WAKE FOREST BANCSHARES INC
S-8, 1999-07-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: 1 800 FLOWERS COM INC, S-1/A, 1999-07-27
Next: ECLIC INC/NV, 10QSB, 1999-07-27




     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 27, 1999
                                                REGISTRATION NO.  333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-8
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933

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

                          WAKE FOREST BANCSHARES, INC.
             (Exact name of registrant as specified in its charter)

             U.S.A.                     000-25999              56-2131079
(State or other jurisdiction of       (SEC File No.)         (I.R.S. Employer
 incorporation or organization)                              Identification No.)

                             302 South Brooks Street
                                  P.O. Box 707
                          Wake Forest, N.C. 27587-0707
                                 (919) 556-5146
          (Address, including Zip Code, of principal executive offices)
                                 ---------------
                 Wake Forest Federal Savings & Loan Association
                             1997 Stock Option Plan
                 Wake Forest Federal Savings & Loan Association
                       1997 Recognition and Retention Plan
                            (Full title of the Plans)

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

                              Mrs. Anna O. Sumerlin
                      President and Chief Executive Officer
                 Wake Forest Federal Savings & Loan Association
                             302 South Brooks Street
                                  P.O. Box 707
                          Wake Forest, N.C. 27587-0707
                                 (919) 556-5146

                                    Copy to:

                             V. Gerard Comizio, Esq.
                             Thacher Proffitt & Wood
                    1700 Pennsylvania Avenue, N.W. Suite 800
                             Washington, D.C. 20006
                                 (202) 347-8400
     (Name and address, including Zip Code, telephone number and area code,
                             of agent for service)

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

                                           CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
====================================================================================================================================
                                         AMOUNT TO BE           PROPOSED MAXIMUM           PROPOSED MAXIMUM            AMOUNT OF
                                         REGISTERED(1)      OFFERING PRICE PER SHARE   AGGREGATE OFFERING PRICE    REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                         <C>                      <C>                       <C>
Title of Securities to be Registered                                   (2)                        (2)
    Common Stock, $0.01 par value        76,248 shares               $12.938                  $986,459.00               $275.00
====================================================================================================================================
</TABLE>

(1) Based on the total number of shares of common  stock of Wake Forest  Federal
    Savings & Loan Association  ("the  Association")  reserved for issuance upon
    the exercise of options granted  pursuant to the Wake Forest Federal Savings
    & Loan  Association 1997 Stock Option Plan (the "Option Plan") and the total
    number of shares of common stock authorized for awards under the Wake Forest
    Federal Savings & Loan  Association 1997 Recognition and Retention Plan (the
    "RRP").  There are 54,000  shares of common stock  reserved for awards under
    the  Option  Plan and 22,248  shares  authorized  for  awards  under the RRP
    (collectively,  the "Plans").  In addition to such shares, this registration
    statement  also covers an  undetermined  number of shares of common stock of
    the  Association  that, by reason of certain events  specified in the Plans,
    may become  issuable upon  exercise of options  through the  application  of
    certain anti-dilution provisions.

(2) Estimated  solely  for  purpose  of  calculating  the  registration  fee  in
    accordance with Rule 457 of the Securities Act of 1933,  pursuant to which a
    total of 76,248  restricted  shares and  shares  that may be  acquired  upon
    exercise  of  options  granted  in the  future  are  deemed to be offered at
    $12.938  per  share,  the  average of the daily bid and ask prices of common
    stock of the  Company on the OTC  Bulletin  Board at the close of trading on
    July 27, 1999.
================================================================================
<PAGE>
                                     PART I

              INFORMATION REQUIRED IN THE SECTION 10(A) PROSPECTUS

ITEM 1.  PLAN INFORMATION.

      Not required to be filed with the Securities and Exchange  Commission (the
"SEC").

ITEM 2.  REGISTRANT INFORMATION AND EMPLOYEE PLAN ANNUAL INFORMATION.

      Not required to be filed with the SEC.

      Note:  The document  containing the  information  specified in this Part I
will be sent or given to employees as specified by Rule 428(b)(1) as promulgated
under the  Securities  Act of 1933,  as amended  (the  "Securities  Act").  Such
document  need not be filed  with the SEC  either  as part of this  registration
statement or as  prospectuses  or prospectus  supplements  pursuant to Rule 424.
These documents and the documents incorporated by reference in this registration
statement pursuant to Item 3 of Part II of this form, taken together, constitute
a prospectus that meets the requirements of Section 10(a) of the Securities Act.


                                     PART II

ITEM 3.  INCORPORATION OF DOCUMENTS BY REFERENCE.

      The following  documents  and  information  heretofore  filed with the OTS
and/or  the  SEC by  the  Registrant  are  incorporated  by  reference  in  this
registration statement:

      (1)  the  Registrant's  Annual  Report on Form  10-KSB for the fiscal year
           ended  September  30, 1998,  which was filed with the OTS pursuant to
           the Securities  Exchange Act of 1934, as amended (the "Exchange Act")
           (included as Exhibit 99.1);

      (2)  the description of the Registrant's common stock (the "Common Stock")
           contained in the  Registrant's  Form 8-A which was filed with the SEC
           pursuant to the Exchange Act;

      (3)  the  Registrant's  Quarterly  Report on Form 10-QSB,  which was filed
           with the OTS  pursuant  to the  Exchange  Act for the  quarter  ended
           December 31, 1998, (included as Exhibit 99.2);

      (4)  the  Registrant's  Quarterly  Report on Form 10-QSB,  which was filed
           with the OTS pursuant to the Exchange Act for quarter ended March 31,
           1999 (included as Exhibit 99.3).

All documents filed by the Registrant  pursuant to Sections 13(a), 13(c), 14 and
15(d) of the  Exchange  Act after the date  hereof  and prior to the date of the
termination  of the offering of the Common Stock offered  hereby shall be deemed
to be  incorporated  by reference into this  Registration  Statement and to be a
part hereof from the date of filing of such documents.  Any statement
<PAGE>


contained  herein or in a document  incorporated or deemed to be incorporated by
reference  herein shall be deemed to be modified or  superseded  for purposes of
this Registration  Statement to the extent that a statement  contained herein or
in any document  which is or is deemed to be  incorporated  by reference  herein
modifies or supersedes such  statement.  Any statement so modified or superseded
shall not be deemed,  except as so modified or superseded,  to constitute a part
of this Registration Statement.

      The  Registrant  will provide  without  charge to each person to whom this
Prospectus is delivered,  upon request of any such person,  a copy of any or all
of the foregoing documents incorporated herein by reference (other than exhibits
to such  documents).  Written  requests  should be  directed  to Mr.  Carlton E.
Chappell,  Wake Forest  Federal  Savings & Loan  Association,  302 South  Brooks
Street,  P.O. Box 707, Wake Forest,  N.C.  27587-707.  Telephone  request may be
directed to Mr. Chappell at (919) 556-5146.

ITEM 4.  DESCRIPTION OF SECURITIES.

      Not applicable.

ITEM 5.  INTERESTS OF NAMED EXPERTS AND COUNSEL.

      Not applicable.

ITEM 6.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

      12 C.F.R.  Section 545.121 of OTS Regulations  sets forth the ability of a
federal savings & loan association to indemnify its officers and directors. This
section provides that a savings  association  shall indemnify any person against
whom an  action  is  brought  or  threatened  because  that  person  is or was a
director,  officer or employee of the association  for: (1) any amount for which
that person  become liable under a judgment if such action;  and (2)  reasonable
costs and expenses,  including  reasonable  attorney's  fees paid or incurred by
that person in defending or settling  such  action,  or in enforcing  his or her
rights  under such  section if he or she  attains a  favorable  judgment in such
enforcement action.

      Indemnification  shall be made to such individuals if (1) final judgements
on the merits is in the  individual's  favor;  or (2) in case of (i) settlement;
(ii) final  judgement  against the  individual,  or (iii) final judgement in the
individual's favor, other than on the merits, if a majority of the disinterested
directors  determine  that the  individual  was acting in good faith  within the
scope of his or her  employment or authority as he or she could have  reasonable
perceived  it  under  the  circumstances  and  for a  purpose  her or she  could
reasonably  have believed under the  circumstances  was in the best interests of
the savings association or its members.

      The section also provides that no  indemnification  may be made unless the
association  gives  the  OTS 60  days  notice  of its  intention  to  make  such
indemnification.

      In addition to providing indemnification, under OTS Regulations, a savings
association may obtain  insurance to protect it and its officers,  directors and
employees  from  potential

                                      -2-
<PAGE>

losses  arising from claims  against any of the for alleged  wrongful  acts,  or
wrongful acts, committed in their capacity as directors,  officers or employees.
However,  the savings  association  may not obtain  insurance which provides for
payment of losses of any person  incurred as a consequence of his or her willful
or criminal misconduct.

      Section 545.121 of OTS regulations is subject to and qualified by 12 U.S.C
SS 1821(k)  which  provides in general  that a director or officer of an insured
depository institution may be held personally liable for monetary damages by, on
behalf of, or at the  request or  direction  of the  Federal  Deposit  Insurance
Corporation in certain circumstances.

      The  Registrant's  Bylaws provide that it shall indemnify every person who
acts on behalf of the  Registrant,  or serves as a  director  or  officer of the
Registrant,  provided  that such person acted in good faith and in a manner that
he or she reasonable believed to be in, and not opposed to, the best interest of
the Registrant,  and with respect to any criminal  proceeding such person had no
reason to believe his or her conduct was unlawful.  The Bylaws also provide that
such  indemnification  shall be to the  fullest  extent  permitted  under  North
Carolina or federal law.

      The  Association  is party to an  Employment  Agreement  with Mrs. Anna O.
Sumerlin  ("Senior  Executive").  These  Employment  Agreements  provide for the
Association to indemnify the Senior  Executive to the fullest  extent  permitted
under federal law.

ITEM 7.  EXEMPTION FROM REGISTRATION CLAIMED.

      Not applicable.

ITEM 8.  EXHIBITS.

       4.1  Wake Forest  Federal  Savings & Loan  Association  1997 Stock Option
            Plan

       4.2  Wake Forest Federal Savings & Loan  Association 1997 Recognition and
            Retention Plan

       5.1  Opinion of Thacher  Proffitt & Wood,  counsel for Registrant,  as to
            the legality of the securities being registered

      23.1  Consent of Thacher Proffitt & Wood (included in Exhibit 5.1 hereof)

      23.2  Consent of McGladrey & Pullen, LLP

      99.1  Form  10-KSB for the year ended  September  30,  1998 filed with the
            Office of Thrift Supervision

      99.2  Form 10-QSB for the quarter  ended  December 31, 1998 filed with the
            Office of Thrift Supervision

      99.3  Form 10-QSB for the quarter  ended March 31, 1999 Form 10-QSB  filed
            with the Office of Thrift Supervision

                                      -3-

<PAGE>
ITEM 9.  UNDERTAKINGS.

      A.  Rule  415  offering.  If the  small  business  issuer  is  registering
securities under Rule 415 of the Securities Act, the small business issuer will:

            (1) File, during any period in which it offers or sells  securities,
      a post-effective amendment to this Registration Statement to:

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

            (2) For  determining  liability under the Securities Act, treat each
      post-effective amendment as a new registration statement of the securities
      offered, and the offering of the securities at that time to be the initial
      bona fide offering.

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









                                      -4-
<PAGE>
                                   SIGNATURES

      Pursuant to the  requirements  of the  Securities Act of 1993, as amended,
the Registrant certifies that it has reasonable grounds to believe that it meets
all of the  requirements  for  filing  on  Form  S-8 and has  duly  caused  this
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly authorized,  in the City of Wake Forest,  State of North Carolina,  on this
21st day of June, 1999.

                                     WAKE FOREST BANCSHARES, INC.
                                     (Registrant)

                                      By: /s/ Anna O. Sumerlin
                                          -----------------------------
                                           Anna O. Sumerlin
                                           President and Chief Executive Officer


      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>
     SIGNATURE                               TITLE                                DATE
     ---------                               -----                                ----

<S>                             <C>                                            <C>
/s/ Anna O. Sumerlin
- -------------------------       President and Chief Executive Officer          June 21, 1999
Anna O. Sumerlin                (Principal Executive Officer) and Director


/s/ Robert C. White
- -------------------------       Chief Financial Officer (Principal             June 21, 1999
Robert C. White                 Financial Officer) and Director


/s/ Howard L. Brown
- -------------------------       Chairman of the Board and Director             June 21, 1999
Howard L. Brown


/s/ R. W. Wilkinson, III
- -------------------------       Director and Vice-Chairman                     June 21, 1999
R.W. Wilkinson, III


/s/ Paul K. Brixhoff
- -------------------------       Director                                       June 21, 1999
Paul K. Brixhoff
</TABLE>

                                       -5-



<PAGE>
<TABLE>
<CAPTION>
     SIGNATURE                               TITLE                                DATE
     ---------                               -----                                ----
<S>                             <C>                                            <C>
/s/ John D. Lyon
- -------------------------       Director                                       June 21, 1999
John D. Lyon


/s/ Harold R. Washington
- -------------------------       Director                                       June 21, 1999
Harold R. Washington


/s/ William S. Wooten
- -------------------------       Director                                       June 21, 1999
William S. Wooten


/s/ Leelan A. Woodlief
- -------------------------       Director                                       June 21, 1999
Leelan A. Woodlief


/s/ Rodney M. Privette
- -------------------------       Director                                       June 21, 1999
Rodney M. Privette
</TABLE>








                                       -6-




<PAGE>
                                  EXHIBIT INDEX

EXHIBIT
 NUMBER                     DESCRIPTION                                 PAGE NO.
 ------                     -----------                                 --------

4.1      Wake  Forest  Federal  Savings & Loan  Association  1997
         Stock Option Plan

4.2      Wake  Forest  Federal  Savings & Loan  Association  1997
         Recognition and Retention Plan

5.1      Opinion  of  Thacher   Proffitt  &  Wood,   counsel  for
         Registrant,  as to the legality of the securities  being
         registered

23.1     Consent of Thacher  Proffitt & Wood (included in Exhibit
         5.1 hereof)

23.2     Consent of McGladrey & Pullen, LLP

99.1     Form 10-KSB for the year ended  September 30, 1998 filed
         with the Office of Thrift Supervision

99.2     Form  10-QSB for the  quarter  ended  December  31, 1998
         filed with the Office of Thrift Supervision

99.3     Form  10-QSB for the  quarter  ended March 31, 1999 Form
         10-QSB filed with the Office of Thrift Supervision

                                                                     EXHIBIT 4.1


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                             1997 STOCK OPTION PLAN



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





                            Adopted November 21, 1996
                        Effective as of January 22, 1997


<PAGE>


                                TABLE OF CONTENTS
                                -----------------
                                    ARTICLE I
                                    ---------

                                     PURPOSE
                                     -------

                                                                            Page
                                                                            ----
 Section 1.1    General Purpose of the Plan...................................1

                                   ARTICLE II
                                   ----------

                                   DEFINITIONS
                                   -----------

 Section 2.1    Association...................................................1
 Section 2.2    Board.........................................................1
 Section 2.3    Change in Control of the Association..........................1
 Section 2.4    Code..........................................................3
 Section 2.5    Committee.....................................................3
 Section 2.6    Disability....................................................3
 Section 2.7    Disinterested Board Member....................................3
 Section 2.8    Effective Date................................................3
 Section 2.9    Eligible Individual...........................................3
 Section 2.10   Eligible Director.............................................3
 Section 2.11   Exchange Act..................................................3
 Section 2.12   Exercise Price................................................4
 Section 2.13   Fair Market Value.............................................4
 Section 2.14   Incentive Stock Option........................................4
 Section 2.15   Non-Qualified Stock Option....................................4
 Section 2.16   Option........................................................4
 Section 2.17   Option Period.................................................4
 Section 2.18   Person........................................................4
 Section 2.19   Plan..........................................................4
 Section 2.20   Retirement....................................................5
 Section 2.21   Service.......................................................5
 Section 2.22   Share.........................................................5
 Section 2.23   Termination for Cause.........................................5

                                   ARTICLE III
                                   -----------

                                 ADMINISTRATION
                                 --------------

 Section 3.1    Committee.....................................................5
 Section 3.2    Committee Action..............................................6
 Section 3.3    Committee Responsibilities....................................6

                               (i)


<PAGE>
                                   ARTICLE IV
                                   ----------

                                  STOCK OPTIONS
                                  -------------

 Section 4.1   Available Shares...............................................6
 Section 4.2   Grants to Eligible Individuals.................................7
 Section 4.3   Grants to Eligible Directors...................................8
 Section 4.4   Method of Exercise.............................................9
 Section 4.5   Provisions Applicable to All Options..........................10
 Section 4.6   Additional Provisions Relating to Incentive Stock Options.....11
 Section 4.7   Required Regulatory Provisions................................12

                                    ARTICLE V
                                    ---------

                            AMENDMENT AND TERMINATION
                            -------------------------

 Section 5.1   Termination....................................................14
 Section 5.2   Amendment......................................................14
 Section 5.3   Adjustments in the Event of a Business Reorganization..........14

                                   ARTICLE VI
                                   ----------

                                  MISCELLANEOUS
                                  -------------

 Section 6.1   Status as an Employee Benefit Plan.............................15
 Section 6.2   No Right to Continued Employment...............................15
 Section 6.3   Construction of Language.......................................15
 Section 6.4   Governing Law..................................................16
 Section 6.5   Headings.......................................................16
 Section 6.6   Non-Alienation of Benefits.....................................16
 Section 6.7   Taxes..........................................................16
 Section 6.8   Approval of Shareholders.......................................16
 Section 6.9   Notices........................................................17

                                      (ii)

<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                 ----------------------------------------------

                             1997 STOCK OPTION PLAN
                             ----------------------


                                    ARTICLE I
                                    ---------

                                     PURPOSE
                                     -------


      SECTION 1.1 GENERAL PURPOSE OF THE PLAN.

      The purpose of the Plan is to promote the growth and  profitability of the
Association,  to provide  certain key  officers,  employees and directors of the
Association  and  its  affiliates   with  an  incentive  to  achieve   corporate
objectives,  to attract and retain individuals of outstanding  competence and to
provide such individuals with an equity interest in the Association.



                                   ARTICLE II
                                   ----------

                                   DEFINITIONS
                                   -----------


      The  following  definitions  shall  apply for the  purposes  of this Plan,
unless a different meaning is plainly indicated by the context:

      SECTION  2.1  ASSOCIATION   means  Wake  Forest  Federal  Savings  &  Loan
Association,  a  federally  chartered  savings  institution,  and any  successor
thereto.

      SECTION 2.2 BOARD means the Board of Directors of the Association.

      SECTION  2.3  CHANGE  IN  CONTROL  OF  THE  ASSOCIATION  means  any of the
following events:

          (a) approval by the  stockholders  of the Association of a transaction
     that would result in the  reorganization,  merger or  consolidation  of the
     Association  with  one or more  other  persons,  other  than a  transaction
     following which:

               (i) at least 51% of the equity ownership  interests of the entity
          resulting from such  transaction  are  beneficially  owned (within the
          meaning  of  Rule  13d-3   promulgated  under  the  Exchange  Act)  in
          substantially   the  same   relative   proportions   by  persons  who,
          immediately prior to such transaction,  beneficially owned (within the
          meaning of Rule 13d-3 promulgated under the Exchange Act) at least 51%
          of the outstanding equity ownership interests in the Association; and


<PAGE>


               (ii) at least 51% of the securities entitled to vote generally in
          the  election  of  directors  of  the  entity   resulting   from  such
          transaction are  beneficially  owned (within the meaning of Rule 13d-3
          promulgated under the Exchange Act) in substantially the same relative
          proportions  by persons who,  immediately  prior to such  transaction,
          beneficially owned (within the meaning of Rule 13d-3 promulgated under
          the  Exchange  Act) at least 51% of the  securities  entitled  to vote
          generally in the election of directors of the Association;

          (b) the acquisition of all or  substantially  all of the assets of the
     Association  or  beneficial  ownership  (within  the  meaning of Rule 13d-3
     promulgated  under  the  Exchange  Act) of 25% or  more of the  outstanding
     securities of the Association entitled to vote generally in the election of
     directors by any person or by any persons acting in concert, or approval by
     the  stockholders of the Association of any transaction  which would result
     in such an acquisition;

          (c) a complete  liquidation  or  dissolution  of the  Association,  or
     approval  by  the  stockholders  of the  Association  of a  plan  for  such
     liquidation or dissolution;

          (d) the occurrence of any event if, immediately  following such event,
     at least 50% of the members of the Board of Directors of the Association do
     not belong to any of the following groups:

               (i) individuals who were members of the Board of Directors of the
          Association on the effective date of this Plan; or


               (ii)  individuals  who  first  became  members  of the  Board  of
          Directors of the  Association  after the  effective  date of this Plan
          either:

                    (A) upon  election  to serve  as a  member  of the  Board of
               Directors   of   the   Association   by   affirmative   vote   of
               three-quarters  of the members of such Board,  or of a nominating
               committee thereof,  in office at the time of such first election;
               or

                    (B) upon election by the  stockholders of the Association to
               serve as a member of the Board of Directors  of the  Association,
               but  only  if  nominated  for  election  by  affirmative  vote of
               three-quarters  of the members of such Board,  or of a nominating
               committee   thereof,   in  office  at  the  time  of  such  first
               nomination;

          provided,  however,  that such individual's election or nomination did
          not result from an actual or threatened  election  contest (within the
          meaning  of Rule  14a-11  of  Regulation  14A  promulgated  under  the
          Exchange Act) or other actual or threatened solicitation of proxies or
          consents  (within  the  meaning  of  Rule  14a-11  of  Regulation  14A
          promulgated under the

                                       -2-

<PAGE>

          Exchange  Act)  other  than  by or on  behalf  of  the  Board  of  the
          Association; or

          (e) any event which would be described in section 2.3(a),  (b), (c) or
     (d) if the term "Wake Forest Bancorp, M.H.C." were substituted for the term
     "the Association" therein.

In no event, however,  shall a Change in Control of the Association be deemed to
have  occurred as a result of any  acquisition  of  securities  or assets of the
Association  by a parent or  subsidiary  of the  Association  or by any employee
benefit plan  maintained  by any of them.  For purposes of this section 2.3, the
term "person" shall have the meaning  assigned to it under sections  13(d)(3) or
14(d)(2) of the Exchange Act.

      SECTION 2.4 CODE means the Internal  Revenue Code of 1986  (including  the
corresponding provisions of any succeeding law).

      SECTION 2.5 COMMITTEE means the Committee described in section 3.1.

      SECTION 2.6 DISABILITY  means a condition of total  incapacity,  mental or
physical,  for  further  performance  of duty  with the  Association  which  the
Committee shall have determined,  on the basis of competent medical evidence, is
likely to be permanent.

      SECTION 2.7 DISINTERESTED BOARD MEMBER means a member of the Board who (a)
is not a current  employee of the  Association,  (b) is not a former employee of
the  Association  who  receives  compensation  for prior  services  (other  than
benefits under a tax-qualified retirement plan) during the taxable year, (c) has
not been an officer of the Association,  (d) does not receive  remuneration from
the Association,  either directly or indirectly, in any capacity other than as a
director and (d) is not  currently and for a period of at least one year has not
been eligible for discretionary  awards under any stock compensation plan of the
Association.  The term  Disinterested  Board Member shall be interpreted in such
manner as shall be necessary to conform to the requirements of section 162(m) of
the Code and Rule 16b-3 promulgated under the Exchange Act.

      SECTION 2.8 EFFECTIVE DATE means the date on which the stockholders of the
Association approve the Plan as contemplated by section 6.8.

      SECTION 2.9 ELIGIBLE  INDIVIDUAL  means any individual  whom the Committee
may  determine  to be a key officer or employee  of the  Association  (or of any
subsidiary  of the  Association)  and  select  to  receive  a grant of an Option
pursuant to the Plan.

      SECTION 2.10 ELIGIBLE DIRECTOR means a member of the Board who is not also
an employee or an officer of the Association.

      SECTION 2.11  EXCHANGE ACT means the  Securities  Exchange Act of 1934, as
amended (including the corresponding provisions of any succeeding law).

                                       -3-

<PAGE>


      SECTION  2.12  EXERCISE  PRICE  means the price per Share at which  Shares
subject to an Option may be purchased upon exercise of the Option, determined in
accordance  with  section  4.2  with  regard  to  Options  granted  to  Eligible
Individuals  and  section  4.3  with  regard  to  Options  granted  to  Eligible
Directors.

      SECTION  2.13  FAIR  MARKET  VALUE  means,  with  respect  to a Share on a
specified date:

          (a) the final  reported  sales  price on the date in  question  (or if
     there is no reported sale on such date, on the last preceding date on which
     any  reported  sale  occurred)  as reported in the  principal  consolidated
     reporting  system with respect to securities  listed or admitted to trading
     on the principal United States securities  exchange on which the Shares are
     listed or admitted to trading; or

          (b) if the Shares are not  listed or  admitted  to trading on any such
     exchange, the closing bid quotation with respect to a Share on such date on
     the National Association of Securities Dealers Automated Quotations System,
     or, if no such quotation is provided,  on another similar system,  selected
     by the Committee, then in use; or

          (c) if sections  2.13(a) and (b) are not  applicable,  the fair market
     value of a Share as the Committee may determine.

      SECTION 2.14 INCENTIVE  STOCK OPTION means a right to purchase Shares that
(a) is granted to an Eligible Individual,  (b) is designated by the Committee to
be an Incentive Stock Option, and (c) that satisfies the requirements of section
422 of the Code.

      SECTION 2.15  NON-QUALIFIED  STOCK OPTION means a right to purchase Shares
that (a) is granted to an  Eligible  Director;  or (b) is granted to an Eligible
Individual  and is  designated  by the  Committee  to be a  Non-Qualified  Stock
Option,  or (c) is granted to an  Eligible  Individual  and does not satisfy the
requirements of section 422 of the Code.

      SECTION  2.16  OPTION  means  either  an  Incentive   Stock  Option  or  a
Non-Qualified Stock Option.

      SECTION 2.17 OPTION  PERIOD means the period during which an Option may be
exercised,  determined  in  accordance  with  section 4.2 with regard to Options
granted to Eligible  Individuals  and section 4.3 with regard to Options granted
to Eligible Directors.

      SECTION 2.18 PERSON means an individual, a corporation,  a bank, a savings
bank, a savings and loan association, a financial institution, a partnership, an
association,  a  joint-stock  company,  a trust,  an estate,  an  unincorporated
organization and any other business organization or institution.

      SECTION 2.19 PLAN means the Wake Forest Federal Savings & Loan Association
1997 Stock Option Plan, as amended from time to time.


                                      -4-
<PAGE>

      SECTION 2.20 RETIREMENT means retirement at the normal or early retirement
date as set forth in any applicable retirement plan of the Association.

      SECTION 2.21 SERVICE means service for the  Association (or any subsidiary
of the  Association)  as an employee in any  capacity,  service as a director or
emeritus director or advisory  director of the Association,  or, with respect to
any  individual who is  contractually  bound by  restrictive  covenants  against
competition or  solicitation  which operate to benefit the  Association  (or any
subsidiary of the Association), performance under such covenants.

      SECTION  2.22  SHARE  means a share of Common  Stock,  par value  $.01 per
share, of the Association.

      SECTION 2.23  TERMINATION  FOR CAUSE means  termination of employment with
the  Association  for personal  dishonesty,  incompetence,  willful  misconduct,
breach of fiduciary  duty  involving  personal  profit,  intentional  failure to
perform stated duties,  willful  violation of any law, rule or regulation (other
than traffic violations or similar offenses) or final cease and desist order, in
each case as measured  against  standards  generally  prevailing at the relevant
time in the savings and community banking industry; provided, however, that such
employee shall not be deemed to have been  discharged for cause unless and until
he shall have received a written  notice of  termination  from the Board,  which
notice of  termination  shall be given to such  employee not later than five (5)
business days after the Board adopts,  and shall be accompanied by, a resolution
duly approved by affirmative vote of a majority of the entire Board at a meeting
called  and held for such  purpose  (which  meeting  shall be held not more than
fifteen  (15) days after  notice to the  individual  of the  meeting),  at which
meeting  there shall be a reasonable  opportunity  for the employee to make oral
and written  presentations  to the members of the Board,  on his own behalf,  or
through a  representative,  who may be his legal counsel,  to refute the grounds
for the proposed  determination)  finding that in the good faith  opinion of the
Board grounds exist for discharging the individual for cause.


                                   ARTICLE III
                                   -----------


                                 ADMINISTRATION
                                 --------------


      SECTION 3.1 COMMITTEE.

