in
1999,  as compared to the prior fiscal year.  This  decrease was  primarily  the
result of a $5.5 million  decrease in the average balance of such securities and
a decrease in the average yield of 28 basis points.

Interest  income on investment  securities  increased by $40,000 or 3.3% for the
year ended March 31, 1999,  as compared to the prior  fiscal year.  The increase
was  primarily  due to a $2.5  million  increase in the average  balance of such
securities offset by a decrease in the average yield of 72 basis points.

Interest income on other interest-earning assets increased by $25,000 or 7.8% in
1999, as compared to the prior fiscal year.  The increase was primarily due to a
$786,000  increase in the average  balance of such assets,  offset by a 36 basis
point decrease in the yield.

The average yield on the average  balance of  interest-earning  assets was 6.76%
and 7.12% for the years ended March 31, 1999 and 1998, respectively.

Interest Expense.  Interest expense totalled $5,880,000 for the year ended March
31,  1999,  as compared to  $6,167,000  for the year ended March 31,  1998.  The
$287,000 or 4.7% decrease was primarily due a decrease in the average balance of
deposits and other  borrowings and a 27 basis point decrease in the average rate
paid on the total  average  interest-bearing  liabilities,  offset by  increased
average balances in FHLB advances.

Interest expense on deposits  (including  escrows) decreased $123,000 or 3.4% in
1999, as compared to the prior fiscal year.  The decrease was primarily due to a
$1.2 million decrease in the average balance of passbook  savings,  certificates
of deposit and escrows  and a 11 basis point  decrease in the average  rate paid
thereon,  offset by an  increase  in the  average  balance  of  interest-bearing
checking  and  money  market  accounts.  See  Note 6 to  Consolidated  Financial
Statements.

Interest on FHLB advances decreased $101,000 or 4.3% in 1999, as compared to the
prior fiscal year.  The decrease was primarily due to a 57 basis point  decrease
in the rate paid  thereon,  offset by a $2.5  million  or 6.2%  increase  in the
average  balance of such  advances.  The Company uses FHLB advances as a funding
source and has in the past used borrowings to supplement deposits, which are the
Company's primary source of funds.

Interest on bonds payable and other  borrowings,  a less significant  portion of
interest expense, decreased by $63,000 or 24.9%, as the average principal amount
of bonds and other borrowings outstanding decreased by $729,000,  offset by a 31
basis point increase in the average rate paid thereon.


                                        7

<PAGE>



Provision for Loan Losses.  The Company's  management  continually  monitors and
adjusts  its  allowance  for loan  losses  based upon its  analysis  of the loan
portfolio.  The  allowance is increased by a provision  for loan losses  charged
against  income,  the amount of which  depends  upon an analysis of the changing
risks inherent in the Company's loan portfolio. Because of the insured nature of
a majority  of its loan  portfolio,  the Company  has  historically  experienced
limited loan charge-offs.  However,  there can be no assurance that additions to
the  allowance  for loan losses  will not be required in future  periods or that
actual losses will not exceed  estimated  amounts.  During the years ended March
31, 1999 and 1998, the Company established provisions for loan losses of $25,000
and $60,000,  respectively.  At March 31, 1999, the Company's allowance for loan
losses amounted to $575,000 or .88% of total net loans  outstanding and 70.3% of
total non-performing  loans. The non-performing  loans,  however,  include three
government  guaranteed  loans at March 31, 1999 and 1998,  which represent 88.8%
and 93.2% of the total non-performing loans, respectively.

Other  Income.  During the year ended March 31,  1999,  other  income  decreased
$243,000 or 73.9%, as compared to the prior fiscal year.  Income received in the
prior year  included a  deficiency  judgment  against a former  borrower  in the
amount of $251,000.

Other  Expenses.  Total other expenses  increased by $173,000 or 6.9% during the
year ended March 31,  1999,  as compared to the prior  year.  The  increase  was
primarily  attributable to an increase of $198,000 in compensation  and employee
benefits expense. The increase in compensation and employee benefits expense was
due to the  implementation  of a  restricted  stock plan  totalling  $378,000 in
fiscal year ending March 31,  1999,  offset by decreases of $120,000 in the ESOP
expense,  $24,000 in compensation and employee benefits expense,  and $36,000 in
defined  benefit  plan and  Supplemental  Employee  Retirement  Plan  (SERP) and
Directors Retirement Plan (DRP) costs.

Income Tax Expense.  The provision for income tax totalled $456,000 for the year
ended March 31, 1999,  as compared to $748,000 for fiscal 1998.  The $292,000 or
39.0%  decrease is due to decreased  income.  The  Company's  effective tax rate
amounted to 38.5% and 43.6% for fiscal 1999 and 1998,  respectively.  See Note 9
of the Notes to Consolidated Financial Statements.

Market Risk & Asset/Liability Management

Quantitative.  The Company does not maintain a trading  account for any class of
financial  instrument  nor does it  engage in  hedging  activities  or  purchase
high-risk  derivative  instruments.  Furthermore,  the Company is not subject to
foreign currency exchange rate risk or commodity price risk.

Qualitative.  The  Company's  net  interest  income is  sensitive  to changes in
interest rates, as the rates paid on its interest-bearing  liabilities generally
change faster than the rates earned on its interest-earning assets. As a result,
net interest income will frequently  decline in periods of rising interest rates
and increase in periods of decreasing  interest rates.  Therefore,  the interest
rate  sensitivity  of  the  Company  demands  constant  refinement  and  further
restructuring to maintain an asset and liability  structure which can be managed
for  interest  rate  risk that  exists in the  uncertain  markets  currently  in
existence.

To mitigate the impact of changing  interest  rates on its net interest  income,
the Company monitors the interest rate sensitivity of its assets and liabilities
on an ongoing basis. Historically, the Company has managed interest rate risk by
shortening  the  repricing  and  maturity  characteristics  of  its  assets  and
lengthening  the repricing and maturity  characteristics  of its retail  deposit
base. The Company utilizes the interest rate risk exposure analysis performed by
the OTS as the primary tool for monitoring its interest rate risk.

Rates on deposits are primarily  based on the Company's  need for funds and on a
review of rates offered by other financial  institutions in the Company's market
areas. Rates on certificate accounts tend to be on the high end of the market in
order to  retain  deposits  which  face  increased  competition  from  financial
institutions,  stockbrokers,  insurance companies and others.  Interest rates on
loans are  primarily  based on the  interest  rates  offered by other  financial
institutions in the Company's primary market areas as well as the Company's cost
of funds.

The Company manages the interest rate  sensitivity of its assets and liabilities
through the  determination  and adjustment of  asset/liability  composition  and
pricing  strategies.  The Company then  monitors the impact on the interest rate
risk and earnings  consequences  of such  strategies  for  consistency  with the
Company's liquidity needs, growth, and capital adequacy. The Company's principal
strategy is to reduce the  interest  rate  sensitivity  of its  interest-earning
assets and to match, as closely as possible,  the maturities of interest-earning
assets with interest-bearing  liabilities.  In an effort to reduce interest rate
risk and protect itself from the negative effects of rapid or prolonged  changes
in interest  rates,  the  Company has  instituted  certain  asset and  liability
management  measures,  including (i) continued  emphasis on core deposits,  (ii)
increased use of borrowings to

                                        8

<PAGE>



leverage  the  Company,  and (iii)  origination  and  purchase of short term and
variable rate assets, predominately real estate oriented.

Net Portfolio Value. In order to encourage savings  associations to reduce their
interest rate risk, the OTS adopted a rule  incorporating  an interest rate risk
("IRR")  component  into the risk-based  capital  rules.  The IRR component is a
dollar  amount  that will be  deducted  from total  capital  for the  purpose of
calculating an institution's  risk-based capital  requirement and is measured in
terms of the  sensitivity  of its net  portfolio  value  ("NPV")  to  changes in
interest rates. NPV is the difference  between incoming and outgoing  discounted
cash flows  from  assets,  liabilities,  and  off-balance  sheet  contracts.  An
institution's  IRR  is  measured  as the  change  to its  NPV as a  result  of a
hypothetical 200 basis point ("bp") change in market interest rates. A resulting
change in NPV of more than 2% of the  estimated  present  value of total  assets
("PV")  will  require  the  institution  to deduct  from its capital 50% of that
excess  change.  The rules provide that the OTS will calculate the IRR component
quarterly for each  institution.  The Bank,  based on asset size and  risk-based
capital,  has  been  informed  by the OTS  that it is  exempt  from  this  rule.
Nevertheless,  the following table presents the Bank's NPV at March 31, 1999 and
the estimated effect thereon of various interest rate changes,  as calculated by
the OTS, based on quarterly  information  voluntarily provided to the OTS by the
Bank.

<TABLE>
<CAPTION>
                                        Net Portfolio Equity Value                       NPV as % of PV of Assets
                          ---------------------------------------------------       ---------------------------------
       Change in
     Interest Rates                             $ Change
    in Basis Points                            in Market           % Change
      (Rate Shock)         Amount                Value(1)          From Base          NPV Ratio(2)       Changes(3)
      ------------         ------                --------          ---------          ------------       ----------
                                          (Dollars in Thousands)

        <S>               <C>                 <C>                    <C>                <C>               <C>
          300              14,783              (10,997)                (43)              10.48%            (598)bp
          200              18,464               (7,316)                (28)              12.64%            (383)bp
          100              22,145               (3,635)                (14)              14.63%            (183)bp
         Static            25,780                   --                  --               16.47%                 --
         (100)             29,471                3,691                  14               18.20%             173 bp
         (200)             33,410                7,630                  30               19.93%             347 bp
         (300)             37,977               12,197                  47               21.82%             536 bp
</TABLE>

- -------------------------------------------------------
(1)      Represents  the  increase  (decrease)  of  the  estimated  NPV  at  the
         indicated  change in interest  rates  compared  to the NPV  assuming no
         change in interest rates.
(2)      Calculated  as the  estimated NPV divided by the present value of total
         assets. The Bank's PV is the estimated present value of total assets.
(3)      Calculated  as the increase  (decrease)  of the NPV ratio  assuming the
         indicated  change  in  interest  rates  over the  estimated  NPV  ratio
         assuming no change in interest rates.

Certain  assumptions  utilized by the OTS in assessing the interest rate risk of
savings  associations  were  employed in  preparing  the previous  table.  These
assumptions  related to interest  rates,  loan prepayment  rates,  deposit decay
rates,  and the market values of certain assets under the various  interest rate
scenarios.  It was also  assumed  that  delinquency  rates  will not change as a
result of changes in interest rates although there can be no assurance that this
will be the  case.  The  calculation  methodology  used  by the OTS has  certain
shortcomings  which include,  among others,  that not all OTS assumptions  apply
equally to all savings institutions and the repricing of both loans and deposits
is often  discretionary and under the control of the Bank's  customers.  Even if
interest rates change in the designated amounts,  there can be no assurance that
the Bank's assets and liabilities would perform as projected by the OTS.

At March 31, 1999, the change in NPV as a percentage of portfolio value of total
assets is negative 4.7%,  which is greater than negative 2.0%,  indicating  that
the Company has a greater than "normal" level of interest rate risk.  Generally,
during  periods of increasing  interest  rates,  the Company's  liabilities  are
expected to reprice  faster than its assets,  causing a decline in the Company's
interest rate spread.  This would result from an increase in the Company's  cost
of funds that would not be  immediately  offset by an  increase  in its yield on
earning assets. An increase in the cost of funds without an equivalent  increase
in the  yield on  interest-earning  assets  would  tend to reduce  net  interest
income.  The Company's  net interest  rate spread  decreased to 1.87% during the
fiscal year ending  March 31,  1999,  as compared to 1.96% for the prior  fiscal
year.

In times of  decreasing  interest  rates,  fixed  rate  assets are  expected  to
increase in value and the lag in repricing of interest rate

                                        9

<PAGE>


sensitive  assets is expected  to have a positive  effect on the  Company's  net
interest  income.  Management  believes that  strategies  employed to respond to
changing interest rate  environments can have a significant  impact upon the net
value of assets and extent of earnings  fluctuations.  Also, management believes
that a strong equity capital  position and existence of the corporate  authority
to raise additional capital are valuable tools to absorb interest rate risk.

