SKIBO FINANCIAL CORP
10KSB, EX-13, 2000-06-08
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SKIBO FINANCIAL CORP, 10KSB, EX-10.3, 2000-06-08
Next: SKIBO FINANCIAL CORP, 10KSB, EX-21, 2000-06-08





                                   EXHIBIT 13

                  Annual Report to Stockholders for Fiscal Year
                              Ended March 31, 2000



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


                               2000 ANNUAL REPORT

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





<PAGE>





                              SKIBO FINANCIAL CORP.
                               2000 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.................................17

Stock Market Information...................................................38

Office Locations and Other Corporate Information...........................39



<PAGE>


                              SKIBO FINANCIAL CORP.


To Our Stockholders:

The  years  1999 and 2000  have been  tumultuous  years in all the  major  stock
markets.  Bank stocks in general,  and  especially  the SmallCap  Nasdaq banking
sector, have been dramatically affected. Despite the turbulence, Skibo Financial
Corp. and its wholly owned subsidiary, First Carnegie Deposit, have posted their
best earnings in more than five years.  The Company's net income for fiscal 2000
increased $377,000 or 51.9% to $1,104,000, as compared to $727,000 for the prior
fiscal year.  During fiscal 2000,  diluted earnings per share increased 50.0% to
$.33 per diluted share from $.22 per diluted share in fiscal 1999.  These strong
earnings, despite an inverted yield curve, are primarily due to a 19 basis point
increase in the net interest rate spread. The spread was mainly impacted by a 22
basis point decrease in the average rate paid on average deposits, primarily due
to long term  certificates  of deposit  maturing  and renewing at lower rates of
interest,  and a 66.8%  decrease in interest  expense on bonds payable and other
borrowings,  resulting from their elimination.  Several other factors influenced
the increase in net income,  such as: lower loan loss reserves,  due to the high
quality of our loan portfolio and a reduction in both  compensation and employee
benefits expense and the costs of professional services rendered.

Predatory  deposit pricing  strategies by several area institutions and a strong
stock market (other than financial stocks) attributed to an almost 2% decline in
deposits,  making it difficult to increase our loan and  securities  portfolios.
We, however,  remain  committed to investing in our local  communities.  We will
continue to originate and purchase  loans,  including  loans to low and moderate
income borrowers,  in the communities we serve.  During fiscal 2000, the Company
purchased and originated $4.2 million in loans; however,  borrowers utilized the
lower interest rates available,  which ultimately increased the prepayment speed
of our loan portfolio. Loan repayments totaled $13.1 million, causing a decrease
in net loans receivable of $8.9 million. In light of the aforementioned inverted
yield curve, management believes at this time, it is more prudent and profitable
to repay  advances  (these  advances  are  priced  at the short end of the yield
curve)  rather  than make long term  fixed  rate  loans at less than  acceptable
spreads.

In its long term commitment to increase profitability and stockholder value, the
Board of  Directors,  on May 14,  1999,  adopted a stock  repurchase  program to
repurchase up to 10% of the Company's outstanding shares of common stock held by
persons other than Skibo Bancshares, M.H.C. ("MHC"), its mutual holding company.
The 155,248  share  repurchase  was completed on February 15, 2000 at an average
cost of $6.68 per share.  On April 18, 2000,  the Board of  Directors  adopted a
second stock  repurchase  program to repurchase  up to an additional  l0% of the
Company's  outstanding  shares,  excluding  MHC shares,  and began  repurchasing
shares on April 24, 2000.

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
concentrate  our efforts  toward  increasing  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,                                          2000             1999            1998             1997              1996
===============================================================================================================================
<S>                                              <C>              <C>             <C>              <C>               <C>
Total assets.................................     $ 152,632        $ 155,056       $ 148,132        $ 162,525         $ 117,814
Loans receivable, net........................        56,504           65,309          67,884           61,625            43,846
Mortgage-backed securities...................        59,181           54,365          54,315           53,939            53,796
Investment securities........................        26,696           25,087          15,777           17,532            13,714
Cash and cash equivalents....................         1,726            2,499           3,271           22,701             1,697
Deposits.....................................        75,583           76,917          77,226           87,802            81,615
Stock subscriptions (1)......................            --               --              --           13,606                --
FHLB advances................................        49,000           49,300          41,300           41,933            16,828
Bonds payable................................            --            1,299           1,618            2,066             2,612
Stockholders'/members' equity (1)............     $  25,143        $  25,130       $  24,980        $  15,008         $  14,686
===============================================================================================================================

Selected Operating Data (In thousands, except per share data)
-------------------------------------------------------------------------------------------------------------------------------
Year Ended March 31,                                  2000             1999            1998             1997              1996
-------------------------------------------------------------------------------------------------------------------------------
Interest income..............................     $  10,085        $   9,691       $  10,131         $  9,219         $   8,510
Interest expense.............................         5,951            5,880           6,167            5,942             5,353
                                                     ------            -----           -----            -----             -----
Net interest income..........................         4,134            3,811           3,964            3,277             3,157
Provision for loan losses....................          (150)              25              60              120               131
                                                     ------           ------          ------            -----            ------
Net interest income after provision
     for loan losses.........................         4,284            3,786           3,904            3,157             3,026
                                                     ------            -----           -----            -----             -----
Total other income...........................            96               86             329              129               474
Total other expenses.........................         2,566            2,689           2,516            2,751 (2)         2,021
                                                    -------           ------           -----            -----             -----
Income before income taxes...................         1,814            1,183           1,717              535             1,479
Provision for income taxes...................           710              456             748              212               432
                                                     ------          -------         -------           ------          --------
Net income...................................     $   1,104         $    727        $    969          $   323         $   1,047
                                                     ======          =======         =======            =====             =====
Basic earnings per share (1), (3)............     $    0.33         $   0.22        $  0 .29              N/A               N/A
Diluted earnings per share (1), (3)..........     $    0.33         $   0.22        $  0 .29              N/A               N/A
=================================================================================================================================

Selected Financial Ratios and Other Data
-------------------------------------------------------------------------------------------------------------------------------
Year Ended March 31,                                   2000             1999            1998             1997           1996
---------------------------------------------------------------------------------------------------------------------------------
Return on average assets.....................           .71%             .49%            .66%             .23% (2)         .86%
Return on average equity.....................          4.36             2.94            3.95             2.18  (2)        7.38
Average equity to average assets.............         16.35            16.60           16.64            10.77            11.70
Stockholders'/members' equity to assets at
     period end .............................         16.47            16.21           16.86             9.23            12.47
Net interest rate spread.....................          2.06             1.87            1.96             1.97             2.15
Net yield on average interest-earning assets.          2.78             2.66            2.79             2.46             2.69
Non-performing assets to total assets........           .03              .53             .77              .51              .74
Loan loss allowance to total loans (net).....           .75              .88             .81              .67              .66
Non-performing loans to total loans (net)....           .08             1.25            1.66             1.32             1.59
Dividend payout ratio........................         90.91           113.64           68.97              N/A              N/A
=================================================================================================================================
</TABLE>