      The Plan shall be administered by a Committee consisting of the members of
the  Compensation  Committee  of the  Association  who are  Disinterested  Board
Members.  If  fewer  than  two  members  of the  Compensation  Committee  of the
Association are Disinterested Board Members, then the Board shall appoint to the
Committee such additional  Disinterested  Board Members as shall be necessary to
provide for a Committee consisting of at least two Disinterested Board Members.



                                      -5-
<PAGE>


      SECTION 3.2 COMMITTEE ACTION.

      The Committee shall hold such meetings,  and may make such  administrative
rules and  regulations,  as it may deem proper. A majority of the members of the
Committee shall constitute a quorum, and the action of a majority of the members
of the Committee  present at a meeting at which a quorum is present,  as well as
actions taken pursuant to the unanimous written consent of all of the members of
the Committee  without  holding a meeting,  shall be deemed to be actions of the
Committee.  All actions of the Committee shall be final and conclusive and shall
be binding upon the Association  and all other  interested  parties.  Any Person
dealing with the Committee  shall be fully protected in relying upon any written
notice, instruction, direction or other communication signed by the secretary of
the Committee and one member of the  Committee,  by two members of the Committee
or by a  representative  of the  Committee  authorized  to sign  the same in its
behalf.


      SECTION 3.3 COMMITTEE RESPONSIBILITIES.

      Subject to the terms and  conditions of the Plan and such  limitations  as
may be  imposed  from  time  to  time  by the  Board,  the  Committee  shall  be
responsible for the overall  management and administration of the Plan and shall
have such  authority as shall be necessary or  appropriate in order to carry out
its responsibilities, including, without limitation, the authority:

          (a) to interpret and construe the Plan, and to determine all questions
     that may arise under the Plan as to eligibility  for  participation  in the
     Plan, the number of Shares  subject to the Options,  if any, to be granted,
     and the terms and conditions thereof;

          (b) to adopt  rules and  regulations  and to  prescribe  forms for the
     operation and administration of the Plan; and

          (c) to take any other action not  inconsistent  with the provisions of
     the Plan that it may deem necessary or appropriate.


                                   ARTICLE IV
                                   ----------

                                  STOCK OPTIONS
                                  -------------

      SECTION 4.1 AVAILABLE SHARES.

      Subject  to section  5.3,  the  maximum  aggregate  number of Shares  with
respect to which Options may be granted at any time shall be equal to the excess
of:

          (a) 54,000 Shares; over

          (b) the sum of:



                                       -6-
<PAGE>

               (i) the number of Shares with respect to which previously granted
          Options may then or may in the future be exercised; plus

               (ii) the  number  of  Shares  with  respect  to which  previously
          granted Options have been exercised.

For purposes of this section  4.1, an Option shall not be  considered  as having
been  exercised to the extent that such Option  terminates  by reason other than
the  purchase of the related  Shares.  In no event shall more than a  cumulative
total of 16,200  Shares be issued under  Options  granted to Eligible  Directors
hereunder.

      SECTION 4.2 GRANTS TO ELIGIBLE INDIVIDUALS.

          (a) Subject to section 4.7 and such  limitations as the Board may from
     time to  time  impose,  the  number  of  Shares  as to  which  an  Eligible
     Individual may be granted Options shall be determined by the Committee,  in
     its discretion.

          (b) The  price per Share at which an  Option  granted  to an  Eligible
     Individual may be exercised  shall be determined by the  Committee,  in its
     discretion;  provided,  however,  that the Exercise Price shall not be less
     than the Fair  Market  Value of a Share on the date on which the  Option is
     granted.

          (c) Subject to section 4.7, the Option  Period  during which an Option
     granted to an Eligible  Individual  may be exercised  shall commence on the
     date specified by the Committee in the Option agreement and shall expire on
     the date specified in the Option agreement or, if no date is specified,  on
     the earliest of:

               (i) the  close of  business  on the  last day of the  three-month
          period commencing on the date of the Eligible Individual's termination
          of employment with the Association (and all parents,  subsidiaries and
          affiliates  thereof),  other than on  account of death or  Disability,
          Retirement or a Termination for Cause;

               (ii) the close of business on the last day of the one-year period
          commencing  on the date of the Eligible  Individual's  termination  of
          employment with the  Association  (and all parents,  subsidiaries  and
          affiliates thereof) due to death, Disability or Retirement;

               (iii) the date and time when the Eligible Individual ceases to be
          an employee of the  Association  (and all  parents,  subsidiaries  and
          affiliates thereof) due to a Termination for Cause; and

               (iv) the last day of the ten-year  period  commencing on the date
          on which the Option was granted.



                                      -7-
<PAGE>
      SECTION 4.3 GRANTS TO ELIGIBLE DIRECTORS.

          (a) On the  Effective  Date,  each  Person  who is  then  an  Eligible
     Director  shall be  granted  an Option  to  purchase  the  number of Shares
     specified for him or her in Column II of Table I attached hereto.

          (b) Any Option  granted under this section 4.3 shall be evidenced by a
     written  agreement  which shall specify the number of Shares covered by the
     Option,  the Exercise Price for the Shares  subject to the Option,  and the
     Option Period,  all as determined  pursuant to this section 4.3. The Option
     agreement shall also set forth specifically or incorporate by reference the
     applicable provisions of the Plan.

          (c) The  price per Share at which an  Option  granted  to an  Eligible
     Director  under this section 4.3 may be exercised  shall be the Fair Market
     Value of a Share on the date on which the Option is granted.

          (d)  Subject to section  4.3(e),  the Option  Period  during  which an
     Option  granted  to an  Eligible  Director  under this  section  4.3 may be
     exercised shall commence on the date the Option is granted and shall expire
     on the earlier of:

               (i)  removal  for  cause in  accordance  with  the  Association's
          bylaws; or

               (ii) the last day of the ten-year  period  commencing on the date
          on which the Option was granted.

          (e) During the Option Period, the maximum number of Shares as to which
     an outstanding  Option granted  pursuant to section 4.3(a) may be exercised
     shall be as follows:

               (i) prior to the first  anniversary  of the Effective  Date,  the
          Option shall not be exercisable;

               (ii) on and after the first anniversary,  but prior to the second
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of twenty  percent (20%) of the Shares subject to the Option
          when granted;

               (iii) on and after the second anniversary, but prior to the third
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of forty percent  (40%) of the Shares  subject to the Option
          when  granted,  including  in such forty  percent  (40%) any  optioned
          Shares purchased prior to such second anniversary;

               (iv) on and after the third anniversary,  but prior to the fourth
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of sixty percent  (60%) of the Shares  subject to the Option
          when

                                       -8-
<PAGE>



     granted,  including  in  such  sixty  percent  (60%)  any  optioned  Shares
     purchased prior to such third anniversary;

               (v) on and after the fourth  anniversary,  but prior to the fifth
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of eighty  percent (80%) of the Shares subject to the Option
          when  granted,  including  in such eighty  percent  (80%) any optioned
          Shares purchased prior to such fourth anniversary; and

               (vi) on and after the fifth  anniversary of the date on which the
          Option is granted  and for the  remainder  of the Option  Period,  the
          Option may be exercised as to the entire number of optioned Shares not
          theretofore purchased.

     To the extent that any Option  shall not have become  exercisable  prior to
     the date on which the Option holder terminates Service with the Association
     (and all parents,  subsidiaries and affiliates thereof),  such Option shall
     not thereafter become exercisable;  provided,  however, that such an Option
     shall become fully  exercisable,  and all  optioned  Shares not  previously
     purchased  shall become  available for purchase,  on the date of the Option
     holder's death or Disability while in Service.

      SECTION 4.4 METHOD OF EXERCISE.

          (a) Subject to the  limitations of the Plan and the Option  agreement,
     an Option  holder may, at any time during the Option  Period,  exercise his
     right  to  purchase  all or any part of the  Shares  to  which  the  Option
     relates; provided,  however, that the minimum number of Shares which may be
     purchased shall be 100, or, if less, the total number of Shares relating to
     the Option that are then  available  for  purchase.  An Option holder shall
     exercise an Option to purchase Shares by:

               (i)  giving  written  notice to the  Committee,  in such form and
          manner as the Committee may  prescribe,  of his intent to exercise the
          Option;

               (ii)  delivering to the Committee full payment,  consistent  with
          section  4.4(b),  for the  Shares  as to  which  the  Option  is to be
          exercised; and

               (iii)  satisfying  such other  conditions as may be prescribed in
          the Option agreement.

          (b) The Exercise  Price of Shares to be purchased upon exercise of any
     Option  shall be paid in full in cash (by  certified  or bank check or such
     other  instrument as the  Association  may accept) or, if and to the extent
     permitted by the  Committee,  by one or more of the  following:  (i) in the
     form of Shares  already owned  beneficially  by the Option holder having an
     aggregate  Fair Market Value on the date the Option is  exercised  equal to
     the aggregate Exercise Price to be paid; (ii) by requesting the Association
     to cancel  without  payment  Options  outstanding  to such  Person for that
     number of Shares whose aggregate Fair Market Value on the date of exercise,
     when  reduced by their  aggregate  Exercise  Price,  equals  the  aggregate
     Exercise Price of the Options


                                       -9-
<PAGE>
     being exercised; or (iii) by a combination thereof; provided, however, that
     an  election  under  section  4.4(b)(ii)  or (iii)  shall be subject to the
     conditions  and  limitations of Rule 16b-3  promulgated  under the Exchange
     Act.  Payment for any Shares to be purchased upon exercise of an Option may
     also be made by  delivering  a  properly  executed  exercise  notice to the
     Association,  together with a copy of irrevocable  instructions to a broker
     to deliver  promptly to the Association the amount of sale or loan proceeds
     to pay the purchase price. To facilitate the foregoing, the Association may
     enter into agreements for coordinated procedures with one or more brokerage
     firms.

          (c)  When  the  requirements  of  section  4.4(a)  and (b)  have  been
     satisfied,  the  Committee  shall take such action as is necessary to cause
     the  issuance  of  a  stock  certificate  evidencing  the  Option  holder's
     ownership of such Shares.  The Person  exercising  the Option shall have no
     right to vote or to  receive  dividends,  nor have any  other  rights  with
     respect  to the  Shares,  prior  to the date as of which  such  Shares  are
     transferred  to  such  Person  on  the  stock   transfer   records  of  the
     Association,  and no  adjustments  shall be made for any dividends or other
     rights  for which  the  record  date is prior to the date as of which  such
     transfer is effected, except as may be required under section 5.3.


      SECTION 4.5 PROVISIONS APPLICABLE TO ALL OPTIONS.

          (a) Any Option  granted under the Plan shall be evidenced by a written
     agreement which shall:

               (i) designate the Option as either an Incentive Stock Option or a
          Non-Qualified Stock Option;

               (ii) specify the number of Shares covered by the Option;

               (iii)  specify the Exercise  Price for the Shares  subject to the
          Option;

               (iv) specify the Option Period;

               (v) set  forth  specifically  or  incorporate  by  reference  the
          applicable provisions of the Plan; and

               (vi) contain  such other terms and  conditions  not  inconsistent
          with the Plan as the Committee may, in its discretion, prescribe.

          (b) An Option by its terms  shall not be  transferable  by the  Option
     holder other than by will or by the laws of descent and  distribution,  and
     shall be exercisable, during the lifetime of the Option holder, only by the
     Option holder;  provided,  however,  that notwithstanding any provisions of
     this Plan to the  contrary,  and if permitted by the  Committee,  an option
     which has become exercisable and which is not an Incentive Stock Option may
     be  transferred  by,  and only  by,  the  person  to whom  the  Option  was
     originally  granted  to  (i)  one  or  more  of his  spouse,  children  and
     grandchildren, or (ii) one or more trusts for the benefit of himself and/or
     one or more of the  foregoing  individuals.  Any  such  transfer  shall  be
     effected by written notice to the

                                      -10-
<PAGE>


Association  given in such form and manner as the  Committee  may  prescribe and
shall be recognized only if such notice is received by the Association  prior to
the death of the person giving it.  Thereafter,  the transferee shall have, with
respect to such Option,  all of the rights,  privileges  and  obligations  which
would  attach  thereunder  to the  transferor  if the Option were issued to such
transferor.  If a privilege  of the Option  depends on the life,  employment  or
other status of the transferor,  such privilege of the Option for the transferee
shall  continue  to  depend  on the  life,  employment  or other  status  of the
transferor.  The Committee shall have full and exclusive  authority to interpret
and  apply  the  provisions  of  this  Plan to  transferees  to the  extent  not
specifically described herein.

          (c) The Association's  obligation to deliver Shares with respect to an
     Option shall, if the Committee so requests, be conditioned upon the receipt
     of a representation as to the investment  intention of the Option holder to
     whom such Shares are to be delivered,  in such form as the Committee  shall
     determine to be necessary  or  advisable to comply with the  provisions  of
     applicable  federal,  state or local law. It may be provided  that any such
     representation  shall become  inoperative upon a registration of the Shares
     or upon the occurrence of any other event eliminating the necessity of such
     representation. The Association shall not be required to deliver any Shares
     under the Plan prior to (i) the  admission of such Shares to listing on any
     stock  exchange on which Shares may then be listed,  or (ii) the completion
     of such registration or other qualification under any state or federal law,
     rule or  regulation  as the  Committee  shall  determine to be necessary or
     advisable.


      SECTION 4.6 ADDITIONAL PROVISIONS RELATING TO INCENTIVE STOCK OPTIONS.

      In addition to the limitations of section 4.6, an Option designated by the
Committee  to be an Incentive  Stock  Option  shall be subject to the  following
additional provisions:

          (a) If,  for any  calendar  year,  the sum of (i)  plus  (ii)  exceeds
     $100,000, where (i) equals the Fair Market Value (determined as of the date
     of the grant) of Shares  subject to an Option  intended to be an  Incentive
     Stock Option which first become available for purchase during such calendar
     year,  and (ii) equals the Fair Market Value  (determined as of the date of
     grant) of Shares  subject to any other  options  intended  to be  Incentive
     Stock Options and previously granted to the same Eligible  Individual which
     first become  exercisable in such calendar year, then that number of Shares
     optioned  which causes the sum of (i) and (ii) to exceed  $100,000 shall be
     deemed to be Shares optioned  pursuant to a  Non-Qualified  Stock Option or
     Non-Qualified  Stock Options,  with the same terms as the Option or Options
     intended to be an Incentive Stock Option.

          (b) The  Exercise  Price of an Incentive  Stock  Option  granted to an
     Eligible  Individual  who, at the time the Option is  granted,  owns Shares
     comprising  more than 10% of the total combined voting power of all classes
     of stock of the Association  shall not be less than 110% of the Fair Market
     Value of a Share, and if an Option  designated as an Incentive Stock Option
     shall be granted at an Exercise

                                      -11-
<PAGE>


     Price that does not satisfy this requirement, the designated Exercise Price
     shall be observed and the Option shall be treated as a Non-Qualified  Stock
     Option.

          (c) The  Option  Period of an  Incentive  Stock  Option  granted to an
     Eligible  Individual  who, at the time the Option is  granted,  owns Shares
     comprising  more than 10% of the total combined voting power of all classes
     of  stock  of the  Association,  shall  expire  no  later  than  the  fifth
     anniversary  of the date on which the Option was granted,  and if an Option
     designated  as an  Incentive  Stock  Option  shall be granted for an Option
     Period that does not satisfy this requirement, the designated Option Period
     shall be observed and the Option shall be treated as a Non-Qualified  Stock
     Option.

          (d) An Incentive Stock Option that is exercised  during its designated
     Option Period but more than (i) three (3) months after the  termination  of
     employment with the Association (other than on account of disability within
     the  meaning  of  section  22(e)(3)  of the Code or death) of the  Eligible
     Individual  to whom it was  granted;  and  (ii)  one (1)  year  after  such
     individual's   termination  of  employment  with  the  Association  due  to
     disability  (within  the meaning of section  22(e)(3) of the Code);  may be
     exercised  in  accordance  with  the  terms  but  shall  be  treated  as  a
     Non-Qualified Stock Option.

          (e)  Except  with the prior  written  approval  of the  Committee,  no
     individual shall dispose of Shares acquired  pursuant to the exercise of an
     Incentive Stock Option until after the later of (i) the second  anniversary
     of the date on which the  Incentive  Stock Option was granted,  or (ii) the
     first anniversary of the date on which the Shares were acquired.


      SECTION 4.7 REQUIRED REGULATORY PROVISIONS.

      Notwithstanding anything contained herein to the contrary:

          (a) No Option  shall be  granted  under the Plan  prior to the date on
     which the Plan is approved by the requisite vote of holders of Shares.

          (b) No Eligible  Individual  may be granted  Options to purchase  more
     than 13,500 Shares.

          (c) Each Option granted hereunder shall become exercisable as follows,
     unless a less rapid schedule is prescribed by the Committee when the Option
     is granted:

               (i) prior to the first  anniversary  of the Effective  date,  the
          Option shall not be exercisable;


                                      -12-
<PAGE>



               (ii) on and after the first anniversary,  but prior to the second
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of twenty  percent (20%) of the Shares subject to the Option
          when granted;

               (iii) on and after the second anniversary, but prior to the third
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of forty percent  (40%) of the Shares  subject to the Option
          when  granted,  including  in such forty  percent  (40%) any  optioned
          Shares purchased prior to such second anniversary;

               (iv) on and after the third anniversary,  but prior to the fourth
          anniversary,  of the date Effective  Date, the Option may be exercised
          as to a maximum of sixty  percent  (60%) of the Shares  subject to the
          Option  when  granted,  including  in such  sixty  percent  (60%)  any
          optioned Shares purchased prior to such third anniversary;

               (v) on and after the fourth  anniversary,  but prior to the fifth
          anniversary,  of the Effective Date, the Option may be exercised as to
          a maximum of eighty  percent (80%) of the Shares subject to the Option
          when  granted,  including  in such eighty  percent  (80%) any optioned
          Shares purchased prior to such fourth anniversary; and

               (vi) on and after the fifth anniversary of the Effective Date and
          for the remainder of the Option Period, the Option may be exercised as
          to the entire number of optioned Shares not theretofore purchased.

     To the extent that any Option  shall not have become  exercisable  prior to
     the  date  on  which  the  Option  holder   terminates   Service  with  the
     Association, such Option shall not thereafter become exercisable; provided,
     however,  that such an  Option  shall  become  fully  exercisable,  and all
     optioned  Shares  not  previously  purchased  shall  become  available  for
     purchase,  on the date of the Option holder's death or Disability  while in
     Service.

          (d) The Exercise  Period of any Option granted  hereunder,  whether or
     not previously vested,  shall be suspended as of the time and date at which
     the  Option  holder  has  received  notice  from the Board  that his or her
     employment is subject to a possible  Termination for Cause. Such suspension
     shall remain in effect until the Option  holder  receives  official  notice
     from the Board that he or she has been cleared of any possible  Termination
     for Cause, at which time, the original  Exercise Period shall be reinstated
     without any adjustment for the intervening suspended period.

          (e) No Option granted  hereunder,  whether or not  previously  vested,
     shall be  exercised  after the time and date at which the  Option  holder's
     employment with the Association is terminated in a Termination for Cause.


                                      -13-
<PAGE>
                                    ARTICLE V
                                    ---------

                            AMENDMENT AND TERMINATION
                            -------------------------


      SECTION 5.1 TERMINATION.

      The Board may  suspend  or  terminate  the Plan in whole or in part at any
time prior to the tenth  anniversary  of the  Effective  Date by giving  written
notice  of such  suspension  or  termination  to the  Committee.  Unless  sooner
terminated,  the Plan shall  terminate  automatically  on the day  preceding the
tenth  anniversary  of the  Effective  Date.  In the event of any  suspension or
termination of the Plan, all Options theretofore granted under the Plan that are
outstanding  on the date of such  suspension  or  termination  of the Plan shall
remain  outstanding  and  exercisable  for  the  period  and  on the  terms  and
conditions set forth in the Option agreements evidencing such Options.


      SECTION 5.2 AMENDMENT.

      The Board  may  amend or revise  the Plan in whole or in part at any time;
provided, however, that if the amendment or revision:

          (a) materially increases the benefits accruing under the Plan;

          (b)  materially  increases  the  number of Shares  which may be issued
     under the Plan; or

          (c) materially modifies the requirements as to eligibility for Options
     under the Plan;

such amendment or revision shall be subject to approval by the  shareholders  of
the Association;  and provided,  further,  that no amendment  required to comply
with or conform to any condition  imposed  under  section  162(m) of the Code on
federal  income tax  deductions  allowable to the  Association in respect of the
Plan shall require such approval.


      SECTION 5.3 ADJUSTMENTS IN THE EVENT OF A BUSINESS REORGANIZATION.

          (a) In the  event of any  merger,  consolidation,  or  other  business
     reorganization in which the Association is the surviving entity, and in the
     event of any stock split, stock dividend or other event generally affecting
     the number of Shares  held by each Person who is then a holder of record of
     Shares,  the number of Shares  covered by each  outstanding  Option and the
     number of Shares  available  pursuant  to section  4.1 shall be adjusted to
     account for such event.  Such  adjustment  shall be effected by multiplying
     such number of Shares by an amount equal to the number of Shares that would
     be owned after such event by a Person who, immediately prior to such event,
     was the  holder of  record  of one  Share,  and the  Exercise  Price of the
     Options shall be adjusted by

                                      -14-
<PAGE>



     dividing the Exercise  Price by such number of Shares;  provided,  however,
     that the Committee may, in its discretion,  establish  another  appropriate
     method of adjustment.

          (b) In the  event of any  merger,  consolidation,  or  other  business
     reorganization  in which the Association is not the surviving  entity,  any
     Options granted under the Plan which remain outstanding may be cancelled as
     of  the   effective   date  of   such   merger,   consolidation,   business
     reorganization,  liquidation or sale by the Committee upon 30 days' written
     notice  to the  Option  holder;  provided,  however,  that on or as soon as
     practicable  following the date of  cancellation,  each Option holder shall
     receive a monetary  payment in such amount,  or other property of such kind
     and value,  as the  Committee  determines in good faith to be equivalent in
     value  to the  Options  that  have  been  cancelled  and  that  had  become
     exercisable prior to such cancellation.




                                   ARTICLE VI
                                   ----------

                                  MISCELLANEOUS
                                  -------------


      SECTION 6.1 STATUS AS AN EMPLOYEE BENEFIT PLAN.

      This Plan is not intended to satisfy the  requirements  for  qualification
under section 401(a) of the Code or to satisfy the definitional requirements for
an "employee benefit plan" under section 3(3) of the Employee  Retirement Income
Security Act of 1974, as amended. It is intended to be a non-qualified incentive
compensation  program  that is exempt from the  regulatory  requirements  of the
Employee  Retirement Income Security Act of 1974, as amended.  The Plan shall be
construed and administered so as to effectuate this intent.


      SECTION 6.2 NO RIGHT TO CONTINUED EMPLOYMENT.

      Neither the  establishment  of the Plan nor any provisions of the Plan nor
any action of the Board or the Committee  with respect to the Plan shall be held
or construed to confer upon any Eligible  Individual any right to a continuation
of employment by the  Association  or upon any Eligible  Director any right to a
continuation of his position as a director of the  Association.  The Association
reserves  the right to dismiss any  Eligible  Individual  or remove any Eligible
Director or otherwise deal with any Eligible  Individual or Eligible Director to
the same extent that it could if the Plan had not been adopted.


      SECTION 6.3 CONSTRUCTION OF LANGUAGE.

      Whenever  appropriate in the Plan,  words used in the singular may be read
in the plural,  words used in the plural may be read in the singular,  and words
importing the masculine

                                      -15-
<PAGE>



gender may be read as  referring  equally to the  feminine  or the  neuter.  Any
reference  to an Article or section  number shall refer to an Article or section
of this Plan unless otherwise indicated.

      SECTION 6.4 GOVERNING LAW.

      The Plan shall be construed,  administered  and enforced  according to the
federal laws of the United States of America and, in the absence of  controlling
federal  law,  according  to the  internal  laws of the State of North  Carolina
applicable to contracts entered into between citizens and residents of the State
of North Carolina to be performed wholly within the borders of such State.

      SECTION 6.5 HEADINGS.

      The headings of Articles and sections are included  solely for convenience
of reference. If there is any conflict between such headings and the text of the
Plan, the text shall control.

      SECTION 6.6 NON-ALIENATION OF BENEFITS.

      The right to receive a benefit  under the Plan shall not be subject in any
manner to anticipation, alienation or assignment, nor shall such right be liable
for or subject to debts, contracts, liabilities, engagements or torts.

      SECTION 6.7 TAXES.

      The  Association  shall have the right to deduct from all amounts  paid by
the  Association  in cash with  respect  to an  Option  under the Plan any taxes
required by law to be withheld with respect to such Option.  Where any Person is
entitled  to  receive  Shares  pursuant  to  the  exercise  of  an  Option,  the
Association  shall have the right to require such Person to pay the  Association
the amount of any tax which the Association is required to withhold with respect
to such Shares,  or, in lieu thereof,  to retain,  or to sell without notice,  a
sufficient number of Shares to cover the amount required to be withheld.

      SECTION 6.8 APPROVAL OF SHAREHOLDERS.

      The Plan and all Options  granted  hereunder  shall be  conditioned on the
approval of the Plan by the majority of the votes eligible to be cast by holders
of Shares of the  Association  (other  than Wake Forest  Bancorp,  M.H.C.) at an
annual or special  meeting of the holders of Shares held no earlier than October
3, 1996. No Option under the Plan shall be granted, nor shall any such Option be
exercised or any Shares issued or purchased, prior to such approval.



                                      -16-
<PAGE>

      SECTION 6.9 NOTICES.

      Any  communication  required  or  permitted  to be given  under  the Plan,
including any notice, direction, designation, comment, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered personally or five (5) days after mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the address  listed  below,  or at such other  address as one such
party may by written notice specify to the other party:

      (a) If to the Committee:

              Wake Forest Federal  Savings & Loan  Association  302 South Brooks
              Street, P.O. Box 707 Wake Forest, North Carolina 27588-0707

              Attention: Stock Option Committee

          (b) If to an Option holder, to the Option holder's address as shown in
              the Association's personnel records.


                                      -17-
<PAGE>
                                     TABLE 1


===============================================================================
                  I                                       II
- -------------------------------------------------------------------------------
          Howard Brown                                   2,315
          Leelan Woodlief                                2,315
          John Lyon                                      2,314
          Paul Brixhoff                                  2,314
          Harold Washington                              2,314
          Watson Wilkinson                               2,314
          Fred Sandusky                                  2,314
===============================================================================



                                      -18-










                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                       1997 RECOGNITION AND RETENTION PLAN








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










                          Adopted on November 21, 1996
                        Effective as of January 22, 1997


<PAGE>

                                TABLE OF CONTENTS
                                -----------------
                                                                            Page
                                                                            ----

                                    ARTICLE I
                                    ---------

                                     PURPOSE
                                     -------

 Section 1.1       General Purpose of the Plan.................................1

                                   ARTICLE II
                                   ----------

                                   DEFINITIONS
                                   -----------

 Section 2.1       Association.................................................1
 Section 2.2       Award.......................................................1
 Section 2.3       Award Date..................................................1
 Section 2.4       Beneficiary.................................................1
 Section 2.5       Board.......................................................1
 Section 2.6       Change in Control of the Association........................2
 Section 2.7       Code........................................................3
 Section 2.8       Committee...................................................3
 Section 2.9       Disability..................................................3
 Section 2.10      Disinterested Board Member..................................3
 Section 2.11      Effective Date..............................................4
 Section 2.12      Eligible Director...........................................4
 Section 2.13      Eligible Individual.........................................4
 Section 2.14      Exchange Act................................................4
 Section 2.15      Person......................................................4
 Section 2.16      Plan........................................................4
 Section 2.17      Service.....................................................4
 Section 2.18      Share.......................................................4
 Section 2.19      Trust.......................................................4
 Section 2.20      Trust Agreement.............................................4
 Section 2.21      Trust Fund..................................................4
 Section 2.22      Trustee.....................................................4

                                   ARTICLE III
                                   -----------

                           SHARES AVAILABLE UNDER PLAN
                           ---------------------------

 Section 3.1       Shares Available Under Plan.................................5



                                       (i)


<PAGE>
                                                                            Page
                                                                            ----


                                   ARTICLE IV
                                   ----------

                                 ADMINISTRATION
                                 --------------

 Section 4.1       Committee...................................................5
 Section 4.2       Committee Action............................................5
 Section 4.3       Committee Responsibilities..................................6


                                    ARTICLE V
                                    ---------

                                 THE TRUST FUND
                                 --------------

 Section 5.1       Contributions...............................................6
 Section 5.2       The Trust Fund..............................................6
 Section 5.3       Investments.................................................7

                                   ARTICLE VI
                                   ----------

                                     AWARDS
                                     ------

 Section 6.1       Awards to Eligible Directors................................7
 Section 6.2       To Eligible Individuals.....................................7
 Section 6.3       Awards in General...........................................7
 Section 6.4       Share Allocations...........................................8
 Section 6.5       Dividend Rights.............................................8
 Section 6.6       Voting Rights...............................................8
 Section 6.7       Tender Offers...............................................8

                                   ARTICLE VII
                                   -----------

                       VESTING AND DISTRIBUTION OF SHARES
                       ----------------------------------

 Section 7.1       Vesting of Shares Granted to Eligible Directors.............8
 Section 7.2       Vesting of Shares Granted to Eligible Individuals...........9
 Section 7.3       Designation of Beneficiary..................................9
 Section 7.4       Manner of Distribution.....................................10
 Section 7.5       Taxes......................................................10


                                      (ii)

<PAGE>


                                                                           Page
                                                                           ----


                                  ARTICLE VIII
                                  ------------

                            AMENDMENT AND TERMINATION
                            -------------------------

 Section 8.1       Termination................................................11
 Section 8.2       Amendment..................................................11
 Section 8.3       Adjustments in the Event of a Business Reorganization......11


                                   ARTICLE IX
                                   ----------

                                  MISCELLANEOUS
                                  -------------

 Section 9.1       Status as an Employee Benefit Plan.........................12
 Section 9.2       No Right to Continued Employment...........................12
 Section 9.3       Construction of Language...................................12
 Section 9.4       Governing Law..............................................12
 Section 9.5       Headings...................................................13
 Section 9.6       Non-Alienation of Benefits.................................13
 Section 9.7       Taxes......................................................13
 Section 9.8       Approval of Shareholders...................................13
 Section 9.9       Notices....................................................13


                                      (iii)


<PAGE>


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                 ----------------------------------------------

                       1997 RECOGNITION AND RETENTION PLAN
                       -----------------------------------



                                    ARTICLE I
                                    ---------

                                     PURPOSE
                                     -------


      SECTION 1.1 GENERAL PURPOSE OF THE PLAN.