Liquidity and Capital Requirements

The Bank is required by Section 6 of the Home  Owners' Loan Act (HOLA) to hold a
prescribed  amount  of  statutorily  defined  liquid  assets.  The OTS  may,  by
regulation,  vary the  amount  of the  liquidity  requirement,  but only  within
pre-established  statutory  limits.  The  requirement  must be no less than four
percent and no greater than ten percent of the Bank's net withdrawable  accounts
and  borrowings  payable on demand or with  unexpired  maturities of one year or
less.  The  liquidity  requirement  for  fiscal  1999 is 4% of net  withdrawable
accounts  and short term  borrowings.  Monetary  penalties  may be  imposed  for
failure to meet these requirements. The Bank's average liquidity ratio for March
31, 1999 was 129.98%, which exceeded the applicable requirements. See Note 10 to
Consolidated  Financial  Statements  for a discussion  of the Bank's  regulatory
capital requirements.

Recent Accounting Pronouncements

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments  and  Hedging   Activities".   This  statement   requires  that  all
derivatives  be recognized as either assets or  liabilities in the balance sheet
and that those instruments be measured at fair value. The accounting for changes
in the fair value of a  derivative  (that is,  gains and losses)  depends on the
intended use of the  derivative  and resulting  designation.  This  statement is
effective  for fiscal  years  beginning  after June 15, 1999,  although  earlier
adoption is permitted.  The Company  anticipates,  based on current  activities,
that the  adoption  of SFAS No.  133 will not have an  effect  on its  financial
position  or  results  of  operations.   SFAS  No.  133  also  permits   certain
reclassification of securities among the available for sale and held to maturity
classifications.  On May 20, 1999,  FASB issued an Exposure  Draft of a proposed
Statement of Financial Accounting Standards.  The proposed statement would amend
FASB  Statement  No. 133,  Accounting  for  Derivative  Instruments  and Hedging
Activities,  to defer its  effective  date to all fiscal  quarters of all fiscal
years beginning after June 15, 2000.

In October 1998, the FASB issued SFAS No. 134  "Accounting  for  Mortgage-Backed
Securities  Retained After the Securitization of Mortgage Loans Held for Sale by
a  Mortgage-Banking  Enterprise,"  which  amends  SFAS No. 65,  "Accounting  for
Certain Mortgage  Banking  Activities."  This statement  conforms the subsequent
accounting for securities retained after the securitization of mortgage loans by
a mortgage  banking  enterprise  with the  accounting  for such  securities by a
nonmortgage  banking  enterprise.  This  statement  is  effective  for the first
quarter beginning January 1, 1999, and will not have any impact on the Company's
financial  position or results of  operations  as the Company does not currently
securitize mortgage loans.

Year 2000 (Y2K) Readiness Disclosure

Rapid and accurate data  processing  is essential to the  Company's  operations.
Many  computer  programs that can only  distinguish  the final two digits of the
year entered (a common programming practice in prior years) are expected to read
entries  for the Y2K as the year  1900 or as zero  and  incorrectly  attempt  to
compute payment, interest, delinquency and other data.

The following  discussion of the implications of the Y2K problem for the Company
contains  numerous  forward  looking  statements  based on inherently  uncertain
information.  The cost of the project is based on  management's  best estimates,
which are derived  utilizing a number of assumptions of future events  including
the  continued  availability  of internal  and external  resources,  third party
modifications and other factors.  However,  there can be no guarantee that these
statements will be achieved and actual results could differ. Moreover,  although
management  believes  it will be able to make  the  necessary  modifications  in
advance,  there can be no guarantee that failure to modify the systems would not
have a material adverse effect on the Company.

The Company utilizes an in-house computer system, with all software applications
being  developed and modified  internally.  The Company first  acknowledged  and
addressed  the  potential  problem  associated  with the Y2K early in 1990.  The
Company  completed  renovation of its in-house data  processing  system prior to
testing in October  1992.  The Company has also  received  vender  certification
confirming  Y2K  compliance  for its hardware  and  operating  system.  With the
exception of on-going testing and additional  contingency  planning,  management
believes nothing more is required with regard to its in-house system. Management
believes that  remaining  efforts  towards Y2K compliance  will require  minimal
expense  and,  therefore,  will  not have a  material  impact  on the  Company's
financial condition or results of operations.

                                       10

<PAGE>



The Company  formed a committee to  implement an action plan  designed to ensure
that the  Company's  computer  systems,  software  applications  and other  date
reliant  equipment would function properly after December 31, 1999. This process
involved  identifying all equipment,  software and third party providers  deemed
critical to the Company's daily operations,  and ascertained that these products
and product  providers are Y2K  compliant.  The Company  places a high degree of
reliance on computer systems of third parties, such as customers, suppliers, and
other financial and governmental institutions. Although the Company is assessing
the readiness of these third parties and preparing  contingency plans, there can
be no guarantee  that the failure of these third parties to modify their systems
in advance of December 31, 1999 would not have a material  adverse affect on the
Company.  The Company has  completed  testing  with the Federal  Reserve Bank of
Cleveland. The Federal Reserve Bank of Cleveland has been deemed critical by the
Company in its daily operations.

The Company has contacted all material vendors and suppliers regarding their Y2K
readiness.  Each of these third parties has delivered  written  assurance to the
Company  that Y2K will not be an issue or that the issue will be  satisfactorily
resolved prior to the end of 1999.  Appropriate  testing,  if possible,  and any
related  contingency  plans will be performed in the second and third quarter of
1999. The Company has contacted all  significant  customers and  non-information
technology suppliers (i.e. utility systems,  telephone systems,  etc.) regarding
their  Y2K  state of  readiness.  Such  parties  have  indicated  that they have
established Y2K plans and are in various stages of remediation  and testing.  We
are unable to test the Y2K readiness of our significant  suppliers of utilities.
We are relying on the utility companies' internal testing and representations to
provide  the  required  services  that drive our data  systems.  The  Company is
currently  determining  what recourse it would have from such parties if they do
not resolve the Y2K issues.  Furthermore,  the Company is reviewing  alternative
procedures  and  contingency  plans  for all  mission  critical  systems  in the
unlikely event of their failure at the turn of the century.

Approximately  82.6% of the Company's loans are serviced by others.  The Company
cannot contact these customers directly;  however, it has contacted the agencies
servicing  these loans.  Approximately  63.5% of loans the Company  services are
residential mortgage loans and consumer loans. The Company did not contact these
customers because it was deemed to be beyond the scope of the testing parameters
in that the  collateral  for these loans would not be affected.  The Company has
contacted  by phone  its  material  commercial  mortgage  customers.  Commercial
mortgage and non-mortgage  customers represent  approximately 36.5% of the loans
serviced by the Company. The Company reviewed with its customers questions based
on Appendix A of Guidance Concerning the Year 2000 Impact on Customers,  Federal
Financial Institutions Examination Council (FFIEC) Interagency Statement,  March
17, 1998. The Company's Y2K Committee members reviewed the responses to rate the
customers'  risk levels  based on the type of business  and the type of loan and
collateral.  The Company has received  favorable  responses  from its borrowers.
Borrowers  have  established  Y2K plans and are testing  software and contacting
vendors and suppliers  and plan to be ready for Y2K. Any customers  with greater
than low risk level will receive  follow-up  attention in the second  quarter of
calendar  1999.  The  Company  has made  savings  customers  aware of Y2K issues
through the use of account  statement inserts in October 1998 and plans to do so
again in the second quarter of 1999.

Successful  and timely  completion  of the Y2K project is based on  management's
best estimates  derived from various  assumptions  of future  events,  which are
inherently  uncertain,  including  the  progress  and  results  of the  External
Provider,  testing plans, and all vendors, suppliers and customer readiness. The
most likely worst case  scenario is that some areas where the Company has branch
offices  located will  experience  blackouts if utility  service  companies  are
unable to  provide  necessary  service  to drive  our data  systems  or  provide
sufficient  sanitary  conditions  to our  offices.  In the event that this would
happen, the Company would be unable to open the affected branches, and customers
would be directed to other branch  locations  and business  would be  transacted
manually.

The Company concluded that despite the best efforts of management to address its
financial exposure to Y2K issues, the vast number of external entities that have
direct and indirect business  relationships  with the Company make it impossible
to assure that a failure to achieve  compliance by one or more of these entities
would not have a material adverse impact on the operations of the Company.

Effect of Inflation and Changing Prices

The Company's  financial  statements and related data presented herein have been
prepared in accordance with generally accepted accounting  principles  ("GAAP"),
which require the  measurement  of financial  position and operating  results in
terms  of  historical  dollars,  without  considering  changes  in the  relative
purchasing  power  of  money  over  time  due to  inflation.  Unlike  industrial
companies,   virtually  all  of  the  assets  and  liabilities  of  a  financial
institution  are  monetary in nature.  As a result,  interest  rates have a more
significant impact on a financial institution's  performance than the effects of
general levels of inflation.  Interest rates do not necessarily move in the same
direction or with the same magnitude as the prices of goods and services.


                                       11

<PAGE>





                          Independent Auditors' Report




The Board of Directors and Stockholders
Skibo Financial Corp.:

We have audited the accompanying  consolidated statements of financial condition
of Skibo Financial Corp. and subsidiaries  (formerly First Carnegie  Deposit) as
of March 31, 1999 and 1998,  and the related  consolidated  statements of income
and comprehensive income, stockholders' equity and cash flows for the years then
ended.  These  consolidated  financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Skibo  Financial
Corp. and  subsidiaries  as of March 31, 1999 and 1998, and the results of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted accounting principles.


                                             /s/KPMG LLP

Pittsburgh, Pennsylvania
April 30, 1999

                                       12

<PAGE>



                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES

                 Consolidated Statements of Financial Condition

                             March 31, 1999 and 1998

                (Dollar amounts in thousands, except share data)



<TABLE>
<CAPTION>
                                                                                                      March 31,
                                                                                            ----------------------------
                                                                                              1999               1998
                                                                                            ---------         ----------
<S>                                                                                        <C>               <C>
        ASSETS

Cash and amounts due from depository institutions                                           $   1,288         $      523
Interest-bearing deposits with other institutions (note 1)                                      1,211              2,748
Investment securities (note 2):
     Held-to-maturity (market value $24,703 and $15,836)                                       25,087             15,777
Mortgage-backed securities (notes 2, 7 and 8):
     Held-to-maturity (market value $54,605 and $54,903)                                       54,365             54,315
Loans receivable, net (notes 1 and 3)                                                          65,309             67,884
Real estate owned, net                                                                             --                 11
Accrued interest receivable:
     Investment securities                                                                        400                224
     Mortgage-backed securities                                                                   382                408
     Loans receivable                                                                             726                800
Federal Home Loan Bank stock, at cost (notes 4 and 7)                                           2,465              2,307
Premises and equipment, net (note 5)                                                              695                759
Prepaid expenses and other assets                                                               3,128              2,376
                                                                                              -------            -------
        Total Assets                                                                         $155,056           $148,132
                                                                                              =======            =======

        LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
     Savings deposits (note 6)                                                                 76,917             77,226
     Federal Home Loan Bank advances (note 7)                                                  49,300             41,300
     Bonds payable (note 8)                                                                     1,299              1,618
     Other borrowings (note 8)                                                                     --                666
     Advances from borrowers for taxes and insurance                                              143                166
     Accrued expenses and other liabilities                                                     2,267              2,176
                                                                                              -------            -------
        Total Liabilities                                                                     129,926            123,152

Commitments and contingencies (notes 3, 5 and 14)

Stockholders' equity (notes 10 and 15):

     Preferred stock, authorized 5,000,000 shares, issued
        and outstanding-none                                                                       --                 --
     Common stock, $0.10 par value; 10,000,000 shares authorized;
        3,449,974 and 2,300,000 shares issued
        3,444,746 and 2,300,000 shares outstanding                                                345                230
     Additional paid-in capital                                                                 9,755              9,800
     Treasury stock, at cost (5,228 shares)                                                       (65)                --
     Unearned Employee Stock Ownership Plan (ESOP) shares (note 11)                              (458)              (625)
     Unearned Restricted Stock Plan (RSP) shares (note 11)                                       (392)                --
     Retained earnings, substantially restricted (note 9)                                      15,945             15,575
                                                                                               ------             ------

        Total Stockholders' Equity                                                             25,130             24,980
                                                                                              -------             ------

        Total Liabilities and Stockholders' Equity                                           $155,056           $148,132
                                                                                              =======            =======
</TABLE>



See accompanying notes to consolidated financial statements.