----------------------
1    On April 4, 1997,  First  Carnegie  Deposit  ("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.
2    Includes a one-time  special  assessment  of $511,000 to  recapitalize  the
     Savings Association Insurance Fund.
3    On October 29, l998,  a mid-tier  stock  holding  company  ("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., 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 purchases loans
including one- to four-family (conventional and government guaranteed),  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  and  facsimile  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,
                                             ---------------------------------------------------------------------------------------
                                                                   2000                                       1999
                                             --------------------------------------------  -----------------------------------------
                                                  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)..................  $     59,521     $     4,316            7.25%   $    65,591   $    4,651          7.09%
     Mortgage-backed securities............        57,689           3,733            6.47         52,014        3,437          6.61
     Investment securities.................        26,006           1,717            6.60         19,611        1,258          6.41
     Other interest-earning assets (2).....         5,423             319            5.88          6,156          345          5.60
                                              -----------     -----------                    -----------    ---------
            Total interest-earning assets..       148,639          10,085            6.78        143,372        9,691          6.76
                                                              -----------                                   ---------
Noninterest-earning assets.................         6,064                                          5,616
                                              -----------                                    -----------
           Total assets....................  $    154,703                                   $    148,988
                                              ===========                                    ===========
Interest-bearing liabilities:
     Deposit accounts:
           NOW accounts . .................  $      3,959              50            1.26   $      3,609           48          1.33
           Passbook accounts...............        16,986             454            2.67         17,073          454          2.66
           Money market deposit accounts...         3,567              86            2.41          4,011           96          2.39
           Certificates of deposit.........        50,693           2,678            5.28         50,799        2,850          5.61
     Escrow................................           133               1             .75            164            2          1.22
     FHLB advances.........................        50,179           2,619            5.22         42,758        2,240          5.24
     Bonds payable & other borrowings......           541              63           11.65          1,947          190          9.76
                                             ---------------   ----------                    -----------    ---------
           Total interest-bearing liabilities     126,058           5,951            4.72        120,361        5,880          4.89
                                                               ----------                                   ---------
Noninterest-bearing liabilities............         3,346                                          3,896
                                              -----------                                    -----------
           Total liabilities...............       129,404                                        124,257
Stockholders' equity.......................        25,299                                         24,731
                                              -----------                                    -----------
           Total liabilities and
             stockholders' equity            $    154,703                                   $    148,988
                                              ===========                                    ===========
Net interest income........................                   $     4,134                                  $    3,811
                                                               ==========                                   =========
Interest rate spread (3)...................                                          2.06%                                     1.87%
                                                                                   ======                                    ======
Net yield on interest-earning assets (4)...                                          2.78%                                     2.66%
                                                                                   ======                                    ======
Ratio of average interest-earning assets
       to average interest-bearing liabilities                                     117.91%                                   119.12%
                                                                                   ======                                    ======
</TABLE>
-------------
1    Non-accrual  loans  have been  included  in the  average  balance of loans;
     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,
                                        ------------------------------------  -----------------------------------
                                                    2000 vs. 1999                        1999 vs. 1998
                                        ------------------------------------  -----------------------------------
                                                  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 .....................   $(430)   $ 105    $ (10)   $(335)   $ 248    $(214)   $ (11)   $  23
  Mortgage-backed securities ...........     375      (71)      (8)     296     (380)    (164)      16     (528)
  Investment securities ................     410       37       12      459      179     (121)     (18)      40
  Other interest-earning assets ........     (41)      17       (2)     (26)      47      (19)      (3)      25
                                           -----    -----    -----    -----    -----    -----    -----    -----
      Total interest-earning assets ....     314       88       (8)     394       94     (518)     (16)    (440)
                                           -----    -----    -----    -----    -----    -----    -----    -----

Interest-bearing liabilities:
  NOW accounts .........................       4       (2)      --        2        4       (6)      (1)      (3)
  Passbook accounts ....................      (2)       2       --       --       (4)      (6)      --      (10)
  Money market deposit accounts ........     (11)       1       --      (10)       1       --       --        1
  Certificates of deposit ..............      (6)    (166)      --     (172)     (57)     (55)       1     (111)
  Escrow ...............................      --       (1)      --       (1)      --       --       --       --
  FHLB advances ........................     389       (8)      (2)     379      145     (232)     (14)    (101)
  Bonds payable & other borrowings .....    (137)      37      (27)    (127)     (69)       8       (2)     (63)
                                           -----    -----    -----    -----    -----    -----    -----    -----
      Total interest-bearing liabilities     237     (137)     (29)      71       20     (291)     (16)    (287)
                                           -----    -----    -----    -----    -----    -----    -----    -----

Net interest income ....................   $  77    $ 225    $  21    $ 323    $  74    $(227)   $  --    $(153)
                                           =====    =====    =====    =====    =====    =====    =====    =====

</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 $152,632,000 at March 31, 2000 are reflective of a
decrease of $2,424,000 or 1.6%, as compared to  $155,056,000  at March 31, 1999.
The decrease in total  assets was  primarily  due to  decreases  in cash,  loans
receivable,  and accrued interest  receivable,  partially offset by increases in
investment and mortgage-backed securities, prepaid expenses and interest-bearing
deposits at other financial institutions.

The decrease in the  Company's  liabilities  was  primarily  due to decreases in
deposits,  bonds payable,  and FHLB advances,  partially  offset by increases in
accrued  expenses and other  liabilities.  Changes in the  components of assets,
liabilities and equity are discussed herein.

The  Company's  non-performing  loans  and  assets at March  31,  2000,  totaled
$48,000, as compared to $818,000 at March 31, 1999, respectively.

Loans  Receivable,   net.  Net  loans  receivable  at  March  31,  2000  totaled
$56,504,000,  a decrease of $8,805,000 or 13.5%,  as compared to  $65,309,000 at
March 31, 1999. The decrease was primarily due to principal  repayments of $13.1
million,  partially  offset by purchases of $2.4 million of one- to  four-family
fixed rate  mortgages  (of which  $804,000 were FHA/VA  insured),  $142,000 GNMA
insured  multi-family  project  loans,  $420,000 of  commercial  loans (of which
$174,000 are  government  guaranteed  and/or  insured),  $573,000 of  commercial
non-mortgage  loans (all of which are government  guaranteed and/or insured) and
the  origination of $304,000 one- to four-family  and $32,000  commercial  fixed
rate mortgages, and $256,000 consumer non-mortgage loans.

Mortgage-backed Securities. Mortgage-backed securities were $59,181,000 at March
31, 2000, an increase of $4,816,000 or 8.9%, as compared to $54,365,000 at March
31, 1999.  The increase  was due to  purchases of $18.4  million of  securities,
partially  offset  by  principal  repayments  and  maturities,  as  many  of the
underlying loans refinanced in the low interest rate environment.

Investment  Securities.  Investment  securities totaled $26,696,000 at March 31,
2000, an increase of $1,609,000 or 6.4%, as compared to $25,087,000 at March 31,
1999.  This was  primarily  a result  of  purchases  of U.S.  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,   totaled  $1,726,000,  a
decrease of $773,000 or 30.9% from the prior fiscal year.  This decrease was due
to  decreases  in cash  and  noninterest-bearing  deposits  at  other  financial
institutions.

Deposits.  Total deposits,  after interest credited,  decreased by $1,334,000 or
1.7% to  $75,583,000  at March 31, 2000, as compared to $76,917,000 at March 31,
1999.  The  decrease  was  primarily  due  to  decreases  in  passbook  savings,
certificates  of  deposit  and money  market  accounts,  partially  offset by an
increase in checking accounts.

FHLB Advances. FHLB advances, at March 31, 2000, totaled $49,000,000, a decrease
of $300,000 or 0.6%, as compared to  $49,300,000  at March 31, 1999. The Company
uses FHLB advances as a supplement to deposits to fund its purchase of loans and
investments.

                                        6

<PAGE>
Stockholders' Equity. The Company's  stockholders' equity totaled $25,143,000 at
March 31, 2000, as compared to  $25,130,000  at March 31, 1999.  The increase of
$13,000 or .1% was due to earnings  for the fiscal  year ended  March 31,  2000,
partially  offset by the  purchase  of 155,248  shares of  treasury  stock at an
average  cost of $6.68 per share.  The Company has  announced  its  intention to
purchase up to an  additional  10% of the shares of common stock held by persons
other than Skibo Bancshares,  Mutual Holding Company.  Any future purchases will
decrease stockholders' equity.


Comparison of Operating Results for the Years Ended March 31, 2000 and 1999

Net Income.  The Company  recorded net income of  $1,104,000  for the year ended
March 31,  2000,  as compared to net income of $727,000 for the year ended March
31, 1999. Changes in the components of income and expense are discussed herein.

Net Interest Income. Net interest income increased $323,000 or 8.5% for the year
ended March 31, 2000, as compared to the prior fiscal year due to an increase of
$5.3 million or 3.7% in the average balance of  interest-earning  assets and a 2
basis point increase in the average yield earned thereon. The average balance of
interest-bearing  liabilities increased by $5.7 million or 4.7%, offset somewhat
by a 17 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,  increased to 2.78%
for the year ended March 31, 2000, from 2.66% for the prior fiscal year.

Interest  Income.  Interest income totaled  $10,085,000 for the year ended March
31,  2000,  as compared to  $9,691,000  for the year ended March 31,  1999.  The
$394,000  or 4.1%  increase  was  largely  the result of  increased  income from
investment  and  mortgage-backed  securities and a 2 basis point increase in the
average  yield  earned on the total  average  interest  earning  assets,  offset
somewhat by decreased income from the Company's loan portfolio.

Interest on loans receivable  decreased $335,000 or 7.2% in 2000, as compared to
the prior fiscal year.  This decrease was primarily the result of a $6.1 million
decrease in the average  balance of loans  receivable,  offset by an increase in
the average yield of 16 basis points.

Interest  income on  mortgage-backed  securities  increased  $296,000 or 8.6% in
2000,  as compared to the prior fiscal year.  This  increase was  primarily  the
result of a $5.7  million  increase in the average  balance of such  securities,
offset by a decrease in the average yield of 14 basis points.

Interest income on investment  securities increased by $459,000 or 36.5% for the
year ended March 31, 2000,  as compared to the prior  fiscal year.  The increase
was  primarily  due to a $6.4  million  increase in the average  balance of such
securities and an increase in the average yield of 19 basis points.