      The purpose of the Plan is to promote the growth and  profitability of the
Association  and  to  provide  eligible  directors,  certain  key  officers  and
employees of the  Association  and its  affiliates  with an incentive to achieve
corporate  objectives,  to  attract  and  retain  directors,  key  officers  and
employees of outstanding competence and to provide such directors,  officers and
employees with an equity interest in the Association.



                                   ARTICLE II
                                   ----------

                                  DEFINITIONS
                                  -----------


      The  following  definitions  shall  apply for the  purposes  of this Plan,
unless a different meaning is plainly indicated by the context:

      SECTION  2.1  ASSOCIATION   means  Wake  Forest  Federal  Savings  &  Loan
Association,  a  federally  chartered  stock  savings  bank,  and any  successor
thereto.

      SECTION  2.2  AWARD  means a grant of Shares to an  Eligible  Director  or
Eligible Individual.

      SECTION 2.3 AWARD DATE means, with respect to a particular Award, the date
specified  by the  Committee  in the notice of the Award  issued to the Eligible
Director or Eligible Individual by the Committee.

      SECTION  2.4  BENEFICIARY  means  the  Person  designated  by an  Eligible
Director or Eligible Individual pursuant to section 7.3 to receive  distribution
of any Shares available for  distribution to such Eligible  Director or Eligible
Individual,  in the event such  Eligible  Director or Eligible  Individual  dies
prior to receiving distribution of such Shares.

      SECTION 2.5 BOARD means the Board of Directors of the Association.


<PAGE>


      SECTION  2.6  CHANGE  IN  CONTROL  OF  THE  ASSOCIATION  means  any of the
following events:

                  (a)  approval  by the  stockholders  of the  Association  of a
         transaction  that  would  result  in  the  reorganization,   merger  or
         consolidation of the Association with one or more other persons,  other
         than a transaction following which:

                           (i) at least 51% of the equity ownership interests of
                  the entity  resulting from such  transaction are  beneficially
                  owned (within the meaning of Rule 13d-3  promulgated under the
                  Exchange Act) in substantially  the same relative  proportions
                  by  persons  who,   immediately  prior  to  such  transaction,
                  beneficially   owned   (within   the  meaning  of  Rule  13d-3
                  promulgated  under  the  Exchange  Act)  at  least  51% of the
                  outstanding equity ownership interests in the Association; and

                           (ii) at least 51% of the securities  entitled to vote
                  generally in the election of directors of the entity resulting
                  from such  transaction  are  beneficially  owned  (within  the
                  meaning of Rule 13d-3  promulgated  under the Exchange Act) in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the securities  entitled to vote
                  generally in the election of directors of the Association;

                  (b) the acquisition of all or substantially  all of the assets
         of the Association or beneficial  ownership (within the meaning of Rule
         13d-3  promulgated  under  the  Exchange  Act)  of 25% or  more  of the
         outstanding securities of the Association entitled to vote generally in
         the  election of  directors  by any person or by any persons  acting in
         concert,  or approval by the  stockholders  of the  Association  of any
         transaction which would result in such an acquisition;

                  (c) a complete  liquidation or dissolution of the Association,
         or approval by the  stockholders  of the Association of a plan for such
         liquidation or dissolution;

                  (d) the occurrence of any event if, immediately following such
         event,  at least 50% of the  members of the Board of  Directors  of the
         Association do not belong to any of the following groups:

                           (i)  individuals  who were  members  of the  Board of
                  Directors of the  Association  on the  effective  date of this
                  Plan; or

                           (ii)  individuals  who first  became  members  of the
                  Board of Directors of the Association after the effective date
                  of this Plan either:

                                    (A) upon  election  to serve as a member  of
                           the  Board  of  Directors  of  the   Association   by
                           affirmative vote of three-quarters of


                                       -2-

<PAGE>


                           the  members  of  such  Board,  or  of  a  nominating
                           committee  thereof,  in  office  at the  time of such
                           first election; or

                                    (B) upon election by the stockholders of the
                           Association  to  serve as a  member  of the  Board of
                           Directors of the  Association,  but only if nominated
                           for election by affirmative vote of three-quarters of
                           the  members  of  such  Board,  or  of  a  nominating
                           committee  thereof,  in  office  at the  time of such
                           first nomination;

                  provided,   however,   that  such  individual's   election  or
                  nomination  did  not  result  from  an  actual  or  threatened
                  election  contest  (within  the  meaning  of  Rule  14a-11  of
                  Regulation  14A  promulgated  under the Exchange Act) or other
                  actual or  threatened  solicitation  of  proxies  or  consents
                  (within  the  meaning  of  Rule  14a-11  of   Regulation   14A
                  promulgated under the Exchange Act) other than by or on behalf
                  of the Board of the Association; or

                  (e) any event which would be described in section 2.6(a), (b),
         (c) or (d) if the term "Wake Forest Bancorp,  M.H.C." were  substituted
         for the term "the Association" therein.

In no event, however,  shall a Change in Control of the Association be deemed to
have  occurred as a result of any  acquisition  of  securities  or assets of the
Association  by a parent or  subsidiary  of the  Association  or by any employee
benefit plan  maintained  by any of them.  For purposes of this section 2.6, the
term "person" shall have the meaning  assigned to it under sections  13(d)(3) or
14(d)(2) of the Exchange Act.

      SECTION 2.7 CODE means the Internal  Revenue Code of 1986  (including  the
corresponding provisions of any succeeding law).

      SECTION 2.8 COMMITTEE means the Committee described in section 4.1.

      SECTION 2.9 DISABILITY  means a condition of total  incapacity,  mental or
physical,  for  further  performance  of duty  with the  Association  which  the
Committee shall have determined,  on the basis of competent medical evidence, is
likely to be permanent.

      SECTION  2.10  DISINTERESTED  BOARD MEMBER means a member of the Board who
(a) is not a current  employee of the Association or a subsidiary,  (b) does not
receive  remuneration  from the Association or a subsidiary,  either directly or
indirectly, in any capacity other than as a director and (c) does not possess an
interest  in  any  other   transaction,   and  is  not  engaged  in  a  business
relationship,  for which disclosure would be required pursuant to Item 404(a) or
(b) of the proxy solicitation  rules of the Securities and Exchange  Commission.
The term Disinterested Board Member shall be interpreted in such manner as shall
be necessary to conform to the requirements of Rule 16b-3  promulgated under the
Exchange Act.

                                       -3-
<PAGE>

      SECTION 2.11  EFFECTIVE DATE means the date on which the  stockholders  of
the Association approve the Plan as contemplated by section 9.8.

      SECTION 2.12 ELIGIBLE DIRECTOR means a member of the Board of Directors of
the  Association  is not also an  employee  of the  Association  (or any parent,
subsidiary or affiliate thereof).

      SECTION 2.13 ELIGIBLE INDIVIDUAL means any employee whom the Committee may
determine  to be a key  officer  or  employee  of  the  Association  (or  of any
subsidiary thereof) and select to receive an Award pursuant to the Plan.

      SECTION 2.14 EXCHANGE ACT means the  Securities  and Exchange Act of 1934,
as amended (including the corresponding provisions of any succeeding law).

      SECTION 2.15 PERSON means an individual, a corporation,  a bank, a savings
bank, a savings and loan association, a financial institution, a partnership, an
association,  a  joint-stock  company,  a trust,  an estate,  an  unincorporated
organization and any other business organization or institution.

      SECTION 2.16 PLAN means the Wake Forest Federal Savings & Loan Association
1996 Recognition and Retention Plan, as amended from time to time.

      SECTION 2.17 SERVICE means service for the  Association (or any subsidiary
of the  Association)  as an employee in any  capacity,  service as a director or
emeritus director or advisory  director of the Association,  or, with respect to
any  individual who is  contractually  bound by  restrictive  covenants  against
competition or  solicitation  which operate to benefit the  Association  (or any
subsidiary of the Association), performance under such covenants.

      SECTION  2.18 SHARE means a share of common  stock of Wake Forest  Federal
Savings & Loan Association, par value $.01 per share.

      SECTION  2.19  TRUST  means the legal  relationship  created  by the Trust
Agreement pursuant to which the Trustee holds the Trust Fund in trust. The Trust
may be referred to as the  "Recognition  and Retention Plan Trust of Wake Forest
Federal Savings & Loan Association."

      SECTION  2.20 TRUST  AGREEMENT  means the  agreement  between  Wake Forest
Federal  Savings  & Loan  Association  and  the  Trustee  therein  named  or its
successor pursuant to which the Trust Fund shall be held in trust.

      SECTION 2.21 TRUST FUND means the corpus (consisting of contributions paid
over to the Trustee, and investments thereof),  and all earnings,  appreciations
or additions thereof and thereto,  held by the Trustee under the Trust Agreement
in accordance with the Plan, less any depreciation thereof and any payments made
therefrom pursuant to the Plan.

      SECTION 2.22 TRUSTEE means the Trustee of the Trust Fund from time to time
in office.  The Trustee  shall  serve as Trustee  until it is removed or resigns
from office and is

                                       -4-

<PAGE>

replaced by a successor  Trustee or Trustees  appointed  by Wake Forest  Federal
Savings & Loan Association.



                                   ARTICLE III
                                   -----------

                           SHARES AVAILABLE UNDER PLAN
                           ---------------------------


      SECTION 3.1 SHARES AVAILABLE UNDER PLAN.

      The maximum number of Shares  available for Awards under the Plan shall be
22,248.  An  aggregate  maximum of 1,112  Shares may be granted in Awards to any
Eligible  Director  individually and a maximum of 6,674 Shares may be granted in
Awards to Eligible Directors in the aggregate.  A maximum of 5,562 Shares may be
granted in Awards to any Eligible Individual.



                                   ARTICLE IV
                                   ----------

                                 ADMINISTRATION
                                 --------------


      SECTION 4.1 COMMITTEE.

      The  Plan  shall  be  administered  by the  members  of  the  Compensation
Committee  of  Wake  Forest  Federal   Savings  &  Loan   Association   who  are
Disinterested  Board  Members.  If the  Committee  consists  of  fewer  than two
Disinterested Board Members,  then the Board shall appoint to the Committee such
additional  Disinterested  Board  Members as shall be necessary to provide for a
Committee consisting of at least two Disinterested Board Members.


      SECTION 4.2 COMMITTEE ACTION.

      The Committee shall hold such meetings,  and may make such  administrative
rules and  regulations,  as it may deem proper. A majority of the members of the
Committee shall constitute a quorum, and the action of a majority of the members
of the Committee  present at a meeting at which a quorum is present,  as well as
actions taken pursuant to the unanimous written consent of all of the members of
the Committee  without  holding a meeting,  shall be deemed to be actions of the
Committee.  All actions of the Committee shall be final and conclusive and shall
be binding upon the Association  and all other  interested  parties.  Any Person
dealing with the Committee  shall be fully protected in relying upon any written
notice, instruction, direction or other communication signed by the Secretary of
the Committee and one member of the Committee,

                                       -5-


<PAGE>


by two  members  of  the  Committee  or by a  representative  of  the  Committee
authorized to sign the same in its behalf.


      SECTION 4.3 COMMITTEE RESPONSIBILITIES.

      Subject to the terms and  conditions of the Plan and such  limitations  as
may be imposed by the Board,  the Committee shall be responsible for the overall
management and administration of the Plan and shall have such authority as shall
be  necessary  or  appropriate  in  order  to  carry  out its  responsibilities,
including, without limitation, the authority:

                  (a) to interpret  and construe the Plan,  and to determine all
         questions  that may arise under the Plan as to  eligibility  for Awards
         under the Plan, the amount of Shares, if any, to be granted pursuant to
         an Award, and the terms and conditions of such Award;

                  (b) to adopt rules and  regulations and to prescribe forms for
         the operation and administration of the Plan; and

                  (c) to  take  any  other  action  not  inconsistent  with  the
         provisions of the Plan that it may deem necessary or appropriate.



                                    ARTICLE V
                                    ---------

                                 THE TRUST FUND
                                 --------------


      SECTION 5.1 CONTRIBUTIONS.

      Wake Forest Federal Savings & Loan Association shall contribute,  or cause
to be  contributed,  to the Trust,  from time to time,  such amounts of money or
property  as  shall  be  deter  mined  by  the  Board,  in  its  discretion.  No
contributions by Eligible Directors or Eligible Employees shall be permitted.


      SECTION 5.2 THE TRUST FUND.

      The Trust Fund shall be held and invested  under the Trust  Agreement with
the Trustee.  The  provisions of the Trust  Agreement  shall include  provisions
conferring  powers on the Trustee as to investment,  control and disbursement of
the Trust Fund, and such other provi sions not inconsistent with the Plan as may
be prescribed by or under the authority of the Board.  No bond or security shall
be required of any Trustee at any time in office.

                                       -6-


<PAGE>


      SECTION 5.3 INVESTMENTS.

      The  Trustee  shall  invest  the Trust  Fund in Shares  and in such  other
investments as may be permitted  under the Trust  Agreement,  including  savings
accounts,  time or other interest  bearing deposits in or other interest bearing
obligations of the  Association,  in such  proportions as shall be determined by
the Committee;  provided, however, that in no event shall the Trust Fund be used
to purchase more than 22,248 Shares.  Notwithstanding the immediately  preceding
sen tence,  the  Trustee  may  temporarily  invest the Trust Fund in  short-term
obligations of, or guaranteed by, the U.S.  Government or an agency thereof,  or
the Trustee may retain the Trust Fund uninvested or may sell assets of the Trust
Fund to provide amounts required for purposes of the Plan.



                                   ARTICLE VI
                                   ----------

                                     AWARDS
                                     ------


      SECTION 6.1 AWARDS TO ELIGIBLE DIRECTORS.

      On the Effective Date, each Person who is then an Eligible  Director shall
be granted an Award of the number of Shares  specified  for him or her in Column
II of Table I attached hereto.


      SECTION 6.2 TO ELIGIBLE INDIVIDUALS.

      Subject to such limitations as the Board may from time to time impose, the
number of Shares as to which an  Eligible  Individual  may be  granted  an Award
shall be determined by the Committee in its discretion.


      SECTION 6.3 AWARDS IN GENERAL.

      Any Award shall be evidenced by a written  notice  issued by the Committee
to the Eligible Director or Eligible Employee, which notice shall:

                  (a)  specify the number of Shares covered by the Award;

                  (b)  specify the Award Date;

                  (c)  specify  the  dates on which  such  Shares  shall  become
         available  for  distribution  to  the  Eligible  Director  or  Eligible
         Individual; and

                                       -7-


<PAGE>


                  (d) contain such other terms and conditions  not  inconsistent
         with the Plan as the Board may, in its discretion, prescribe.


      SECTION 6.4 SHARE ALLOCATIONS.

      Upon the grant of an Award to an Eligible Director or Eligible Individual,
the Committee  shall notify the Trustee of the Award and of the number of Shares
subject to the Award. Thereafter,  until such time as the Shares subject to such
Award become vested or are forfeited, the books and records of the Trustee shall
reflect  that such  number of Shares are being held for the benefit of the Award
recipient.


      SECTION 6.5 DIVIDEND RIGHTS.

      Any  dividends or  distributions  declared and paid with respect to Shares
shall be held in the Trust Fund.  If, as of the record date for such dividend or
distribution,  the Shares with  respect to which it is paid are  allocated to an
Eligible  Director  or  Eligible  Employee  in  connection  with an  Award,  the
dividends  or  distributions  shall  be  similarly  allocated  to such  Eligible
Director or Eligible  Individual in connection with such Award and shall be held
for  distribution  or forfeiture in accordance  with the terms and conditions of
the Award.


      SECTION 6.6 VOTING RIGHTS.

      All Shares  held in the Trust Fund shall be voted by the  Trustee on a pro
rata basis in proportion to the manner in which Shares held by all other holders
of Shares are voted.


      SECTION 6.7 TENDER OFFERS.

      With respect to Shares held in the Trust Fund,  the Trustee  shall respond
to any tender offer,  exchange offer or other offer made to holders of Shares on
a pro rata  basis in  proportion  to the  manner in which all other  holders  of
Shares respond to such offer.



                                   ARTICLE VII
                                   -----------

                       VESTING AND DISTRIBUTION OF SHARES
                       ----------------------------------


      SECTION 7.1 VESTING OF SHARES GRANTED TO ELIGIBLE DIRECTORS.

      The Shares subject to each Award granted to Eligible  Directors  under the
Plan shall become  vested as follows:  (i) twenty  percent  (20%) of such Shares
shall become vested upon the

                                       -8-

<PAGE>



February 1 following the first  anniversary of the Effective  Date;  (ii) 20% of
such  Shares  shall  become  vested  upon the  February 1  following  the second
anniversary of the Effective Date;  (iii) 20% of such Shares shall become vested
upon the February 1 following the third  anniversary of the Effective Date; (iv)
20% of such Shares shall become  vested upon the February 1 following the fourth
anniversary  of the  Effective  Date;  and (v) 20% of such Shares  shall  become
vested upon the  February 1 following  the fifth  anniversary  of the  Effective
Date;  provided,  however,  that the  Eligible  Director has remained in Service
during the period  beginning on the Effective  Date and ending on the applicable
anniversary of the Effective Date; and provided,  further, an Award shall become
100% vested upon the Award holder's death or Disability while in Service.


                  SECTION 7.2 VESTING OF SHARES GRANTED TO ELIGIBLE INDIVIDUALS.

                  Each Award to an Eligible Individual made under the Plan shall
become vested at the times and upon the conditions specified by the Committee in
the Award notice; provided, however, that:

                  (a) no  Award  shall  become  vested  as to any of the  Shares
         covered thereby prior to the first anniversary of the Effective Date;

                  (b) no more than 20% of the  Shares  covered  by the Award may
         become vested on or after the first  anniversary  of the Effective Date
         and prior to the second anniversary of the Effective Date;

                  (c) no more than 40% of the  Shares  covered  by the Award may
         become vested on or after the second  anniversary of the Effective Date
         and prior to the third anniversary of the Effective Date;

                  (d) no more than 60% of the  Shares  covered  by the Award may
         become vested on or after the third  anniversary  of the Effective Date
         and prior to the fourth anniversary of the Effective Date;

                  (e) no more than 80% of the  Shares  covered  by the Award may
         become vested on or after the fourth  anniversary of the Effective Date
         and prior to the fifth anniversary of the Effective Date;

                  (f) no  Award  may  vested  as to all  of the  Shares  covered
         thereby until the fifth anniversary of the Effective Date;

provided,  however,  that an Award  shall  become  vested,  and all  Shares  not
previously  vested shall be  distributed,  on the date of the Award  recipient's
death or Disability while in Service.

                                       -9-



<PAGE>



      SECTION 7.3 DESIGNATION OF BENEFICIARY.

      An Eligible Director or Eligible  Individual who has received an Award may
designate a Beneficiary to receive any undistributed Shares that are, or become,
available for distribution on, or after, the date of his death. Such designation
(and any change or revocation of such  designation)  shall be made in writing in
the  form  and  manner  prescribed  by the Com  mittee.  In the  event  that the
Beneficiary designated by an Eligible Director or Eligible Individual dies prior
to the  Eligible  Director  or  Eligible  Individual,  or in the  event  that no
Beneficiary has been designated,  any undistributed  Shares that are, or become,
available for  distribution  on, or after,  the Eligible  Director's or Eligible
Individual's  death  shall  be  paid to the  executor  or  administrator  of the
Eligible Director's or Eligible Individual's estate or other fiduciary appointed
or authorized by a court of competent  jurisdiction to collect this asset. If no
court proceeding to initiate the  administration or settlement of the estate has
been  brought  within one year  after the death of the  Eligible  Individual  or
Eligible  Director and if no such executor or  administrator  or other person is
appointed within such time as the Committee, in its sole discretion,  shall deem
reasonable (but in no event earlier than one year after such death), to such one
or more of the spouse  and  descendants  and blood  relatives  of such  deceased
person as the Committee may select.


      SECTION 7.4 MANNER OF DISTRIBUTION.

      (a) As soon as practicable  following the date any Shares granted pursuant
to an Award become vested  pursuant to sections 7.1 and 7.2, the Committee shall
take such actions as are necessary to cause the transfer of record  ownership of
the Shares  that have become  vested  from the  Trustee to the Award  holder and
shall cause the Trustee to  distribute  to the Award holder all  property  other
than Shares then being held in connection with the Shares being distributed.

      (b) The  Association's  obligation  to deliver  Shares with  respect to an
Award shall, if the Committee so requests,  be conditioned upon the receipt of a
representation  as to the  investment  intention  of the  Eligible  Director  or
Eligible  Individual or Beneficiary to whom such Shares are to be delivered,  in
such form as the  Committee  shall  determine  to be  necessary  or advisable to
comply with the provisions of applicable federal,  state or local law. It may be
pro  vided  that  any  such  representation  shall  become  inoperative  upon  a
registration of the Shares or upon the occurrence of any other event eliminating
the necessity of such  representation.  The Association shall not be required to
deliver any Shares  under the Plan prior to (i) the  admission of such Shares to
listing on any stock  exchange on which  Shares may then be listed,  or (ii) the
completion  of such  registration  or other  qualification  under  any  state or
federal law, rule or regulation as the Committee shall determine to be necessary
or advisable.


      SECTION 7.5 TAXES.

      The  Association,  the  Committee  or the Trustee  shall have the right to
require any person  entitled to receive  Shares  pursuant to an Award to pay the
amount of any tax which is required to be withheld  with respect to such Shares,
or, in lieu thereof,  to retain,  or to sell without notice, a sufficient number
of Shares to cover the amount required to be withheld.

                                      -10-

<PAGE>


                                  ARTICLE VIII
                                  ------------

                            AMENDMENT AND TERMINATION
                            -------------------------


      SECTION 8.1 TERMINATION.

      The Board may  suspend  or  terminate  the Plan in whole or in part at any
time  by  giving  written  notice  of  such  suspension  or  termination  to the
Committee;  provided,  however,  that the Plan may not be terminated while there
are outstanding  Awards that may thereafter become vested.  Upon the termination
of the Plan,  the Trustee shall make  distributions  from the Trust Fund in such
amounts and to such  persons as the  Committee  may direct and shall  return the
remaining assets of the Trust Fund, if any, to the Association.


      SECTION 8.2 AMENDMENT.

      The Board  may  amend or revise  the Plan in whole or in part at any time;
provided,  however,  that no such  amendment  shall  authorize  the  issuance of
additional Shares under the Plan without the approval of the shareholders of the
Association to the extent required by law; and provided,  further,  that no such
amendment shall adversely  affect the rights of any person in or with respect to
any Award granted hereunder prior to the date on which such amendment is adopted
or made effective, whichever is later.


      SECTION 8.3 ADJUSTMENTS IN THE EVENT OF A BUSINESS REORGANIZATION.

      (a)  In  the  event  of  any  merger,  consolidation,  or  other  business
reorganization  (including but not limited to a Change of Control) in which Wake
Forest Federal Savings & Loan  Association is the surviving  entity,  and in the
event of any stock split, stock dividend or other event generally  affecting the
number of Shares  held by each  person who is then a holder of record of Shares,
the number of Shares held in the Trust Fund, including Shares covered by Awards,
shall be adjusted to account for such event.  Such adjustment  shall be effected
by multiplying  such number of Shares by an amount equal to the number of Shares
that would be owned after such event by a person who,  immediately prior to such
event,  was the  holder of  record of one  Share;  provided,  however,  that the
Committee  may,  in its  discretion,  establish  another  appropriate  method of
adjustment.

      (b)  In  the  event  of  any  merger,  consolidation,  or  other  business
reorganization  (including but not limited to a Change of Control) in which Wake
Forest  Federal  Savings & Loan  Association  is not the surviving  entity,  the
Trustee  shall  hold in the Trust  Fund any money,  stock,  securities  or other
property received by holders of record of Shares in connection with such merger,
consolidation, or other business reorganization. Any Award with respect to which
Shares had been allocated to an Eligible  Director or Eligible  Individual shall
be adjusted by allocating to

                                      -11-

<PAGE>

the Eligible  Director or Eligible  Individual  granted such Award the amount of
money,  stock,  securities  or other  property  received  by the Trustee for the
Shares allocated to such Eligible Director or Eligible  Individual.  The vesting
and  distribution  of such  money,  stock,  securities  or other  property  thus
allocated to an Eligible  Director or Eligible  Individual  shall continue to be
governed by Section 7.1 or 7.2, as applicable.



                                   ARTICLE IX
                                   ----------

                                  MISCELLANEOUS
                                  -------------


      SECTION 9.1 STATUS AS AN EMPLOYEE BENEFIT PLAN.

      This Plan is not intended to satisfy the  requirements  for  qualification
under section 401(a) of the Code or to satisfy the definitional requirements for
an "employee benefit plan" under section 3(3) of the Employee  Retirement Income
Security Act of 1974, as amended. It is intended to be a non-qualified incentive
compensation  program that is exempt from the  regulatory  require  ments of the
Employee  Retirement Income Security Act of 1974, as amended.  The Plan shall be
construed and administered so as to effectuate this intent.


      SECTION 9.2 NO RIGHT TO CONTINUED EMPLOYMENT.

      Neither the  establishment  of the Plan nor any provisions of the Plan nor
any action of the Board or the Committee  with respect to the Plan shall be held
or construed to confer upon any Eligible  Individual any right to a continuation
of employment by the  Association  or upon any Eligible  Director any right to a
continuation of his position as a director of the  Association.  The Association
reserves  the right to dismiss any  Eligible  Individual  or remove any Eligible
Director or otherwise deal with any Eligible  Individual or Eligible Director to
the same extent that it could if the Plan had not been adopted.


      SECTION 9.3 CONSTRUCTION OF LANGUAGE.

      Whenever  appropriate in the Plan,  words used in the singular may be read
in the plural,  words used in the plural may be read in the singular,  and words
importing the masculine gender may be read as referring  equally to the feminine
or the neuter.  Any reference to an Article or section  number shall refer to an
Article or section of this Plan unless otherwise indicated.


      SECTION 9.4 GOVERNING LAW.

      The Plan shall be construed,  administered  and enforced  according to the
federal laws of the United States of America and, in the absence of  controlling
federal law, according to

                                      -12-

<PAGE>


the internal laws of the State of North Carolina applicable to contracts entered
into  between  citizens  and  residents  of the  State of North  Carolina  to be
performed wholly within the borders of such State.


      SECTION 9.5 HEADINGS.

      The headings of Articles and sections are included  solely for convenience
of reference. If there is any conflict between such headings and the text of the
Plan, the text shall control.


      SECTION 9.6 NON-ALIENATION OF BENEFITS.

      The right to receive a benefit  under the Plan shall not be subject in any
manner to anticipation, alienation or assignment, nor shall such right be liable
for or subject to debts, contracts, liabilities, engagements or torts.


      SECTION 9.7 TAXES.