                                       13

<PAGE>



                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES

           Consolidated Statements of Income and Comprehensive Income

                   For the Years Ended March 31, 1999 and 1998

                (Dollar amounts in thousands, except share data)
<TABLE>
<CAPTION>
                                                                         March 31,
                                                                 -------------------------
                                                                     1999          1998
                                                                 -----------   -----------
<S>                                                             <C>           <C>
Interest income:
     Loans receivable                                            $     4,651   $     4,628
     Mortgage-backed securities                                        3,437         3,965
     Investment securities                                             1,258         1,218
     Other                                                               345           320
                                                                 -----------   -----------
            Total interest income                                      9,691        10,131

Interest expense:
     Savings deposits (note 6)                                         3,450         3,573
     Federal Home Loan Bank advances                                   2,240         2,341
     Bonds payable                                                       147           187
     Other borrowings                                                     43            66
                                                                 -----------   -----------
           Total interest expense                                      5,880         6,167
                                                                 -----------   -----------

           Net interest income                                         3,811         3,964

Provision for loan losses (note 3)                                        25            60
                                                                 -----------   -----------
           Net interest income after provision for loan losses         3,786         3,904

Other income:
     Fees and service charges                                             49            61
     Loss on sale of securities (note 2)                                --              (8)
     Other                                                                37           276
                                                                 -----------   -----------
           Total other income                                             86           329

Other expenses:
     Compensation and employee benefits (note 11)                      2,066         1,868
     Premises and occupancy costs                                        222           230
     Federal insurance premiums                                           46            53
     Other operating expenses                                            355           365
                                                                 -----------   -----------
           Total other expenses                                        2,689         2,516
                                                                 -----------   -----------

           Income before income taxes                                  1,183         1,717

Provision for income taxes (note 9)                                      456           748
                                                                 -----------   -----------
           Net income                                            $       727   $       969
                                                                 -----------   -----------

Other comprehensive income:
     Unrealized gain on securities available-
       for-sale, net of tax                                             --              11
                                                                 -----------   -----------
           Total comprehensive income                            $       727   $       980
                                                                 ===========   ===========

Basic earnings per share                                         $       .22   $       .29
                                                                 ===========   ===========
Diluted earnings per share                                       $       .22   $       .29
                                                                 ===========   ===========

Weighted average shares outstanding - Basic                        3,348,966     3,336,800
Weighted average shares outstanding - Diluted                      3,355,940     3,336,800

</TABLE>


See accompanying notes to consolidated financial statements.




                                       14

<PAGE>






                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

                   For the Years Ended March 31, 1999 and 1998

                (Dollar amounts in thousands, except share data)
<TABLE>
<CAPTION>
                                                                                                                   Accum.
                                                Common Stock     Additional                      Unearn.           other
                                                  Number of        Paid-in    Treas.              ESOP   Retained   comp.
                                               Shares   Amount     Capital    Stock   Shares      RSP    Earnings  income    Total
                                               ------   ------     -------    -----   ------      ---    --------  ------    -----
<S>                                        <C>         <C>        <C>       <C>     <C>        <C>      <C>        <C>     <C>
Balance at March 31, 1997                          --     --           --               --               $15,019    $(11)   $15,008

Issuance of common stock for net assets
transferred from parent                     1,265,000    127           --       --      --         --       (127)     --         --

Equity retained by parent                          --     --         (100)      --      --         --         --      --       (100)

Issuance of common stock, net of
reorganization costs of $501                  952,200     95        8,925       --      --         --         --      --      9,020

Issuance of common stock to employee
stock ownership plan (ESOP)                    82,800      8          820       --      --         --         --      --        828

Cash dividends declared net($.20 per share)(1)     --     --           --       --      --         --       (286)     --       (286)

Reduction of equity for ESOP liability             --     --           --       --    (828)        --         --      --       (828)

Excess of fair value above cost of
ESOP shares released or committed to be
released                                           --     --          155       --      --         --         --      --        155

Payment of ESOP liability                          --     --           --       --     203         --         --      --        203

Change in unrealized loss on available-for-        --     --           --       --      --         --         --      11         11
sale securities

Net income                                         --      --          --       --      --         --        969      --        969
                                       ---------------------------------------------------------------------------------------------

Balance at March 31, 1998                   2,300,000   $230       $9,800       --  $ (625)        --    $15,575    $ --    $24,980

Cash dividends declared,net($.25 per share)(1)     --     --           --       --      --         --       (357)     --       (357)

Reduction of equity for restricted                 --     --           --       --      --        (770)       --      --       (770)
stock plan (RSP) liability

Excess of fair value above cost of
ESOP shares released or
committed to be released                           --     --           70       --      --         --         --      --         70

Amortization of ESOP liability                     --     --           --       --     167         --         --      --        167

Amortization of RSP liability                      --     --           --       --      --        378         --      --        378

Treasury stock purchased, at cost
(5,228 shares)                                     --     --           --       (65)    --         --         --      --        (65)

Reorganization-additional stock issued      1,149,974    115         (115)      --      --         --         --      --         --

Net income                                         --     --           --       --      --         --        727      --        727
                                       ---------------------------------------------------------------------------------------------

Balance at March 31, 1999                   3,449,974   $345       $9,755    $  (65) $(458)     $(392)   $15,945    $ --    $25,130

====================================================================================================================================
</TABLE>

(1)  Restated to reflect three-for-two stock exchange which occurred October 29,
     1998.

See accompanying notes to consolidated financial statements.

                                                             15

<PAGE>



                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                   For the Years Ended March 31, 1999 and 1998

                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>


                                                                             1999        1998
                                                                           --------    --------
<S>                                                                       <C>         <C>
Operating activities:
     Net income                                                            $    727    $    969
     Adjustments to reconcile net income to net cash
        (used in) provided by operating activities:
           Provision for loan losses                                             25          60
           Depreciation                                                          86          82
           Compensation expense-ESOP & RSP                                      616         358
           Loss on sale of mortgage-backed securities available-for-sale       --             4
           Loss on sale of investment securities available for-sale            --             4
           Deferred tax benefit                                                 (77)        (69)
           Net amortization of premiums and discounts                            35          53
           Decrease (increase) in accrued interest receivable                   (76)         54
           Increase in prepaid expenses                                        (752)        (48)
           (Decrease) increase in accrued interest payable                     (154)        129
           Increase in accrued income taxes                                      48         191
           Other, net                                                           231         (16)
                                                                           --------    --------
               Net cash provided by operating activities                        709       1,771
                                                                           --------    --------

Investing activities:
     Purchases of premises and equipment                                        (22)        (39)
     Purchases of investment securities held-to maturity                    (19,947)     (6,087)
     Purchases of mortgage-backed securities held-to-maturity               (16,772)    (12,560)
     Proceeds from sale of investment securities available-for-sale            --           721
     Proceeds from sale of mortgage-backed securities available-for-sale       --           519
     Proceeds from maturities/calls and principal repayments of:
        Investment securities held-to-maturity                               10,604       7,554
        Mortgage-backed securities held-to-maturity                          16,842      11,550
        Mortgage-backed securities available-for-sale                          --            33
     Proceeds of REO sold                                                        11        --
     Loans purchased                                                        (15,713)    (16,255)
     Net principal repayments on loans                                       18,145       9,482
     Increase in Federal Home Loan Bank stock                                  (158)       (210)
                                                                           --------    --------
              Net cash used in investing activities                        $ (7,010)   $ (5,292)
                                                                           --------    --------
</TABLE>

See accompanying notes to consolidated financial statements.         (continued)


                                       16

<PAGE>



                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES

                Consolidated Statements of Cash Flows, Continued

                   For the Years Ended March 31, 1999 and 1998

                          (Dollar amounts in thousands)

<TABLE>
<CAPTION>


                                                                 1999        1998
                                                              --------    --------
<S>                                                          <C>         <C>
Financing activities:
     Decrease of stock subscriptions                          $   --      $(13,606)
     Net decrease in savings deposits                             (309)    (10,576)
     Proceeds from Federal Home Loan Bank advances              28,500      63,600
     Repayment of Federal Home Loan Bank advances              (20,500)    (64,233)
     Principal repayments on bonds payable                        (319)       (448)
     Proceeds from other borrowings                               --           828
     Principal repayment of other borrowings                      (666)       (162)
     Net decrease in mortgage escrow                               (23)        (24)
     Common stock acquired by ESOP                                --          (828)
     Common stock acquired for RSP                                (770)       --
     Treasury stock purchased                                      (65)       --
     Capitalization of SKIBO Bancshares, M.H.C                    --          (100)
     Cash dividends paid                                          (319)       (209)
     Net proceeds from sale of common stock                       --         9,849
                                                                          --------
        Net cash provided by (used in) financing activities      5,529     (15,909)
                                                              --------    --------

Net decrease in cash and cash equivalents                         (772)    (19,430)
Cash and cash equivalents, beginning of year                     3,271      22,701
                                                              --------    --------
Cash and cash equivalents, end of year                        $  2,499    $  3,271
                                                              ========    ========

Supplemental  disclosures  of cash flow  information:
  Cash paid during the year for:
        Interest                                              $  6,034    $  6,038
                                                              ========    ========

        Income taxes                                          $    550    $    611
                                                              ========    ========

Noncash investing activities:
     Transfer of held-to-maturity investment securities
          to available-for-sale (note 2)                      $   --      $    650
                                                              ========    ========
     Loans transferred to Real Estate Owned                   $     28    $   --
                                                              ========    ========
</TABLE>



See accompanying notes to consolidated financial statements.


                                       17

<PAGE>




                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                             March 31, 1999 and 1998
                (Dollar amounts in thousands, except share data)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Skibo Financial Corp.'s subsidiary, First Carnegie Deposit, is primarily engaged
in the business of attracting  retail deposits from the general public and using
such funds  primarily  to purchase and  originate  one- to four-family  mortgage
loans and farm loans and to invest in mortgage-backed and investment securities,
Small Business  Administration  ("SBA") and other agency  guaranteed  commercial
real estate and commercial non-real estate loans. The Company, subject to strong
competition from other financial institutions in attracting deposits,  uses FHLB
advances as a funding source to supplement deposits. The Company is also subject
to  the  regulations  of  certain  federal   agencies  and  undergoes   periodic
examinations by those regulatory authorities.

The following  comprise the  significant  accounting  policies which the Company
follows in preparing and presenting their consolidated financial statements:

Principles of Consolidation.  The accompanying consolidated financial statements
include the accounts of Skibo  Financial  Corp.,  its wholly  owned  subsidiary,
First Carnegie Deposit,  and the Bank's wholly owned subsidiaries,  Fedcar, Inc.
and Carnegie Federal Funding  Corporation  ("CFFC").  Fedcar,  Inc. is a service
corporation  that is currently  inactive.  CFFC is a special purpose  subsidiary
that was formed for the issuance of  collateralized  mortgage  obligations.  All
significant  intercompany  transactions  and balances  have been  eliminated  in
consolidation.

Basis of Presentation.  The consolidated financial statements have been prepared
in conformity  with  generally  accepted  accounting  principles,  which require
management  to make  estimates  and  assumptions  that affect both the  reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities  at the  date  of the  consolidated  financial  statements  and  the
reported  amounts of income and expenses  during the reporting  periods.  Actual
results could differ from those estimates.

Cash and Cash  Equivalents.  For the purposes of the consolidated  statements of
cash flows, cash and cash equivalents  include cash on hand and amounts due from
depository institutions and interest-bearing deposits with other institutions.