Interest income on other interest-earning assets decreased by $26,000 or 7.5% in
2000, as compared to the prior fiscal year.  The decrease was primarily due to a
$733,000  decrease in the average  balance of such assets,  offset by a 28 basis
point increase in the yield.

The average yield on the average  balance of  interest-earning  assets was 6.78%
and 6.76% for the years ended March 31, 2000 and 1999, respectively.

Interest Expense.  Interest expense totaled  $5,951,000 for the year ended March
31,  2000,  as compared to  $5,880,000  for the year ended March 31,  1999.  The
$71,000 or 1.2% increase was primarily due to an increase in the average balance
of FHLB  advances,  offset by decreases  in the average  balance of deposits and
bonds  payable  and a 17 basis point  decrease  in the average  rate paid on the
total average interest-bearing liabilities.

Interest expense on deposits  (including  escrows) decreased $181,000 or 5.2% in
2000, as compared to the prior fiscal year.  The decrease was primarily due to a
$318,000  decrease  in the  average  balance of  deposits  and a 22 basis  point
decrease in the average rate paid thereon. See Note 6 to Consolidated  Financial
Statements.

Interest on FHLB  advances  increased  $379,000 or 16.9% in 2000, as compared to
the prior fiscal year. The increase was primarily due to a $7.4 million or 17.4%
increase  in the  average  balance of such  advances,  offset by a 2 basis point
decrease

                                        7
<PAGE>
in the rate paid thereon. 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  $127,000 or 66.8%,  as the average  principal
amount of bonds and other  borrowings  outstanding  decreased  by $1.4  million,
primarily due to the repayment of the bond in its entirety.

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.  However,  following a review of
the  adequacy of the  allowance  for loan  losses,  it was  determined  that the
Company was over-reserved by $153,000.  Therefore,  net income was increased and
the allowance  for loan losses was reduced by this amount in the fourth  quarter
of fiscal 2000. A reduction to the loan loss provision is not typical, given the
function  of the  Company to lend  funds,  not all of which may be  repaid.  The
reduction  was made  because  of the change in the loan  portfolio  over time to
include  a large  percentage  of  federally  insured  loans  and the lack of any
material  loss during  recent  periods.  While the  allowance is maintained at a
level  believed to be adequate,  there can be no  assurance  that the current or
future  allowance  for loan losses will cover  actual  losses in the  portfolio.
During  the  years  ended  March  31,  2000 and 1999,  the  Company  established
provisions for loan losses of $(150,000) and $25,000, respectively. At March 31,
2000,  the Company's  allowance for loan losses  amounted to $425,000 or 0.8% of
total net loans  outstanding  and 885.4% of total  non-  performing  loans.  The
non-performing  loans at March 31, 1999,  included two Farm Service Agency (FSA)
loans in the amount of  $618,000,  which have now been paid off.  The  Company's
ratio of  non-performing  loans to total  assets  was .03% and .53% at March 31,
2000 and 1999, respectively.

Other  Income.  During the year ended March 31,  2000,  other  income  increased
$10,000 or 11.6%, as compared to the prior fiscal year.

Other  Expenses.  Total other expenses  decreased by $123,000 or 4.6% during the
year ended March 31,  2000,  as compared to the prior  year.  The  decrease  was
primarily  attributable  to a decrease of $52,000 in  compensation  and employee
benefits  expense  and  $56,000 in other  operating  expenses.  The  decrease in
compensation  and  employee  benefits  expense  was  primarily  attributable  to
decreases of $61,000 in ESOP  expense,  $185,000 in RSP expense,  and $34,000 in
compensation and employee benefits expense, offset by an increase of $228,000 in
defined benefit pension plan,  Supplemental  Employee Retirement Plan (SERP) and
Directors   Retirement  Plan  (DRP)  costs.  Higher  levels  of  reported  (W-2)
compensation,  due to RSP shares  awarded,  increased  the costs of these plans.
Amendments  made to the defined  benefit  pension plan also  attributed to their
increased  costs.  In December 1999,  amendments were adopted to this plan which
included (i) accrued  benefit  changes so that  participants  will earn an equal
percentage of their  benefits over a 25 year period  starting on January 1, 1984
instead of proportionally  over all projected service with the Company until age
65, (ii) the  calculation of average  compensation  was changed from the highest
5-year consecutive period to the highest 3-year  consecutive  period,  (iii) the
normal  retirement  benefit defined in the formula was changed to be payable for
the life of the  participant  and his assumed  spouse of the same age (50% joint
and survivor  annuity) from being payable only for the life of the  participant,
(iv) the benefits payable at early retirement were changed to be reduced by 2.5%
per year  prior to normal  retirement  instead  of being  reduced  by  actuarial
factors,  and (v) other  changes  required  by the  Internal  Revenue  Code.  In
December  1999,  an amendment  was also adopted to both the SERP and DRP to only
consider  calendar  years 1999 and earlier in the  computation  of final average
compensation.  It is anticipated that the expense related to the defined benefit
pension plan and SERP/DRP  (exclusive  of outside  administrative  and actuarial
costs) in fiscal 2001 shall be $237,000 and $161,000,  respectively, as compared
to $325,000 and $236,000 in fiscal 2000.

Income Tax Expense.  The provision for income tax totaled  $710,000 for the year
ended March 31, 2000,  as compared to $456,000 for fiscal 1999.  The $254,000 or
55.7%  increase is due to increased  income.  The  Company's  effective tax rate
amounted to 39.1% and 38.5% for fiscal 2000 and 1999,  respectively.  See Note 9
of the Notes to Consolidated Financial Statements.


                                        8

<PAGE>
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 are competitive 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 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, 2000 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.

                                        9

<PAGE>
                     Net Portfolio Equity Value        NPV as % of PV of Assets
                ------------------------------------- --------------------------
   Change in
Interest Rates
in Basis Points                                                      Basis Point
 (Rate Shock)     Amount        $ Change(1) % Change  NPV Ratio(2)     Change(3)
 ------------     ------        ----------- --------  ------------   -----------
                   (Dollars in Thousands)

      300       $ 11,036       $ (11,018)       (50)        8.31           (661)
      200         14,633          (7,421)       (34)       10.63           (429)
      100         18,361          (3,694)       (17)       12.87           (206)
    Static        22,054              --         --        14.93             --
     (100)        25,253           3,198         15        16.57            164
     (200)        27,185           5,130         23        17.45            252
     (300)        28,762           6,708         30        18.09            317

--------------
(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, 2000, the change in NPV as a percentage of portfolio value of total
assets is negative 5.0%,  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  increased to 2.06% during the
fiscal year ending  March 31,  2000,  as compared to 1.87% 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 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 2000 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, 2000 was

                                       10

<PAGE>
154.76%, 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

SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," as
amended by SFAS No. 137,  "Accounting  for  Derivative  Instruments  and Hedging
Activities - Deferral of the Effective Date of FASB Statement No. 133," requires
that derivative  instruments be carried at fair value on the balance sheet.  The
statement continues to allow derivative  instruments to be used to hedge various
risks and sets  forth  specific  criteria  to be used to  determine  when  hedge
accounting can be used.  The statement  also provides for offsetting  changes in
fair  value  or cash  flows  of both  the  derivative  and the  hedged  asset or
liability to be recognized in earnings in the same period;  however, any changes
in fair value or cash flow that represent the ineffective portion of a hedge are
required to be  recognized  in earnings and cannot be deferred.  For  derivative
instruments  not accounted for as hedges,  changes in fair value are required to
be recognized in earnings.

The  provisions of this  statement as amended will be adopted by the Company for
its  quarterly  and annual  reporting  beginning  January 1, 2001.  The  Company
anticipates, based on current activities, that the adoption of SFAS No. 133 will
not have a material effect on its financial position or results of operations.

Year 2000 Compliance Issues

Like many financial  institutions,  we rely on computers to conduct our business
and  information  systems  processing.  Industry  experts were concerned that on
January 1, 2000,  some  computers  might not be able to  interpret  the new year
properly,  causing computer  malfunctions.  Some banking industry experts remain
concerned that some computers may not be able to interpret  additional  dates in
the year 2000  properly.  We have operated and evaluated our computer  operating
systems  following  January  1,  2000 and  have not  identified  any  errors  or
experienced  any computer system  malfunctions.  We will continue to monitor our
information systems to assess whether our systems are at risk of misinterpreting
any future dates and will develop  appropriate  contingency plans to prevent any
potential system malfunction or correct any system failures. The Company has not
been informed of any such problem  experienced  by its vendors or its customers,
nor by any of the municipal agencies that provide services to the Company.

Nevertheless,  it is too soon to  conclude  that there will not be any Year 2000
related  problems,  particularly at some of the Company's  vendors.  The Company
will  continue to monitor its  significant  vendors of goods and  services  with
respect to Year 2000  problems they may encounter as those issues may effect the
Company's  ability  to  continue  operations,  or  might  adversely  affect  the
Company's financial position,  results of operations and cash flows. The Company
does not  believe at this time that these  potential  problems  will  materially
impact the  ability of the  Company to  continue  its  operations,  however,  no
assurance can be given that this will be the case.