      The  Association  shall have the right to deduct from all amounts paid and
property  distributed with respect to an Award under the Plan any taxes required
by law to be withheld with respect to such Award,  or require the person to whom
such cash or property is paid or distributed to pay the  Association  the amount
of any tax which the  Association  is required to withhold  with respect to such
payment or  distribution,  or, in lieu  thereof,  to retain,  or to sell without
notice,  a  sufficient  number  of Shares to cover  the  amount  required  to be
withheld.


      SECTION 9.8 APPROVAL OF SHAREHOLDERS.

      The Plan and all Awards  granted  hereunder  shall be  conditioned  on the
approval of the Plan by the majority of the votes eligible to be cast by holders
of Shares of the  Association  (other  than Wake Forest  Bancorp,  M.H.C.) at an
annual or special  meeting of the holders of Shares held no earlier than October
3, 1996. No Award under the Plan shall be granted prior to such approval.


      SECTION 9.9 NOTICES.

      Any  communication  required  or  permitted  to be given  under  the Plan,
including any notice, direction, designation, comment, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered personally or five (5) days after mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the address  listed  below,  or at such other  address as one such
party may by written notice specify to the other party:

                                      -13-


<PAGE>


                  (a) If to the Committee:

                      Wake Forest Federal Savings & Loan Association
                      302 South Brooks Street, P.O. Box 707
                      Wake Forest, North Carolina  27588-0707

                      Attention:  Recognition and Retention Plan Committee

                  (b) If to an Award recipient, to the Award recipient's address
         as shown in the Association's personnel records.

                                      -14-


<PAGE>

                                     TABLE 1
================================================================================
          I                                                II
- --------------------------------------------------------------------------------
     Howard Brown                                               954
     Leelan Woodlief                                            954
     John Lyon                                                  954
     Paul Brixhoff                                              953
     Harold Washington                                          953
     Watson Wilkinson                                           953
     Fred Sandusky                                              953
================================================================================
                                      -15-



                                  July 13, 1999




Wake Forest Federal Savings & Loan Association
302 South Brooks Street
P.O. Box 707
Wake Forest, North Carolina 27588-0707

               Re:  1997 Stock Option and Recognition and Retention Plans
                    -----------------------------------------------------

Dear Sirs:

                  We have acted as counsel  for Wake  Forest  Federal  Savings &
Loan  Association,  a  federally-chartered   savings  &  loan  association  (the
"Association"),  in connection  with the filing of a  registration  statement on
Form S-8 under the Securities Act of 1933, as amended ("Registration Statement")
with  respect to 76,248  shares of its common  stock,  par value $0.01 per share
(the "Shares"),  of which 54,000 shares are authorized but unissued shares which
have been reserved for issuance  ("Original  Issue Shares") upon the exercise of
options granted  pursuant to the Wake Forest Federal Savings & Loan  Association
(the "Plan").  In rendering  the opinion set forth below,  we do not express any
opinion concerning law other than the federal law of the United States.

                  We have examined  originals or copies,  certified or otherwise
identified,  of such documents,  corporate  records and other  instruments as we
have deemed  necessary or advisable for purposes of this opinion.  As to matters
of fact, we have examined and relied upon the Plan described above and, where we
have deemed  appropriate,  representations  or  certificates  of officers of the
Association  or  public  officials.  We have  assumed  the  authenticity  of all
documents submitted to us as originals,  the genuineness of all signatures,  the
legal  capacity of natural  persons and the  conformity  to the originals of all
documents submitted to us as copies.

                  Based  on  the  foregoing,  we are of  the  opinion  that  the
Original  Issue Shares that are being  registered  pursuant to the  Registration
Statement have been duly  authorized and, when issued and paid for in accordance
with the terms of the Plan,  such Original Issue Shares will be validly  issued,
fully paid and non-assessable.



<PAGE>



Wake Forest Federal Savings & Loan Association
July 13, 1999
Page 2



                  In rendering  the opinion set forth above,  we have not passed
upon and do not  purport to pass upon the  application  of "doing  business"  or
securities or "blue-sky" laws of any  jurisdiction  (except  federal  securities
laws).

                  This   opinion  is  given   solely  for  the  benefit  of  the
Association  and  purchasers  of Shares  under the Plan,  and no other person or
entity is entitled to rely hereon without express written consent.

                  We hereby  consent to the filing of this opinion as an exhibit
to the Registration Statement and to the references to our Firm's name therein.


                                                  Very truly yours,

                                                     THACHER PROFFITT & WOOD



                                                      by: /s/ V. Gerard Comizio
                                                          ---------------------
                                                              V. Gerard Comizio



                                                                    EXHIBIT 23.1


      Consent of Thacher Proffitt & Wood (included in Exhibit 5.1 hereof)





                                                                    EXHIBIT 23.2



                       Consent of McGladrey & Pullen, LLP

                         CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in this  Registration  Statement on
Form S-8 of Wake Forest Bancshares,  Inc., of our report dated October 30, 1998,
except for Note 15, as to which the date is November 16, 1998,  on our audits of
the  consolidated   balance  sheets  of  Wake  Forest  Federal  Savings  &  Loan
Association  and  subsidiary as of September 30, 1998 and 1997,  and the related
consolidated  statements  of income,  changes in  stockholders'  equity and cash
flows for each of the years in the three-year  period ended  September 30, 1998,
which  report  appears on page 16 in the  September  30, 1998  Annual  Report to
Stockholders,  which is  incorporated  by reference into the Form 10-KSB of Wake
Forest Federal Savings & Loan Association for the year ended September 30, 1998.

                                              /s/ McGladery & Pullen, LLP
                                              --------------------------------
                                              McGladery & Pullen, LLP


Raleigh, North Carolina
July 13, 1999





                                                                    EXHIBIT 99.1


                          OFFICE OF THRIFT SUPERVISION
                             Washington, D.C. 20552

                                   FORM 10-KSB

              Annual Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

          For the fiscal year ended September 30, 1998 Docket No. 0143

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
        (Exact name of small business issuer asspecified in its charter)


          FEDERALLY CHARTERED                           56-0440967
        State of Incorporation                     IRS Employer Number

                             302 South Brooks Street
                        Wake Forest, North Carolina 27587
                    (Address of Principal Executive Offices)

Issuer's telephone, including area code:  (919) 556-5146

Securities registered pursuant to Section 12(g) of the Exchange Act:

                     Common Stock, par value $0.01 per share
                                 Title of Class

         Indicate  by check mark  whether  the issuer (1) has filed all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the preceding 12 months (or for such shorter  period that the issuer
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

         Indicate by check mark if there is no disclosure  of delinquent  filers
pursuant to Item 405 of Regulation S-B contained herein or any amendment to this
Form 10-KSB. [ ]

         The revenues for the issuer's  fiscal year ended September 30, 1998 are
$6,016,850.

         The issuer  had  1,215,862  shares of common  stock  outstanding  as of
September  30,  1998.   The  aggregate   value  of  the  voting  stock  held  by
non-affiliates  of the Registrant,  computed by reference to the average bid and
asked  prices of the common stock as of September  30, 1998 was  $6,159,000  and
$7,580,000, respectively.

                      DOCUMENTS INCORPORATED BY REFERENCE.

         Portions  of the  Annual  Report  to  Stockholders  for the year  ended
September  30, 1998 are  incorporated  by reference  into Parts I and II of this
Form 10-KSB.

         Portions  of the  Proxy  Statement  for  the  1999  Annual  Meeting  of
Shareholders are incorporated by reference into Part III of this Form 10-KSB.

         The  Exhibits  incorporate  by reference  the Notice of Mutual  Holding
Company Reorganization on Form MHC-1.

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


<PAGE>

                            TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                            Page
                                                                                           ------
<S>                                                                                        <C>
PART I
         ITEM 1.  DESCRIPTION OF BUSINESS....................................................1
         ITEM 2.  PROPERTIES................................................................28
         ITEM 3.  LEGAL PROCEEDINGS.........................................................28
         ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.......................28

PART II
         ITEM 5.  MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS...................28
         ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS......................................28
         ITEM 7.  FINANCIAL STATEMENTS......................................................29
         ITEM 8.  CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON
                           ACCOUNTING AND FINANCIAL DISCLOSURE..............................29

PART III
         ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
                           COMPLIANCE WITH SECTION 16(a)OF THE EXCHANGE ACT.................29
         ITEM 10. EXECUTIVE COMPENSATION....................................................29
         ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                           AND MANAGEMENT...................................................29
         ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS............................29
         ITEM 13. EXHIBITS, LISTS AND REPORTS ON FORM 8-K...................................30

SIGNATURES

</TABLE>










This annual report on Form 10-KSB contains  certain  forward-looking  statements
consisting  of estimates  with respect to the  financial  condition,  results of
operations  and other  business of the  Association  that are subject to various
factors  which  could  cause  actual  results  to differ  materially  from those
estimates.  Factors  which could  influence  the  estimates  include  changes in
general and local market conditions,  legislative and regulatory  conditions and
an adverse interest rate environment.

                                       -2-

<PAGE>




                                     PART I


ITEM 1.  DESCRIPTION OF BUSINESS

GENERAL

         Wake Forest Federal Savings & Loan Association (the "Association") is a
federally  chartered stock savings and loan association  which conducts business
from its one  office  located  in Wake  Forest,  North  Carolina.  The office is
located in Wake County, North Carolina. The Association was founded in 1922 as a
building and loan association.  In 1982, the Association  converted from a North
Carolina chartered mutual savings and loan association to a federally  chartered
mutual savings and loan  association.  During fiscal year 1996, the  Association
converted from a federally  chartered  mutual savings and loan  association to a
federally chartered stock savings and loan association,  which is majority owned
by  Wake  Forest  Bancorp,   M.H.C.,  a  federal  mutual  holding  company.  See
"Management's  Discussion and Analysis-The  Reorganization."  The  Association's
deposits are insured by the Savings  Association  Insurance Fund ("SAIF") of the
Federal  Deposit  Insurance  Corporation  (the  "FDIC")  to the  maximum  extent
permitted by law. At September  30, 1998,  the  Association  had total assets of
$74.4 million, total deposits of $60.0 million and equity of $13.2 million.

         The primary focus of the Association is to provide financing for single
family housing in its market area of northern Wake County and southern  Franklin
and Granville Counties.  The Association has concentrated its lending activities
on real  estate  loans  secured  by single  family  residential  properties  and
construction  loans on  primarily  residential  properties.  To a  significantly
lesser  extent,  the  Association  invests  in  commercial  real  estate,  land,
multifamily  residential and savings account loans. The Association also invests
its excess funds  primarily in Federal Home Loan Bank  ("FHLB")  stock,  Federal
Home Loan Mortgage Corporation ("FHLMC") stock, U.S. Treasury  obligations,  and
other short term interest-bearing  deposits. The Association's principal sources
of funds are  deposits  and  principal  and  interest  payments  on  loans.  The
principal source of income is interest on loans and investment  securities.  The
Association's  principal expenses are interest paid on deposits and compensation
and benefits.

         The Association's  results of operations are dependent primarily on net
interest income,  which is the difference  between the interest income earned on
its  interest-earning  assets,  such as loans and  securities,  and the interest
expense on its interest-bearing  liabilities,  such as deposits. The Association
also generates  non-interest  income such as service charges and other fees. The
Association's  non-interest  expenses  primarily  consist  of  compensation  and
benefits,  occupancy  expenses,  net costs of real estate owned, data processing
fees and other operating expenses.  The Association's  results of operations are
also  significantly  affected by general  economic  and  competitive  conditions
(particularly changes in market interest rates), government policies, changes in
accounting  standards  and  actions  of  regulatory  agencies.  The  Association
exceeded all of its regulatory  capital  requirements at September 30, 1998. See
"Regulation--Regulation of Federal Savings Association--Capital Requirements."

         The  Association  is primarily  engaged in the  business of  attracting
retail deposits from the general public in the Association's marketing area, and
investing  those  deposits,  together with other sources of funds,  primarily in
loans secured by one- to  four-family  residential  real estate for retention in
its loan portfolio. For further details, see below under "Lending Activities."

REORGANIZATION

         On  October  23,  1995,  the  Board of  Directors  adopted  the Plan of
Reorganization  from  Mutual  Savings  and Loan  Association  to Mutual  Holding
Company (the "Plan of  Reorganization"),  pursuant to which the  Association (i)
exchanged its federal mutual savings and loan association  charter for a federal
stock savings and loan association  charter and (ii) formed Wake Forest Bancorp,
M.H.C.  (the "Holding  Company"),  a federally  chartered mutual holding company
which owns and will own in excess of 50% of the common stock of the  Association
so long as the Holding Company remains in mutual form (the "Reorganization"). In
connection with the  Reorganization,  the Association  sold shares of its common
stock to certain  depositors of the Association and




<PAGE>
the  Association's  Employee  Stock  Ownership Plan  ("ESOP").  The  Association
completed the Reorganization on April 3, 1996.

MARKET AREA AND COMPETITION

         The  Association  is a  community-oriented  savings  institution  which
primarily  gathers  deposits  and  originates  one- to  four-family  residential
mortgage loans and construction  loans within its market area. The Association's
market area for deposit  gathering and lending is  concentrated in northern Wake
County and southern Franklin and Granville Counties, North Carolina.

         The  Association's  market area has benefitted from its close proximity
to the "Research Triangle Park" (the "Park") which includes the cities of Durham
and Raleigh.  The commuting distance from the Park to the town of Wake Forest is
approximately twenty miles. While most of the commercial  development within the
Research  Triangle  Park  has been in  Durham  County,  most of the  residential
development  for the  employees  of the Park  has  taken  place in Wake  County.
Northern Wake County is expected to benefit from the continued expansion of this
area.

         Currently,   employment   within  the  region   varies,   from  a  more
service-oriented   industry   near  the  Research   Triangle   Park  to  a  more
agricultural/manufacturing   base  further  away  from  the  Park.  The  largest
employers in the northern Wake County area include  Weavexx,  Athey Products and
Mallinckrodt. Proximity to the Park, to Raleigh-Durham International Airport and
to the city of Raleigh, the state capital, should result in the future growth in
the Association's market area.

         The population of the Association's market area grew rapidly during the
1980s and early 1990s and is  expected  to continue  its growth at the same pace
over the next five years.  Wake County is  anticipated to grow by 16.4% over the
next five  years  while the town of Wake  Forest is  expected  to grow even more
rapidly (from its current population of almost 7,000).  Nearly 70% of the growth
within  the region is related to  residential  development.  The recent  housing
developments  within the Association's  market area include a wide range of home
prices.  The market area is  becoming  more  suburbanized  as  evidenced  by the
increasing number of residential  subdivisions located within the region and the
decreasing acreage devoted to farm land.

         The Association faces substantial  competition for both the deposits it
accepts  and the loans it makes.  Located  within  the town of Wake  Forest  are
branch offices of three other  depository  institutions,  all three of which are
commercial  banks. The Association also encounters  significant  competition for
deposits from commercial banks, savings banks, savings and loan associations and
credit unions located in the Raleigh-Durham  area. Due to the Association's size
relative to its competitors, the Association offers a more limited product line,
with an emphasis on product  delivery  and  customer  service.  The  Association
competes  for  deposits by offering a variety of customer  services  and deposit
accounts  at  competitive  interest  rates.  The  Association,  as  well  as its
competitors, is affected by general economic conditions, particularly changes in
market  interest  rates,  real estate  market  values,  government  policies and
regulatory  authorities'  actions.  Changes in the ratio of the demand for loans
relative to the  availability of credit may affect the level of competition from
financial  institutions  which may have greater  resources than the Association,
but which have not generally engaged in lending  activities in the Association's
market  area in the  past.  Competition  may also  increase  as a result  of the
lifting of restrictions on the interstate operations of financial  institutions.
See "Regulation."

LENDING ACTIVITIES

         Loan Portfolio  Composition.  The Association's loan portfolio consists
primarily  of  conventional   one-  to  four-family  first  mortgage  loans  and
construction  loans. To a lesser extent, the Association also makes multi-family
residential  loans,  commercial real estate loans, land loans, and loans secured
by savings accounts at the Association.

                                      -2-

<PAGE>

         The types of loans that the  Association  may  originate are subject to
federal  and  state  laws  and  regulations.   Interest  rates  charged  by  the
Association  on loans are  affected by the demand for such loans,  the supply of
money available for lending purposes and the rates offered by competitors. These
factors are in turn  affected  by,  among  other  things,  economic  conditions,
monetary  policies  of the federal  government,  including  the Federal  Reserve
Board, and legislative tax policies.

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

                                               AT SEPTEMBER 30,
                                 ---------------------------------------------
                                         1998                   1997
                                 ------------------     ---------------------
                                              % OF                     % OF
                                   AMOUNT      TOTAL       AMOUNT       TOTAL
                                  --------    -------    ---------     --------
                                             (DOLLARS IN THOUSANDS)
Type of loans:
   One- to four-family
   residential .................... $25,479     46.02%    $28,234        52.61%
   Multi-family residential .......     289      0.52%        379         0.71%
   Commercial real estate .........   5,831     10.53%      6,791        12.65%
   Land ...........................   4,840      8.74%      4,611         8.59%
   Construction ...................  27,587     49.83%     21,343        39.76%
   Equity Lines ...................   1,296      2.34%         --           --
      Commercial lines of credit ..     866      1.56%         --           --
   Savings Account ................     201      0.37%        284         0.53%
                                     ------    ------      ------       ------
Total loans .......................  66,389    119.91%     61,642       114.85%
                                     ======    ======      ======       ======

Less:
   Deferred loan fees .............     160      0.29%        188         0.35%
   Undisbursed portion of
     loans in process .............  10,603     19.15%      7,518        14.01%
   Allowance for loan losses ......     263      0.47%        263         0.49%
                                     ------    ------      ------       ------
                                     11,026     19.91%      7,969        14.85%
                                     ------    ------      ------       ------
Total loans receivable, net ....... $55,363    100.00%    $53,673       100.00%
                                     ======    ======      ======       ======
                                      -3-
<PAGE>

         Loan Maturity.  The following table shows the  contractual  maturity of
the  Association's  loans at September 30, 1998.  The table  reflects the entire
unpaid  principal  balance in the maturity  period that  includes the final loan
payment  date  and,  accordingly,  does not give  effect to  periodic  principal
repayments or possible prepayments. Principal repayments and prepayments totaled
$31.3 million and $22.1 million for the years ended September 30, 1998 and 1997,
respectively.

<TABLE>
<CAPTION>

                                                          AT SEPTEMBER 30, 1998
                     --------------------------------------------------------------------------------------------------------------
                                                                                             EQUITY              SAVING
                      RESIDENTIAL   RESIDENTIAL     COMMERCIAL             RESIDENTIAL        LINE     LINES OF  ACCOUNT
                     1 TO 4-FAMILY  MULTI-FAMILY    REAL ESTATE   LAND    CONSTRUCTION(1)   MORTGAGES   CREDIT    LOANS     TOTAL
                     -------------  ------------    -----------   ----    ---------------   ---------   -------  -------    -----
                                                                  (DOLLARS IN THOUSANDS)
<S>                    <C>           <C>             <C>          <C>           <C>           <C>         <C>        <C>   <C>
Contractual maturity:
One year or less....  $ 4,068        $  --           $1,863       $1,201        $14,301       $1,296      $866       $136  $23,731
                      -------        ------          ------       ------        -------       ------      ----       ----  -------
After one year:
1 year to 3 years...   15,347            --           3,763        1,745            327           --        --         65   21,247
3 years to 5 years..    2,605            --             416        1,894             --           --        --         --    4,915
5 years to 10 years.    1,702            --             501           --             --           --        --         --    2,203
10 years to 20 years    1,757            --           1,535           --             --           --        --         --    3,292
Over 20 years.......       --           289              --           --            109           --        --         --      398
                      -------        ------          ------       ------        -------       ------      ----       ----  -------
Total after one year   21,411           289           6,215        3,639            436           --        --         65   32,055
                      -------        ------          ------       ------        -------       ------      ----       ----  -------
Total amount due....  $25,479        $  289          $8,078       $4,840        $14,737       $1,296      $866        201  $55,786
                      =======        ======          ======       ======        =======       ======      =====      ====  =======
</TABLE>
- ----------------

(1)   Net of  undisbursed  loans in process.  Certain  construction  loans which
      mature in periods beyond one year are lines of credit to contractors,  the
      purpose of which is to provide for construction related funds.

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


                                          DUE AFTER SEPTEMBER 30, 1999
                                 -----------------------------------------------
                                 FIXED RATES      ADJUSTABLE RATES        TOTAL
                                 -----------      ----------------        -----
                                              (DOLLARS IN THOUSANDS)
One- to four-family residential.. $  3,281           $ 18,130           $ 21,411
Multi-family residential.........      289                  -                289
Commercial Real Estate...........    2,042              4,173              6,215
Land.............................    1,932              1,707              3,639
Residential Construction.........      436                  -                436
Savings account loans............       65                  -                 65
                                  --------           --------           --------
Total............................ $  8,045           $ 24,010           $ 32,055
                                  ========           ========           ========

         Origination,  Purchase,  Sale and Servicing of Loans. The Association's
lending  activities  are  conducted  through  its office in Wake  Forest,  North
Carolina.  The Association  originates both  adjustable-rate  mortgage loans and
fixed-rate  mortgage  loans.   Adjustable-rate  mortgage  loans  and  fixed-rate
mortgage loans carry maximum  maturities of 30 years and 15 years  respectively.
The  Association's  ability to originate  loans is  dependent  upon the relative
customer  demand for  fixed-rate or  adjustable-rate  mortgage  loans,  which is
affected by the current  and  expected  future  levels of  interest  rates.  The
Association  currently holds for its portfolio all loans it originates and, from
time to time,  purchases  participations  in mortgage loans  originated by other
institutions or affordable  housing  consortiums.  The determination to purchase
participations  in  specific  loans or pools  of  loans is based  upon  criteria
substantially similar to the Association's underwriting policies, which consider
the financial condition of the borrower, the location of the underlying property
and the appraised  value of the property,  among other factors.  The Association
has no  current  plans to sell loans it  originates.  The  Association  does not
service loans for others and has no current plans to begin such activities.

         One- to  Four-Family  Mortgage  Lending.  The  Association  offers both
fixed-rate and  adjustable-rate  mortgage loans,  with maturities up to 15 years
and 30 years, respectively, which are secured by one- to four-family residences,
which generally are owner-occupied.  Substantially all such loans are secured by
property  located in

                                       -4-
<PAGE>


northern  Wake  County and  southern  Franklin  and  Granville  Counties,  North
Carolina.  Loan  originations  are  generally  obtained  from  existing  or past
customers and members of the local communities.  See  "--Origination,  Purchase,
Sale and Servicing of Loans."

         At  September  30,  1998,  the  Association's  total  loans  were $55.4
million, of which $25.5 million, or 46.02% were one- to four-family  residential
mortgage  loans.  Of  the  one-  to  four-family   residential   mortgage  loans
outstanding at that date,  12.94%,  or $3.3 million,  were fixed-rate  loans and
87.06%, or $22.2 million,  were  adjustable-rate  loans. The Association  offers
three to five year balloon  loans,  which are either called or modified based on
the Association's  interest rates currently in effect at the balloon date. These
loans are similar to adjustable rate loans in that the loans generally  amortize
over terms of up to 30 years but are not indexed to any widely  recognized rate,
such as the one year U.S.  Treasury  securities  rate,  and do not have interest
rate caps or floors.  Instead,  the  majority of such loans are  modified at the
balloon date and the rate is adjusted to the Association's  current rate offered
for similar loans being  originated  on such dates.  For purposes of the tabular
presentations  throughout  this  document,  such  loans  are  considered  to  be
adjustable. Such loans involve risks similar to more traditional adjustable rate
loans  because the  Association  modifies  the loan  documents at the end of the
three  and  five  year  terms to  adjust  for  rates  currently  offered  by the
Association for similar loans being  originated on such dates. The loans are not
generally  underwritten again at modification unless the Association is aware of
collateral or ability-to-pay issues.

         In view of its operating strategy, the Association adheres to its Board
approved underwriting guidelines for loan origination,  which, though prudent in
approach  to  credit  risk  and  evaluation  of  collateral,   allow  management
flexibility  with respect to documentation of certain matters and certain credit
requirements.  As a result,  such  underwriting  guidelines  in certain  lending
situations are less rigid than comparable Federal National Mortgage  Association
("Fannie Mae") or FHLMC  underwriting  guidelines.  The Association's  loans are
typically originated under terms, conditions and documentation which permit them
to be sold to U.S.  government  sponsored agencies such as the Fannie Mae or the
FHLMC however,  the  Association has no intention to sell loans in the secondary
market. The Association's policy is to originate one- to four-family residential
mortgage  loans in amounts up to 80% of the lower of the appraised  value or the
selling price of the property securing the loan. The Association offers products
with  a  higher   loan-to-value  ratio  in  conjunction  with  private  mortgage
insurance.  Mortgage  loans  originated  by the  Association  generally  include
due-on-sale  clauses which provide the Association with the contractual right to
deem the loan  immediately  due and payable in the event the borrower  transfers
ownership of the property without the Association's consent. Due-on-sale clauses
are an important  means of adjusting the rates on the  Association's  fixed-rate
mortgage loan portfolio and the Association  has generally  exercised its rights
under these clauses.

         Construction Lending. The Association originates loans for construction
to local real estate contractors in its market area,  generally with whom it has
an established  relationship  and to  individuals  for  construction  of one- to
four-family residences. The Association's construction loans primarily have been
made to finance the construction of one- to four-family  residential  properties
which are generally  owner-occupied.  These loans are generally fixed-rate loans
with  maturities  of six  months  with  an  automatic  six  month  renewal.  The
Association's policies provide that construction loans may be made in amounts up
to 80% of the  appraised  value of the  property  or the  cost of  construction,
whichever is less,  for  construction  of one- to  four-family  residences.  All
construction  loans are subject to the limitation on  loans-to-one-borrower  and
the Association  considers the location of the proposed construction in order to
avoid  over-concentration in a single area. Prior to making a commitment to fund
a construction  loan, the Association  requires an independent  appraisal of the
property  by  a  state-certified  appraiser  if  the  requested  amount  exceeds
$100,000.  The  Association's  Chairman  of the Board  generally  inspects  each
project at the  commencement  of  construction  and  throughout  the term of the
construction.   Loan  proceeds  are  disbursed  in  increments  as  construction
progresses and as inspections warrant based upon a percentage of completion.  At
September 30, 1998, the Association  had $17.0 million (net of undisbursed  loan
funds of $10.6  million) of  construction  loans which amounted to 30.68% of the
Association's  net  loans  outstanding.  The  largest  construction  loan in the
Association's  portfolio at September 30, 1998 was $1.5 million, is secured by a
local church  facility  under  construction  and is performing  according to its
terms.

                                      -5-

<PAGE>
         Construction loans to individuals are typically made in connection with
the granting of the  permanent  loan on the  property.  Such loans  convert to a
fully  amortizing  adjustable- or fixed-rate loan at the end of the construction
term. In most cases,  the Association  requires that the closing with respect to
permanent  financing occur  simultaneously  with the closing of any construction
loan to an individual.

         The  Association's  construction  loans to local  builders  are made on
either a pre-sold  or  speculative  (unsold)  basis.  However,  the  Association
generally limits the number of unsold homes under  construction by its builders,
with the amount dependent on the reputation of the builder, the present exposure
of the  builder,  the location of the  property,  the size of the loan and prior
sales of homes in the development.  The Association estimates that approximately
50% of its construction loans to builders are on a speculative basis.

         Construction loans are generally  considered to involve a higher degree
of credit  risk than one- to  four-family  residential  mortgage  loans  because
circumstances  outside the  borrower's  control may adversely  affect the market
value of the property. The Association has attempted to minimize these risks by,
among  other  things,  limiting  the  extent of its  construction  lending  as a
proportion  of lending and by limiting  its  construction  lending to  primarily
residential  properties.  In addition,  the Association has adopted underwriting
guidelines  which  impose  stringent  loan-to-value,   debt  service  and  other
requirements  for loans which are believed to involve higher  elements of credit
risk, by limiting the geographic area in which the Association  will do business
to its existing market and by working with builders with whom it has established
relationships.  It is also the  Association's  general policy to obtain personal
guarantees  from the  principal of its corporate  borrowers on its  construction
loans.

         Commercial Real Estate  Mortgage  Lending.  The Association  originates
commercial real estate  mortgage loans that are generally  secured by properties
used  for  business  purposes  and  retail  facilities,  such  as  small  office
buildings,  located in the  Association's  market area as well as a  significant
number of church loans. The Association's  underwriting  procedures provide that
commercial  real estate loans may be made in amounts up to the lesser of (i) 75%
of the lesser of the appraised  value or purchase price of the property and (ii)
the Association's current loans-to-one-borrower limit. These loans are generally
originated as three or five year balloon loans with  amortization  periods of up
to 20 years. The Association's  underwriting  standards and procedures for these
loans are similar to those applicable to its construction  lending,  whereby the
Association considers factors such as the borrower's  expertise,  credit history
and  profitability.  At September 30, 1998, the  Association's  commercial  real
estate  mortgage   portfolio  was  $5.8  million,   or  10.53%  of  total  loans
outstanding.  The  largest  commercial  real  estate  loan in the  Association's
portfolio at September 30, 1998 was $795,000 and is secured by various tracts of
real estate.