Investment and Mortgage-Backed Securities. The Company classifies investment and
mortgage-backed  securities  (securities) into three categories:  (1) securities
held-to-maturity;  (2) securities  available-for-sale;  and (3) trading  account
securities  (the  Company has no trading  securities).  The  Company  classifies
securities as  held-to-maturity  when it has the ability and positive  intent to
hold the securities. Securities held-to-maturity are stated at cost adjusted for
amortization  of premiums and accretion of  discounts,  computed on the interest
method. Securities not identified at the time of purchase as held-to-maturity or
trading are classified as  available-for-sale.  The Company intends to use these
securities  as  part  of  its  asset/liability   management  strategy  and  such
securities may be sold in response to changes in interest rates, prepayment risk
or other factors.  Securities  available-for-sale  (adjusted for amortization of
premiums  and  accretion  of  discounts,  computed on the  interest  method) are
recorded at the estimated fair market value, with aggregate  unrealized gains or
losses reported,  net of income taxes, as a separate  component of stockholders'
equity.  The fair market value is based on quoted market prices where available,
dealer quotes, or prices obtained from independent pricing services.

Purchases and sales of securities are accounted for on a  settlement-date  basis
which is not materially  different than the use of the trade-date  basis.  Gains
and  losses  on the  sale  of  securities  are  recognized  using  the  specific
identification method.

Loans  Receivable.  Loans are stated at their  unpaid  principal  balances  less
allowances for losses.  Monthly loan payments are scheduled to include interest.
Interest on loans is credited to income as earned.  Interest earned on loans for
which no payments  were  received  during the month is accrued.  An allowance is
established for accrued  interest deemed to be  uncollectible,  generally when a
loan is 90 days  or more  delinquent.  Such  interest  ultimately  collected  is
credited to income in the period  received.  Monthly  mortgage loan payments are
adjusted  annually to cover  insurance  and tax  requirements.  Amortization  of
premiums and accretion of discounts are recognized  over the term of the loan as
an adjustment to the loan's yield using the interest  method and cease if a loan
becomes non-performing.



                                       18

<PAGE>
              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)

A loan is considered to be impaired when it is probable that the Company will be
unable to collect  all  principal  and  interest  amounts due  according  to the
contractual  terms of the loan  agreement.  All of the Company's  non-performing
loans,  excluding  certain  consumer and  single-family  residential  loans, are
considered  to be impaired  loans.  Impaired  loans are  required to be measured
based upon the present  value of expected  future cash flows,  discounted at the
loan's  initial  effective  interest rate, or at the loan's market price or fair
value  of the  collateral  if the  loan is  collateral  dependent.  If the  loan
valuation is less than the recorded  value of the loan,  an  impairment  reserve
must be established for the difference. Impaired loans totalled $685 and $685 at
March 31, 1999 and March 31, 1998,  respectively.  Average  impaired  loans were
$685  and  $683  for the  years  ended  March  31,  1999  and  March  31,  1998,
respectively.  No impairment  reserves  were  necessary as of March 31, 1999 and
1998, as the estimated value of the underlying  collateral exceeded the carrying
value of the impaired  loan,  or the  principal  portion of the impaired loan is
guaranteed by agencies of the federal  government.  Non-performing  consumer and
single-family residential loans have been collectively evaluated for impairment.
Estimated  impairment  losses  for  these  loans are  based on  various  factors
including  past loss  experience,  recent  economic  events and  conditions  and
portfolio  delinquency rates. No impairment  reserves were necessary as of March
31, 1999 and 1998 for the non-performing consumer and single-family  residential
loans.  Interest  income  recognized  on impaired  loans was $57 and $56 for the
years ended March 31, 1999 and 1998, respectively.

Provision for Loan Losses.  Provisions for estimated losses on loans are charged
to  operations  in an  amount  that  results  in an  allowance  for loan  losses
sufficient,  in  management's  judgment,  to cover losses based on  management's
periodic evaluation of known and inherent risks in the loan portfolio, past loss
experience of the Company,  current economic  conditions,  industry loss reserve
levels, adverse situations which may affect the borrower, the estimated value of
any underlying  collateral and other relevant factors.  Material  estimates that
are  particularly  susceptible to significant  change in the near-term relate to
the determination of the allowance for loan losses. Management believes that the
allowance for loan losses is adequate.  While management uses current  available
information to recognize losses on loans,  future additions to the allowance may
be  necessary  based on changes in economic  conditions.  In  addition,  various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the Company's  allowance for loan losses. Such agencies can
require  the  Company to adjust the  allowance  based on their  judgments  about
information available to them at the time of their examination.

Loan Origination  Fees and Costs.  Loan origination fees and certain direct loan
origination  costs are deferred and recognized over the contractual lives of the
related loans as an  adjustment  to the loan's yield.  Accretion of net deferred
fees  and   amortization   of  net  deferred  costs  cease  if  a  loan  becomes
non-performing.

Real Estate  Owned.  Real estate  owned is recorded at the lower of cost or fair
value less estimated cost of disposal as of the acquisition date. Costs relating
to development  and improvement of the property are  capitalized,  whereas costs
relating to the holding of such real estate are expensed as incurred. Subsequent
to acquisition,  valuations are  periodically  performed by management;  and the
carrying  value of the real  estate  acquired  may be  subsequently  adjusted by
establishing  a valuation  allowance and recording a charge to operations if the
carrying  value of a property  exceeds its estimated  fair value less  estimated
costs to sell.  Gains and losses from the sale of real estate owned are normally
recognized upon sale.

Premises  and  Equipment.  Premises  and  equipment  are  stated  at  cost  less
accumulated  depreciation.  Depreciation  for  financial  reporting  purposes is
computed using the  straight-line  method over the estimated useful lives of the
related  assets of 5 to 40 years.  Accelerated  methods  are used for income tax
purposes.

Interest  on Savings  Deposits.  Interest  on savings  deposits  is accrued  and
charged to expense  monthly and is paid or credited in accordance with the terms
of the respective accounts.

Income  Taxes.  Income  taxes are  accounted  for under the asset and  liability
method.  Under  the  asset  and  liability  method,   deferred  tax  assets  and
liabilities  are  recognized  for the future tax  consequences  attributable  to
differences  between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases and operating loss and tax credit
carryforwards.  Deferred tax assets and  liabilities  are measured using enacted
tax rates  expected  to apply to  taxable  income  in the  years in which  those
temporary  differences  are expected to be  recovered or settled.  The effect on
deferred tax assets and  liabilities  of a change in tax rates is  recognized in
income in the period that includes the enactment date.

Employee  Benefit Plans.  The Company has a qualified,  defined  benefit pension
plan  covering  substantially  all of its  employees.  The benefits are based on
years of service and average compensation during the specified periods prior to
retirement.  Qualifying  employees  become fully vested upon  completion of five
years of service.  The Company makes annual  contributions  to the plan

                                       19

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


based on the  recommendations of its consulting  actuaries and within income tax
rules.   Assets  of  the  plan  consist  of   mortgage-backed   securities   and
interest-bearing deposits.

The Company has a nonqualified,  supplemental executive retirement plan ("SERP")
and a  directors'  retirement  plan  ("DRP") to provide  senior  management  and
members of the board of  directors  with  benefits  in excess of normal  pension
benefits.  Benefits under the SERP are based upon amounts stipulated in the plan
document or an amount derived from the participants'  average final compensation
for the three-years  preceding retirement,  whichever is greater.  Benefits vest
after 20 years of  credited  service as defined in the plan  document.  Benefits
under the DRP are based upon a portion  of the final  average  compensation  and
vest after five years of service as defined in the plan document.  Both the SERP
and the DRP will be funded through  contributions from the Company.  The Company
has life insurance policies on the lives of the participants.  The change in the
cash  surrender  value of the underlying  policies is netted  against  insurance
premiums paid in determining expense or income to be recorded in the period.

The Company  formed an ESOP to reward  eligible  employees for their service and
provide them with greater  retirement income. The ESOP covers employees who have
completed at least 1,000 hours of service  during a twelve month period and have
attained the age of 21. The Bank makes annual contributions to the plan based on
the recommendations of its consulting actuaries and within income tax rules. The
Bank makes  scheduled  discretionary  payments to the ESOP sufficient to service
the debt. Shares are allocated to participants based on compensation. Qualifying
employees  become fully vested upon completion of five years of service.  Assets
of the plan primarily consist of the Company's stock.

The Company has adopted a Stock Option Plan to reward its  officers,  directors,
key employees and other persons providing services to the Company.  Options were
first  exercisable  at a rate of 50% on the date of the  grant  and 50% one year
later. The exercise price on the date of the award was $13.58. However, due to a
significant  fluctuation in general market conditions of the Company and similar
financial  institutions,  the  original  awards were  canceled  and  reissued on
October 8, 1998, at the exercise price of $6.83. The Company uses the "intrinsic
value based method" as  prescribed by APB Opinion 25. Under APB No. 25,  because
the exercise price of the Company's  stock options equal the market price of the
underlying  stock  on  the  date  of  the  grant,  no  compensation  expense  is
recognized.  Accordingly,  common stock issuable pursuant to outstanding options
will be considered  outstanding for purposes of calculating  earnings per share,
if dilutive.

The Company has also formed a Restricted  Stock Plan  ("RSP").  Awards under the
Restricted  Stock Plan were made in recognition of expected  future  services to
the  Company  by its  directors,  officers  and key  employees  responsible  for
implementation  of the policies  adopted by the Company's Board of Directors and
as a means of providing a further retention  incentive.  Twenty and thirty-three
percent of such awards were earned and  non-forfeitable at the date of the grant
and twenty and thirty-three percent annually thereafter,  provided the recipient
remains an employee.  Executive  officers earn awards at a rate of  thirty-three
percent per year, while directors,  other officers,  and key employees earn at a
rate of twenty percent per year.

Stock Exchange.  Upon the Reorganization  into a two-tier stock holding company,
shareholders  of record on October 29, 1998,  upon  surrender of First  Carnegie
Deposit common stock,  received shares of the new publicly traded entity,  Skibo
Financial  Corp. on a  three-for-two  basis.  The stock  exchange  increased the
Company's  outstanding  common shares from  2,300,000 to 3,449,974  shares.  All
references  in the  consolidated  financial  statements  and  notes  thereto  to
per-share  amounts,  stock  option  and stock  grant  data and fair value of the
Company's common stock have been restated giving retroactive  recognition to the
stock exchange.

Comprehensive  Income.  On June 30, 1998, the Company  adopted the provisions of
Statement  of  Financial   Accounting   Standards  (SFAS)  No.  130,   Reporting
Comprehensive  Income.  This statement  establishes  standards for reporting and
display  of  comprehensive  income  and its  components.  Comprehensive  income,
presented in the  consolidated  statements of income and  comprehensive  income,
consists  of net income and the net  unrealized  gains and losses on  securities
available for sale (if any) net of the related tax effect.  Prior year financial
statements  have  been  reclassified  to  conform  to  the  requirements  of the
statement.


                                       20

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)



Earnings  Per Share  ("EPS").  Basic EPS is  computed  by  dividing  net  income
applicable  to common  stock by the  weighted  average  number of common  shares
outstanding during the period,  without considering any dilutive items.  Diluted
EPS is  computed  by  dividing  net  income  applicable  to common  stock by the
weighted average number of common shares and common stock  equivalents for items
that are dilutive,  net of shares assumed to be  repurchased  using the treasury
stock method at the average  share price for the  Company's  common stock during
the  period.  Common  stock  equivalents  arise from the assumed  conversion  of
outstanding stock options and unvested RSP shares.

As required,  all  previously  reported  primary and fully diluted EPS have been
replaced  with the  presentation  of basic and diluted EPS. The  computation  of
basic and diluted earnings per share is shown in the table below:

<TABLE>
<CAPTION>

                                                 March 31,           March 31,
                                                 ---------           ---------
                                                    1999                1998
                                                    ----                ----
<S>                                           <C>                 <C>
Basic EPS computation:
 Numerator-Net Income                               $  727              $  969
 Denominator-Wt Avg common
   shares outstanding                            3,348,966           3,336,800
Basic EPS                                     $        .22        $        .29
                                               ===========           =========

Diluted EPS computation:
 Numerator-Net Income                               $  727              $  969
 Denominator-Wt Avg
   common shares outstanding                     3,348,966           3,336,800
  Dilutive Stock Options                             6,974                  --
  Dilutive Unvested RSP                                 --                  --
                                               -----------         -----------
  Weighted avg common
   shares and common stock
   equivalents                                   3,355,940           3,336,800
Diluted EPS                                   $        .22        $        .29
                                               ===========         ===========
</TABLE>


For the fiscal year ending March 31, 1999,  46,522 RSP shares were excluded from
the  diluted  EPS  computation  due  to  their  anti-dilutive   effect.   Shares
outstanding  for the years ended  March 31,  1999 and 1998 do not  include  ESOP
shares that were  unallocated in accordance  with Statement of Position  ("SOP")
93-6, "Employers'  Accounting for Employees Stock Ownership Plans".  Unallocated
ESOP  shares  amounted  to  68,760  and  93,780  at March  31,  1999  and  1998,
respectively.