The  expectations  of the  Company  contained  in this  section on Year 2000 are
forward-looking   statements  within  the  meaning  of  the  Private  Securities
Litigation  Reform Act of 1995 and involve  substantial  risks and uncertainties
that may cause actual results to differ  materially  from those indicated by the
forward-looking  statements.  All forward-looking statements in this section are
based on information available to the Company on the date of this document,  and
the Company assumes no obligation to update such forward-looking statements.

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>
                                                            [LOGO]

                  Independent Auditors' Report       Stokes Kelly & Hinds, LLC
                                                    Certified Public Accountants
                                                        & Business Advisors

                                                           Members:
                                            American and Pennsylvania Institutes
                                              of Certified Public Accountants

                                                     Division for CPA Firms:
                                                      SEC Practice Section
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 as of March 31, 2000, and the related
consolidated statements of income and comprehensive income, stockholders' equity
and cash flows for the year 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
audit.  The  consolidated  financial  statements of Skibo  Financial Corp. as of
March 31, 1999 were audited by other  auditors whose report dated April 30, 1999
expressed an unqualified opinion on these statements.


We conducted our audit 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 audit provides 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, 2000, and the results of their operations
and their  cash  flows  for the year then  ended in  conformity  with  generally
accepted accounting principles.



/s/Stokes Kelly & Hinds, LLC
----------------------------
Pittsburgh, Pennsylvania
April 27, 2000
                                                          9401 McKnight Road
                                                        Pittsburgh, Pennsylvania
                                                               15237-6000
                                                             Phone  412-364-0590
                                                        Voice Mail  412-364-6070
                                                               Fax  412-364-6176

                                       12

<PAGE>
                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES
                 Consolidated Statements of Financial Condition
                             March 31, 2000 and 1999
                        (In thousands, except share data)
<TABLE>
<CAPTION>
                                                                            March 31,
                                                                   ------------------------
                                                                        2000         1999
                                                                        ----         ----

<S>                                                                <C>          <C>
ASSETS

Cash and amounts due from depository institutions ...............   $     446    $   1,288
Interest-bearing deposits with other institutions (note 1) ......       1,280        1,211
Investment securities (note 2):
     Held-to-maturity (market value $24,928 and $24,703) ........      26,696       25,087
Mortgage-backed securities (notes 2 and 7):
     Held-to-maturity (market value $57,840 and $54,605) ........      59,181       54,365
Loans receivable, net (notes 1 and 3) ...........................      56,504       65,309
Accrued interest receivable:
     Investment securities ......................................         427          400
     Mortgage-backed securities .................................         410          382
     Loans receivable ...........................................         486          726
     FHLB stock .................................................          43           --
Federal Home Loan Bank stock, at cost (notes 4 and 7) ...........       2,615        2,465
Premises and equipment, net (note 5) ............................         626          695
Prepaid expenses and other assets ...............................       3,918        3,128
                                                                    ---------    ---------
        Total Assets ............................................   $ 152,632    $ 155,056
                                                                    =========    =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

Deposits (note 6) ...............................................   $  75,583    $  76,917
Federal Home Loan Bank advances (note 7) ........................      49,000       49,300
Bonds payable (note 8) ..........................................          --        1,299
Advances from borrowers for taxes and insurance .................         128          143
Accrued expenses and other liabilities ..........................       2,778        2,267
                                                                    ---------    ---------
        Total Liabilities .......................................     127,489      129,926

Commitments and contingencies (notes 3, 5 and 14)

Stockholders' Equity (notes 10 and 15):

Preferred stock, 5,000,000 authorized; none issued or outstanding          --           --
Common stock, $0.10 par value; 10,000,000 shares authorized;
            3,449,974 and 3,449,974 shares issued
            3,286,863 and 3,444,746 shares outstanding ..........         345          345
Additional paid-in capital ......................................       9,740        9,755
Treasury stock, at cost (163,111 shares at March 31, 2000
            and 5,228 shares at March 31, 1999) .................      (1,119)         (65)
Unearned Employee Stock Ownership Plan (ESOP) shares (note 11) ..        (267)        (458)
Unearned Restricted Stock Plan (RSP) shares (note 11) ...........        (199)        (392)
Retained earnings, substantially restricted (note 9) ............      16,643       15,945
                                                                    ---------    ---------
        Total Stockholders' Equity ..............................      25,143       25,130
                                                                    ---------    ---------

        Total Liabilities and Stockholders' Equity ..............   $ 152,632    $ 155,056
                                                                    =========    =========
</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, 2000 and 1999
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                                             March 31,
                                                                     --------------------------
                                                                          2000           1999
                                                                     -----------    -----------
<S>                                                                 <C>            <C>
Interest income:
     Loans receivable ............................................   $     4,316    $     4,651
     Mortgage-backed securities ..................................         3,733          3,437
     Investment securities .......................................         1,717          1,258
     Other .......................................................           319            345
                                                                     -----------    -----------
           Total interest income .................................        10,085          9,691

Interest expense:
     Deposits (note 6) ...........................................         3,269          3,450
     Federal Home Loan Bank advances .............................         2,619          2,240
     Bonds payable ...............................................            63            147
     Other borrowings ............................................            --             43
                                                                     -----------    -----------
           Total interest expense ................................         5,951          5,880
                                                                     -----------    -----------

           Net interest income ...................................         4,134          3,811

Provision for loan losses (note 3) ...............................          (150)            25
                                                                     -----------    -----------
           Net interest income after provision for loan losses ...         4,284          3,786

Other income:
     Fees and service charges ....................................            50             49
     Other .......................................................            46             37
                                                                     -----------    -----------
           Total other income ....................................            96             86

Other expenses:
     Compensation and employee benefits (note 11) ................         2,014          2,066
     Premises and occupancy costs ................................           215            222
     Federal insurance premiums ..................................            38             46
     Other operating expenses ....................................           299            355
                                                                     -----------    -----------
           Total other expenses ..................................         2,566          2,689
                                                                     -----------    -----------

           Income before income taxes ............................         1,814          1,183

Provision for income taxes (note 9) ..............................           710            456
                                                                     -----------    -----------
           Net income ............................................         1,104            727

Other comprehensive income:
     Unrealized gain on securities available- for-sale, net of tax            --             --
                                                                     -----------    -----------
           Total comprehensive income ............................   $     1,104    $       727
                                                                     ===========    ===========

Basic earnings per share .........................................   $      0.33    $      0.22
                                                                     ===========    ===========
Diluted earnings per share .......................................   $      0.33    $      0.22
                                                                     ===========    ===========

Weighted average shares outstanding - Basic ......................     3,301,793      3,348,966
Weighted average shares outstanding - Diluted ....................     3,301,793      3,355,940
</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, 2000 and 1999
                                            (In thousands, except share data)
<TABLE>
<CAPTION>
                                            ========================================================================================
                                                           Additional             Unearn.
                                                Common      Paid-in    Treas.      ESOP                  Retained
                                                 Stock      Capital    Stock      Shares      RSP        Earnings        Total
                                            ----------------------------------------------------------------------------------------
<S>                                             <C>       <C>       <C>         <C>        <C>           <C>          <C>
Balance at March 31, 1998..................      $ 230     $ 9,800   $     --    $  (625)   $     --      $ 15,575     $ 24,980

Cash dividends declared, net ($0.25 per share)(1)   --          --         --          --         --          (357)        (357)

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

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.....        115        (115)        --          --         --            --           --

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

Balance at March 31, 1999..................        345       9,755        (65)       (458)      (392)       15,945       25,130

Cash dividends declared, net ($0.30 per share)      --          --         --          --         --          (406)        (406)

Excess of fair value above cost of ESOP
   shares released or committed to be released      --         (15)        --          --         --            --          (15)

Amortization of ESOP liability.............                     --         --         191         --            --          191

Amortization of RSP liability..............         --          --         --          --        193            --          193

Treasury stock purchased, at cost
     (157,883 shares)......................         --          --     (1,054)         --         --            --       (1,054)

Net income.................................         --          --         --          --         --         1,104        1,104
                                            -------------------------------------------------------------------------------------