         Mortgage  loans  secured  by  commercial  real  estate  properties  are
generally  larger and involve a greater  degree of risk than one- to four-family
residential   mortgage  loans.  This  risk  is  attributable  to  the  uncertain
realization  of  projected  income-producing  cash flows  which are  affected by
vacancy rates, the ability to maintain rent levels against  competitively-priced
properties  and the  ability to  collect  rent from  tenants on a timely  basis.
Because payments on loans secured by commercial real estate properties are often
dependent on the successful operation or management of the properties, repayment
of such loans may be subject to a greater  extent to adverse  conditions  in the
real estate market or the economy. The Association seeks to minimize these risks
through its underwriting standards,  which require such loans to be qualified on
the basis of the property's income and debt service ratio.

         Equity Lines and Commercial Lines of Credit. The Association originates
equity  line loans on one- to four-  residential  properties  and line of credit
loans on commercial real estate. The Association's underwriting policies require
that equity line loans on one-to four- residential properties be secured by real
estate  where  the  Association  may or may not have the first  mortgage  on the
property.  The equity line loans on one-to four-  residential  properties may be
made in amounts up to 80% of the  appraised  value or adjusted  tax value of the
property,  and take into  consideration  any outstanding first mortgage liens in
determining the loan-to-value ratio.  Currently,  the Association is originating
the  equity  line  loans on one- to four-  residential  properties  at a special
introductory rate of 6.75%, which adjust to prime plus 1% one year from the date
of origination,  and adjust for changes in prime  thereafter on the first day of
the month  following  a change in prime.  The terms on the equity  line

                                       -6-
<PAGE>
loans on one- to four-  residential  properties are for a period of 15 years. At
September 30, 1998, the Association's equity line portfolio was $1.3 million, or
2.34% of total loans outstanding.

         The  risks   associated  with  equity  line  loans  on  one-  to  four-
residential  properties are generally similar to the risks associated with other
forms of  single-family  residential  lending  due to the loan-to  value  limits
placed  on such  loans.  The  lines  are  revolving  and may or may not be fully
disbursed at any given time.

         The Association's  underwriting  policies require that commercial lines
of credit be secured by commercial real estate where the Association has a first
mortgage  position.  Commercial lines of credit are made in amounts up to 75% of
the appraised value of developed  commercial real estate or 65% of the appraised
value of  undeveloped  land.  Commercial  lines of credit are made with terms of
between 3 and 10 years at prime plus 1%, with  adjustments  to prime made on the
first day of the month  following a change in prime.  At September 30, 1998, the
Association's  commercial  line of credit  portfolio was  $866,000,  or 1.56% of
total loans outstanding.

         The risks  associated with lines of credit on commercial real estate is
substantially the same as the risks described above on the  Association's  other
forms of commercial real estate lending.

         Other Mortgage  Lending.  The Association  also offers loans secured by
land and multi-family  residences.  Land loans generally  consist of residential
building lots for which the borrower intends to ultimately construct residential
properties, but may also include tracts purchased for speculative purposes and a
minor amount of farm land.  Multi-family  loans generally consist of residential
properties  with more than four  units,  typically  small  apartment  complexes,
located in the  Association's  primary lending areas.  The Association  does not
solicit such loans which do not  constitute an active part of its business,  and
generally offers such loans to accommodate its present  customers.  At September
30, 1998, the Association's  total land loan portfolio was $4.8 million or 8.74%
of total loans and its  multi-family  loan portfolio was $0.3 million or .52% of
total loans.

         The  Association   requires   appraisals  of  all  properties  securing
multi-family  residential  loans  if  the  requested  amount  exceeds  $100,000.
Appraisals  are  performed  by  an  independent   appraiser  designated  by  the
Association,  all of which are reviewed by management. The Association considers
the quality and location of the real  estate,  the credit of the  borrower,  the
cash  flow of the  project  and the  quality  of  management  involved  with the
property.

         The Association  originates  multi-family  residential  loans with both
fixed and adjustable  interest  rates which vary as to maturity.  Such loans are
typically  income-producing  investment  loans.  Loan  to  value  ratios  on the
Association's  multi-family  residential  loans are generally limited to 75%. As
part of the criteria for  underwriting  these loans, the  Association's  general
policy is to obtain  personal  guarantees  from the  principals of its corporate
borrowers.

         Multi-family  residential lending entails significant  additional risks
as  compared  with  single-family   residential  property  lending.  Such  loans
typically  involve large loan balances to single  borrowers or groups of related
borrowers.  The payment  experience on such loans is typically  dependent on the
successful operation of the real estate project. The success of such projects is
sensitive  to  changes  in supply  and  demand,  conditions  in the  market  for
multi-family  residential properties as well as regional and economic conditions
generally.

         Savings Account Loans. The Association  offers loans secured by savings
accounts at the  Association.  Interest  rates  charged on such loans are set at
competitive rates, taking into consideration the amount and term of the loan and
are available in amounts up to 95% of the value of the account.  Savings account
loans are reviewed and approved in  conformity  with  standards  approved by the
Association's  Board of  Directors.  At September  30, 1998,  the  Association's
savings  account loan  portfolio  totaled $0.2  million,  or .37% of total loans
outstanding.

         Loan  Approval  Procedures  and  Authority.   The  Board  of  Directors
establishes  the lending  policies  of the  Association  and reviews  properties
offered as  security.  The Board of  Directors  has  established  the  following
lending  authority:  the lending  officers  may  approve  loans in amounts up to
$500,000 while loans above $500,000

                                       -7-
<PAGE>
require Board approval.  The foregoing lending limits are reviewed annually and,
as needed,  revised by the Board of Directors.  The Board generally ratifies all
loans on a monthly basis.

         For  all  loans  originated  by  the  Association,  upon  receipt  of a
completed  loan  application  from a  prospective  borrower,  a credit report is
ordered and certain  other  information  is  verified by an  independent  credit
agency, and, if necessary,  additional  financial  information is required to be
submitted by the  borrower.  An appraisal of any real estate  intended to secure
the proposed  loan is  required,  which  appraisal  currently is performed by an
independent appraiser designated and approved by the Association. Loans of up to
$100,000 may be approved by the  Association's  loan officers using property tax
values and drive-by  appraisals.  The Board  annually  approves the  independent
appraisers  used by the  Association  and approves the  Association's  appraisal
policy. It is the  Association's  policy to obtain title and hazard insurance on
all real estate loans. In connection with a borrower's  request for a renewal of
a mortgage loan, the Association evaluates the borrower's ability to service the
renewed  loan  applying  an  interest  rate  that  reflects   prevailing  market
conditions.   The  current  value  of  the  underlying  collateral  property  is
considered and the Association reserves the right to reappraise the property.

ASSET QUALITY

         Non-Performing  Loans. Loans are considered  non-performing if they are
in  foreclosure or are 90 or more days  delinquent.  Management and the Board of
Directors perform a monthly review of all delinquent loans. The actions taken by
the Association  with respect to  delinquencies  vary depending on the nature of
the loan and period of delinquency. The Association's policies generally provide
that delinquent mortgage loans be reviewed and that a written late charge notice
be mailed no later than the 30th day of delinquency.  The Association's policies
provide that  telephone  contact will be attempted to ascertain  the reasons for
delinquency  and the  prospects  of  repayment.  When  contact  is made with the
borrower at any time prior to foreclosure,  the  Association  attempts to obtain
full  payment  or work  out a  repayment  schedule  with the  borrower  to avoid
foreclosure.

         It is the Association's  general policy to place all loans which are 90
days past due on nonaccrual  status through the  establishment  of a reserve for
uncollected  interest  unless  collectibility  of  all  delinquent  interest  is
assured.  Exceptions to placing a loan on  non-accrual  status are made when the
loan officer or  management  believe that no loss will be incurred on such loan.
Any such  exceptions  are reported to the Board of Directors on a monthly basis.
Circumstances  under which such an  exception  may be granted  include  when the
underlying  property is being actively  marketed for sale,  when a sale contract
has  been  executed  and is  pending  closing  or when the  Association  and the
borrower are actively  negotiating a work-out  schedule and all such interest is
considered collectible.

         The  Association,  as part of its loan review  process,  including  the
decision whether to place a loan on nonaccrual status, attempts to determine the
underlying  cause of the borrower's  delinquency  and ability to repay the loan.
The Association  has been able to take this approach  because it is a relatively
small  institution  and its  problem  loans  have been  historically  relatively
insignificant as a percentage of the Association's total loan portfolio.  As the
Association  grows, it may be necessary for the Association to take a more rigid
approach and  automatically  place loans on non-accrual  status upon becoming 90
days or more  past due and  evaluate  only  those  loans  that  trigger  certain
mechanisms  that  might  indicate  that  an  exception  is  warranted.  However,
management believes that its current approach keeps it better informed as to the
progress  of a  problem  loan  and its  underlying  difficulties  and  that  its
non-accrual   policy  results  in  an  accurate  depiction  of  loans  that  are
collectible or likely to result in a loss.  There can be no assurances  that the
Association  will be able to maintain its problem  loans at or below  historical
levels.

                                       -8-
<PAGE>
         Non-Accrual  and Other Past Due Loans.  The following  table sets forth
information  regarding  non-accrual  loans,  other past due loans and REO. There
were no troubled debt restructurings within the meaning of SFAS No. 15 at any of
the dates presented below.


<TABLE>
<CAPTION>
                                                         AT OR FOR THE YEAR ENDED SEPTEMBER 30,
                                                         --------------------------------------
                                                               1998                 1997
                                                         --------------          --------------
                                                                  (DOLLARS IN THOUSANDS)
<S>                                                             <C>                 <C>
Non-accrual loans:
Accruing loans past due 90 days or more:
        Single family, OneB to four-family residential          $ 134               $ 189
        Land..........................................             --                   7
                                                                -----               -----
Total non-performing loans............................          $ 134               $ 196
                                                                =====               =====
Allowance for loan losses.............................          $ 263               $ 263
                                                                =====               =====
Real estate owned, net................................          $  --               $  --
Ratios:
    Non-accrual loans to total loans..................             --                  --
    Non-performing loans to total loans...............           0.24%               0.36%
    Non-performing loans and real estate owned to                0.18%               0.31%
      total assets....................................
    Allowance for loan losses to:
      Non-accrual loans...............................             --                  --
      Non-performing loans............................         196.79%             134.43%
      Total loans.....................................           0.47%               0.49%
Contractual interest income that would have been
  recognized on non-accrual loans................              $   --               $  --
Actual interest income recognized.....................             --                  --
                                                                -----               -----
Interest income not recognized........................         $   --               $  --
                                                               ======              ======
</TABLE>

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

         When an insured institution  classifies one or more assets, or portions
thereof,  as Substandard  or Doubtful,  it is required to establish an allowance
for loan losses in an amount deemed  prudent by  management.  Allowance for loan
losses  ("ALL")  represent  loss  allowances  which  have  been  established  to
recognize  the inherent  risk  associated  with lending  activities,  but which,
unlike  specific  allowances,  have not been  allocated  to  particular  problem
assets.  When  an  insured  institution   classifies  one  or  more  assets,  or
proportions  thereof,  as "Loss," it is required  either to establish a specific
ALL equal to 100% of the amount of the asset so classified or to charge off such
amount.

         A savings  institution's  determination as to the classification of its
assets and the amount of its ALL is subject to review by the OTS which can order
the  establishment  of additional  allowances.  The OTS, in conjunction with the
other federal banking agencies, recently adopted an interagency policy statement
on ALL.

                                       -9-
<PAGE>

The policy statement  provides  guidance for financial  institutions on both the
responsibilities  of management for the assessment and establishment of adequate
allowances and guidance for banking agency  examiners to use in determining  the
adequacy of valuation  guidelines.  Generally,  the policy statement  recommends
that institutions  have effective systems and controls to identify,  monitor and
address asset quality  problems;  that  management has analyzed all  significant
factors that affect the  collectibility of the portfolio in a reasonable manner;
and that management has established  acceptable  allowance  evaluation processes
that  meet  the  objectives  set  forth  in  the  policy  statement.  While  the
Association  believes that it has  established  an adequate ALL, there can be no
assurance that regulators, in reviewing the Association's loan portfolio as part
of a  future  regulatory  examination,  will  not  request  the  Association  to
materially  increase its ALL,  thereby  negatively  affecting the  Association's
financial condition and earnings at that time. Although management believes that
adequate ALL have been  established,  actual  losses are  dependent  upon future
events  and,  as such,  further  additions  to the level of  specific or ALL may
become necessary.

         The Association's  management  reviews and classifies the Association's
assets quarterly and reports the results to the Association's Board of Directors
on a quarterly basis. The Association  classifies  assets in accordance with the
management guidelines described above. The Association had $320,686 and $211,685
of assets classified as Substandard and no assets classified as Special Mention,
Doubtful or Loss at September 30, 1998 and 1997, respectively.

         Allowance for Loan Losses.  The ALL is established  through a provision
for loan losses based on  management's  evaluation of the risks  inherent in the
Association's  loan portfolio and the general economy.  The ALL is maintained at
an amount  management  considers  adequate to cover loan losses which are deemed
probable  and  estimable.  The  allowance  is based  upon a number  of  factors,
including  asset  classifications,  economic  trends,  industry  experience  and
trends,  industry and geographic  concentrations,  estimated  collateral values,
management's assessment of the credit risk inherent in the portfolio, historical
loan loss experience,  and the Association's underwriting policies. At September
30,  1998,  the  Association's  ALL was  $263,000,  or .47% of total  loans,  as
compared to  $263,000 or .49%,  at  September  30,  1997.  The  Association  had
non-performing  loans  of  $134,000  and  $196,000  at  September  30,  1998 and
September 30, 1997, respectively. The Association's level of nonperforming loans
has  historically  been low and there were no charge-offs to the ALL during 1998
or 1997.  Accordingly,  management  elected  to  leave  the ALL  unchanged.  The
Association  will continue to monitor and modify its ALL as conditions  dictate.
Various regulatory  agencies,  as an integral part of their examination process,
periodically  review the  Association's  ALL.  These  agencies  may  require the
Association  to  establish  additional  valuation  allowances,  based  on  their
judgments of the information available at the time of the examination.

         Real Estate Owned.  Property acquired by the Association as a result of
foreclosure on a mortgage loan is classified as real estate owned ("REO") and is
initially recorded at the fair value of the property at the date of acquisition,
establishing  a new cost  basis  with any  resulting  writedown  charged  to the
allowance  for loan  losses.  Thereafter,  an  allowance  for  losses  on REO is
established  if the cost of a  property  exceeds  its  current  fair  value less
estimated sales costs. The Association obtains an appraisal on a REO property as
soon as  practicable  after  it  takes  possession  of the  real  property.  The
Association  will  generally  reassess  the  value  of  REO at  least  quarterly
thereafter. The policy for loans secured by real estate, which comprise the bulk
of the Association's portfolio, is to establish loss reserves in accordance with
the Association's asset classification  process, based on GAAP. At September 30,
1998, the Association held no REO.

                                      -10-
<PAGE>

         The following  table sets forth activity in the  Association's  ALL and
the allowance for losses on REO at or for the periods indicated.

<TABLE>
<CAPTION>
                                                               FOR THE YEAR ENDED SEPTEMBER 30,
                                                               --------------------------------
                                                                    1998              1997
                                                               -------------      -------------
<S>                                                             <C>               <C>
                                                                         (IN THOUSANDS)
ALLOWANCE FOR LOAN LOSSES:
Balance at beginning of year.................................      $  263               $  263
Provision for loan losses....................................          --                   --
Charge-offs..................................................          --                   --
Recoveries...................................................          --                   --
                                                                   ------               ------
Balance at end of year.......................................      $  263               $  263
                                                                   ======               ======
Ratio of net charge-offs to average loans outstanding........          --                   --

ALLOWANCE FOR LOSSES ON REAL ESTATE OWNED:
Balance at beginning of year.................................      $   --               $   --
Provision for losses.........................................          --                   --
Recoveries...................................................          --                   --
Charge-offs..................................................          --                   --
                                                                   ------               ------
Balance at end of year.......................................      $   --               $   --
                                                                   ======               ======
</TABLE>

         Accrued  interest  receivable on accruing  loans past due by 90 days or
more   amounted  to  $15,500  and  $8,300  at  September   30,  1998  and  1997,
respectively.  Accordingly,  if the  Association  had  placed  all such loans on
non-accrual  status at those dates,  interest  income for the fiscal years ended
September  30,  1998 and  1997  would  have  decreased  by  $9,500  and  $8,300,
respectively.

         The following table sets forth the  Association's ALL allocated by loan
category  and the percent of loans in each  category to total loans at the dates
indicated.


<TABLE>
<CAPTION>
                                                                  AT SEPTEMBER 30,
                                 ----------------------------------------------------------------------------------
                                                   1998                                       1997
                                 ------------------------------------------  ------------------------------------
                                                               PERCENT OF                               PERCENT OF
                                                                LOANS IN                                 LOANS IN
                                                  PERCENT OF      EACH                   PERCENT OF        EACH
                                                   ALLOWANCE    CATEGORY                 ALLOWANCE       CATEGORY
                                    ALLOWANCE      TO TOTAL     TO TOTAL   ALLOWANCE     TO TOTAL        TO TOTAL
                                      AMOUNT       ALLOWANCE     LOANS       AMOUNT      ALLOWANCE        LOANS
                                   ----------     ----------    ---------   ---------    ---------      ---------
                                                               (DOLLARS IN THOUSANDS)
<S>                                    <C>           <C>          <C>         <C>           <C>           <C>
Mortgage loans:
  One- to four- family  residential.   $ 40          15.21%       38.38%      $ 50          19.01%        47.99%
  Multi-family residential.....           5           1.90%         .44%         5           1.90%         0.61%
  Commercial...................          50          19.01%        8.78%        50          19.01%        11.02%
  Land.........................          30          11.41%        7.29%        30          11.41%         6.36%
  Equity lines.................           5           1.90%        1.95%        --             --            --
  Commercial lines of credit...           5           1.90%        1.31%        --             --            --
  Construction.................         128          48.67%       41.55%       128          48.67%        33.56%
                                        ---          -----        -----        ---          -----         -----
Total mortgage loans...........         263         100.00%       99.70%       263         100.00%        99.54%
Savings account loans..........          --             --          .30%        --             --          0.46%
                                        ---          -----        -----        ---          -----         -----
Total allowance for loan losses        $263         100.00%      100.00%      $263         100.00%       100.00%
                                        ===          =====        =====        ===          =====         =====
</TABLE>

                                      -11-
<PAGE>

INVESTMENT ACTIVITIES

         The  Association's  investment  policy  permits  it to  invest  in U.S.
government  obligations,  certain  securities  of  various  government-sponsored
agencies,  certificates  of deposit of insured  banks and savings  institutions,
federal  funds,  and overnight  deposits at the FHLB. At September 30, 1998, the
Association  held:  FHLMC stock with an amortized  cost of $15,200 and a current
market  value  of  $767,450  and FHLB  stock  with a cost  and  market  value of
$364,100.  At  September  30,  1998,  the  Association  held  $17.5  million  in
investments, including short-term interest earning deposits.

         The  following   table  sets  forth   activity  in  the   Association's
investments portfolio for the periods indicated:

                                              FOR THE YEAR ENDED SEPTEMBER 30,
                                              --------------------------------
                                                  1998                 1997
                                              ------------        -------------
                                                          (IN THOUSANDS)

Amortized cost at beginning of period.........   $ 8,130                $12,371
Purchases/(Sales), net........................     8,616                 (4,265)
Premium and discount amortization, net........        12                     24
Amortized cost at end of period...............    16,758                  8,130
Net unrealized gain(1)........................       770                    541
                                                 -------                -------
Total securities, net.........................   $17,528                $ 8,671
                                                 =======                =======
- ----------

(1)   The net  unrealized  gain at  September  30,  1998  and  1997  relates  to
      available for sale  securities in accordance  with  Statement of Financial
      Accounting  Standards  ("SFAS")  No.  115.  The  net  unrealized  gain  is
      presented in order to reconcile the "Amortized Cost" of the  Association's
      securities   portfolio  in  the  "Carrying  Cost,"  as  reflected  in  the
      Statements of Financial Condition.

         The following table sets forth the amortized cost and fair value of the
Association's investments at the dates indicated.


                                               AT SEPTEMBER 30,
                                 -----------------------------------------------
                                         1998                       1997
                                 -----------------------  ----------------------
                                  AMORTIZED               AMORTIZED
                                    COST      FAIR VALUE    COST     FAIR VALUE
                                 ----------   ----------  ---------  ----------
                                                  (IN THOUSANDS)

FHLB Overnight Deposits........... $ 14,379      $ 14,379  $  5,262    $  5,262
U.S. Treasury Obligations.........    2,000         2,018     2,489       2,498
Equity securities(1)..............       15           767        15         547
Federal Home Loan Bank Stock......      364           364       364         364
Total Investments, net(2)......... $ 16,758      $ 17,528  $  8,130    $  8,671
                                    =======       =======   =======     =======
- ------------

(1)   Equity securities consist of FHLMC common stock.

(2)   The difference  between  "Amortized Cost" and "Fair Value"  represents net
      unrealized  gains at  September  30, 1998 and 1997 on  available  for sale
      securities in accordance with SFAS No. 115.

                                       -12-
<PAGE>
         The following table sets forth the amortized cost and fair value of the
Association's investments, by accounting classification and by type of security,
at the dates indicated.

<TABLE>
<CAPTION>
                                                       AT SEPTEMBER 30,
                                        ------------------------------------------------
                                                 1998                      1997
                                        ----------------------   -----------------------
                                        AMORTIZED                 AMORTIZED
                                          COST      FAIR VALUE      COST      FAIR VALUE
                                        ---------   ----------   ----------   ----------
 <S>                                    <C>         <C>          <C>          <C>
                                                         (IN THOUSANDS)
 Held to Maturity
    Other debt securities.............  $     --    $       --   $       --   $       --
                                        --------    ----------   ----------   ----------
      Total held to maturity..........        --            --           --           --
                                        --------    ----------   ----------   ----------


 Available-for-Sale:
    Debt securities...................     2,000         2,018       2,489         2,498
    Equity securities.................        15           767          15           547
                                        ========    ==========   =========   ===========
      Total available-for-sale........     2,015         2,785       2,504         3,045
                                        --------    ----------   ---------    ----------

 FHLB Overnight deposits..............    14,379        14,379       5,262         5,262
 Federal Home Loan Bank Stock.........       364           364         364           364
                                        --------    ----------   ---------    ----------
                                          14,743        14,743       5,626         5,626
                                        --------    ----------   ---------    ----------

      Total Investments, net(1).......  $ 16,758    $   17,528   $   8,130    $    8,671
                                        ========    ==========   =========    ==========

</TABLE>

- -------------
(1)   The difference  between  "Amortized Cost" and "Fair Value"  represents net
      unrealized  gains at  September  30, 1998 and 1997 on  available  for sale
      securities in accordance with SFAS No. 115.


    The following table sets forth certain information regarding  the  amortized
cost,  fair  value  and  weighted  average   yield  of  the  Association's  debt
securities at September 30, 1998, by remaining period to contractual maturity.

<TABLE>
<CAPTION>
                                                                     AT SEPTEMBER 30, 1998
                                           ----------------------------------------------------------------------------------
                                                      HELD-TO-MATURITY                            AVAILABLE FOR SALE
                                           --------------------------------------         -----------------------------------
                                                                        WEIGHTED                                    WEIGHTED
                                           AMORTIZED       FAIR         AVERAGE           AMORTIZED     FAIR        AVERAGE
                                              COST         VALUE         YIELD              COST        VALUE        YIELD
                                           ---------    -----------   -----------         ----------  -----------  ---------
                                                                          (Dollars in Thousands)
<S>                                        <C>          <C>           <C>                 <C>         <C>          <C>
U.S. Treasury:
  Due within 1 year....................... $      --     $       --            --%        $    1,500  $     1,511       5.67%
  Due after 1 year but within 5 years.....        --             --            --                500          507

  Due after 5 years but within 10 years...        --             --            --                 --           --       5.50%
  Due after 10 years......................        --             --            --                 --           --         --

    Total.................................        --             --            --              2,000        2,018         --
  Equity Securities.......................        --             --            --                 15          767         --
FHLB Overnight Deposits...................        --             --            --             14,379       14,379         --
                                           ---------    -----------   -----------         ----------  -----------  ---------
    Total................................. $      --    $        --            --%        $   16,394  $    17,164       5.63%
                                           =========    ===========   ===========         ==========  ===========  =========
</TABLE>

                                      -13-
<PAGE>
SOURCES OF FUNDS

         General.  Deposits,  loan and security  repayments and  prepayments and
cash  flows   generated  from   operations  are  the  primary   sources  of  the
Association's funds for use in lending and for other general purposes.

         Deposits.  The Association  offers a variety of deposit accounts with a
range of interest rates and terms. The Association's deposits consist of regular
(passbook)  savings  accounts,  NOW accounts,  checking  accounts,  money market
deposit  accounts,  IRAs and  certificates  of  deposit.  In recent  years,  the
Association  has offered  certificates  of deposit with  maturities  of up to 60
months.  At September  30, 1998,  the  Association's  core  deposits  (which the
Association  considers to consist of NOW accounts and regular savings  accounts)
constituted  8.68%  of  total  deposits.  The  flow of  deposits  is  influenced
significantly  by general  economic  conditions,  changes in money market rates,
prevailing  interest  rates and  competition.  The  Association's  deposits  are
obtained   predominantly  from  the  areas  nearby  its  office  location.   The
Association relies primarily on customer service and long-standing relationships
with customers to attract and retain these  deposits;  however,  market interest
rates and rates offered by competing financial institutions significantly affect
the Association's  ability to attract and retain deposits.  The Association does
not use brokers to obtain deposits.

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

                                                FOR THE YEAR ENDED SEPTEMBER 30,
                                                --------------------------------
                                                      1998            1997
                                                ---------------  ---------------
                                                     (DOLLARS IN THOUSANDS)
Total deposits at beginning of period........       $50,056          $48,956

Net increase (decrease) before interest               6,936
credited.....................................                         (1,460)

Interest credited............................         3,046            2,560
                                                ---------------  ---------------

Total deposits at end of period..............       $60,038          $50,056
                                                ===============  ===============

         At September 30, 1998, the Association had approximately  $10.4 million
in Jumbo certificate of deposits (accounts in amounts over $100,000) maturing as
follows:

                                                                  WEIGHTED
                                                 AMOUNT          AVERAGE RATE
                                              ------------    -----------------
                                                    (DOLLARS IN THOUSANDS)
Maturity Period

Within three months....................         $  2,018                  5.94%

After three but within six months......            1,923                  5.74%

After six but within 12 months.........            2,836                  6.07%

After 12 months........................            3,656                  6.32%
                                              ------------
           Total.......................        $  10,433                  6.07%
                                              ============

                                      -14-
<PAGE>
         The following table sets forth the  distribution  of the  Association's
deposit  accounts and the related  weighted  average interest rates at the dates
indicated.
<TABLE>
<CAPTION>
                                                        AT SEPTEMBER 30,
                         --------------------------------------------------------------------------
                                        1998                                 1997
                         ------------------------------------  ------------------------------------
                                       PERCENT     WEIGHTED                  PERCENT      WEIGHTED
                                      OF TOTAL      AVERAGE                 OF TOTAL       AVERAGE
                           AMOUNT     DEPOSITS       RATE        AMOUNT     DEPOSITS        RATE
                         ---------  ------------  -----------  ---------  ------------  -----------
                                              (DOLLARS IN THOUSANDS)
<S>                      <C>            <C>          <C>       <C>           <C>            <C>

Passbook accounts......  $  3,599        6.00%       3.07%     $   3,241      6.48%         3.07%

MMDA accounts..........     7,100       11.84%       2.50%         7,119     14.24%         3.75%

NOW accounts...........     1,277        2.13%       2.51%         1,111      2.22%         3.00%

Noninterest-bearing
accounts...............       334         .56%         --            259      0.52%          --

Certificate accounts...    47,676       79.47%       5.87%        38,262     76.54%        5.82%
                         ---------  ------------  -----------  ---------  ------------  -----------
      Totals...........  $ 59,986      100.00%       5.15%     $  49,992    100.00%        5.27%

</TABLE>
         The following  table presents,  by interest rate ranges,  the amount of
certificate  accounts  outstanding  at the  dates  indicated  and the  period to
maturity of the certificate accounts outstanding at September 30, 1998.