Reclassification  of Prior Year's  Statements.  Certain amounts  reported in the
prior year's consolidated financial statements have been reclassified to conform
to the  current  year's  reporting  format.  The  number of shares  and  related
earnings  per share have been  restated  to reflect  the  Company's  reorganized
structure and three-for-two exchange of stock in fiscal 1999.

NOTE 2 - INVESTMENT AND MORTGAGE-BACKED SECURITIES

The amortized  costs,  estimated  market values and  contractual  maturities (or
balloon dates, if applicable) of investment and mortgage-backed securities as of
March 31, 1999 and 1998, are summarized as follows:



                                       21

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


Investment securities held-to-maturity are as follows:
<TABLE>
<CAPTION>
                                                                                     March 31, 1999
                                                            --------------------------------------------------------------
                                                                                 Gross           Gross
                                                              Amortized       unrealized       unrealized         Market
                                                                 cost            gains           losses           value
                                                                 ----            -----           ------           -----
<S>                                                          <C>                  <C>           <C>             <C>
U.S. government and agency obligations:
     Due within one year                                     $     74              $--           $  (1)         $     73
     Due after one year through five years                        817                4              (9)              812
     Due after five years through ten years                     2,340               10             (28)            2,322
     Due after ten years                                       19,278               31            (402)           18,907
State, county and municipal obligations:
     Due after ten years                                          356               19               --              375
REMIC's due after ten years                                     1,778               12             (18)            1,772
Other Investments
     Due within one year                                          264               --               --              264
     Due after five years through ten                              90               --               --               90
     Due after ten years                                           90               --              (2)               88
                                                              -------               --           -----           -------
                  Total                                       $25,087              $76           $(460)          $24,703
                                                               ======               ==            =====           ======
</TABLE>


<TABLE>
<CAPTION>
                                                                                      March 31, 1998
                                                            --------------------------------------------------------------
                                                                                 Gross            Gross
                                                              Amortized       unrealized       unrealized          Market
                                                                 cost            gains           losses            value
                                                                 ----            -----           ------            -----
<S>                                                         <C>                 <C>           <C>               <C>
U.S. government and agency obligations:
     Due within one year                                      $   825             $ --           $ (12)          $   813
     Due after one year through five years                      1,289                8              (6)            1,291
     Due after five years through ten years                     1,494               25               --            1,519
     Due after ten years                                       11,090               60             (52)           11,098
State, county, and municipal obligations:
     Due after ten years                                          356               19               --              375
REMIC's due after ten years                                       723               18              (1)              740
                                                               ------
                  Total                                       $15,777             $130           $ (71)          $15,836
                                                               ======              ===            =====           ======

</TABLE>

Mortgage-backed securities held-to-maturity are as follows:
<TABLE>
<CAPTION>
                                                                                   March 31, 1999
                                                             -------------------------------------------------------------
                                                                                 Gross            Gross
                                                              Amortized       unrealized       unrealized          Market
                                                                 cost            gains           losses            value
                                                                 ----            -----           ------            -----
<S>                                                          <C>                 <C>            <C>             <C>
Government National Mortgage Association:
     Due after ten years                                      $14,187             $199          $  (57)          $14,329
Federal Home Loan Mortgage Corporation:
     Due within one year                                           45               --               --               45
     Due after one year through five years                         52                1               --               53
     Due after five years through ten years                       655               16              (1)              670
     Due after ten years                                       10,604               73             (27)           10,650
Federal National Mortgage Association:
     Due after five years through ten years                       624               14               --              638
          Due after ten years                                  28,198              125            (103)           28,220
                                                               ------                                             ------
        Total                                                 $54,365             $428           $(188)          $54,605
                                                               ======              ===            =====           ======
</TABLE>

                                       22

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


<TABLE>
<CAPTION>



                                                                                  March 31, 1998
                                                             --------------------------------------------------------------
                                                                                 Gross            Gross
                                                              Amortized       unrealized       unrealized          Market
                                                                 cost            gains           losses            value
                                                                 ----            -----           ------            -----
<S>                                                          <C>                 <C>             <C>            <C>
Government National Mortgage Association:
     Due after ten years                                      $11,019             $261            $  (7)         $11,273
Federal Home Loan Mortgage Corporation:
     Due after one year through five years                        203                4               --              207
     Due after five years through ten years                       505               10               --              515
     Due after ten years                                       13,942              173               (7)          14,108
Federal National Mortgage Association:
     Due within one year                                           86               --               --               86
     Due after one year through five years                         13               --               --               13
     Due after five years through ten years                       827               20               --              847
     Due after ten years                                       27,720              223              (89)          27,854
                                                               ------              ---              ---           ------
        Total                                                 $54,315             $691            $(103)         $54,903
                                                               ======              ===              ===           ======
</TABLE>


Proceeds   from  the  sale  of   investment   and   mortgage-backed   securities
available-for-sale  amounted to $0 and $1,240 for the years ended March 31, 1999
and 1998, respectively,  and gross realized losses of $0 and $8 were recorded on
these sales for the years ended March 31, 1999 and 1998, respectively. Of the $8
gross realized  losses for the year ended March 31, 1998, $4 represents the loss
realized upon the divesting of three investment  securities.  These  securities,
with  an  amortized  cost  of  $650,  were  required  to  be  transferred   from
held-to-maturity  to  available-for-sale  subsequent to an exam conducted by the
Company's primary regulator. There were no sales of held-to-maturity  securities
for the years ended March 31, 1999 and March 31, 1998.

As  of  March   31,1999,   the   Company  had  firm   commitments   to  purchase
mortgage-backed and investment securities amounting to $685.



                                       23

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


NOTE 3 -  LOANS RECEIVABLE

Loans receivable as of March 31, 1999 and 1998, are summarized as follows:

                                                     1999        1998
                                                   --------    --------
Mortgage loans:
     Conventional:
        One- to four-family dwellings              $ 21,839    $ 19,988
        Multi-family dwellings                        2,510       2,535
     FSA, FHA, and other government
        agency guaranteed                            12,814      10,968
     Commercial                                      13,175      13,177
                                                   --------    --------
                                                     50,338      46,668

     Net unamortized premiums                           255         253
     Unearned fees                                      (50)        (54)
     Loans in process                                   (81)       (134)
                                                   --------    --------
                  Total mortgage loans               50,462      46,733

Consumer and commercial loans:
     Small Business Administration guaranteed        11,083      18,461
     Other government agency guaranteed               3,076       2,460
     Loans secured by savings accounts                  350         420
     Other                                              757          80
                                                   --------    --------
                                                     15,266      21,421

     Net unamortized premiums                           156         279
                                                   --------    --------
                  Total consumer and other loans     15,422      21,700

Allowance for loan losses                              (575)       (549)
                                                   --------    --------
                                                   $ 65,309    $ 67,884
                                                   ========    ========


Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment  of  a  fee.  The  Company  evaluates  each  customer's  credit
worthiness on a case-by-case basis. The amount of collateral obtained, if deemed
necessary by the Company  upon  extension  of credit,  is based on  management's
credit evaluation of the borrower.
The collateral consists primarily of real estate and personal property.

As of March 31, 1999 and March 31, 1998, the Company had outstanding commitments
to fund fixed interest rate first mortgage and commercial  non-mortgage loans of
$492 and $4,458,  respectively;  and outstanding  commitments to fund adjustable
rate  first  mortgage  and  commercial  non-mortgage  loans  of $247  and  $250,
respectively.

Non-accrual  loans  totalled  $685 and $685 as of March  31,  1999 and March 31,
1998,  respectively.  Interest  that would have been  recorded if all such loans
were on a current  status in accordance  with original  terms was $65 and $75 in
1999 and 1998, respectively. The amount of interest income that was recorded for
such loans was $57 and $56 in 1999 and 1998,  respectively.  The  Company is not
committed to lend  additional  funds to debtors  whose loans have been placed on
non-accrual status.



                                       24

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


Allowance for Loan Losses

Activity with respect to the allowance for loan losses for the years ended March
31, 1999 and 1998, is summarized as follows:

                                                         1999             1998
                                                         ----             ----

Balance at beginning of period                           $549             $410
Provision for loan losses                                  25               60
Charge-offs                                                --               (1)
Recoveries                                                  1               80
                                                         ----             ----
Balance at end of period                                 $575             $549
                                                         ====             ====



NOTE 4 - FEDERAL HOME LOAN BANK STOCK

The Company is a member of the  Federal  Home Loan Bank System and, as a member,
maintains an  investment  in the capital  stock of the Federal Home Loan Bank of
Pittsburgh. The investment is based on a predetermined formula and is carried at
cost.


NOTE 5 - PREMISES AND EQUIPMENT

Premises and  equipment as of March 31, 1999 and 1998,  are  summarized by major
classification as follows:


                                                        1999         1998
                                                        ----         ----

          Land                                        $  209       $  209
          Office buildings and improvements              492          492
          Furniture, fixtures and equipment              342          373
          Leasehold improvements                         122          122
                                                       -----        -----
               Total, at cost                          1,165        1,196

          Less accumulated depreciation
            and amortization                             469          437
                                                       -----        -----
               Premises and equipment, net            $  696       $  759
                                                       =====        =====


The  Company  maintains  an  operating  lease  with  respect  to  branch  office
facilities  which expires on March 25, 2010.  Lease expense  approximated $45 in
both 1999 and 1998, and is included in premises and occupancy costs.


Minimum annual lease commitments as of March 31, 1999, are as follows:

                         Years ending
                           March 31,                    Amount

                            2000                        $   47
                            2001                            50
                            2002                            50
                            2003                            50
                            2004                            50
                            Thereafter                     300
                                                           ---
                                                          $547
                                                          ====



                                       25

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)



NOTE 6 - SAVINGS DEPOSITS

Savings  deposit  balances  as of March 31,  1999 and 1998,  are as shown in the
table below:

<TABLE>
<CAPTION>
                                                                           March 31,
                                                   ----------------------------------------------------------
                                                             1999                        1998
                                                   -------------------------        -------------------------
                                                   Weighted                         eighted
                                                    average                         verage
                                                     rate              Amount        rate             Amount
                                                     ----              ------        ----             ------

<S>                                                 <C>              <C>             <C>            <C>
Passbook accounts                                    2.69%            $17,169         2.69%          $17,382
NOW accounts                                         1.26               3,789         1.46             3,573
Non-interest bearing checking accounts                 --                 980           --               989
Money market deposit accounts                        2.43               3,935         2.43             3,982
Certificates of deposit:
     3.00% to 3.99%                                  3.71                 249         3.00                44
     4.00% to 4.99%                                  4.49              16,371         4.05               289
     5.00% to 5.99%                                  5.42              25,899         5.36            37,099
     6.00% to 6.99%                                  6.22               4,021         6.25             7,807
     7.00% to 7.99%                                  7.28               4,278         7.26             4,631
     8.00% and greater                               8.68                 226         8.83             1,430
                                                                      -------                        -------
           Total                                                      $76,917                        $77,226
                                                                       ======                         ======

</TABLE>


The aggregate  amount of certificates of deposit with a minimum  denomination of
$100  was  $9,028  and  $7,848  as  of  March  31,  1999  and  March  31,  1998,
respectively.  Amounts  in  excess  of  $100  are  not  insured  by the  Savings
Association Insurance Fund.