Balance at March 31, 2000..................      $ 345     $ 9,740    $(1,119)    $  (267)   $  (199)     $ 16,643     $ 25,143
                                            =====================================================================================
</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, 2000 and 1999
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                       2000       1999
                                                                                       ----       ----
<S>                                                                               <C>         <C>
Operating activities:
Net income .....................................................................   $  1,104    $    727
Adjustments to reconcile net income to net cash
   (used in) provided by operating activities:
     Provision for loan losses .................................................       (150)         25
     Depreciation ..............................................................         79          86
     Compensation expense-ESOP and RSP .........................................        369         616
     Deferred tax benefit ......................................................        (75)        (77)
     Net amortization of premiums and discounts ................................        243          35
     Decrease (increase) in accrued interest receivable ........................        142         (76)
     Increase in prepaid expenses ..............................................       (790)       (752)
     Decrease in accrued interest payable ......................................        (13)       (154)
     Increase in accrued income taxes ..........................................         92          48
     Other, net ................................................................        493         231
                                                                                   --------    --------
           Net cash provided by operating activities ...........................      1,494         709
                                                                                   --------    --------
Investing activities:
Purchases of premises and equipment ............................................        (10)        (22)
Purchases of investment securities held-to maturity ............................     (5,772)    (19,947)
Purchases of mortgage-backed securities held-to-maturity .......................    (18,395)    (16,772)
Proceeds from maturities/calls and principal repayments of:
     Investment securities held-to-maturity ....................................      4,143      10,604
     Mortgage-backed securities held-to-maturity ...............................     13,470      16,842
Proceeds of REO sold ...........................................................         --          11
Loans purchased (1).............................................................     (3,631)    (15,713)
Net principal repayments on loans ..............................................     12,486      18,145
Increase in Federal Home Loan Bank stock .......................................       (150)       (158)
                                                                                   --------    --------
             Net cash provided by (used by) investing activities ...............      2,141      (7,010)
                                                                                   --------    --------

Financing activities:
Net decrease in deposits .......................................................     (1,334)       (309)
Proceeds from Federal Home Loan Bank advances ..................................     22,900      28,500
Repayment of Federal Home Loan Bank advances ...................................    (23,200)    (20,500)
Principal repayments on bonds payable ..........................................     (1,299)       (319)
Principal repayment of other borrowings ........................................         --        (666)
Net decrease in mortgage escrow ................................................        (15)        (23)
Common stock acquired for RSP ..................................................         --        (770)
Treasury stock purchased .......................................................     (1,054)        (65)
Cash dividends paid ............................................................       (406)       (319)
                                                                                   --------    --------
             Net cash provided by (used in) financing activities ...............     (4,408)      5,529
                                                                                   --------    --------
Net decrease in cash and cash equivalents ......................................       (773)       (772)
Cash and cash equivalents, beginning of year ...................................      2,499       3,271
                                                                                   --------    --------
Cash and cash equivalents, end of year .........................................   $  1,726    $  2,499
                                                                                   ========    ========

Supplemental  disclosures  of cash flow  information:
Cash paid during the year for:
     Interest ..................................................................   $  5,964    $  6,034
                                                                                   ========    ========
     Income taxes ..............................................................   $    733    $    550
                                                                                   ========    ========
Noncash investing activities:
Loans transferred to Real Estate Owned .........................................   $     --    $     28
                                                                                   ========    ========
</TABLE>
--------------
1    Included in Loans  purchased at March 31, 2000 was an $81  loans-in-process
     disbursement of a prior year purchased construction loan.

  See accompanying notes to consolidated financial statements.

                                       16

<PAGE>
                     SKIBO FINANCIAL CORP. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                             March 31, 2000 and 1999
                    (Dollars in thousands, except share data)


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Skibo Financial  Corp.  (the "Company") is primarily  engaged in the business of
attracting  retail deposits from the general public through its subsidiary First
Carnegie  Deposit (the "Bank"),  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 its 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 was a special purpose  subsidiary
that was formed for the issuance of collateralized  mortgage obligations (CMOs).
In September 1999, CFFC fully repaid the remaining  obligation and  subsequently
was dissolved. 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 two  categories:  (1) securities
held-to-maturity  and (2)  securities  available-for-sale.  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  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.

                                       17

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

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.

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 totaled $0 and $685 at
March 31, 2000 and March 31, 1999,  respectively.  Average  impaired  loans were
$165  and  $685  for the  years  ended  March  31,  2000  and  March  31,  1999,
respectively.  No impairment  reserves  were  necessary as of March 31, 2000 and
1999,  as (i) the  estimated  value of the  underlying  collateral  exceeded the
carrying value of the impaired loan, (ii) the principal  portion of the impaired
loan is guaranteed by agencies of the federal government, or (iii) there were no
impaired loans. 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, 2000 and 1999 for the  non-performing
consumer and  single-family  residential  loans.  Interest income  recognized on
impaired  loans was $0 and $57 for the  years  ended  March  31,  2000 and 1999,
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.

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.

                                       18

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

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 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.  In December 1999, amendments were adopted to this plan which included
(i) accrued benefit changes so that  participants  will earn an equal percentage
of their  benefits over a 25 year period  starting on January 1, 1984 instead of
proportionally  over all  projected  service with the Company until age 65, (ii)
the  calculation  of average  compensation  was changed from the highest  5-year
consecutive  period to the highest 3-year consecutive  period,  (iii) the normal
retirement benefit defined in the formula was changed to be payable for the life
of the  participant  and his  assumed  spouse  of the same age  (50%  joint  and
survivor annuity) from being payable only for the life of the participant,  (iv)
the benefits  payable at early retirement were changed to be reduced by 2.5% per
year prior to normal retirement  instead of being reduced by actuarial  factors,
and (v) other changes required by the Internal Revenue Code.

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' final average  compensation
for the highest three  consecutive  years,  whichever is greater.  Benefits vest
after 20 years of credited service as defined in the plan document.  In December
1999,  an  amendment  was  adopted  to both the  SERP  and DRP to only  consider
calendar   years  1999  and  earlier  in  the   computation   of  final  average
compensation.  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 Company makes annual contributions to the plan based
on the recommendations of its consulting  actuaries and within income tax rules.
The Company 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.



                                       19

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

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.

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.

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.

The  computation  of basic and diluted  earnings per share is shown in the table
below:

                                                 March 31,             March 31,
                                                    2000                 1999
                                                 ---------            ----------
              Basic EPS computation:
              Numerator-Net Income............     $ 1,104               $  727
              Denominator-Wt Avg common
               shares outstanding.............   3,301,793            3,348,966
              Basic EPS.......................     $  0.33               $ 0.22
                                                 =========            =========

              Diluted EPS computation:
              Numerator-Net Income............     $ 1,104               $  727
              Denominator-Wt Avg common
               shares outstanding.............   3,301,793            3,348,966
              Dilutive Stock Options..........          --                6,974
              Dilutive Unvested RSP...........          --                   --
                                                 ---------            ----------
              Weighted avg common shares and
               common stock equivalents.......   3,301,793            3,355,940
              Diluted EPS.....................     $  0.33               $ 0.22
                                                 =========            =========


For the  fiscal  years  ending  March 31,  2000 and 1999,  30,946 and 46,522 RSP
shares,  respectively,  were  excluded from the diluted EPS  computation  due to
their  anti-dilutive  effect. For the fiscal year ending March 31, 2000, 155,246
stock option shares were excluded from the diluted EPS  computation due to their
anti-dilutive  effect. Shares outstanding for the years ended March 31, 2000 and
1999 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 40,046 and 68,760 at March
31, 2000 and 1999, respectively.




                                       20

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

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, 2000 and 1999, are summarized below.

Investment securities held-to-maturity are as follows:
<TABLE>
<CAPTION>
                                                                               March 31, 2000
                                                         ----------------------------------------------------------
                                                                            Gross          Gross
                                                           Amortized      unrealized      unrealized       Market
                                                            cost            gains          losses          value
                                                         -----------      ----------     -----------    -----------
<S>                                                      <C>                  <C>        <C>           <C>
U.S. government and agency obligations:
     Due after one year through five years...........       $    226           $  --      $      (2)    $      224
     Due after five years through ten years..........          2,550               2           (142)         2,410
     Due after ten years.............................         21,118              18         (1,499)        19,637
State, county and municipal obligations:
     Due after five years through ten years..........            150              --             (3)           147
     Due after ten years.............................            356               3             (4)           355
REMIC's
     Due after five years through ten years..........            137              --             --            137
     Due after ten years.............................          1,979               7           (131)         1,855
Other Investments
     Due after five years through ten years..........             90              --             (4)            86
     Due after ten years.............................             90              --            (13)            77
                                                              ------             ---        -------       --------
                  Total..............................       $ 26,696            $ 30       $ (1,798)      $ 24,928
                                                              ======             ===        =======         ======
</TABLE>

<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 years..........             90              --             --             90
     Due after ten years.............................             90              --             (2)            88
                                                              ------             ---           ----         ------
                  Total..............................       $ 25,087            $ 76         $ (460)      $ 24,703
                                                              ======             ===           ====         ======
</TABLE>

                                       21

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

Mortgage-backed securities held-to-maturity are as follows:
<TABLE>
<CAPTION>
                                                                                March 31, 2000
                                                                ---------------------------------------------------
                                                                             Gross           Gross
                                                           Amortized      unrealized      unrealized        Market
                                                            cost            gains          losses           value
                                                       -------------    ------------    ------------       ------
<S>                                                        <C>                <C>       <C>            <C>
Government National Mortgage Association:
     Due after five years through ten years..........       $    123           $  --     $       (2)    $      121
     Due after ten years.............................         18,570              22           (486)        18,106
Federal Home Loan Mortgage Corporation:
     Due after one year through five years...........            193              --             (1)           192
     Due after five years through ten years..........          1,402               9             (7)         1,404
     Due after ten years.............................         10,083              49           (111)        10,021
Federal National Mortgage Association:
     Due within one year.............................              1              --             --              1
     Due after one year through five years...........            182              --             (3)           179
     Due after five years through ten years..........          1,122               2            (10)         1,114
     Due after ten years.............................         27,505              30           (833)        26,702
                                                              ------             ---          -----         ------
        Total........................................       $ 59,181           $ 112       $ (1,453)      $ 57,840
                                                              ======             ===          =====         ======
</TABLE>

<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>


As  of  March   31,2000,   the   Company  had  firm   commitments   to  purchase
mortgage-backed securities amounting to $242.