<TABLE>
<CAPTION>
                                                                                                       TOTAL AT
                             PERIOD TO MATURITY AT SEPTEMBER 30, 1999                                SEPTEMBER 30,
- -------------------------------------------------------------------------------------------------  -----------------
   INTEREST RATE RANGE        1999           2000           2001        THEREAFTER       TOTAL           1997
- ------------------------  ------------   ------------   ------------  --------------  -----------  -----------------
                                                    (DOLLARS IN THOUSANDS)
<S>                         <C>             <C>             <C>            <C>         <C>            <C>

3.00% to 4.99%..........    $    600        $    --         $    --        $    --     $    600       $    278

5.00% to 6.99%..........      31,805          8,176           3,375          3,506       46,862         37,789

7.00% to 8.00%..........          --            214              --             --          214            195

   Total................    $ 32,405        $ 8,390         $ 3,375        $ 3,506     $ 47,676       $ 38,262
                          ============   ============   ============  ==============  ===========  =================
</TABLE>

         Borrowings.  The Association  historically has not used borrowings as a
source of funds.  However,  the Association may obtain advances from the FHLB as
an  alternative  to retail  deposit funds and may do so in the future as part of
its operating  strategy.  These  advances would be  collateralized  primarily by
certain of the Association's mortgage loans and secondarily by the Association's
investment in capital stock of the FHLB. See  "Regulation--Regulation of Federal
Savings  Associations--Federal Home Loan Bank System." Such advances may be made
pursuant  to  several  different  credit  programs,  each of  which  has its own
interest  rate and range of  maturities.  The maximum  amount that the FHLB will
advance to member institutions,  including the Association, fluctuates from time
to time in  accordance  with the policies of the OTS and the FHLB.  At September
30, 1998, the Association had no advances outstanding from the FHLB.

SUBSIDIARY ACTIVITIES

         The Association does not have any subsidiaries.

PERSONNEL

         As of September 30, 1998, the Association had nine full-time  employees
and one  part-time  employee.  In the last  three  years,  the  Association  has
experienced  a low turnover  rate among its  employees  and, as of September 30,
1998,  seven of the  Association's  employees had been with the  Association for
more  than  six  years.  The  employees  are  not  represented  by a  collective
bargaining  unit  and  the  Association  considers  its  relationship  with  its
employees to be good. See "Executive  Compensation" for a description of certain
compensation and benefit programs offered to the Association's employees.

                                      -15-
<PAGE>
                                   REGULATION

         The  Association is subject to extensive  regulation,  examination  and
supervision  by the OTS, as its chartering  agency.  The  Association's  deposit
accounts are insured up to  applicable  limits by the SAIF and it is a member of
the FHLB of Atlanta.  The Association  must file reports with the OTS concerning
its activities and financial  condition and it must obtain regulatory  approvals
prior  to  entering  into  certain  transactions,   such  as  mergers  with,  or
acquisitions  of,  other  depository  institutions.  The OTS  conducts  periodic
examinations  to assess the  Association's  compliance  with various  regulatory
requirements.  This  regulation  and  supervision  establishes  a  comprehensive
framework  of  activities  in which a  savings  institution  can  engage  and is
intended  primarily  for  the  protection  of the  deposit  insurance  fund  and
depositors.  The Holding  Company,  as a savings and loan  holding  company,  is
required to file certain reports with, and otherwise  comply with, the rules and
regulations of the OTS under the federal securities laws.

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

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

REGULATION OF FEDERAL SAVINGS ASSOCIATIONS

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

         Loans to One Borrower.  Under HOLA, savings  institutions are generally
subject to the same  limits on loans to one  borrower as are imposed on national
banks. Generally,  under these limits, a savings institution may not make a loan
or extend  credit to a single or related  group of borrowers in excess of 15% of
the  association's  unimpaired  capital and surplus.  Additional  amounts may be
lent, not exceeding 10% of the association's  unimpaired capital and surplus, if
such  loans and  extensions  of credit are fully  secured by  readily-marketable
collateral.  Such  collateral  is  defined to  include  certain  debt and equity
securities and bullion, but generally does not include real estate. At September
30, 1998,  the  Association's  limit on loans to one borrower was  approximately
$2.0 million. At September 30, 1998, the Association's  largest aggregate amount
of loans to one borrower was $1.7  million,  consisting of various loans secured
by  commercial  and  residential  tracts.  The second  largest  borrower  had an
aggregate balance of approximately $1.6 million,  secured by various residential
and commercial  tracts. At September 30, 1998, all of the loans in both of these
lending relationships were performing in accordance with their terms.

                                      -16-
<PAGE>
         QTL Test.  HOLA  requires  a savings  institution  to meet a  Qualified
Thrift  Lender  ("QTL")  test.  Under the QTL test,  a  savings  institution  is
required  to  maintain  at  least  65%  of its  "portfolio  assets"  in  certain
"qualified thrift  investments" in at least 9 months of the most recent 12-month
period. "Portfolio assets" means, in general, an association's total assets less
the sum of (a) specified  liquid assets up to 20% of total assets,  (b) goodwill
and other intangible  assets,  and (c) the value of property used to conduct the
association's business. The term "Qualified thrift investments" includes various
types of loans made for residential and housing purposes, investments related to
such purposes,  including certain  mortgage-backed and related  securities,  and
loans for personal,  family,  household and certain other  purposes up to 20% of
the association's  portfolio assets.  Recent legislation  broadened the scope of
"qualified thrift  investments" to include 100% of an institution's  credit card
loans, education loans, and small business loans. A savings association may also
satisfy the QTL test by qualifying as a "domestic building and loan association"
as defined in the Internal  Revenue Code of 1986.  At  September  30, 1998,  the
Association  maintained  81.9%  of its  portfolio  assets  in  qualified  thrift
investments.  The  Association had also met the QTL test in each of the prior 12
months and, therefore, was a qualified thrift lender.

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

         Capital Requirements.  The OTS regulations require savings institutions
to meet three minimum capital standards: a tangible capital ratio requirement of
1.5% of total assets as adjusted  under the OTS  regulations,  a leverage  ratio
requirement of 3% of core capital to such adjusted total assets and a risk-based
capital  ratio  requirement  of 8% of core and  supplementary  capital  to total
risk-based  assets.  The FDIC and the federal  banking  regulators have proposed
amendments  to their  minimum  capital  regulations  to provide that the minimum
leverage  capital ratio for a depository  institution that has been assigned the
highest  composite rating of 1 under the Uniform Financial  Institutions  Rating
System  will be 3% and that the  minimum  leverage  capital  ratio for any other
depository  institution  will be 4%, unless a higher  leverage  capital ratio is
warranted by the  particular  circumstances  or risk  profile of the  depository
institution.  In determining the amount of risk-weighted  assets for purposes of
the  risk-based  capital  requirement,  a savings  institution  must compute its
risk-based assets by multiplying its assets and certain  off-balance sheet items
by  risk-weights,  which  range from 0% for cash and  obligations  issued by the
United  States  Government  or its agencies to 100% for consumer and  commercial
loans, as assigned by the OTS capital regulation based on the risks that the OTS
has  determined to be inherent in the type of asset or  off-balance  sheet item.
The OTS and the other federal banking regulators  adopted,  effective October 1,
1998, an amendment to their risk-based  capital  guidelines that permits insured
depository  institutions  to include in  supplementary  capital up to 45% of the
pretax  net  unrealized  holding  gains  on  certain  available-for-sale  equity
securities, as such gain are computed under the guidelines.

         Tangible capital is defined,  generally, as common stockholder's equity
(including retained earnings),  certain non-cumulative perpetual preferred stock
and  related  earnings  and  minority  interests  in  equity  accounts  of fully
consolidated   subsidiaries,   less  intangibles  other  than  certain  mortgage
servicing  rights  and  investments  in and  loans to  subsidiaries  engaged  in
activities  not  permissible  for a  national  bank.  Core  capital  is  defined
similarly to tangible capital, but core capital also includes certain qualifying
supervisory   goodwill  and  certain   purchased   credit  card   relationships.
Supplementary  capital currently includes cumulative preferred stock,  long-term
perpetual preferred stock, mandatory convertible  securities,  subordinated debt
and   intermediate   preferred   stock  and  the  ALL.

                                      -17-
<PAGE>
The ALL includable in supplementary  capital is limited to a maximum of 1.25% of
risk-weighted  assets,  and the  amount  of  supplementary  capital  that may be
included as total capital cannot exceed the amount of core capital.

         The OTS  regulations  require  that a savings  institution  with "above
normal"   interest  rate  risk,   when   determining  its  compliance  with  the
risk-based-capital  requirement,  to deduct a portion of such  capital  from its
total  capital to account for the "above  normal"  interest rate risk. A savings
institution's interest rate risk is measured by the decline in the net portfolio
value  of its  assets  (i.e.,  the  difference  between  incoming  and  outgoing
discounted cash flows from assets,  liabilities and off-balance sheet contracts)
resulting  from a  hypothetical  2%  increase  or  decrease  in market  rates of
interest,  divided by the estimated economic value of the association's  assets,
as calculated in accordance  with  guidelines set forth by the OTS. At the times
when the 3-month  Treasury bond equivalent  yield falls below 4%, an association
may compute its interest rate risk on the basis of a decrease  equal to one-half
of that  Treasury  rate  rather  than on the basis of 2%. A savings  institution
whose  measured  interest rate risk  exposure  exceeds 2% would be considered to
have "above normal" risk. The interest rate risk component is an amount equal to
one-half of the difference between the association's measured interest rate risk
and 2%, multiplied by the estimated economic value of the association's  assets.
That  dollar  amount  is  deducted  from  an  association's   total  capital  in
calculating  compliance with its risk-based  capital  requirement.  Any required
deduction for interest rate risk becomes  effective on the last day of the third
quarter  following the reporting  date of the  institution's  financial  data on
which the interest rate risk was computed.  A savings institution with assets of
less than $300  million and a risk-based  capital  ratio in excess of 12% is not
required,  unless the OTS  determines  otherwise,  to comply  with the  standard
reporting requirements for the interest rate risk component, and the institution
may provide such selected  information  as the OTS  determines.  Currently,  the
Association  qualifies for this  exemption from the filing  requirements  but as
part of its interest rate risk management strategy, the Association  voluntarily
files these reports with the OTS. See  "Management's  Discussion and Analysis of
Financial Condition and Results of  OperationsCAsset/Liability  Management." The
regulations  also  authorize  the  Director  of the OTS to  waive  or  defer  an
association's  interest rate risk component on a case-by-case basis. The OTS has
indefinitely deferred the implementation of the IRR component in the computation
of an institution's risk-based capital requirement. The OTS continues to monitor
the IRR of individual  institutions  and retains the right to impose  additional
capital on individual institutions.

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

                                               CAPITAL           EXCESS
                                  AMOUNT     REQUIREMENTS        CAPITAL
                                 --------   --------------     -----------
                                            (IN THOUSANDS)

Tangible capital.............    $ 12,690       $  1,104           $ 11,586

Core capital.................      12,690          2,944              9,746

Risk-based capital...........      12,953          3,745              9,208

         A  reconciliation  between  regulatory  capital  and  GAAP  capital  at
September 30, 1998 in the accompanying financial statements is presented below:

<TABLE>
<CAPTION>
                                            TANGIBLE       CORE           RISK-BASED
                                            CAPITAL       CAPITAL           CAPITAL
                                            --------   --------------     -----------
                                                       (IN THOUSANDS)
<S>                                         <C>            <C>                <C>
GAAP capital............................    $ 13,167       $  13,167          $ 13,167
Net unrealized gain on available for
 sale investment securities, net of tax.        (477)           (477)            (477)
ALL included as
 supplementary capital..................          --              --              263
                                            --------   --------------     -----------
Regulatory capital......................   $  12,690       $  12,690         $ 12,953
                                           =========   =============      ===========
</TABLE>

                                      -18-
<PAGE>
         Limitation on Capital  Distributions.  OTS regulations currently impose
limitations  upon capital  distributions by savings  institutions,  such as cash
dividends,  payments to repurchase or otherwise acquire its shares,  payments to
shareholders   of  another   institution  in  a  cash-out   merger,   and  other
distributions  charged  against  capital.  At least 30-days prior written notice
must be  given  to the  OTS of a  proposed  capital  distribution  by a  savings
institution,  and capital  distributions  in excess of specified  earnings or by
certain institutions are subject to approval by the OTS. An association that has
capital in excess of all fully phased-in  regulatory capital requirements before
and after a proposed capital  distribution and that is not otherwise  restricted
in making  capital  distributions,  could,  after  prior  notice but without the
approval of the OTS, make capital  distributions during a calendar year equal to
the greater of (a) 100% of its net  earnings to date  during the  calendar  year
plus the amount that would reduce by one-half its "surplus  capital  ratio" (the
excess capital over its fully phased-in  capital  requirements) at the beginning
of the calendar  year,  or (b) 75% of its net  earnings  for the  previous  four
quarters.  Any additional capital distribution would require prior OTS approval.
In addition,  the OTS can prohibit a proposed  capital  distribution,  otherwise
permissible under the regulation, if the OTS has determined that the association
is in need of more than normal  supervision or if it determines  that a proposed
distribution by an association  would constitute an unsafe or unsound  practice.
Furthermore, under the OTS prompt corrective action regulations, the Association
would  be  prohibited  from  making  any  capital  distribution  if,  after  the
distribution,  the Association failed to meet its minimum capital  requirements,
as described above. See "--Prompt Corrective Regulatory Action."

          The OTS has  proposed  regulations  that would  simplify  the existing
procedures governing capital  distributions by savings  institutions.  Under the
proposed  regulations,  the  approval of the OTS would be  required  only for an
association   that  is  deemed  to  be  in   troubled   condition   or  that  is
undercapitalized or would be undercapitalized after the capital distribution.  A
savings institution would be able to make a capital  distribution without notice
to or  approval  of the OTS if it is not  held by a  savings  and  loan  holding
company, is not deemed to be in troubled  condition,  has received either of the
two highest composite  supervisory  ratings, and would continue to be adequately
capitalized after such distribution. Notice would have to be given to the OTS by
any  association  that is held by a savings and loan holding company or that had
received  a  composite  supervisory  rating  below  the  highest  two  composite
supervisory  ratings. An association's  capital rating would be determined under
the prompt corrective action regulations.  See "--Prompt  Corrective  Regulatory
Action."

         Other  regulations  of the OTS  applicable  to the  formation of mutual
holding  companies  prohibit the repurchase by the Association  during the three
year  period  following  the   Reorganization  of  any  of  the  shares  of  the
Association's common stock, except (i) for an offer approved by the OTS and made
to all  stockholders on a pro rata basis;  (ii) for the repurchase of qualifying
shares of a  director,  if any; or (iii) for  purchases  in the open market by a
tax-qualified  or  non-tax-qualified  employee  stock  benefit plan in an amount
reasonable and appropriate to fund the plan.

         Liquidity.  The  Association  is required to maintain an average  daily
balance of liquid assets (cash,  certain time  deposits,  bankers'  acceptances,
specified United States Government, state and federal agency obligations, shares
of certain  mutual funds and certain  corporate  debt  securities and commercial
paper) equal to a monthly average of not less than a specified percentage of its
net  withdrawable  deposit accounts plus short-term  borrowings.  This liquidity
requirement may be changed from time to time by the OTS to any amount within the
range of 4% to 10% depending  upon economic  conditions and the savings flows of
member institutions,  and is currently 4%. Monetary penalties may be imposed for
failure  to  meet  these  liquidity  requirements.   The  Association's  average
liquidity  ratio for the month ended  September 30, 1998 was  approximately  19%
which  exceeded the  applicable  requirements.  The  Association  has never been
subject to monetary penalties for failure to meet its liquidity requirements.

         Assessments. Savings institutions are required by OTS regulation to pay
assessments  to  the  OTS  to  fund  the  operations  of the  OTS.  The  general
assessment,   paid  on  a  semi-annual  basis,  is  computed  upon  the  savings
institution's total assets, including consolidated subsidiaries,  as reported in
the  association's   latest  quarterly  Thrift  Financial  Report.  The  deposit
insurance  premium  expense,  including  operating  assessments  incurred by the
Association  for the fiscal  years ended  September  30,  1998 and 1997  totaled
$55,300 and $66,000, respectively.


                                      -19-
<PAGE>
         Branching. Subject to certain limitations, HOLA and the OTS regulations
permit federally  chartered  savings  institutions to establish  branches in any
state of the  United  States.  The  authority  to  establish  such a  branch  is
available  (a)  in  states  that   expressly   authorize   branches  of  savings
institutions  located in another state and (b) to an association  that qualifies
as a "domestic building and loan association" under the Internal Revenue Code of
1986 (the "Code"), which imposes qualification requirements similar to those for
a "qualified  thrift  lender"  under HOLA.  See " QTL Test." The authority for a
federal  savings  institution  to establish an interstate  branch  network would
facilitate a geographic  diversification of the association's  activities.  This
authority under HOLA and the OTS  regulations  preempts any state law purporting
to regulate branching by federal savings institutions.

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by OTS  regulations,  a savings  institution has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection with its  examination of a savings  institution,
to assess the association's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such  association.  The CRA also  requires  all  institutions  to make public
disclosure of their CRA ratings.  The Association  received a "Satisfactory" CRA
rating in its most recent examination on June 24, 1996.

         In April 1995, the OTS and the other federal banking  agencies  adopted
amendments  revising their CRA regulations.  Among other things, the amended CRA
regulations  substitute  for the prior  process-based  assessment  factors a new
evaluation system that would rate an institution based on its actual performance
in meeting  community  needs. In particular,  the proposed system would focus on
three tests: (a) a lending test, to evaluate the institution's  record of making
loans  in its  assessment  areas;  (b)  an  investment  test,  to  evaluate  the
institution's record of investing in community development projects,  affordable
housing,  and  programs  benefitting  low or  moderate  income  individuals  and
businesses;  and (c) a service test, to evaluate the  institution's  delivery of
services  through  its  branches,   ATMs,  and  other  offices.   Small  savings
institutions would be assessed pursuant to a streamlined  approach focusing on a
lesser range of information and performance  standards.  The term "small savings
institution" is defined as including associations with less than $250 million in
assets or an  affiliate of a holding  company with banking and thrift  assets of
less than $1 billion,  which  would  include  the  Association.  The amended CRA
regulations  clarify how an institution's CRA performance would be considered in
the application process.

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


                                      -20-
<PAGE>
and  circumstances,  including  credit  standards,  that in good faith  would be
offered to or would apply to non-affiliated companies.

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

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

         Standards for Safety and Soundness.  The FDI Act, as amended by Federal
Deposit Insurance Corporation  Improvement Act of 1991 ("FDICIA") and the Riegle
Community  Development  and  Regulatory  Improvement  Act  of  1994  ("Community
Development  Act"),  requires  the OTS,  together  with the other  federal  bank
regulatory  agencies,  to prescribe  standards,  by  regulations  or guidelines,
relating to internal controls,  information  systems and internal audit systems,
loan  documentation,  credit  underwriting,  interest rate risk exposure,  asset
growth, asset quality,  earnings,  stock valuation,  and compensation,  fees and
benefits and such other  operational  and  managerial  standards as the agencies
deem appropriate. The OTS and the federal bank regulatory agencies have adopted,
effective August 9, 1995, a set of guidelines  prescribing  safety and soundness
standards  pursuant  to FDICIA as  amended.  The  guidelines  establish  general
standards relating to internal controls and information systems,  internal audit
systems, loan documentation,  credit underwriting, interest rate exposure, asset
growth, and compensation, fees and benefits. In general, the guidelines require,
among other things, appropriate systems and practices to identify and manage the
risks  and  exposures  specified  in the  guidelines.  The  guidelines  prohibit
excessive   compensation  as  an  unsafe  and  unsound   practice  and  describe
compensation   as  excessive   when  the  amounts  paid  are   unreasonable   or
disproportionate  to the services performed by an executive  officer,  employee,
director or principal  shareholder.  The OTS and the other  agencies  determined
that stock  valuation  standards  were not  appropriate.  In  addition,  the OTS
adopted  regulations  that  authorize,  but do not require,  the OTS to order an
institution  that has been given notice by the OTS that it is not satisfying any
of such safety and soundness  standards to submit a compliance  plan.  If, after
being so notified,  an institution fails to submit an acceptable compliance plan
or fails in any material  respect to implement an accepted  compliance plan, the
OTS must issue an order directing action to correct the deficiency and may issue
an order  directing  other  actions  of the  types to which an  undercapitalized
association  is subject  under the  "prompt  corrective  action"  provisions  of
FDICIA.  If an institution  fails to comply with such an order, the OTS may seek
to  enforce  such  order in  judicial  proceedings  and to  impose


                                      -21-
<PAGE>
civil money penalties.  Effective October 1, 1996, the OTS and the other federal
bank regulatory agencies adopted guidelines for identifying and monitoring asset
quality and earnings standards.

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

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

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

         If one or more grounds exist for  appointing a conservator  or receiver
for an association, the OTS may require the association to issue additional debt
or stock, sell assets, be acquired by a depository  association  holding company
or combine  with  another  depository  association.  The OTS and the FDIC have a
broad range of grounds  under  which they may appoint a receiver or  conservator
for an insured  depositary  association.  Under  FDICIA, the


                                      -22-
<PAGE>

OTS is required to appoint a receiver  (or with the  concurrence  of the FDIC, a
conservator) for a critically undercapitalized  association within 90 days after
the association becomes critically  undercapitalized or, with the concurrence of
the FDIC,  to take such other action that would  better  achieve the purposes of
the prompt corrective action provisions.  Such alternative action can be renewed
for successive  90-day  periods.  However,  if the  association  continues to be
critically  undercapitalized  on average during the quarter that begins 270 days
after it first became critically undercapitalized, a receiver must be appointed,
unless  the OTS makes  certain  findings  with  which the FDIC  concurs  and the
Director of the OTS and the Chairman of the FDIC certify that the association is
viable.  In addition,  an  association  that is critically  undercapitalized  is
subject  to more  severe  restrictions  on its  activities,  and is  prohibited,
without  prior  approval of the FDIC from,  among other  things,  entering  into
certain material  transactions or paying interest on new or renewed  liabilities
at a rate that would significantly  increase the association's  weighted average
cost of funds.

         Where  appropriate,  the OTS can impose  corrective action by a savings
and loan holding  company  under the "prompt  corrective  action"  provisions of
FDICIA.

         Insurance of Deposit Accounts. Pursuant to FDICIA, the FDIC established
a new  risk-based  assessment  system  for  determining  the  deposit  insurance
assessments  to be  paid  by  insured  depositary  institutions.  Under  the new
assessment  system,  the FDIC  assigns an  institution  to one of three  capital
categories based on the institution's  financial information as of the reporting
period  ending seven months  before the  assessment  period.  The three  capital
categories consist of (a) well capitalized,  (b) adequately capitalized,  or (c)
undercapitalized.  The  FDIC  also  assigns  an  institution  to  one  of  three
supervisory subcategories within each capital group. The supervisory subgroup to
which an institution is assigned is based on a supervisory  evaluation  provided
to the FDIC by the institution's  primary federal regulator and information that
the FDIC determines to be relevant to the institution's  financial condition and
the risk posed to the deposit insurance funds. An institution's  assessment rate
depends  on the  capital  category  and  supervisory  category  to  which  it is
assigned.  Under the regulation,  there are nine assessment risk classifications
(i.e.,  combinations  of capital  groups  and  supervisory  subgroups)  to which
different  assessment  rates  are  applied.  Assessment  rates for both the Bank
Insurance Fund ("BIF") and the SAIF  currently  range from 0.00% of deposits for
an institution in the highest  category (i.e.,  well capitalized and financially
sound,  with no more than a few minor  weaknesses)  to 0.27% of deposits  for an
institution  in the lowest  category  (i.e.,  undercapitalized  and  substantial
supervisory  concern).  The FDIC is authorized to raise the assessment  rates as
necessary to maintain the required  reserve ratio of 1.25%, and both the BIF and
the SAIF currently satisfy the reserve ratio requirement.

         The Deposit Funds Insurance Act of 1996 (the "1996 Funds Act") expanded
the  assessment  base for the payments on the bonds ("FICO bonds") issued in the
late 1980s by the Financing  Corporation to recapitalize the now defunct Federal
Savings and Loan Insurance  Corporation to include,  beginning  January 1, 1997,
the  deposits of both BIF- and  SAIF-insured  institutions.  Until  December 31,
1999,  or such  earlier  date on which the last  savings  association  ceases to
exist, the rate of assessment for BIF-assessable  deposits shall be one-fifth of
the rate imposed on SAIF-assessable deposits. For the quarterly period beginning
on July 1, 1997,  the annual rates of assessment  for the FICO bonds was 0.0126%
for BIF-assessable  deposits and 0.0630% for SAIF-assessable  deposits.  For the
quarterly  period  beginning  July 1, 1998, the rates of assessment for the FICO
bonds was 0.0122% for  BIF-assessable  deposits  and 0.0610 for  SAIF-assessable
deposits.

         The 1996 Funds Act also provides  that the FDIC cannot  assess  regular
insurance  assessments  for an insurance fund unless  required to maintain or to
achieve the  designated  reserve  ratio of 1.25%,  except on those of its member
institutions  that are not  classified as "well  capitalized"  or that have been
found to have "moderately severe" or "unsatisfactory" financial,  operational or
compliance weaknesses. The Association has not been so classified by the FDIC or
the OTS.  Accordingly,  assuming that the designated reserve ratio is maintained
by the BIF and by the SAIF after the collection of the special SAIF  assessment,
the Association will have to pay substantially  lower regular assessments on its
deposits  compared  to those paid in recent  years,  as long as the  Association
maintains its regulatory status.


                                      -23-
<PAGE>
         The 1996 Funds Act also  provides for the merger of the BIF and SAIF on
January 1, 1999, with such merger being  conditioned upon the prior  elimination
of the thrift charter. The 1996 Funds Act required the Secretary of the Treasury
to conduct a study of relevant  factors  with  respect to the  development  of a
common charter for all insured depository institutions and abolition of separate
charters  for banks and thrifts and to report the  Secretary's  conclusions  and
findings to the  Congress.  The Secretary of the Treasury  recommended  that the
separate charter for thrifts be eliminated only if other  legislation is adopted
that  permits  bank  holding  companies  to  engage  in  certain   non-financial
activities.  Absent  legislation  permitting such  non-financial  activity,  the
Secretary  of the Treasury  recommended  retention  of the thrift  charter.  The
Secretary of the Treasury  also  recommended  the merger of the BIF and the SAIF
irrespective  of whether  the  thrift  charter is  eliminated.  The most  recent
version of bank modernization  legislation,  The Financial Services Act of 1998,
H.R. 10, which was passed by the U.S. House of  Representatives  in May 1998 and
was considered  but not adopted by the U.S.  Senate over the summer of 1998, did
not  require  thrift  institutions  to convert  to bank  charter.  H.R.  10 also
required that the FDIC's Board of Governors report to Congress on various issues
regarding the deposit  insurance  funds,  including  such questions as the plans
being  developed  for the merger of the funds,  an  estimate of the cost of such
merger to be borne by SAIF  members,  and any  recommendations  for  legislative
action to provide for an efficient merger of the funds.  With the  Congressional
failure to adopt H.R.  10,  the future for the merger of the  deposit  insurance
funds is uncertain.

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

         Federal Home Loan Bank System.  The Association is a member of the FHLB
of Atlanta,  which is one of the regional FHLBs composing the FHLB System.  Each
FHLB provides a central credit facility  primarily for its member  institutions.
The Association,  as a member of the FHLB of Atlanta, is required to acquire and
hold shares of capital  stock in the FHLB of Atlanta in an amount at least equal
to the greater of 1% of the aggregate principal amount of its unpaid residential
mortgage loans and similar  obligations at the beginning of each year or 1/20 of
its  advances  (borrowings)  from the FHLB of Atlanta.  The  Association  was in
compliance with this  requirement with an investment in FHLB of Atlanta stock at
September  30, 1998,  of $364,100.  Any advances  from a FHLB must be secured by
specified types of collateral,  and all long-term  advances may be obtained only
for the purpose of providing funds for residential housing finance.

         The FHLBs are required to provide funds for the resolution of insolvent
thrifts  and  to  contribute  funds  for  affordable  housing  programs.   These
requirements  could  reduce  the  amount of  earnings  that the FHLBs can pay as
dividends to their members and could also result in the FHLBs  imposing a higher
rate of  interest  on  advances  to their  members.  For the fiscal  years ended
September  30,  1998  and  1997  dividends  from  the  FHLB  of  Atlanta  to the
Association  amounted to $26,000 in each year.  If dividends  were  reduced,  or
interest on future FHLB  advances  increased,  the  Association's  net  interest
income would likely also be reduced. Further, there can be no assurance that the
impact of FDICIA and Financial  Institutions Reform,  Recovery,  and Enforcement
Act of 1989  ("FIRREA") on the FHLBs will not also cause a decrease in the value
of the FHLB of Atlanta stock held by the Association.