The scheduled  contractual  maturities of certificates of deposit are summarized
as follows:

                                                              March 31,
                                                     ---------------------------
                                                       1999               1998
                                                       ----               ----

       Within one year                                $36,000            $34,993
       After one year through two years                 5,341              6,904
       After two years through three years              2,328              3,876
       After three years through four years               773                467
       After four years through five years                829                433
       After five years                                 5,773              4,627
                                                       ------             ------
               Total                                  $51,044            $51,300
                                                       ======             ======





                                       26

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


The following table  summarizes the interest  expense incurred on the respective
savings & escrow deposits:
<TABLE>
<CAPTION>

                                               For the year ended
                                                    March 31,
                                            --------------------------
                                               1999              1998
                                               ----              ----
<S>                                         <C>                <C>
Passbook accounts                            $  454             $  463
NOW accounts                                     48                 51
Money market deposit accounts                    96                 95
Stock subscriptions                              --                  1
Escrow accounts                                   2                  2
Certificates of deposit                       2,850              2,961
                                              -----              -----
          Total                              $3,450             $3,573
                                              =====              =====
</TABLE>



NOTE 7 - FEDERAL HOME LOAN BANK ADVANCES

At March 31, 1999 and 1998,  maturities  and interest rates on advances from the
Federal Home Loan Bank of Pittsburgh are as follows:

<TABLE>
<CAPTION>
                                                            March 31,
                           ------------------------------------------------------------------------------
                                             1999                                   1998
                           ------------------------------------   ---------------------------------------

         Year of                 Interest                            Interest
         maturity                  rates               Amount         rates                   Amount
         --------                  -----               ------         -----                   ------
       <S>                   <C>                     <C>           <C>                     <C>
         1998                            --         $      --        5.81 - 5.98%            $20,000
         2000                         5.98%               300               5.98%                300
         2005                         5.55%             3,000                  --                 --
         2008                  4.63 - 5.58%            41,000        4.94 - 5.48%             21,000
         2009                         4.32%             5,000                                     --
                                                        -----                                 ------
         Total                                        $49,300                                $41,300
                                                       ======
</TABLE>


Advances from the Federal Home Loan Bank are primarily  secured by the Company's
stock  in  the  Federal  Home  Loan  Bank  of  Pittsburgh  and   mortgage-backed
securities.  These  advances are subject to  restrictions  and  penalties in the
event of prepayment.

NOTE 8 - BONDS PAYABLE AND OTHER BORROWINGS

Bonds payable at March 31, 1999 and 1998 consist of the following  Series 1986-A
Federal Home Loan Mortgage Corporation (FHLMC) - Collateralized Bonds:

                    Interest         Maturity            March 31
       Class         rate              date                1999           1998
       -----         ----              ----                ----           ----

         Z           9.65%        April 1, 2010           $1,299         $1,618
                                                           =====          =====





                                       27

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


The  bonds  are  collateralized  by  specific  FHLMC  Certificates  held  by  an
independent Trustee which amounted to $1,405 and $1,759 as of March 31, 1999 and
1998,  respectively.  Carnegie  Federal Funding  Corporation is also required to
establish,  as additional collateral,  certain reserve funds for the bonds to be
used by the  Trustee  under the  indenture  to pay  interest on the bonds to the
extent cash is not otherwise  available.  As of March 31, 1999 and 1998, cash of
$16 and $24 and investments of $264 and $267,  respectively,  had been deposited
with the Trustee to satisfy CFFC's  obligations  relative to such reserve funds.
These  assets  are  restricted  in  accordance  with the  indenture  and are not
available for general Company use.

The FHLMC Certificates and the reserve funds which constitute the collateral for
the bonds are held by the  Trustee  for the  benefit of the  bondholders.  Under
certain  circumstances,  amounts of such  collateral no longer needed to provide
required payments of principal and interest on the bonds may be withdrawn.

In connection  with  establishing  the Employee Stock  Ownership  Plan, the Bank
borrowed  $828 from an  independent  third party to fund the  purchase of 82,800
shares (124,200 shares after the three-for-two exchange) of common stock for the
ESOP.  The loan had a term of 10 years at a fixed  interest rate of 8.50%,  with
principal and interest  payments due annually December 31st. For the 1999 fiscal
year, the Bank paid  approximately $222 ($165 principal and $57 interest) to the
ESOP loan. In December 1998, after the Reorganization was accomplished, the Bank
refinanced  the  remaining  ESOP loan  balance  of  approximately  $501 with the
Company. The loan is expected to be fully repaid by the year 2003.

NOTE 9 - INCOME TAXES


The  provision  for income  taxes for the years  ended  March 31,  1999 and 1998
consists of the following:


                                                 March 31,
                                               --------------
                                                1999     1998
                                               -----    -----
Income tax expense charged to operations:
     Current tax expense:
     Federal                                   $ 463    $ 706
     State                                        70      111
                                               -----    -----
                                                 533      817
   Deferred tax benefit:
     Federal                                     (77)     (69)
                                               -----    -----
        Provision for taxes on income            456      748

Income tax expense reported in
  stockholders' equity related to securities
  available-for-sale                            --          6
                                               -----    -----
        Total income tax expense               $ 456    $ 754
                                               =====    =====







                                       28

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


A reconciliation of the expected federal statutory income tax rate to the actual
effective  tax rate  expressed  as a percentage  of pretax  income for the years
ended March 31, 1999 and 1998 is summarized as follows:


                                                        March 31,
                                                -------------------------
                                                  1999            1998
                                                  ----            ----

Expected federal tax rate                         34.0%           34.0%
State taxes, net of federal benefit                3.9             4.3
Tax-exempt interest income, net of
     disallowed interest expense                   (.2)            (.2)
SERP and directors retirement plan                  .2             1.3
Employee stock ownership plan                      2.0             3.1
Low income housing credit                         (2.5)           (1.7)
Other                                              1.1             2.8
                                                  ----           -----
                                                  38.5%           43.6%
                                                  ====            ====


The tax effects of temporary  differences that give rise to significant portions
of the  deferred  tax  assets  and  deferred  tax  liabilities  and the  related
valuation allowance as of March 31, 1999 and 1998 are as follows:


                                                          March 31,
                                                 --------------------------
                                                   1999               1998
                                                   ----               ----
Deferred tax assets:
     Deferred compensation                        $ 278              $ 222
     Deferred loan fees                               5                  6
     Book loan loss reserve                         195                187
     Other                                           67                 64
                                                    ---                ---
     Gross deferred tax asset                     $ 545              $ 479


Deferred tax liabilities:
     Tax loan loss reserve                        $(160)             $(172)
     Property, plant, and equipment                 (17)               (24)
     Other                                          (38)               (30)
                                                    ---                ---
     Gross deferred tax liability                  (215)              (226)
                                                   ----                ---

     Net deferred tax asset                       $ 330              $ 253
                                                    ===               ====


The Company has  determined  that it was not  required to  establish a valuation
allowance  for  deferred  tax assets  since it is more  likely than not that the
deferred tax asset will be realized through carryback to taxable income in prior
years,  future  reversal  of  existing  temporary  differences  and, to a lesser
extent,  future  taxable  income.  The net  deferred  tax asset is included as a
component of prepaid expenses and other assets in the consolidated statements of
financial condition.

As a result of the special tax  treatment  accorded the Company under income tax
regulations,  $1.5  million of balances in retained  earnings at March 31, 1999,
represent allocations of income to bad debt deductions for tax purposes only. No
provision for federal  income tax has been made for such amount.  If any portion
of  that  amount  is used  other  than  to  absorb  loan  losses  (which  is not
anticipated),  taxable income will be generated  subject to tax at the rate then
in effect.



                                       29

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)



NOTE 10 - REGULATORY CAPITAL REQUIREMENTS

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory--and,  possibly additional  discretionary--actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Company's  financial  statements.  Under  capital  adequacy  guidelines  and the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities and certain  off-balance  sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  the Bank to  maintain  minimum  amounts  and  ratios  (set forth in the
following table) of tangible and core capital (as defined in the regulations) to
total  assets,  and of total  capital (as defined) to  risk-weighted  assets (as
defined). As of March 31, 1999, the Bank meets all capital adequacy requirements
to which it is subject.

As of March 31,  1999,  the most recent  notification  from the Office of Thrift
Supervision  (OTS)  categorized  the  Bank  as  "well   capitalized"  under  the
regulatory  framework for prompt  corrective  action. To be categorized as "well
capitalized" the Bank must maintain minimum total risk-based,  core and tangible
ratios as set forth in the accompanying table. There are no conditions or events
since that notification that management  believes have changed the institution's
category.

The Bank's actual  capital  amounts and ratios are also  presented in the table.
There is no deduction from capital for interest-rate risk.

<TABLE>
<CAPTION>
                                                                                                    To be well
                                                                                                  capitalized under
                                                                       For capital                 prompt corrective
                                               Actual               adequacy purposes             action provisions
                                      ---------------------   ----------------------------  --------------------------------
                                        Amount      Ratio      Amount                Ratio       Amount           Ratio
                                        ------      -----      ------                -----       ------           -----
<S>                                   <C>          <C>        <C>         <C>      <C>        <C>         <C>    <C>
As of March 31, 1999:
Total Capital
     (to Risk Weighted Assets)         $24,447      50.0%      $3,912                8.00%      $4,890            10.00%
Core capital
     (to Adjust Tangible Assets)       $23,872      15.4%      $6,183                4.00%      $7,729             5.00%
Tangible capital
     (to Tangible Assets)              $23,872      15.4%      $2,319                1.50%                 N/A
Tier 1 Capital
     (to Risk Weighted Assets)         $23,872      48.8%                  N/A                  $2,934             6.00%



As of March 31, 1998:
Total capital
     (to Risk Weighted Assets)         $25,529      53.9%      $3,789                8.00%      $4,736            10.00%
Core capital
     (to Adjusted Tangible Assets)     $24,980      16.9%      $5,925                4.00%      $7,407             5.00%
Tangible capital
     (to Tangible Assets)              $24,980      16.9%      $2,222                1.50%                 N/A
Tier 1 Capital
     (to Risk Weighted Assets)         $24,980      52.8%                  N/A                  $2,841             6.00%

</TABLE>




                                       30

<PAGE>
              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


NOTE 11 - BENEFIT PLANS

Pension Plan and  Supplemental  Executive  Retirement  and Directors  Retirement
Plans

The  following   table  sets  forth  the  defined  benefit  pension  plan's  and
Supplemental  Executive  Retirement  and Directors  Retirement  Plans' change in
benefit  obligation and change in fair value of the plans' assets and the plans'
funded status for the years ended December 31, 1998 and 1997.

<TABLE>
<CAPTION>
                                                    Pension Benefits     SERP/DRP Benefits
                                                     1998       1997       1998       1997
                                                   -------    -------    -------    -------
<S>                                               <C>        <C>        <C>        <C>
Change in benefit obligation:
Benefit obligation at beginning of year            $ 1,177    $   972    $   952    $   917
Service cost                                            93         81         45         45
Interest cost                                           77         63         62         59
Actuarial (gain)/loss                                  195         95        375        (69)
Benefits paid                                         --          (34)      --         --
                                                   -------    -------    -------    -------
Benefit obligation at end of year                    1,542      1,177      1,434        952
                                                   -------    -------    -------    -------

Change in plan assets:
Fair value of plan assets at beginning of year         650        488       --         --
Actual return on plan assets                            39         44       --         --
Employer contribution                                  163        152       --         --
Benefits paid                                         --          (34)      --         --
                                                   -------    -------    -------    -------
Fair value of plan assets at end of year               852        650       --         --
                                                   -------    -------    -------    -------

Funded status                                         (690)      (527)    (1,434)      (952)
Unrecognized transition obligation                     155        168        368        425
Unrecognized actuarial (gain)/loss                     467        275        222       (160)
Unrecognized prior period service cost                 121        130         68         77
Intangible asset                                      --         --         (265)      (299)
                                                   -------    -------    -------    -------
Net amount recognized                              $    53    $    46    $(1,041)   $  (909)
                                                   =======    =======    =======    =======

Amounts recognized in the statement of financial
condition consist of:
Prepaid benefit cost                               $    53    $    46    $  --      $  --
Accrued benefit liability                             --         --         (776)      (610)
Minimum liability                                     --         --         (265)      (299)
                                                   -------    -------    -------    -------
Net amount recognized                              $    53    $    46    $(1,041)   $  (909)
                                                   =======    =======    =======    =======
</TABLE>

Pension costs consist of the following  components for the years ended March 31,
1999 and 1998:

<TABLE>
<CAPTION>
Components of net periodic benefit cost:             Pension Benefits        SERP/DRP Benefits
                                                      1999      1998          1999         1998
                                                     -----     -----          -----       -----

<S>                                                  <C>       <C>       <C>           <C>
Service cost                                         $  93     $  81         $  45         $  50
Interest cost                                           77        63            62            67
Expected return on plan assets                         (46)      (36)         --            --
Amortization of unrecognized transition obligation      13        13            57            57
Amortization of prior service cost                       9         9             9             9
Recognized actuarial (gain)/loss                         9         6            (8)         --
                                                     -----     -----         -----         -----
Net periodic benefit cost                            $ 155     $ 136         $ 165         $ 183
                                                     =====     =====         =====         =====

Weighted average assumptions as of December 31:
Discount rate                                         6.50%     6.50%         6.50%         6.50%
Expected return on plan assets                        6.50%     6.50%          N/A           N/A
Rate of compensation increase                         5.00%     5.00%      3.50%/5.00%    3.50%/5.00%

</TABLE>


                                       31

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)




Employee Stock Ownership Plan ("ESOP")

The Company has an ESOP which covers employees who have completed at least 1,000
hours of service  during a twelve month period and have  attained the age of 21.
The ESOP originally borrowed $828 from an independent third party lender to fund
the  purchase  of 8.0% of the  shares the  Company  sold in the  minority  stock
offering. In December 1998, after the Reorganization was accomplished,  the Bank
refinanced  the  remaining  ESOP loan  balance  of  approximately  $501 with the
Company.  Unreleased ESOP shares  collateralize the loan payable to the Company.
The ESOP loan bears a rate of 7.75% with a remaining  contractual  maturity of 8
years. It is anticipated,  however,  that due to additional  principal payments,
this  loan may be  repaid  as early as the year  2003.  The  ESOP's  sources  of
repayment of the loan shall include  dividends on both allocated and unallocated
stock held by the ESOP and discretionary cash contributions from the Bank to the
ESOP.

Shares  are  released  and  allocated  to the  participants  on the  basis  of a
compensation  formula.  Compensation  expense for the years ended March 31, 1999
and 1998 was approximately $237 and $357,  respectively.  As shares are released
from collateral, the Company reports compensation expense based upon the amounts
released or committed to be released each year and the shares become outstanding
for earnings per share computations.

The following table presents the components of the ESOP shares at March 31, 1999
and 1998:

                                                        1999             1998
                                                        ----             ----

              Allocated shares                           49,065           24,315
              Shares committed to be released             6,375            6,105
              Unallocated shares                         68,760           93,780
                                                        -------          -------
                 Total ESOP shares                      124,200          124,200
                                                        =======          =======

              Fair value of ESOP shares                $993,600       $1,614,600
                                                        =======        =========



Stock Based Compensation Plans

The Company has two stock-based  compensation  plans which are described herein.
The Company has elected to follow Accounting Principles Board Opinion Number 25,
"Accounting For Stock Issued to Employees" (APB 25) and related  interpretations
in accounting for its stock-based compensation plans.

Stock Awards

On April 16, 1998,  shareholders  approved the Company's "1998  Restricted Stock
Plan" (the "Restricted Stock Plan").  Under this plan, up to 4% of the Company's
outstanding shares or 62,100 shares could be awarded to directors,  officers, or
key employees. Generally, between twenty and thirty-three percent of such awards
were  earned  and  non-forfeitable  as of the date of the grant and  twenty  and
thirty-three  percent are earned  annually  thereafter,  provided the  recipient
remains an employee.  Executive  officers earn awards at a rate of  thirty-three
percent per year, while directors,  other officers,  and key employees earn at a
rate of twenty  percent  per year.  The value of the stock on the award date was
$12.40 which was equal to the market price of the stock on the date of purchase.
Compensation  expense  recorded in the consolidated  financial  statements under
this plan for fiscal 1999 was $378,000.  The unearned compensation expense as of
March 31, 1999 is $392,000.

Stock Options

On April 16, 1998,  shareholders  also approved the Company's "1998 Stock Option
Plan" (the "Stock Option Plan").  The Stock Option Plan provides for authorizing
the issuance of an additional  155,250 shares of common stock. The Board awarded
options of 155,246 to officers, directors, and key employees. The exercise price
on the date of the award  was  $13.58  (reflective  of the  three-for-two  stock
exchange).  However,  due to a  significant  fluctuation  in the general  market
conditions  of the Company  and similar  financial  institutions,  the  original
awards were  canceled  and reissued on October 8, 1998,  at the  exercise  price
equal  to the  fair  market  value  ($6.83)  on that  date  (this  price is also
reflective of the three-for-two stock exchange).  Options were first

                                       32

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


exercisable  at a rate of 50% on the date of the grant  and 50% one year  later.
Options remain exercisable for up to ten years from their date of grant. Because
the  Company  accounts  for this  stock  option  plan using APB  Opinion  25, no
compensation  expense has been  recorded in the  financial  statements  for this
plan. Had compensation  cost for this stock option plan been determined based on
the fair value at the grant date  consistent  with the method of FASB  Statement
123, the  Company's net income and earnings per share would have been reduced to
the pro forma amounts indicated below.

                                                  March 31, 1999
                                                  --------------
Net Income
   As reported...........................              $ 727
   Pro forma.............................              $ 562
Basic earnings per share
   As reported...........................              $ .22
   Pro forma.............................              $ .17
Diluted earnings per share
   As reported...........................              $ .22
   Pro forma.............................              $ .17



The fair value for the options  described above was estimated at the date of the
grant using a  Black-Scholes  option  pricing model with the following  weighted
average assumptions for 1999:  risk-free interest rate of 5.01%,  dividend yield
of 4.44%,  volatility  factors of the  expected  market  price of the  Company's
common  stock  of 30%  and an  average  life  of the  options  of 5  years.  The
Black-Scholes valuation model was developed for use in estimating the fair value
of traded options which have no vesting restrictions and are fully transferable.
In addition,  option  valuation  models  require the input of highly  subjective
assumptions  different from those of traded options,  and because changes in the
subjective input assumptions can materially  affect the fair value estimate,  in
management's  opinion,  the  effect  of  applying  SFAS  No.  123 for pro  forma
disclosures are not likely to be  representative  of the effects on reported net
income for future years.


A summary of the status of the Company's  stock option plan as of March 31, 1999
and changes during the year is presented below:

<TABLE>
<CAPTION>
                                                                                             March 31, 1999
                                                                                             --------------

                                                                                                        Weighted Average
                                                                                                         Exercise Price
                                                                                 Options                   On Options
                                                                                 -------                   ----------
<S>                                                                            <C>                          <C>
Outstanding at the beginning of the year................................            --                          --

Granted.................................................................         155,246                     $ 13.58
Canceled................................................................        (155,246)                     (13.58)
Reissued................................................................         155,246                      $ 6.83
Exercised...............................................................            --                          --
Forfeited...............................................................            --                          --
                                                                                    --                          --
Outstanding at year end.................................................         155,246                      $ 6.83
Options exercisable at year end.........................................          77,619                      $ 6.83
Weighted average fair value of options granted during the year..........           $1.42

</TABLE>




                                       33

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


The following table summarizes the  characteristics of stock options outstanding
at March 31, 1999:


             Options Outstanding                   Options Exercisable
             -------------------                   -------------------

Exercise      Remaining       Contractual        Exercise        Number
Price         Outstanding        Life             Price          Exercisable
- -----         -----------        ----             -----          -----------

$6.83           155,246        9.5 years          $6.83            77,619




NOTE 12 - CONCENTRATION OF CREDIT RISK

The  Company  conducts  its  business  through  three  offices  located  in  the
Pittsburgh and Washington areas of Pennsylvania.  As of March 31, 1999 and 1998,
the majority of the Company's  mortgage loan portfolio was secured by properties
located  in this  geographical  area.  The  Company  utilizes  established  loan
underwriting  procedures  which  generally  require the taking of  collateral to
secure loans.  Given its underwriting and collateral  requirements,  the Company
does not  believe it has  significant  concentrations  of credit risk to any one
group of borrowers.

NOTE 13 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

SFAS No. 107, "Disclosures About Fair Value of Financial  Instruments," requires
disclosure of fair value information about financial instruments, whether or not
recognized in the statements of financial condition, for which it is practicable
to estimate that value.  In cases where quoted market prices are not  available,
fair  values  are based on  estimates  using  present  value or other  valuation
techniques. Those techniques are significantly affected by the assumptions used,
including the discount rate and estimates of future cash flows.  In that regard,
the  derived  fair  value  estimates   cannot  be  sustained  by  comparison  of
independent  markets  and,  in many cases,  could not be  realized in  immediate
settlement  of  the  instrument.   SFAS  No.  107  excludes  certain   financial
instruments and all nonfinancial  instruments from its disclosure  requirements.
Accordingly,  the aggregate  fair value amounts do not represent the  underlying
value of the Company.

Management  has made  estimates of fair value that it believes to be  reasonable
considering  expected prepayment rates, rates offered in the geographic areas in
which the Company  competes,  credit risk and liquidity risk.  However,  because
there is no active market for many of these  financial  instruments,  management
has no basis to verify  whether  the  resulting  fair value  estimates  would be
indicative of the value negotiated in an actual sale.

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

Cash and cash  equivalents:  The  carrying  amounts  reported  in the  financial
statements for cash and various  interest-bearing  deposits  approximates  those
assets' fair values.

Investment  and  mortgage-backed  securities:  Fair  values for  investment  and
mortgage-backed 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.  See Note 2 of the  consolidated  financial
statements for a detailed breakdown of these securities.

Loans receivable:  The fair values for one- to four-family residential loans are
estimated using discounted cash flow analyses using yields from similar products
in the secondary markets. The carrying amount of construction loans approximates
its fair value given their  short-term  nature.  The fair values of consumer and
commercial  loans are  estimated  using  discounted  cash flow  analyses,  using
interest  rates  reported in various  government  releases and the Company's own
product pricing schedule for loans with terms similar to the Company's. The fair
values  of  multi-family  and  nonresidential   mortgages  are  estimated  using
discounted  cash flow analyses,  using interest rates based on a national survey
of similar loans. The carrying amount of accrued  interest  approximate its fair
value.


                                       34

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


Savings deposits:  The fair values disclosed for demand deposits (e.g., passbook
savings  accounts) are, by definition,  equal to the amount payable on demand at
the repricing date (i.e., their carrying  amounts).  Fair values of certificates
of deposits are estimated using a discounted cash flow  calculation that applies
a comparable  Federal Home Loan Bank  advance  rate to the  aggregated  weighted
average maturity on time deposits.

Federal Home Loan Bank (FHLB) advances, bonds payable, and other borrowings: The
estimated fair value of the FHLB advances and other  borrowings  were determined
using a  discounted  cash flow  analysis  based on  current  FHLB of  Pittsburgh
advance rates for advances with similar maturities. The estimated fair value for
the bonds payable was based on a dealer quote.

Off-balance sheet instruments:  Fair values for the Company's  off-balance sheet
instruments  (e.g.,  lending  commitments)  are based on their  carrying  value,
taking into account the remaining terms and conditions of the agreements.

The following table includes  financial  instruments as defined by SFAS No. 107,
whose  estimated fair value is not represented by the carrying value as reported
on the Company's financial statements.

                                March 31, 1999               March 31, 1998
                             -------------------------  ------------------------

                              Carrying      Estimated     Carrying  Estimated
                                Value       Fair Value     Value    Fair Value
                                -----       ----------     -----    ----------

Loans receivable             $ 65,309         $ 65,193  $ 67,884      $ 68,724
Savings deposits               76,917           76,895    77,226        77,231
FHLB advances                  49,300           49,895    41,300        41,246
Bonds payable                   1,299            1,318     1,618         1,654
Other borrowings             $     --         $     --  $    666      $    721



NOTE 14 - CONTINGENCIES

The Company is subject to asserted  and  unasserted  claims  encountered  in the
normal course of business.  In the opinion of management and legal counsel,  the
resolution  of these  claims  will not have a  material  adverse  effect  on the
Company's financial position or results of operations.