                                       22

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



NOTE 3 -  LOANS RECEIVABLE

Loans receivable are summarized as follows:

                                                            March 31,
                                                        ---------------------
                                                          2000        1999
                                                        --------    --------
Mortgage loans:
     Conventional:
        One- to four-family dwellings ...............   $ 20,557    $ 21,839
        Multi-family dwellings ......................      2,332       2,510
     FSA, FHA, and other government
        agency guaranteed ...........................     11,739      12,814
     Commercial .....................................     11,080      13,175
                                                        --------    --------
                  Total mortgage loans ..............     45,708      50,338

     Net unamortized premiums .......................        195         255
     Unearned fees ..................................        (36)        (50)
     Loans in process ...............................         --         (81)
                                                        --------    --------
                  Net mortgage loans ................     45,867      50,462

Consumer and commercial loans:
     Small Business Administration guaranteed .......      7,876      11,083
     Other government agency guaranteed .............      2,073       3,076
     Loans secured by savings accounts ..............        390         350
     Other ..........................................        621         757
                                                        --------    --------
                  Total consumer and commercial loans     10,960      15,266

     Net unamortized premiums .......................        102         156
                                                        --------    --------
                  Net consumer and commercial loans .     11,062      15,422

Allowance for loan losses ...........................       (425)       (575)
                                                        --------    --------
                  Net loans receivable ..............   $ 56,504    $ 65,309
                                                        ========    ========

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, 2000 and 1999, the Company had  outstanding  commitments to fund
fixed rate first  mortgage  and  commercial  non-mortgage  loans of $0 and $492,
respectively; and outstanding commitments to fund adjustable rate first mortgage
and commercial non-mortgage loans of $0 and $247, respectively.

Non-accrual  loans  totaled  $0  and  $685  as  of  March  31,  2000  and  1999,
respectively.  For the fiscal  year  ended  March 31,  2000,  there are no loans
accounted for on a non-accrual basis;  therefore,  all interest was recorded and
included in the Company's  interest income.  For the fiscal year ended March 31,
1999  interest that would have been recorded if all such loans were on a current
status in accordance  with original  terms was $65; the amount that was recorded
was $57. The Company is not committed to lend additional  funds to debtors whose
loans have been placed on non-accrual status.

                                       23
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per share data)

Allowance for Loan Losses

Activity with respect to the allowance for loan losses for the years ended March
31, 2000 and 1999 is summarized as follows:

                                                        2000            1999
                                                        ----            ----

Balance at beginning of period..............         $   575          $  549
Provision for loan losses...................            (150)             25
Charge-offs.................................              --              --
Recoveries..................................              --               1
                                                        ----            ----
Balance at end of period....................         $   425          $  575
                                                        ====            ====


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, 2000 and 1999 are  summarized  by major
classification as follows:

                                                                2000        1999
                                                                ----        ----

         Land.......................................         $   209    $   209
         Office buildings and improvements..........             492        492
         Furniture, fixtures and equipment..........             337        342
         Leasehold improvements.....................             122        122
                                                              ------     ------
              Total, at cost........................           1,160      1,165

         Less accumulated depreciation
            and amortization........................             534        470
                                                              ------     ------
              Premises and equipment, net...........         $   626    $   695
                                                              ======     ======


The  Company  maintains  an  operating  lease  with  respect  to  branch  office
facilities  which expires on March 25, 2010.  Lease expense  approximated $45 in
both 2000 and 1999, and is included in premises and occupancy costs.


Minimum annual lease commitments as of March 31, 2000 are as follows:

             Years ending
             March 31,                   Amount
             ---------                   ------


             2001................        $  50
             2002................           50
             2003................           50
             2004................           50
             2005................           50
             Thereafter..........          270
                                           ---
                  Total..........        $ 520
                                           ===

                                       24
<PAGE>

NOTE 6 - SAVINGS DEPOSITS

Deposit accounts are summarized as follows:

<TABLE>
<CAPTION>

                                                                  March 31,
                                            ------------------------------------------------------
                                                   2000                         1999
                                            -------------------------   --------------------------
                                               Weighted                    Weighted
                                               average                     average
                                                rate           Amount        rate           Amount
                                            -----------        ------   ------------        ------
<S>                                             <C>         <C>            <C>           <C>
Passbook accounts..........................      2.66 %      $ 16,750        2.69%        $ 17,169
NOW accounts...............................      1.25           4,112        1.26            3,789
Noninterest-bearing checking accounts......        --           1,067          --              980
Money market deposit accounts..............      2.40           3,474        2.43            3,935
Certificates of deposit:
     3.00% to 3.99%........................      3.25              47        3.71              249
     4.00% to 4.99%........................      4.68          14,111        4.49           16,371
     5.00% to 5.99%........................      5.42          23,845        5.42           25,899
     6.00% to 6.99%........................      6.14           9,434        6.22            4,021
     7.00% to 7.99%........................      7.30           2,743        7.28            4,278
     8.00% and greater.....................        --             --         8.68              226
                                                               ------                      -------
           Total...........................                  $ 75,583                     $ 76,917
                                                               ======                       ======
</TABLE>

The aggregate  amount of certificates of deposit with a minimum  denomination of
$100  was  $9,954  and  $9,028  as  of  March  31,  2000  and  March  31,  1999,
respectively.  Amounts  in  excess  of $100 may not be  insured  by the  Savings
Association Insurance Fund. The Company does not have any brokered deposits.



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

                                                          March 31,
                                                ----------------------------
                                                    2000              1999
                                                    ----              ----


      Within one year.........................  $  31,408         $  36,000
      After one year through two years........      6,952             5,341
      After two years through three years.....      3,567             2,328
      After three years through four years....      1,126               773
      After four years through five years.....      1,952               829
      After five years........................      5,175             5,773
                                                   ------            ------
              Total...........................  $  50,180         $  51,044
                                                   ======            ======

                                       25
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per share data)

The following table  summarizes the interest  expense incurred on the respective
savings and escrow deposits:

                                                        For the year ended
                                                            March 31,
                                                     ------------------------
                                                       2000             1999
                                                       ----             ----


Passbook accounts............................         $   454         $   454
NOW accounts.................................              50              48
Money market deposit accounts................              86              96
Escrow accounts..............................               1               2
Certificates of deposit......................           2,678           2,850
                                                        -----           -----
          Total..............................         $ 3,269         $ 3,450
                                                        =====           =====

NOTE 7 - FEDERAL HOME LOAN BANK ADVANCES

Maturities  and  interest  rates on advances  from the Federal Home Loan Bank of
Pittsburgh are as follows:

                                           March 31,
                   -----------------------------------------------------------
                              2000                           1999
                   --------------------------    -----------------------------
    Fiscal Year       Interest                     Interest
    of maturity        rates          Amount        rates              Amount
    -----------       -------         ------       -------             ------

       2001               5.98 %   $     300            5.98%     $       300
       2006               5.55 %       3,000            5.55%           3,000
       2008        5.31 - 5.48 %      10,000     4.94 - 5.48%          21,000
       2009        4.63 - 5.58 %      15,000     4.32 - 5.58%          25,000
       2010        5.31 - 5.99 %      15,000                               --
                                      ------                        ---------
                                      43,300                           49,300
  Open Repo Plus          6.62 %       5,700                               --
                                      ------                        ---------
       Total                       $  49,000                        $  49,300
                                      ======                           ======

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.  The  Company  also has access to a variable  rate line of
credit ("Open Repo Plus") with the FHLB,  subject to the same  collateralization
requirements as the advances.  At March 31, 2000 and 1999 the Open Repo Plus had
an outstanding balance of $5,700 and $0, respectively.