         Federal Reserve System. The Association is subject to provisions of the
FRA and the FRB's regulations  pursuant to which depositary  institutions may be
required  to  maintain   non-interest-earning  reserves  against  their  deposit
accounts and certain other liabilities.  Currently,  reserves must be maintained
against transaction accounts (primarily NOW and regular checking accounts).  The
FRB regulations  generally  require that reserves be maintained in the amount of
3% of the aggregate of transaction  accounts up to $47.8 million.  The amount of
aggregate  transaction accounts in excess of $47.8 million are currently subject
to a reserve  ratio of 10%,  which ratio the FRB may adjust  between 8% and 12%.
The FRB  regulations  currently  exempt  $4.7  million of  otherwise  reservable
balances from the reserve  requirements,  which exemption is adjusted by the FRB
at the end of each year.  The  Association  is in compliance  with the foregoing
reserve  requirements.  Because required reserves must


                                      -24-
<PAGE>
be maintained in the form of either vault cash, a  non-interest-bearing  account
at a Federal Reserve  Association,  or a pass-through  account as defined by the
FRB,  the effect of this  reserve  requirement  is to reduce  the  Association's
interest-earning   assets.   The  balances   maintained   to  meet  the  reserve
requirements  imposed by the FRB may be used to satisfy  liquidity  requirements
imposed by the OTS. FHLB System  members are also  authorized to borrow from the
Federal Reserve "discount window," but FRB regulations require such institutions
to exhaust all FHLB sources before borrowing from a Federal Reserve Association.

REGULATION OF THE HOLDING COMPANY

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

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

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

         A savings  and loan  holding  company  may not  acquire  as a  separate
subsidiary an insured  institution  that has a principal  office  outside of the
state  where the  principal  office of its  subsidiary  institution  is located,
except (i) in the case of certain emergency acquisitions (as defined under HOLA)
approved  by  the  FDIC;  (ii)  if  such  holding  company  controls  a  savings
institution  subsidiary that operated a home or branch office in such additional
state as of March  5,  1987,  and  (iii) if the laws of the  state in which  the
savings institution to be acquired is located

                                      -25-
<PAGE>
specifically  authorize  a savings  institution  chartered  by that  state to be
acquired by a savings  institution  chartered  by the state where the  acquiring
savings  institution  or  savings  and loan  holding  company is located or by a
holding company that controls such a state chartered association. The conditions
imposed  upon  interstate   acquisitions  by  those  states  that  have  enacted
authorizing  legislation  vary.  Some states impose  conditions of  reciprocity,
which have the effect of requiring  that the laws of both the state in which the
acquiring  holding  company is located  (as  determined  by the  location of its
subsidiary  savings  institution)  and the state in which the  association to be
acquired  is  located,  have  each  enacted  legislation  allowing  its  savings
institutions to be acquired by out-of-state  holding  companies on the condition
that the laws of the other state  authorize such  transactions  on terms no more
restrictive  than  those  imposed  on the  acquiror  by the state of the  target
association.  Some of these  states  also  impose  regional  limitations,  which
restrict such acquisitions to states within a defined geographic  region.  Other
states allow full nationwide banking without any condition of reciprocity.  Some
states do not authorize  interstate  acquisitions  of savings  institutions.  In
evaluating an application by a holding company to acquire a savings institution,
the OTS  must  consider  the  financial  and  managerial  resources  and  future
prospects  of the company and savings  institution  involved,  the effect of the
acquisition on the risk to the insurance funds, the convenience and needs of the
community, and competitive factors.

          If the savings  institution  subsidiary  of a federal  mutual  holding
company  fails to meet the QTL test set forth in  Section  10(m) of the HOLA and
regulations of the OTS, the holding company must register with the FRB as a bank
holding  company under the BHC Act within one year of the savings  institution's
failure to so  qualify.  For  additional  information  in this  regard,  see "--
Regulation of Federal Savings Associations--QTL Test."

         For a description of certain  restrictions on transactions  between the
Association  and its  affiliates,  including,  without  limitation,  the Holding
Company,  see "--Regulation of Federal Savings  Associations--Transactions  with
Related Parties."

                           FEDERAL AND STATE TAXATION

FEDERAL TAXATION

         General.  The following discussion of tax matters is intended only as a
summary and does not purport to be a comprehensive  description of the tax rules
applicable to the Association or the Holding  Company.  The Association was last
audited for its taxable year ended September 30, 1993.

         For federal  income tax purposes,  the  Association  reports its income
using a taxable year ending  September 30 and the accrual  method of accounting.
The  Association  in its stock form (the  "Stock  Association")  and the Holding
Company file separate income tax returns and each reports its income on the same
basis as the  Association  now reports its income.  Because the Holding  Company
owns less than 80% of the outstanding common stock of the Stock Association, the
Holding Company and the Stock Association are not permitted to file such returns
on a  consolidated  basis.  The Holding  Company and the Stock  Association  are
subject to federal income taxation in the same manner as other corporations with
some exceptions,  including particularly the Stock Association's tax reserve for
bad debts discussed below.

         Bad Debt Reserves. The Association,  as a "small bank" (one with assets
having an adjusted tax basis of $500 million or less) is permitted to maintain a
reserve for bad debts with respect to "qualifying loans," which, in general, are
loans  secured  by  certain  interests  in real  property,  and to make,  within
specified  formula limits,  annual additions to the reserve which are deductible
for purposes of computing  the  Association's  taxable  income.  Pursuant to the
Small Business Job Protection  Act of 1996, the  Association is now  recapturing
(taking into  income)  over a multi-year  period a portion of the balance of its
bad debt reserve as of September 30, 1997.

         Distributions.  To the extent that the Association makes  "non-dividend
distributions" to the Holding Company,  such distributions will be considered to
have been made from the Association's  "base year reserve," i.e., its reserve as
of September 30, 1988, and then from the Association's  supplemental reserve for
losses on loans,  to the  extent  thereof,  and an  amount  based on the  amount
distributed  (but not in excess of the amount of such

                                      -26-
<PAGE>


reserves)   will  be  included  in  the   Association's   income.   Non-dividend
distributions  include  distributions in excess of the Association's current and
accumulated earnings and profits, as calculated for federal income tax purposes,
distributions in redemption of stock,  and  distributions in partial or complete
liquidation.  Dividends  paid out of the  Association's  current or  accumulated
earnings and profits will not be so included in the Association's income.

         The amount of additional  taxable  income  created from a  non-dividend
distribution  is an amount  that,  when reduced by the tax  attributable  to the
income,  is equal  to the  amount  of the  distribution.  Thus,  if,  after  the
Reorganization, the Association makes a non-dividend distribution to the Holding
Company,  approximately  one and one-half times the amount of such  distribution
(but not in excess of the amount of such reserves) would be includable in income
for federal  income tax purposes,  assuming a 34% federal  corporate  income tax
rate.  The  Association  does not intend to pay dividends that would result in a
recapture of any portion of its tax bad debt reserves.

         Corporate  Alternative  Minimum  Tax. The Code imposes a tax ("AMT") on
alternative  minimum  taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI
can be  offset  by net  operating  loss  carryovers  of  which  the  Association
currently has none. AMTI is adjusted by determining the tax treatment of certain
items in a manner that negates the deferral of income resulting from the regular
tax treatment of those items.  Thus, the  Association's  AMTI is increased by an
amount equal to 75% of the amount by which the  Association's  adjusted  current
earnings  exceeds its AMTI  (determined  without  regard to this  adjustment and
prior to reduction for net operating losses). The Association does not expect to
be subject to the AMT.

         Although the corporate environmental tax of 0.12% of the excess of AMTI
(with  certain  modifications)  over $2.0  million has  expired,  under  current
Administration  proposals, such tax will be retroactively reinstated for taxable
years beginning after December 31, 1997 and before January 2009.

         Dividends  Received  Deduction.  As the  owner of more  than 20% of the
stock of the Stock  Association,  the Holding Company may deduct from its income
80% of dividends received from the Stock Association.  (A 70% dividends received
deduction  generally applies with respect to dividends received by a corporation
if such  corporation  owns less than 20% of the stock of the corporation  paying
the dividend).

STATE TAXATION

         Under North Carolina law, the corporate  income tax is 7.50% of federal
taxable  income as  computed  under  the Code,  subject  to  certain  prescribed
adjustments.  In addition, for tax years beginning in 1991, 1992, 1993 and 1994,
corporate  taxpayers  were  required to pay a surtax equal to 4%, 3%, 2% and 1%,
respectively,  of the state income tax otherwise  payable by it. An annual state
franchise  tax is imposed  at a rate of .0015  applied  to the  greatest  of the
institution's (i) capital stock, surplus and undivided profits,  (ii) investment
in tangible  property in North Carolina or (iii) 55% of the appraised  valuation
of property in North Carolina.

                                      -27-
<PAGE>

ITEM 2.  PROPERTIES

         The Association conducts its business through its sole office,  located
in Wake Forest,  North  Carolina,  which was renovated in 1995. The  Association
owns the main office with net book value for property and  equipment of $459,550
as of September 30, 1998.  Management  believes that the  Association's  current
facilities are adequate to meet the present and immediately foreseeable needs of
the Association and the Holding Company.  However,  the Association may consider
opening a branch office in the future.

                                                              NET BOOK
                               LEASED OR        DATE           VALUE AT
                                 OWNED        ACQUIRED    SEPTEMBER 30, 1998
                                 -----        --------    ------------------
                                                            (in thousands)

Main Office..................     Owned          1961             $420
302 S. Brooks Street
Wake Forest, NC  27587

ITEM 3.  LEGAL PROCEEDINGS

         At September  30, 1998,  there were no material  legal  proceedings  to
which the Association was a party or to which any of its property was subject.

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

         Not applicable.

                                     PART II

ITEM 5.  MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS

         Information  relating to the market for Registrant's  common equity and
related  stockholder  matters  appears under "Common Stock  Information"  in the
Registrant's  1998 Annual Report to Stockholders on page 44, and is incorporated
herein by reference.

         Information  relating to the  payment of  dividends  by the  Registrant
appears under "Common Stock  Information" in the Registrant's 1998 Annual Report
to Stockholders on page 44, and is incorporated herein by reference.  A dividend
declared by the Board of Directors of the  Association  is  considered a capital
distribution  from the  Association to the  stockholders,  including Wake Forest
Bancorp,  M.H.C., its mutual holding company. Under the requirements of the OTS,
there are  certain  restrictions  on the  ability  of the  Association  to pay a
capital distribution. See "Regulation--Limitation on Capital Distributions."

         The  Association's  dividend payout ratios were 51.7% and 44.8% and the
equity to asset ratios were 17.7% and 19.1% for years ended  September  30, 1998
and 1997, respectively.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS

         Certain of the above-captioned  information appears under "Management's
Discussion and Analysis" in the Registrant's  1998 Annual Report to Stockholders
on pages 3 through 15 and is incorporated herein by reference.


                                      -28-
<PAGE>


ITEM 7.      FINANCIAL STATEMENTS

         The following financial statements are incorporated by reference to the
indicated pages of the 1998 Annual Report to Stockholders.

                                                                    Page(s) in
                                                                   Annual Report
                                                                   -------------
    o    Independent Auditor's Report.......................................16
    o    Statements of Financial Condition,
                  September 30, 1998 and 1997...............................17
    o    Statements of Income,
                  Years Ended September 30, 1998 and 1997...................18
    o    Statements of Stockholders' Equity,
                  Years Ended September 30, 1998 and 1997................19-20
    o    Statements of Cash Flows,
                  Years Ended September 30, 1998 and 1997................21-22
    o    Notes to Financial Statements...................................23-43




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

         Not applicable.

                                    PART III

ITEM 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; COMPLIANCE
        WITH SECTION 16(a) OF THE EXCHANGE ACT.

         The  information  relating to Directors and  Executive  Officers of the
Association  is  incorporated  herein by  reference to the  Association's  Proxy
Statement  for the Annual  Meeting of  Shareholders  to be held on February  23,
1999,  on pages 9 through 12. The  information  related to Section  16(a) of the
Exchange Act is incorporated  herein by reference to the Proxy Statement on page
18.


ITEM 10. EXECUTIVE COMPENSATION

         The  information  relating to executive  compensation  is  incorporated
herein by reference to the Association's  Proxy Statement for the Annual Meeting
of Shareholders to be held on February 23, 1999, on pages 13 through 17.


ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The information  relating to security  ownership of certain  beneficial
owners and management is incorporated  herein by reference to the  Association's
Proxy  Statement for the Annual Meeting of  Shareholders  to be held on February
23, 1999, on pages 5 through 7.


ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information   relating  to  certain   relationships   and  related
transactions  is  incorporated  herein by reference to the  Association's  Proxy
Statement  for the Annual  Meeting of  Shareholders  to be held on February  23,
1999, on page 18.



                                      -29-
<PAGE>

ITEM 13. EXHIBITS, LISTS AND REPORTS ON FORM 8-K

         (a)      Exhibits
                  --------
                  2      Plan of  Reorganization  from   Mutual Savings and Loan
                         Association to   Mutual Holding  Company  (Incorporated
                         by reference to Item  2 of the  Association's Notice of
                         Mutual  Holding  Company  Reorganization on Form MHC-1,
                         as  filed  with   the  OTS on  December  20,  1995  and
                         amended February 6, 1996 (the "Form MHC-1")).

                  3.1    Federal    Stock    Charter   of    the     Association
                         (Incorporated  by  reference to Exhibit 2(c)(ii) of the
                         Form MHC-1).

                  3.2    Bylaws of the Association (Incorporated by reference to
                         Exhibit 2(c)(ii) of the Form MHC-1).

                  4      Common   Stock   Certificate    of    the   Association
                         (Incorporated  by  reference  to Exhibit 2(b)(i) of the
                         Form MHC-1).

                  10.1   Employment  Agreement  with Anna O. Sumerlin, President
                         and   Chief   Executive   Officer   (Incorporated    by
                         reference  to  Exhibit  10.1  of the  Annual  Report on
                         Form  10-KSB for the year ended September 30, 1996).

                  10.2   Employment  Agreement with  Carlton  E. Chappell,  Vice
                         President,  Secretary  and  Treasurer  (Incorporated by
                         reference  to Exhibit  10.2  of  the  Annual  Report on
                         Form 10-KSB for the year ended September 30, 1996).

                  10.3   Employee Stock  Ownership Plan of  Wake  Forest Federal
                         Savings & Loan Association (Incorporated  by  reference
                         to Exhibit 2(e)(i) of the Form MHC-1).

                  10.4   Wake Forest Federal Savings  &  Loan  Association  1997
                         Recognition   and   Retention  Plan   (Incorporated  by
                         reference to  the Proxy Statement,  dated  December 23,
                         1996, for the 1997 Annual Meeting.)

                  10.5   Wake  Forest  Federal Savings & Loan  Association  1997
                         Stock Option Plan  (Incorporated  by reference  to  the
                         Proxy  Statement,  dated   December  23, 1996,  for the
                         1997 Annual Meeting.)

                  13     1998 Annual Report to Stockholders

                  99     Proxy Statement for 1999 Annual Meeting of Shareholders
                         (Incorporated   by   reference   pursuant   to  General
                         Instruction  E(3) of  Form  10-KSB and  Rule  12B-23 of
                         the  rules  promulgated  under the Securities  Exchange
                         Act of 1934, as amended).

         (b)      Reports on Form 8-K
                  -------------------
                  No  reports  on Form 8-K were  filed  during  the three  month
                  period ended September 30, 1998.



                                       30

<PAGE>

                                 SIGNATURES

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

                                  WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                                                         (Small Business Issuer)



Date: December 28, 1998               By:      /s/ Anna O. Sumerlin
                                          ------------------------------------
                                          Anna O. Sumerlin
                                          President and Chief Executive Officer



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


/s/ Anna O. Sumerlin                                        December 21, 1998
- -------------------------------------------------           -------------------
Anna O. Sumerlin                                            Date
President, Chief Executive Officer
         and Director
(Principal Executive Officer)



/s/ Carlton E. Chappell                                     December 21, 1998
- -------------------------------------------------           -------------------
Carlton E. Chappell                                         Date
Vice President, Secretary and Treasurer



/s/ Robert C. White                                         December 21, 1998
- -------------------------------------------------           -------------------
Robert C. White                                             Date
Chief Financial Officer and Vice President
(Principal Financial Officer)



/s/ Paul K. Brixhoff                                        December 21, 1998
- -------------------------------------------------           -------------------
Paul K. Brixhoff - Director                                 Date



/s/ Harold R. Washington                                    December 21, 1998
- -------------------------------------------------           -------------------
Harold R. Washington - Director                             Date



                                       31
<PAGE>

/s/  John D. Lyon                                           December 21, 1998
- -------------------------------------------------           -------------------
John D. Lyon - Director                                     Date


/s/  R.W. Wilkinson, III                                    December 21, 1998
- -------------------------------------------------           -------------------
R.W. Wilkinson, III - Vice-Chairman and Director            Date


/s/ Howard L. Brown                                         December 21, 1998
- -------------------------------------------------           -------------------
Howard L. Brown -Chairman of the Board                      Date
and Director

/s/ Leelan A. Woodlief                                      December 21, 1998
- -------------------------------------------------           -------------------
Leelan A. Woodlief - Director                               Date


/s/ William S. Wooten                                       December 21, 1998
- -------------------------------------------------           -------------------
William S. Wooten - Director                                Date


/s/ Rodney M. Privette                                      December 21, 1998
- -------------------------------------------------           -------------------
Rodney M. Privette - Director                               Date

                                       32

<PAGE>

                             EXHIBIT INDEX

EXHIBIT
NUMBER           DESCRIPTION                                            PAGE NO.
- -------          -----------                                           --------

2                Plan of Reorganization from Mutual Savings                    *
                 and Loan Association to Mutual Holding Company

3.1              Federal Stock Charter of the Association                      *

3.2              Bylaws of the Association                                     *

4                Common Stock Certificate of the Association                   *

10.1             Employment Agreement with Anna O. Sumerlin,                 ***
                 President and Chief Executive Officer

10.2             Employment Agreement with Carlton E. Chappell,              ***
                 Vice President, Secretary and Treasurer

10.3             Employee Stock Ownership Plan of Wake Forest Federal          *
                 Savings & Loan Association

10.4             Wake Forest Federal Savings & Loan Association 1997        ****
                 Recognition and Retention Plan

10.5             Wake Forest Federal Savings & Loan Association 1997        ****
                 Stock Option Plan

13               1998 Annual Report to Stockholders

99               Proxy Statement for 1999 Annual Meeting of Stockholders      **

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

*     Incorporated  herein by reference  into this document from the Exhibits to
      the Association's Notice of Mutual Holding Company  Reorganization on Form
      MHC-1, as filed with the OTS on December 20, 1995 and amended  February 6,
      1996.

**    Incorporated  herein by reference into this document,  pursuant to General
      Instruction  E(3) of Form 10-KSB and Rule 12b-23 of the rules  promulgated
      under the Securities Exchange Act of 1934, as amended.

***   Incorporated herein by reference into this document from the Association's
      Form 10-KSB for the year ended September 30, 1996.

****  Incorporated  herein by reference to the Association's Proxy Statement for
      the 1997 Annual Meeting, as filed with the OTS.


                                       33

<PAGE>

<PAGE>


                                                                    EXHIBIT 10.1

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                              EMPLOYMENT AGREEMENT


                  This EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered
into as of February ___, 1998 by and between WAKE FOREST FEDERAL  SAVINGS & LOAN
ASSOCIATION,  a savings and loan  association  organized and operating under the
federal  laws of the  United  States  and  having an office at 302 South  Brooks
Street,  Wake Forest,  North  Carolina  27588-0707  ("Association")  and ANNA O.
SUMERLIN,  an individual  residing at 10112 Ligon Mill Road, Wake Forest,  North
Carolina 27587 ("Executive").


                              W I T N E S S E T H :


                  WHEREAS, the Executive currently serves the Association in the
capacity of the Chief Executive Officer; and

                  WHEREAS,  the  Association  and the Executive  entered into an
Employment  Agreement as of April 3, 1996 ("Prior Agreement") in connection with
the Association's reorganization from a mutual savings and loan association to a
stock form savings and loan association,  which is majority owned by Wake Forest
Bancorp, M.H.C. ("Mutual Holding Company"); and

                  WHEREAS, the Association and the Executive desire to amend and
restate the Prior Agreement in its entirety as set forth herein; and

                  WHEREAS,  the  Association  desires  to assure  for itself the
continued  availability  of the  Executive's  services  and the  ability  of the
Executive to perform such services with a minimum of personal distraction in the
event of a pending or threatened Change in Control (as hereinafter defined); and

                  WHEREAS,  the  Executive  is willing to  continue to serve the
Association on the terms and conditions hereinafter set forth; and

                  WHEREAS,  the Association  agreed in connection with the Prior
Agreement to provide the Executive with a higher position in the Association and
a  raise  in  salary  from  her  present   position  and  salary  in  additional
consideration  for the  Executive  entering  into the  covenant  not to  compete
hereinafter set forth;

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual  covenants and conditions  hereinafter set forth, the Association and the
Executive hereby agree as follows:


                                  Page 1 of 19
<PAGE>

                  SECTION 1. EMPLOYMENT.

                  The  Association  agrees to continue to employ the  Executive,
and the Executive hereby agrees to such continued employment,  during the period
and upon the terms and conditions set forth in this Agreement.

                  SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT
                             PERIOD.

                  (a) The terms and  conditions of this  Agreement  shall be and
remain in effect during the period of employment  established under this section
2 ("Employment  Period").  The Employment Period shall be for an initial term of
three years beginning on the effective date of the Prior Agreement. Prior to the
first  anniversary  of the  effective  date  of the  Prior  Agreement  and  each
anniversary  date  thereafter  (each,  an  "Anniversary  Date"),  the  Board  of
Directors of the Association  ("Board") shall review the terms of this Agreement
and the Executive's performance of services hereunder and may, in the absence of
objection from the Executive,  approve an extension of the Employment Period. In
such event, the Employment  Period shall be extended to the third anniversary of
the relevant  Anniversary Date. In no event,  however,  shall any such extension
take  effect at a time when the  Executive  could  elect to resign  pursuant  to
section 9(a)(i) or 11 and claim severance benefits under section 9(b).

                  (b) For all purposes of this  Agreement,  the term  "Remaining
Unexpired  Employment  Period" as of any date shall mean the period beginning on
such date and ending on the Anniversary Date on which the Employment  Period (as
extended  pursuant  to section  2(a) of this  Agreement)  is then  scheduled  to
expire.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Association from  terminating the Executive's  employment at any time during the
Employment Period with or without notice for any reason; PROVIDED, HOWEVER, that
the relative  rights and obligations of the Association and the Executive in the
event of any such termination shall be determined under this Agreement.


                  SECTION 3. DUTIES.

                  The Executive shall serve as the President and Chief Executive
Officer of the Association,  having such power, authority and responsibility and
performing  such  duties  as are  prescribed  by or  under  the  By-Laws  of the
Association and as are customarily  associated with such position or as assigned
by the Board acting in good faith.  The Executive shall devote her full business
time and attention  (other than during  weekends,  holidays,  approved  vacation
periods,  and periods of illness or approved  leaves of absence) to the business
and  affairs of the  Association  and shall use her best  efforts to advance the
interests of the Association.


                                  Page 2 of 19

<PAGE>

                  SECTION 4. CASH COMPENSATION.

                  (a) In  consideration  for the  services to be rendered by the
Executive  hereunder,  the  Association  shall pay to her a salary at an initial
annual rate of SEVENTY-FIVE THOUSAND DOLLARS ($75,000), payable in approximately
equal  installments  in  accordance  with the  Association's  customary  payroll
practices for senior  officers.  Prior to each Anniversary Date occurring during
the Employment  Period,  the Board shall review the  Executive's  annual rate of
salary and may, in its discretion,  approve an increase therein.  In addition to
salary,  the Executive may receive other cash  compensation from the Association
for  services  hereunder  at such times,  in such  amounts and on such terms and
conditions as the Board may determine from time to time.

                  (b) Prior to or within 45 days after  September 30, 1996,  the
Association  shall pay to the Executive a bonus in the amount of THIRTY THOUSAND
DOLLARS ($30,000.00); PROVIDED, HOWEVER, that the Association's net income after
provision for income taxes, but computed  without regard to extraordinary  items
(including,  but not limited to,  special  deposit  insurance  assessments  with
respect to deposits  insured through the Savings  Association  Insurance Fund of
the Federal Deposit  Insurance  Corporation) for the fiscal year ended September
30, 1996 equals or exceeds  FOUR HUNDRED  THOUSAND  DOLLARS  ($400,000.00).  For
fiscal years of the  Association  beginning after September 30, 1996, the amount
of the bonus (if any) to be paid to the  Executive  shall be  determined  by the
Board in its sole and  absolute  discretion.  Notwithstanding  anything  in this
Agreement to the contrary,  the Association shall have no obligation to make any
bonus  payment to the extent that the payment of such bonus will result in a net
loss for the  Association  for such fiscal year or cause the Association to fail
be  at  least  "adequately   capitalized"   within  the  meaning  of  12  C.F.R.
ss.565.4(b)(2).

                  SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

                  During the Employment  Period,  the Executive shall be treated
as an employee of the  Association  and shall be eligible to  participate in and
receive  benefits  under  any and all  qualified  or  non-qualified  retirement,
pension,  savings,  profit-sharing or stock bonus plans, any and all group life,
health (including hospitalization,  medical and major medical), dental, accident
and long term disability  insurance  plans,  and any other employee  benefit and
compensation  plans (including,  but not limited to, any incentive  compensation
plans or programs,  stock option and  appreciation  rights plans and  restricted
stock  plans) as may from  time to time be  maintained  by,  or cover  executive
employees of, the  Association,  in accordance  with the terms and conditions of
such employee benefit plans and programs and compensation plans and programs and
consistent with the Association's customary practices.


                  SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the  Employment  Period and for a period of six (6)
years thereafter, the Association shall cause the Executive to be covered by and
named as an insured under any policy or contract of insurance  obtained by it to
insure  its  directors  and  officers  against  personal  liability  for acts or
omissions  in  connection  with  service  as  an  officer  or  director  of  the
Association


                                  Page 3 of 19
<PAGE>

or service in other capacities at the request of the  Association.  The coverage
provided to the Executive  pursuant to this section 6 shall be of the same scope
and on the same terms and  conditions as the coverage (if any) provided to other
officers or directors of the Association.

                  (b) For so long as the Association is subject to regulation by
the Office of Thrift  Supervision  ("OTS"),  the Association shall indemnify the
Executive in accordance with 12 C.F.R.  ss.545.121.  From and after the earliest
date on which the  Association  is not subject to  regulation by the OTS, to the
maximum extent permitted under applicable law, during the Employment  Period and
for a period six (6) years  thereafter,  the Association  shall  indemnify,  and
shall cause its subsidiaries  and affiliates to indemnify the Executive  against
and hold her harmless from any costs,  liabilities,  losses and exposures to the
fullest  extent and on the most  favorable  terms and  conditions  that  similar
indemnification  is offered to any director or officer of the Association or any
subsidiary or affiliate thereof. This section 6(b) shall not be applicable where
section 18 is applicable.


                  SECTION 7. OUTSIDE ACTIVITIES.

                  The Executive may serve as a member of the boards of directors
of such business,  community and charitable organizations as she may disclose to
and as may be approved by the Board (which  approval  shall not be  unreasonably
withheld);  PROVIDED,  HOWEVER, that such service shall not materially interfere
with the performance of her duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere,  and are not  inconsistent  with,  the  performance of her duties and
responsibilities  hereunder;  PROVIDED,  HOWEVER,  that such  activities are not
prohibited  under 12  C.F.R.  ss.ss.571.7  or 571.9  or any code of  conduct  or
investment or securities  trading  policy  established  by the  Association  and
generally  applicable to all similarly situated executives  (including,  without
limitation,  any applicable  conflict of interest policy adopted by the Board of
Directors as contemplated by 12 C.F.R.  ss.571.7).  The Executive may also serve
as an  officer  or  director  of the  Mutual  Holding  Company on such terms and
conditions as the  Association and the Mutual Holding Company may mutually agree
upon,  and such service  shall not be deemed to  materially  interfere  with the
Executive's  performance  of her duties  hereunder  or  otherwise to result in a
material breach of this Agreement. Executive shall not receive compensation from
the  Association  for service as an officer or  director  of the Mutual  Holding
Company.