NOTE 15 - REORGANIZATION

Effective  October 29, 1998, the Mutual Holding Company and the Bank reorganized
into a two-tier company structure.  The reorganization included the formation of
Skibo  Financial  Corp.  (the  "Company"),  a federally  chartered stock holding
company. The outstanding shares of common stock of the Bank were exchanged, on a
three-for-two  basis,  for shares of common stock,  par value $.10 per share, of
the Company.  The  reorganization had no impact on the operations of the Bank or
the Mutual  Holding  Company.  The Bank has continued its operations at the same
locations, with the same management,  and subject to all the rights, obligations
and liabilities of the Bank existing immediately prior to the reorganization.




                                       35

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)






      NOTE 16 - SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                        Three Months Ended
                                                                --------------------------------------------------------------------
                                                                 June 30         September 30         December 31          March 31
                                                                 =======         ------------         -----------          --------
<S>                                                              <C>                  <C>                 <C>               <C>
    Fiscal 1999
       Interest income........................................    $2,477               $2,368              $2,401            $2,445
       Interest expense.......................................     1,508                1,426               1,462             1,484
       Net interest income before provision for
           loan losses........................................       969                  942                 939               961
       Provision for loan losses..............................         3                   12                   5                 5
       Noninterest income.....................................        21                   26                  17                22
       Noninterest expense....................................       831                  525                 731               602
       Income before income taxes.............................       156                  431                 220               376
       Provision for income taxes.............................        60                  180                  95               121

       Net income.............................................    $   96               $  251              $  125            $  255
                                                                   =====                =====               =====             =====
       Basic earnings per share(1).............................   $ . 03               $  .07              $  .04            $  .08
                                                                  ======               ======               =====             =====
       Diluted earnings per share(1)............................  $  .03               $  .07              $  .04            $  .08
                                                                  ======               ======               =====             =====

    Fiscal 1998
       Interest income........................................    $2,592               $2,533              $2,507            $2,499
       Interest expense.......................................     1,550                1,559               1,537             1,521
       Net interest income before provision for loan
           losses.............................................     1,042                  974                 970               978
       Provision for loan losses..............................        15                   15                  15                15
       Noninterest income.....................................        19                  135                  74               101
       Noninterest expense....................................       594                  564                 769               589
       Income before income taxes.............................       452                  530                 260               475
       Provision for income taxes.............................       213                  210                 133               192

       Net income.............................................    $  239               $  320              $  127            $  283
                                                                  ======                =====               =====             =====
       Basic earnings per share(1)............................    $  .07               $  .09              $  .04            $  .09
                                                                  ======                =====               =====             =====
       Diluted earnings per share(1)..........................    $  .07               $  .09              $  .04            $  .09
                                                                  ======                =====               =====             =====
</TABLE>


(1)  Quarterly earnings per share may vary from annual earnings per share due to
     rounding.


                                       36

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)


NOTE 17 - SKIBO FINANCIAL CORP. FINANCIAL INFORMATION (PARENT COMPANY ONLY)

Following is the condensed statement of financial condition as of March 31, 1999
and the  condensed  statements  of income  and cash  flows for the  period  from
October 29, 1998 to March 31, 1999.



                   CONDENSED STATEMENT OF FINANCIAL CONDITION


                                                                     March 31,
                                                                        1999
                                                                        ----
     Assets
Interest-earning deposits with subsidiary bank                       $   380
Investment in subsidiary bank                                         23,872
Loans receivable                                                       1,006
Accrued interest receivable and other assets                              62
                                                                      ------
     Total assets                                                    $25,320

     Liabilities and Stockholders' Equity
Other liabilities                                                    $   125
Stockholders' equity                                                  25,195
                                                                      ------
     Total liabilities and stockholders' equity                      $25,320





                          CONDENSED STATEMENT OF INCOME

                                                                    Period ended
                                                                       March 31,
                                                                         1999
                                                                         ----
     Income
Interest income                                                        $  26
Dividend income                                                          529
Equity in undistributed net income of subsidiary                         189
                                                                         ---
     Total Income                                                        744

     Operating Expenses
Other operating expenses                                                  10
     Total operating expenses                                             10

Income before income taxes                                               734
Provision for income taxes                                                 7

     Net income                                                        $ 727
                                                                         ===



                                       37

<PAGE>


              Notes to Consolidated Financial Statements, Continued
                (Dollar amounts in thousands, except share data)



                        CONDENSED STATEMENT OF CASH FLOWS




                                                       Period ended
                                                         March 31,
                                                           1999
                                                           ----
Operating activities:
     Net income                                           $ 727
      Adjustments  to  reconcile  net  income  to  cash
      provided  by  operating activities:
        Equity in undistributed earnings of subsidiary     (189)
        Increase in accrued interest receivable             (10)
        Increase in prepaid expenses                        (33)
        Increase in accrued income tax payable                7
        Other                                               (10)
                                                          -----
           Net cash provided by operating activities        492
                                                          -----

Investing activities:
     Loans originated                                      (518)
     Principal repayments on loans                           13
                                                          -----
           Net cash used in investing activities           (505)
                                                          -----

Financing:
     Cash dividends paid                                   (105)
     Refinancing of ESOP loan                              (501)
     Capital contribution from Bank                         999
                                                          -----
           Net cash provided by financing activities        393
                                                          -----

Net increase in cash and cash equivalents                   380
Cash and cash equivalents, beginning of period             --
                                                          -----
Cash and cash equivalents, end of period                  $ 380
                                                          =====





                                       38

<PAGE>



Stock Market Information

Skibo Financial  Corp.'s common stock is currently traded on the Nasdaq SmallCap
Market under the trading symbol of "SKBO." The number of  stockholders of record
of  common  stock as of March  31,  1999 was  approximately  341.  This does not
reflect the number of persons or entities  who held stock in nominee or "street"
name  through  various  brokerage  firms.  At March 31,  1999,  the  Company had
3,444,746 shares  outstanding.  The following table  illustrates Skibo Financial
Corp's.  high and low closing stock price on the Nasdaq  SmallCap market and the
cash dividend per share paid during fiscal 1999 and 1998:(1)

<TABLE>
<CAPTION>
                   March 31, 1999                                            March 31, 1998
     ---------------------------------------------               ---------------------------------------
     Quarter       High     Low      Cash Dividend               Quarter     High      Low        Cash
     -------       ----     ---      -------------               -------     ----      ---        ----
                                                                                                Dividend
     <S>         <C>       <C>         <C>                        <C>     <C>        <C>        <C>
       QI         14        13          $0.05                      QI        9 7/8     7 2/3     $0.05
       QII        12 2/3     7 1/4      $0.05                      QII       9 2/3     9 1/8     $0.05
       QIII       12 1/2     7 5/8      $0.05                      QIII     13 1/4    11 3/4     $0.075
       QIV         8 1/2     6          $0.05                      QIV      13 1/3    12 1/3     $0.075

</TABLE>

(1)     The three-for-two  stock exchange was completed on October 29, l998. All
        prior  period  stock  prices and cash  dividends  have been  restated to
        reflect the exchange.  The Mutual Holding Company  currently  waives the
        receipt of dividends.

The Bank  may not  declare  or pay a cash  dividend  on any of its  stock if the
effect thereof would cause the Bank's regulatory capital to be reduced below (1)
the amount required for the liquidation  account  established in connection with
the Company's  Reorganization  from mutual to stock form, or (2) the  regulatory
capital requirements imposed by the Office of Thrift Supervision ("OTS").

The Company has paid a regular  quarterly cash dividend of $0.075 since becoming
a public company on April 4, 1997. In accordance with current OTS policy,  Skibo
Bancshares,  M.H.C.  waived the receipt of dividends on its 1,897,500 shares for
each cash dividend  declared during the year. There can be no assurance that the
OTS will permit future waivers.

                                       39

<PAGE>



                              SKIBO FINANCIAL CORP.
                                OFFICE LOCATIONS

                                   Main Office
                              242 East Main Street
                          Carnegie, Pennsylvania 15106
                                 (412) 276-2424

                                 Branch Offices

          Kennedy Center Office                     Washington Office
         1811 McKees Rocks Road                  1265 West Chestnut Street
     McKees Rocks, Pennsylvania 15136          Washington, Pennsylvania 15301

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                   <C>
Board of Directors                                     Executive Officers
John C. Burne, Chairman                                Walter G. Kelly
Layne W. Craig                                          President and Chief Executive Officer
Walter G. Kelly                                        Carol A. Gilbert
John T. Mendenhall, Jr.                                Chief Financial and Operating
Alexander J. Senules                                    Officer and Treasurer
                                                       Alexander J. Senules
                                                        Vice President and Secretary

Corporate Counsel:                                     Independent Auditors:
Davis Reilly Professional Corporation                  KPMG LLP
Eleventh Floor, Frick Building                         One Mellon Bank Center
437 Grant Street                                       Suite 2500
Pittsburgh, Pennsylvania 15219-6101                    Pittsburgh, Pennsylvania 15219

Special Counsel:                                       Transfer Agent and Registrar:
Malizia, Spidi, Sloane & Fisch, P.C.                   Registrar and Transfer Company
One Franklin Square                                    10 Commerce Drive
1301 K Street, N.W., Suite 700 East                    Cranford, New Jersey 07016-3572
Washington, D.C.  20005                                (800) 456-0596
</TABLE>

- --------------------------------------------------------------------------------
The  Company's  Annual  Report for the Year Ended  March 31, 1999 filed with the
Securities and Exchange  Commission on Form 10-KSB without exhibits is available
without charge upon written request.  For a copy of the Form 10-KSB or any other
investor information, please write the Secretary of the Company at 242 East Main
Street, Carnegie,  Pennsylvania 15106. Copies of any exhibits to the Form 10-KSB
are available at cost.

The Annual Meeting of Stockholders will be held on July 22, 1999 at 9.00 a.m. at
Southpointe Golf Club, 360 Southpointe Boulevard, Canonsburg, PA 15317.





                                       40





                                   EXHIBIT 23

                    CONSENT OF KPMG LLP INDEPENDENT AUDITORS


The Board of Directors
Skibo Financial Corp.:

We consent to incorporation  by reference in the  Registration  Statements (Form
S-8 Nos.  333-74161 and 333-74369) of Skibo Financial Corp., of our report dated
April 30, 1999,  relating to the consolidated  statements of financial condition
of Skibo Financial Corp. and subsidiaries as of March 31, 1999 and 1998, and the
related consolidated  statements of income,  stockholders' equity and cash flows
for the years then ended, which report is incorporated by reference in the March
31, 1999, annual report on Form 10-KSB of Skibo Financial Corp.


                                        /s/KPMG LLP

Pittsburgh, Pennsylvania
June 28, 1999




<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THE ANNUAL
REPORT ON FORM 10-KSB AND IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH
FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000

<S>                                          <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              MAR-31-1999
<PERIOD-END>                                   MAR-31-1999
<CASH>                                           1,288
<INT-BEARING-DEPOSITS>                           1,211
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                          25,087
<INVESTMENTS-MARKET>                            24,703
<LOANS>                                         65,309
<ALLOWANCE>                                        575
<TOTAL-ASSETS>                                 155,056
<DEPOSITS>                                      76,917
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                              2,410
<LONG-TERM>                                     50,599
                                0
                                          0
<COMMON>                                           345
<OTHER-SE>                                      24,785
<TOTAL-LIABILITIES-AND-EQUITY>                 155,056
<INTEREST-LOAN>                                  4,651
<INTEREST-INVEST>                                4,695
<INTEREST-OTHER>                                   345
<INTEREST-TOTAL>                                 9,691
<INTEREST-DEPOSIT>                               3,450
<INTEREST-EXPENSE>                               5,880
<INTEREST-INCOME-NET>                            3,811
<LOAN-LOSSES>                                       25
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  2,689
<INCOME-PRETAX>                                  1,183
<INCOME-PRE-EXTRAORDINARY>                       1,183
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       727
<EPS-BASIC>                                     0.22
<EPS-DILUTED>                                     0.22
<YIELD-ACTUAL>                                    2.66
<LOANS-NON>                                        683
<LOANS-PAST>                                       136
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   549
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         1
<ALLOWANCE-CLOSE>                                  575
<ALLOWANCE-DOMESTIC>                                25
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0



</TABLE>


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