                                       26
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per share data)


NOTE 8 - BONDS PAYABLE

Bonds payable at March 31, 2000 and 1999 consist of the following  Series 1986-A
Federal Home Loan Mortgage Corporation (FHLMC) - Collateralized Bonds:


                   Interest        Maturity           March 31,
    Class            rate            date               2000           1999
   -------        ----------     -------------          ----           ----


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

In  September  1999,  Carnegie  Federal  Funding  Corporation  fully  repaid the
remaining obligation.


NOTE 9 - INCOME TAXES

The provision for income taxes consists of the following:

                                                             March 31,
                                                      -----------------------
                                                       2000             1999
                                                       ----             ----
Income tax expense charged to operations:
     Current tax expense:
     Federal.......................................   $ 685            $ 463
     State.........................................     100               70
                                                       ----             ----
                                                        785              533
   Deferred tax benefit:
     Federal.......................................     (75)             (77)
                                                       ----             ----
        Provision for taxes on income..............     710              456

Income tax expense reported in
  stockholders' equity related to securities
  available-for-sale...............................      --               --
                                                       ----             ----
        Total income tax expense...................   $ 710            $ 456
                                                       ====             ====


A reconciliation of the expected federal statutory income tax rate to the actual
effective  tax rate  expressed as a percentage of pretax income is summarized as
follows:

                                                        March 31,
                                                   -------------------
                                                   2000           1999
                                                   ----           ----

Expected federal tax rate ..................       34.0%          34.0%
State taxes, net of federal benefit.........        3.7            3.9
Tax-exempt interest income, net of
     disallowed interest expense............         --            (.2)
SERP and directors retirement plan..........        (.6)            .2
Employee stock ownership plan...............        (.2)           2.0
Low income housing credit...................       (1.6)          (2.5)
Other.......................................        3.8            1.1
                                                   ----           ----
                                                   39.1%          38.5%
                                                   ====           ====

                                       27
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per share data)



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 are as follows:

                                                          March 31,
                                                   ------------------------
                                                    2000              1999
                                                    ----              ----
Deferred tax assets:
     Deferred compensation....................     $ 358             $ 278
     Deferred loan fees.......................         4                 5
     Book loan loss reserve ..................       144               195
     Other....................................        69                67
                                                    ----              ----
     Gross deferred tax asset.................     $ 575             $ 545


Deferred tax liabilities:
     Tax loan loss reserve....................     $(144)            $(160)
     Property, plant, and equipment...........       (15)              (17)
     Other....................................       (11)              (38)
                                                    ----              ----
     Gross deferred tax liability.............      (170)             (215)
                                                    ----              ----
     Net deferred tax asset ..................     $ 405             $ 330
                                                    ====              ====


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, 2000
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.

                                       28

<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per 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, 2000, the Bank meets all capital adequacy requirements
to which it is subject.

As of March 31,  2000,  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>
As of March 31, 2000:
Total Capital
     (to Risk Weighted Assets)..........          $ 24,822        53.8%        $ 3,689         8.0%       $ 4,611         10.0%
Core capital
     (to Adjust Tangible Assets)........          $ 24,397        16.0%        $ 6,092         4.0%       $ 7,615          5.0%
Tangible capital
     (to Tangible Assets)...............          $ 24,397        16.0%        $ 2,284         1.5%                N/A
Tier 1 Capital
     (to Risk Weighted Assets)..........          $ 24,397        52.9%                 N/A               $ 2,767          6.0%



As of March 31, 1999:
Total capital
     (to Risk Weighted Assets)..............      $ 24,447        50.0%        $ 3,912         8.0%       $ 4,890         10.0%
Core capital
     (to Adjusted Tangible Assets)..........      $ 23,872        15.4%        $ 6,183         4.0%       $ 7,729          5.0%
Tangible capital
     (to Tangible Assets)...................      $ 23,872        15.4%        $ 2,319         1.5%                N/A
Tier 1 Capital
     (to Risk Weighted Assets)..............      $ 23,872        48.8%                 N/A               $ 2,934          6.0%

</TABLE>

                                       29
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per 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 plan years ended December 31, 1999 and 1998.

<TABLE>
<CAPTION>
                                                    Pension Benefits      SERP/DRP Benefits
                                                     1999       1998       1999       1998
                                                   -------    -------    -------    -------
<S>                                               <C>        <C>        <C>        <C>
Change in benefit obligation:
Benefit obligation at beginning of year ........   $ 1,542    $ 1,177    $ 1,434    $   952
Service cost ...................................       154         93         66         45
Interest cost ..................................       100         77         93         62
Change to PBO due to Amendment .................       787         --        (21)        --
Actuarial (gain)/loss ..........................      (756)       195       (357)       375
Benefits paid ..................................        --         --         --         --
                                                   -------    -------    -------    -------
Benefit obligation at end of year ..............     1,827      1,542      1,215      1,434
                                                   -------    -------    -------    -------
Change in plan assets:
Fair value of plan assets at beginning of year .       852        650         --         --
Actual return on plan assets ...................        42         39         --         --
Employer contribution ..........................       213        163         --         --
Benefits paid ..................................        --         --         --         --
                                                   -------    -------    -------    -------
Fair value of plan assets at end of year .......     1,107        852         --         --
                                                   -------    -------    -------    -------
Unfunded liability .............................      (720)      (690)    (1,215)    (1,434)
Unrecognized transition obligation .............       142        155        311        368
Unrecognized actuarial (gain)/loss .............      (304)       467       (146)       222
Unrecognized prior period service cost .........       841        121         38         68
Minimum liability ..............................      (312)        --       (178)      (265)
                                                   -------    -------    -------    -------
Net amount recognized ..........................   $  (353)   $    53    $(1,190)   $(1,041)
                                                   =======    =======    =======    =======
Amounts recognized in the statement of financial
   condition consist of:
Prepaid benefit cost ...........................   $    --    $    53    $    --    $    --
Accrued benefit liability ......................       (41)        --     (1,012)      (776)
Minimum liability ..............................      (312)        --       (178)      (265)
                                                   -------    -------    -------    -------
Net amount recognized ..........................   $  (353)   $    53    $(1,190)   $(1,041)
                                                   =======    =======    =======    =======
</TABLE>

Pension costs consist of the following  components for the years ended March 31,
2000 and 1999:
<TABLE>
<CAPTION>
                                                     Pension Benefits  SERP/DRP Benefits
                                                      2000      1999      2000     1999
                                                     -----     -----     -----    -----
<S>                                                 <C>       <C>       <C>      <C>
Components of net periodic benefit cost:
Service cost .....................................   $ 154     $  93     $  66    $  45
Interest cost ....................................     133        77        93       62
Expected return on plan assets ...................     (60)      (46)       --       --
Amortization of unrecognized transition obligation      13        13        57       57
Recognized prior service cost ....................      67         9         9        9
Recognized actuarial (gain)/loss .................      --         9        11       (8)
                                                     -----     -----     -----    -----
Net periodic benefit cost ........................   $ 307     $ 155     $ 236    $ 165
                                                     =====     =====     =====    =====
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%     3.00%   3.50%/5.00%*
</TABLE>

------------
*    In the 1999 plan year, the rate of  compensation  increase is 3.50% for the
     DRP and 5.00% for the SERP.

                                       30
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per 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 7
years.  It is anticipated  that this loan will be repaid as early as fiscal year
2002.  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, 2000
and 1999 was approximately $176 and $237,  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, 2000
and 1999:


                                              2000                1999
                                              ----                ----

Allocated shares.......................      77,154              49,065
Shares committed to be released........       7,000               6,375
Unallocated shares.....................      40,046              68,760
                                            -------             -------
    Total ESOP shares..................     124,200             124,200
                                            =======             =======

Fair value of ESOP shares .............   $ 642,735           $ 993,600
                                            =======             =======


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 2000 was $193,000.  The unearned compensation expense as of
March 31, 2000 and 1999 was approximately $199,000 and $392,000, respectively.

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

                                       31

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

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 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,
                                         -----------------------
                                           2000             1999
Net Income
   As reported......................      $1,104          $  727
   Pro forma........................      $1,049          $  562
Basic earnings per share
   As reported......................      $ 0.33          $ 0.22
   Pro forma........................      $ 0.32          $ 0.17
Diluted earnings per share
   As reported......................      $ 0.33          $ 0.22
   Pro forma........................      $ 0.32          $ 0.17

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 2000:  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, 2000
and changes during the year is presented below:
<TABLE>
<CAPTION>
                                                                          March 31,
                                                -------------------------------------------------------------------
                                                        2000                                  1999
                                                ---------------------------         -------------------------------
                                                           Weighted Average                       Weighted Average
                                                            Exercise Price                         Exercise Price
                                                 Options      On Options               Options       On Options
                                                 -------      ----------               -------       ----------
<S>                                             <C>            <C>                   <C>              <C>
Outstanding at the beginning of the year....     155,246        $ 6.83                      --              --

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                 155,246         $  6.83
                                                 =======         =====                 =======           =====
Options exercisable at year end.............     155,246        $ 6.83                  77,619         $  6.83
                                                 =======         =====                 =======           =====
Weighted average fair value of options
granted during the year........................      N/A                                $ 1.42
                                                     ===                                 =====

</TABLE>
                                       32

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


The following table summarizes the  characteristics of stock options outstanding
at March 31, 2000:

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

      $ 6.83          155,246         8.5 years        $ 6.83       155,246


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, 2000 and 1999,
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.


                                       33

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

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.  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.

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:  The  estimated  fair value of the FHLB
advances was determined  using a discounted  cash flow analysis based on current
FHLB of Pittsburgh advance rates for advances with similar maturities.

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, 2000              March 31, 1999
                            ----------------------     -----------------------
                            Carrying     Estimated     Carrying     Estimated
                             Value      Fair Value      Value      Fair Value
                             -----      ----------      -----      ----------

Loans receivable.......     $ 56,504      $ 59,642     $ 65,309      $ 65,193
Deposits...............       75,583        74,579       76,917        76,895
FHLB advances..........       49,000        48,350       49,300        49,895
Bonds payable..........           --            --        1,299         1,318

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.

                                       34

<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per 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 2000
    Interest income ........................   $ 2,486         $ 2,516         $ 2,539         $ 2,544
    Interest expense .......................     1,473           1,485           1,497           1,496
                                               -------         -------         -------         -------
    Net interest income before provision for
        loan losses ........................     1,013           1,031           1,042           1,048
    Provision for loan losses ..............         1               1               1            (153)
    Noninterest income .....................        28              21              22              25
    Noninterest expense ....................       639             624             599             704
                                               -------         -------         -------         -------
    Income before income taxes .............       401             427             464             522
    Provision for income taxes .............       174             141             184             211
                                               -------         -------         -------         -------

    Net income .............................   $   227         $   286         $   280         $   311
                                               =======         =======         =======         =======
    Basic earnings per share(1) ............   $  0.07         $  0.08         $  0.09         $  0.10
                                               =======         =======         =======         =======
    Diluted earnings per share(1) ..........   $  0.07         $  0.08         $  0.09         $  0.10
                                               =======         =======         =======         =======

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) ............   $  0.03         $  0.07         $  0.04         $  0.08
                                               =======         =======         =======         =======
    Diluted earnings per share(1) ..........   $  0.03         $  0.07         $  0.04         $  0.08
                                               =======         =======         =======         =======
</TABLE>
-------------
(1)  Quarterly earnings per share may vary from annual earnings per share due to
     rounding.

                                       35
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per share data)

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

Following is the condensed statement of financial condition as of March 31, 2000
and the condensed  statements of income and cash flows for the fiscal year ended
March 31, 2000 and the period from October 29, 1998 to March 31, 1999.


                   CONDENSED STATEMENTS OF FINANCIAL CONDITION


                                                            March 31,
                                                        -----------------
                                                         2000      1999
                                                        -------   -------
ASSETS
Interest-earning deposits with subsidiary bank ......   $   197   $   380
Investment in subsidiary bank .......................    24,397    23,872
Loans receivable ....................................       705     1,006
Accrued interest receivable and other assets ........        47        62
                                                        -------   -------
           Total assets .............................   $25,346   $25,320
                                                        =======   =======

LIABILITIES AND STOCKHOLDERS' EQUITY
Other liabilities ...................................   $   121   $   125
Stockholders' equity ................................    25,225    25,195
                                                        -------   -------
           Total liabilities and stockholders' equity   $25,346   $25,320
                                                        =======   =======


                         CONDENSED STATEMENTS OF INCOME


                                                          March 31,
                                                      ----------------
                                                        2000     1999
                                                       ------   ------
INCOME
Interest income ....................................   $   76   $   26
Dividend income ....................................      943      529
Equity in undistributed net income of subsidiary....      155      189
                                                       ------   ------
           Total income ............................    1,174      744

OPERATING EXPENSES
Other operating expenses ...........................       62       10
                                                       ------   ------
           Total operating expenses ................       62       10
                                                       ------   ------

Income before income taxes .........................    1,112      734
Provision for income taxes .........................        8        7
                                                       ------   ------

           Net income ..............................   $1,104   $  727
                                                       ======   ======


                                       36
<PAGE>
              Notes to Consolidated Financial Statements, Continued
                  (Dollars in thousands, except per share data)



                       CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                      March 31,
                                                                --------------------
                                                                   2000       1999
                                                                -------    -------
<S>                                                            <C>        <C>
Operating activities:
Net income ..................................................   $ 1,104    $   727
Adjustments to reconcile net income to cash
      provided by operating activities:
     Equity in undistributed earnings of subsidiary .........      (155)      (189)
     Decrease (increase) in accrued interest receivable .....         4        (10)
     Decrease (increase) in prepaid expenses ................         4        (33)
     Increase in accrued income tax payable .................         9          7
     Other ..................................................        (7)       (10)
                                                                -------    -------
        Net cash provided by operating activities ...........       959        492
                                                                -------    -------

Investing activities:
Loans originated ............................................        --       (518)
Principal repayments on loans ...............................       301         13
                                                                -------    -------
        Net cash provided by (used in) investing activities..       301       (505)
                                                                -------    -------
Financing:
Treasury Stock Purchased ....................................    (1,037)        --
Cash dividends paid .........................................      (406)      (105)
Refinancing of ESOP loan ....................................        --       (501)
Capital contribution from Bank ..............................        --        999
                                                                -------    -------
        Net cash provided by (used in) financing activities..    (1,443)       393
                                                                -------    -------

Net increase in cash and cash equivalents ...................      (183)       380
Cash and cash equivalents, beginning of period ..............       380         --
                                                                -------    -------
Cash and cash equivalents, end of period ....................   $   197    $   380
                                                                =======    =======
</TABLE>

                                       37
<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,  2000 was  approximately  313.  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,  2000,  the  Company had
3,286,863 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 declared during fiscal 2000 and 1999:(1)

<TABLE>
<CAPTION>
           March 31, 2000                             March 31, 1999
           --------------                             --------------
Quarter    High      Low   Cash Dividend     Quarter    High     Low    Cash Dividend
-------    ----      ---   -------------     -------    ----     ---    -------------
<S>       <C>      <C>       <C>             <C>      <C>      <C>        <C>
  QI       8.078    5.500     $ 0.075         QI       14.000   13.000     $ 0.050
  QII      6.625    5.625       0.075         QII      12.667    7.250       0.050
  QIII     6.938    5.625       0.075         QIII     12.500    7.625       0.075
  QIV      6.438    5.000       0.075         QIV       8.500    6.000       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 Company  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.

                                       38

<PAGE>

                              SKIBO FINANCIAL CORP.
                                OFFICE LOCATIONS
                                   Main Office
                              242 East Main Street
                          Carnegie, Pennsylvania 15106

                                 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
Sole Proprietor                                     President and Chief Executive Officer
Burne Enterprises
                                                    Carol A. Gilbert
Layne W. Craig                                      Chief Financial and Operating Officer
Retired Owner                                           and Treasurer
Craig Plumbing & Heating
                                                    Alexander J. Senules
Walter G. Kelly                                     Vice President and Secretary
President & Chief Executive Officer
Skibo Financial Corp. & First Carnegie Deposit

John T. Mendenhall                                  INDEPENDENT AUDITORS
Sole Practitioner                                   Stokes Kelly & Hinds, LLC
General Dentist                                     9401 McKnight Road
                                                    Pittsburgh, Pennsylvania 15237
Alexander J. Senules
President
Senex Explosives, Inc. & Blasting Products, Inc.

SPECIAL COUNSEL                                     TRANSFER AGENT AND REGISTRAR
Malizia Spidi & Fisch, PC                           Registrar and Transfer Company
One Franklin Square                                 10 Commerce Drive
1301 K Street, N.W., Suite 700 East                 Cranford, New Jersey 07016-3572
Washington, DC 20005                                (800) 456-0596

-------------------------------------------------------------------------------------
</TABLE>

The  Company's  Annual  Report for the Year Ended  March 31, 2000 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 or visit our website at  www.skibofin.com
and choose "Stockholder Reports".  Copies of any exhibits to the Form 10-KSB are
available at cost.

The Annual Meeting of Stockholders will be held on July 20, 2000 at 9:00 a.m. at
Southpointe Golf Club, 360 Southpointe Boulevard, Canonsburg, PA 15317.

                                       39





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