                  SECTION 8. WORKING FACILITIES AND EXPENSES.

                  The Executive's  principal place of employment shall be at the
Association's  executive offices at the address first above written,  or at such
other location  within Wake County at which the  Association  shall maintain its
principal  executive  offices,  or at such other location as the Association and
the  Executive  may  mutually  agree upon.  The  Association  shall  provide the
Executive  at  her  principal   place  of  employment  with  a  private  office,
secretarial  services and other support services and facilities  suitable to her
position with the  Association  and necessary or appropriate in connection  with
the  performance of her assigned  duties under this  Agreement.  The Association
shall reimburse the Executive for her ordinary and necessary  business expenses,
including,   without  limitation,   fees  for  memberships  in  such  clubs  and
organizations  as the


                                  Page 4 of 19
<PAGE>

Executive and the Association shall mutually agree are necessary and appropriate
for business  purposes,  and her travel and  entertainment  expenses incurred in
connection with the performance of her duties under this Agreement, in each case
upon  presentation to the Association of an itemized account of such expenses in
such form as the Association may reasonably require.



                  SECTION 9.  TERMINATION OF EMPLOYMENT WITH SEVERANCE BENEFITS.

                  (a) The Executive shall be entitled to the severance  benefits
described  herein  in  the  event  that  her  employment  with  the  Association
terminates   during  the   Employment   Period   under  any  of  the   following
circumstances:

                  (i) the Executive's voluntary resignation from employment with
         the Association within forty-five (45) days following:

                           (A) the failure of the Board to appoint or re-appoint
                  or elect or re-elect the  Executive to the office of President
                  and Chief  Executive  Officer (or a more senior office) of the
                  Association;

                           (B)  the   failure   of  the   stockholders   of  the
                  Association to elect or re-elect the Executive to the Board or
                  the failure of the Board (or the nominating committee thereof)
                  to nominate the Executive  for such  election or  re-election;
                  PROVIDED,  HOWEVER,  that such  failure is not the result of a
                  vote cast by the Executive;

                           (C)  the  expiration  of a  thirty  (30)  day  period
                  following the date on which the Executive gives written notice
                  to  the  Association  of  its  material  failure,  whether  by
                  amendment of the  Association's  Organization  Certificate  or
                  By-laws, action of the Board or the Association's stockholders
                  or otherwise, to vest in the Executive the functions,  duties,
                  or responsibilities  prescribed in section 3 of this Agreement
                  as of the date  hereof,  unless,  during  such thirty (30) day
                  period, the Association fully cures such failure;

                           (D)  the  expiration  of a  thirty  (30)  day  period
                  following the date on which the Executive gives written notice
                  to  the  Association  of its  material  breach  of  any  term,
                  condition or covenant contained in this Agreement  (including,
                  without  limitation any reduction of the  Executive's  rate of
                  base  salary in effect from time to time and any change in the
                  terms and conditions of any compensation or benefit program in
                  which the Executive participates which, either individually or
                  together with other changes,  has a material adverse effect on
                  the  aggregate  value  of  her  total


                                  Page 5 of 19
<PAGE>

                  compensation  package),  unless,  during  such thirty (30) day
                  period, the Association fully cures such failure; or

                  (ii) the  termination of the  Executive's  employment with the
         Association for any other reason not described in section 10(a).

In such event, subject to section 25, the Association shall provide the benefits
and pay to the Executive the amounts described in section 9(b).

                  (b) Upon the  termination of the  Executive's  employment with
the Association under circumstances described in section 9(a) of this Agreement,
the Association  shall pay and provide to the Executive (or, in the event of her
death, to her estate):

                  (i) her earned but unpaid  compensation  as of the date of the
         termination of her employment with the Association,  such payment to be
         made at the time and in the manner  prescribed by law applicable to the
         payment  of wages but in no event  later  than  thirty  (30) days after
         termination of employment;

                  (ii) the  benefits,  if any,  to which  she is  entitled  as a
         former  employee  under the  employee  benefit  plans and  programs and
         compensation  plans and  programs  maintained  for the  benefit  of the
         Association's officers and employees;

                  (iii) continued group life, health (including hospitalization,
         medical and major medical),  dental,  accident and long term disability
         insurance  benefits,  in addition to that provided  pursuant to section
         9(b)(ii),  and after taking into  account the coverage  provided by any
         subsequent employer,  if and to the extent necessary to provide for the
         Executive,  for the Remaining  Unexpired  Employment  Period,  coverage
         equivalent to the coverage to which she would have been entitled  under
         such plans (as in effect on the date of her  termination of employment,
         or, if her termination of employment  occurs after a Change in Control,
         on the date of such Change in Control,  whichever benefits are greater)
         if she had continued  working for the Association  during the Remaining
         Unexpired  Employment Period at the highest annual rate of compensation
         achieved during that portion of the Employment Period which is prior to
         the Executive's termination of employment with the Association;

                  (iv) within  thirty (30) days  following  her  termination  of
         employment with the Association, a lump sum payment, in an amount equal
         to the present value of the salary that the Executive would have earned
         if she had continued  working for the Association  during the Remaining
         Unexpired  Employment  Period  at the  highest  annual  rate of  salary
         achieved during that portion of the Employment Period which is prior to
         the Executive's  termination of employment with the Association,  where
         such present value is to be  determined  using a discount rate equal to
         the applicable short-term federal rate prescribed under section 1274(d)
         of the Internal  Revenue Code of 1986  ("Code"),  compounded  using the
         compounding period  corresponding to the Association's  regular payroll
         periods for its officers,


                                  Page 6 of 19
<PAGE>

         such  lump  sum to be  paid in lieu of all  other  payments  of  salary
         provided for under this  Agreement  in respect of the period  following
         any such termination;

                  (v) within  thirty  (30) days  following  her  termination  of
         employment with the Association,  a lump sum payment in an amount equal
         to the excess, if any, of:

                           (A) the present  value of the  aggregate  benefits to
                  which she would be entitled  under any and all  qualified  and
                  non-qualified  defined benefit pension plans maintained by, or
                  covering  employees of, the  Association  if she had continued
                  working for the  Association  during the  Remaining  Unexpired
                  Employment  Period (such  benefits to be  determined as of the
                  date of  termination  of  employment  by adding to the service
                  actually  recognized  under  such plans an  additional  period
                  equal to the  Remaining  Unexpired  Employment  Period  and by
                  adding to the  compensation  actually  recognized  under  such
                  plans all amounts  payable under  sections  9(b)(i),  (iv) and
                  (vii) to the extent such  amounts  would have been  recognized
                  under such plans had the Executive  Remained in service during
                  the Remaining Unexpired Employment Period); over

                           (B) the present value of the benefits to which she is
                  actually  entitled under such defined benefit pension plans as
                  of the date of her termination;

         where such  present  values are to be  determined  using the  mortality
         tables  prescribed  under  section  415(b)(2)(E)(v)  of the  Code and a
         discount rate,  compounded  monthly,  equal to the  annualized  rate of
         interest prescribed by the Pension Benefit Guaranty Corporation for the
         valuation   of   immediate    annuities   payable   under   terminating
         single-employer  defined  benefit  plans  for the  month in  which  the
         Executive's termination of employment occurs ("Applicable PBGC Rate").

                  (vi) within  thirty (30) days  following  her  termination  of
         employment with the Association,  a lump sum payment in an amount equal
         to the present value of the additional  employer  contributions  (or if
         greater in the case of a leveraged  employee  stock  ownership  plan or
         similar  arrangement,  the additional  assets  allocable to her through
         debt  service,  based  on the  fair  market  value  of such  assets  at
         termination  of employment) to which she would have been entitled under
         any and all  qualified and  non-qualified  defined  contribution  plans
         maintained by, or covering  employees of, the  Association,  if she had
         continued  working for the Association  during the Remaining  Unexpired
         Employment  Period at the highest annual rate of compensation  achieved
         during  that  portion of the  Employment  Period  which is prior to the
         Executive's termination of employment with the Association,  and making
         the maximum amount of employee  contributions,  if any,  required under
         such plan or plans, such present value to be determined on the basis of
         a  discount  rate,   compounded  using  the  compounding   period  that
         corresponds to the


                                  Page 7 of 19
<PAGE>

         frequency  with which employer  contributions  are made to the relevant
         plan, equal to the Applicable PBGC Rate; and

                  (vii) the payments  that would have been made to the Executive
         under  any  cash  bonus  or  long-term  or  short-term  cash  incentive
         compensation  plan  maintained  by,  or  covering   employees  of,  the
         Association if she had continued working for the Association during the
         Remaining Unexpired  Employment Period and had earned the maximum bonus
         or incentive award in each calendar year that ends during the Remaining
         Unexpired  Employment Period,  such payments to be equal to the product
         of:

                           (A) the maximum percentage rate at which an award was
                  ever   available  to  the  Executive   under  such   incentive
                  compensation plan; multiplied by

                           (B) the  salary  that  would  have  been  paid to the
                  Executive during each such calendar year at the highest annual
                  rate of salary  achieved during that portion of the Employment
                  Period  which  is  prior  to the  Executive's  termination  of
                  employment with the Association,

         such payments to be made (without discounting for early payment) within
         thirty (30) days following the Executive's termination of employment.

The Association and the Executive hereby stipulate that the damages which may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The  Association  and the  Executive  further agree that the
Association  may condition the payments and benefits (if any) due under sections
9(b)(iii),  (iv),  (v),  (vi)  and  (vii)  on the  receipt  of  the  Executive's
resignation  from any and all positions which she holds as an officer,  director
or  committee  member  with  respect to the  Association  or the Mutual  Holding
Company or any subsidiary or affiliate of either of them.


                  SECTION 10.  TERMINATION WITHOUT ADDITIONAL ASSOCIATION
                               LIABILITY.

                  In  the  event  that  the  Executive's   employment  with  the
Association shall terminate during the Employment Period on account of:

                  (a) the  discharge of the Executive  for "cause,"  which,  for
         purposes   of  this   Agreement   shall   mean   personal   dishonesty,
         incompetence,  willful  misconduct,  breach of fiduciary duty involving
         personal profit,  intentional failure to perform stated duties, willful
         violation of any law, rule or regulation (other than traffic violations
         or similar  offenses) or final cease and desist order,  or any material
         breach of this Agreement,  in each case as measured  against  standards
         generally


                                  Page 8 of 19
<PAGE>

         prevailing at the relevant  time in the savings and  community  banking
         industry;  PROVIDED, HOWEVER, that the Executive shall not be deemed to
         have  been   discharged  for  cause  unless  and  until  the  following
         procedures shall have been followed:

                           (i) the Board shall adopt a resolution  duly approved
                  by  affirmative  vote of a majority  of the entire  Board at a
                  meeting  called  and  held for such  purpose  calling  for the
                  Executive's  termination  for  cause  and  setting  forth  the
                  purported grounds for such termination  ("Proposed Termination
                  Resolution");

                           (ii) as soon as practicable,  and in any event within
                  five (5) days,  after adoption of such  resolution,  the Board
                  shall furnish to the Executive a written notice of termination
                  which shall be accompanied by a certified copy of the Proposed
                  Termination Resolution ("Notice of Proposed Termination");

                           (iii) the  Executive  shall be afforded a  reasonable
                  opportunity  to make  oral and  written  presentations  to the
                  members  of the  Board,  on  her  own  behalf,  or  through  a
                  representative,  who may be her legal  counsel,  to refute the
                  grounds set forth in the Proposed  Termination  Resolution  at
                  one or more  meetings  of the Board to be held no sooner  than
                  fifteen  (15) days and no later  than  thirty  (30)  after the
                  Executive's   receipt  of  the  Proposed   Termination  Notice
                  ("Termination Hearings"); and

                           (iv)  within ten (10) days  following  the end of the
                  Termination Hearings,  the Board shall adopt a resolution duly
                  approved by affirmative vote of a majority of the entire Board
                  at a meeting called and held for such purpose (A) finding that
                  in the  good  faith  opinion  of the  Board  the  grounds  for
                  termination set forth in the Proposed  Termination  Resolution
                  exist  and  (B)   terminating   the   Executive's   employment
                  ("Termination Resolution"); and

                           (v) as  promptly  as  practicable,  and in any  event
                  within one (1) business day after adoption of the  Termination
                  Resolution,  the Board shall  furnish to the Exective  written
                  notice of  termination,  which notice shall  include a copy of
                  the  Termination  Resolution  and specify an effective date of
                  termination  that is not  later  than the  date on which  such
                  notice is given;

                  (b) the Executive's voluntary resignation from employment with
         the  Association  for  reasons  other than those  specified  in section
         9(a)(i);

                  (c) the Executive's death;

                  (d)  a  determination  that  the  Executive  is  eligible  for
         long-term   disability  benefits  under  the  Association's   long-term
         disability insurance program or, if there is no such program, under the
         federal Social Security Act; or


                                  Page 9 of 19
<PAGE>

                  (e) the  Executive's  termination of employment for any reason
         at  or  after   attainment  of  mandatory   retirement  age  under  the
         Association's  mandatory  retirement  policy for executive  officers in
         effect as of the date of this Agreement;

         then the  Association  shall  have no  further  obligations  under this
         Agreement, other than the payment to the Executive (or, in the event of
         her death,  to her estate) of her earned but unpaid  compensation as of
         the date of the  termination  of her  employment,  and the provision of
         such  other  benefits,  if any,  to which she is  entitled  as a former
         employee under the employee benefit plans and programs and compensation
         plans  and  programs  maintained  by, or  covering  employees  of,  the
         Association.


                  SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

                  (a) A  Change  in  Control  of  the  Association  ("Change  in
Control")  shall be deemed to have  occurred  upon the  happening  of any of the
following events:

                  (i)  approval  by the  stockholders  of the  Association  of a
         transaction  that  would  result  in  the  reorganization,   merger  or
         consolidation of the Association,  respectively, with one or more other
         persons, other than a transaction following which:

                           (A) at least 51% of the equity ownership interests of
                  the entity  resulting from such  transaction are  beneficially
                  owned (within the meaning of Rule 13d-3  promulgated under the
                  Securities   Exchange  Act  of  1934   ("Exchange   Act"))  in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the outstanding equity ownership
                  interests in the Association; and

                           (B) at least 51% of the  securities  entitled to vote
                  generally in the election of directors of the entity resulting
                  from such  transaction  are  beneficially  owned  (within  the
                  meaning of Rule 13d-3  promulgated  under the Exchange Act) in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the securities  entitled to vote
                  generally in the election of directors of the Association;

                  (ii) the acquisition of all or substantially all of the assets
         of the Association or beneficial  ownership (within the meaning of Rule
         13d-3  promulgated  under  the  Exchange  Act)  of 25% or  more  of the
         outstanding securities of the Association entitled to vote generally in
         the  election of  directors  by any person or by any persons  acting in
         concert,  or approval by the  stockholders  of the  Association  of any
         transaction which would result in such an acquisition; or

                                 Page 10 of 19
<PAGE>

                  (iii)  a   complete   liquidation   or   dissolution   of  the
         Association,  or approval by the  stockholders  of the Association of a
         plan for such liquidation or dissolution; or

                  (iv) the  occurrence  of any event if,  immediately  following
         such event,  at least 50% of the members of the board of  directors  of
         the Association do not belong to any of the following groups:

                           (A)  individuals who were members of the Board of the
                  Association on the date of this Agreement; or

                           (B) individuals who first became members of the Board
                  of the Association after the date of this Agreement either:

                                    (I) upon  election  to serve as a member  of
                           the  Board  of  directors  of  the   Association   by
                           affirmative vote of  three-quarters of the members of
                           such board, or of a nominating  committee thereof, in
                           office at the time of such first election; or

                                    (II) upon  election by the  stockholders  of
                           the  Board  to  serve  as a  member  of the  board of
                           directors  of the Board,  but only if  nominated  for
                           election by affirmative vote of three-quarters of the
                           members of the board of directors of the Board, or of
                           a nominating committee thereof, in office at the time
                           of such first nomination;

                  PROVIDED,   HOWEVER,   that  such  individual's   election  or
                  nomination  did  not  result  from  an  actual  or  threatened
                  election  contest  (within  the  meaning  of  Rule  14a-11  of
                  Regulation  14A  promulgated  under the Exchange Act) or other
                  actual or  threatened  solicitation  of  proxies  or  consents
                  (within  the  meaning  of  Rule  14a-11  of   Regulation   14A
                  promulgated under the Exchange Act) other than by or on behalf
                  of the Board of the Association;

In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any  acquisition  of  securities or assets of the  Association  by any
employee  benefit  plan  maintained  by the  Association.  For  purposes of this
section  11, the term  "person"  shall  have the  meaning  assigned  to it under
sections 13(d)(3) or 14(d)(2) of the Exchange Act.

                  (b) In the event of a Change in Control,  the Executive  shall
be entitled to the  payments and  benefits  contemplated  by section 9(b) in the
event of her  termination of employment  with the  Association  under any of the
circumstances  described in section  9(a) of this  Agreement or under any of the
following circumstances:

                  (i) resignation,  voluntary or otherwise,  by the Executive at
         any time  during the  Employment  Period and  within  ninety  (90) days
         following her demotion,  loss of title, office or significant authority
         or  responsibility,  or following  any  reduction in any element of her
         package of compensation and benefits;


                                 Page 11 of 19
<PAGE>

                  (ii) resignation,  voluntary or otherwise, by the Executive at
         any time  during the  Employment  Period and  within  ninety  (90) days
         following any  relocation  of her principal  place of employment or any
         change in working  conditions  at such  principal  place of  employment
         which is embarrassing,  derogatory or otherwise  materially  adverse to
         the Executive;

                  (iii) resignation, voluntary or otherwise, by the Executive at
         any time  during the  Employment  Period  following  the failure of any
         successor  to the  Association  in the Change in Control to include the
         Executive in any  compensation or benefit  program  maintained by it or
         covering any of its executive officers, unless the Executive is already
         covered by a substantially  similar plan of the Association which is at
         least as favorable to her; or

                  (iv)  resignation,  voluntary  or  otherwise,  for any  reason
         whatsoever  following the  expiration of a transition  period of thirty
         days  beginning on the effective date of the Change in Control (or such
         longer  period,  not  to  exceed  ninety  (90)  days  beginning  on the
         effective  date of the Change in  Control,  as the  Association  or its
         successor  may   reasonably   request)  to  facilitate  a  transfer  of
         management responsibilities.


                  SECTION 12.  COVENANT NOT TO COMPETE.

                  The Executive  hereby  covenants and agrees that, in the event
of her termination of employment with the Association prior to the expiration of
the  Employment  Period,  for a period of one (1) year following the date of her
termination of employment with the  Association  (or, if less, for the Remaining
Unexpired  Employment Period), she shall not, without the written consent of the
Association,  become an officer, employee, consultant,  director or trustee with
executory,  managerial,  supervisory or strategic  authority or influence at any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such entity,  that entails  working within one hundred (100) miles of the
headquarters of the  Association on the date of the  Executive's  termination of
employment;  PROVIDED,  HOWEVER,  that  this  section  12 shall not apply if the
Executive's  emloyment is terminated by reason of voluntary  resignation for the
reasons  set  forth in  section  9(a)(i)  or by  reason  of  termination  by the
Association  other  than  for  cause  as  provided  in  section  10(a)  or after
attainment of mandatory  retirement age pursuant to section 10(e); and PROVIDED,
FURTHER,  that if the Executive's  employment  shall be terminated on account of
disability as provided in section 10(d) of this Agreement, this section 12 shall
not prevent the Executive from accepting any position or performing any services
if (a) she first offers,  by written notice,  to accept a similar position with,
or perform similar services for, the Association on substantially the same terms
and conditions and (b) the Association  declines to accept such offer within ten
(10) days after such notice is given.


                                 Page 12 of 19
<PAGE>

                  SECTION 13.  CONFIDENTIALITY.

                  Unless  she   obtains  the  prior   written   consent  of  the
Association,  the Executive shall keep confidential and shall refrain from using
for the benefit of herself,  or any person or entity other than the  Association
or  any  entity  which  is a  subsidiary  of the  Association  or of  which  the
Association is a subsidiary,  any material document or information obtained from
the  Association,  or from its  parent  or  subsidiaries,  in the  course of her
employment with any of them concerning their properties,  operations or business
(unless such document or  information  is readily  ascertainable  from public or
published  information  or trade sources or has otherwise been made available to
the public through no fault of her own) until the same ceases to be material (or
becomes so ascertainable or available);  PROVIDED, HOWEVER, that nothing in this
section  13 shall  prevent  the  Executive,  with or without  the  Association's
consent,  from  participating  in or  disclosing  documents  or  information  in
connection  with  any  judicial  or  administrative  investigation,  inquiry  or
proceeding to the extent that such participation or disclosure is required under
applicable law.


                  SECTION 14.  SOLICITATION.

                  The Executive  hereby  covenants and agrees that, for a period
of one (1) year following her  termination of employment  with the  Association,
she shall not, without the written consent of the  Association,  either directly
or indirectly:

                  (a)  solicit,  offer  employment  to, or take any other action
         intended,  or that a  reasonable  person  acting in like  circumstances
         would expect,  to have the effect of causing any officer or employee of
         the Association or any affiliate,  as of the date of this Agreement, of
         either of them to terminate her or his employment and accept employment
         or become  affiliated with, or provide services for compensation in any
         capacity whatsoever to, any savings bank, savings and loan association,
         bank, bank holding company,  savings and loan holding company, or other
         institution  engaged in the business of  accepting  deposits and making
         loans,   doing   business   within  one  hundred  (100)  miles  of  the
         headquarters  of the  Association or any  affiliate,  as of the date of
         this Agreement, of either of them;

                  (b) provide any  information,  advice or  recommendation  with
         respect to any such  officer or employee of any savings  bank,  savings
         and loan  association,  bank,  bank holding  company,  savings and loan
         holding  company,  or other  institution  engaged  in the  business  of
         accepting  deposits and making loans, doing business within one hundred
         (100) miles of the headquarters of the Association or any affiliate, as
         of the date of this Agreement,  of either of them that is intended,  or
         that a reasonable person acting in like circumstances  would expect, to
         have the effect of causing any  officer or employee of the  Association
         or any affiliate,  as of the date of this Agreement,  of either of them
         to terminate  her or his  employment  and accept  employment  or become
         affiliated  with, or provide  services for compensation in any capacity
         whatsoever to, any savings bank,  savings and loan  association,  bank,
         bank  holding  company,  savings  and loan  holding  company,  or


                                 Page 13 of 19
<PAGE>

         other  institution  engaged in the business of  accepting  deposits and
         making  loans,  doing  business  within one hundred  (100) miles of the
         headquarters  of the  Association or any  affiliate,  as of the date of
         this Agreement, of either of them;

                  (c) solicit, provide any information, advice or recommendation
         or take any other action intended,  or that a reasonable  person acting
         in like  circumstances  would expect, to have the effect of causing any
         customer  of the  Association  to  terminate  an  existing  business or
         commercial relationship with the Association.


                  SECTION 15.  NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

                  The termination of the Executive's  employment during the term
of this Agreement or thereafter, whether by the Association or by the Executive,
shall have no effect on the rights and  obligations  of the parties hereto under
the  Association's  qualified or  non-qualified  retirement,  pension,  savings,
thrift,  profit-sharing  or stock bonus  plans,  group life,  health  (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability insurance plans or such other employee benefit plans or programs,  or
compensation plans or programs,  as may be maintained by, or cover employees of,
the Association from time to time.


                  SECTION 16.  SUCCESSORS AND ASSIGNS.

                  This  Agreement  will  inure to the  benefit of and be binding
upon  the  Executive,   her  legal  representatives  and  testate  or  intestate
distributees,  and the Association and its successors and assigns, including any
successor by merger or  consolidation or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Association
may be sold or otherwise transferred.  Failure of the Association to obtain from
any successor its express written  assumption of the  Association's  obligations
hereunder at least sixty (60) days in advance of the scheduled effective date of
any such succession  shall be deemed a material breach of this Agreement  unless
cured  within  ten (10)  days  after  notice  thereof  by the  Executive  to the
Association.


                  SECTION 17. NOTICES.

                  Any communication required or permitted to be given under this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is delivered  personally,  or five (5) days after  mailing if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  addressed to such party at the address listed below or at such other
address as one such party may by written notice specify to the other party:


                                 Page 14 of 19
<PAGE>

                  If to the Executive:

                           Ms. Anna O. Sumerlin
                           10112 Ligon Mill Road
                           Wake Forest, North Carolina  27587


                  If to the Association:

                           Wake Forest Federal Savings & Loan Association
                           302 South Brooks Street, P.O. 707
                           Wake Forest, North Carolina  27588-0707

                           Attention:  Chairman of the Board

                           WITH A COPY TO:

                           Thacher Proffitt & Wood
                           Two World Trade Center
                           New York, New York 10048

                           Attention: Lisa M. Miller, Esq.


                  SECTION 18.  INDEMNIFICATION FOR ATTORNEYS' FEES.

                  The Association shall indemnify,  hold harmless and defend the
Executive  against  reasonable costs,  including legal fees,  incurred by her in
connection  with or arising out of any action,  suit or  proceeding in which she
may be involved, as a result of her efforts, in good faith, to defend or enforce
the terms of this Agreement;  PROVIDED,  HOWEVER,  that the Executive shall have
substantially prevailed on the merits pursuant to a judgment, decree or order of
a  court  of  competent  jurisdiction  or of  an  arbitrator  in an  arbitration
proceeding.  The  determination  whether the Executive shall have  substantially
prevailed on the merits and is therefore entitled to such indemnification, shall
be made by the court or arbitrator,  as applicable. In the event of a settlement
pursuant to a  settlement  agreement,  any  indemnification  payment  under this
section 18 shall be made only after a determination  by the members of the Board
(other  than the  Executive  and any  other  member  of the  Board to which  the
Executive is related by blood or marriage)  that the Executive has acted in good
faith and that such  indemnification  payment  is in the best  interests  of the
Association.


                  SECTION 19. SEVERABILITY.

                  A  determination  that  any  provision  of this  Agreement  is
invalid or unenforceable  shall not affect the validity or enforceability of any
other provision hereof.


                                 Page 15 of 19
<PAGE>

                  SECTION 20. WAIVER.

                  Failure  to  insist  upon  strict  compliance  with any of the
terms, covenants or conditions hereof shall not be deemed a waiver of such term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in writing,  designated  as a waiver,  and signed by the party  against whom its
enforcement  is  sought.  Any  waiver  or  relinquishment  of any right or power
hereunder   at  any  one  or  more  times  shall  not  be  deemed  a  waiver  or
relinquishment of such right or power at any other time or times.


                  SECTION 21. COUNTERPARTS.

                  This   Agreement   may  be   executed   in  two  (2)  or  more
counterparts,  each of which shall be deemed an original, and all of which shall
constitute one and the same Agreement.


                  SECTION 22. GOVERNING LAW.

                  This Agreement shall be governed by and construed and enforced
in accordance with the federal laws of the United States and, to the extent that
federal law is  inapplicable,  in accordance with the laws of the State of North
Carolina  applicable  to contracts  entered  into and to be  performed  entirely
within the State of North Carolina.


                  SECTION 23. HEADINGS AND CONSTRUCTION.

                  The headings of sections in this Agreement are for convenience
of  reference  only and are not  intended to qualify the meaning of any section.
Any  reference to a section  number shall refer to a section of this  Agreement,
unless otherwise stated.


                  SECTION 24. ENTIRE AGREEMENT; MODIFICATIONS.

                  This instrument  contains the entire  agreement of the parties
relating to the subject  matter  hereof,  and supersedes in its entirety any and
all prior agreements,  understandings or representations relating to the subject
matter hereof.  No modifications of this Agreement shall be valid unless made in
writing and signed by the parties hereto.


                  SECTION 25. REQUIRED REGULATORY PROVISIONS.

                  The  following  provisions  are  included  for the purposes of
complying  with  various  laws,   rules  and   regulations   applicable  to  the
Association:

                  (a) Notwithstanding anything herein contained to the contrary,
         in no event shall the aggregate  amount of compensation  payable to the
         Executive under


                                 Page 16 of 19
<PAGE>

         section 9(b) hereof  (exclusive of amounts described in section 9(b)(i)
         or  (ii))  exceed  the  three  times  the  Executive's  average  annual
         compensation  (within the meaning of OTS Regulatory Bulletin 27a or any
         successor thereto) for the last five consecutive  calendar years to end
         prior to her termination of employment with the Association (or for her
         entire  period of  employment  with the  Association  if less than five
         calendar years).  The compensation  payable to the Executive  hereunder
         shall be further  reduced (but not below zero) if such reduction  would
         avoid the  assessment  of excise  taxes on  excess  parachute  payments
         (within the meaning of section 280G of the Code).

                  (b) Notwithstanding anything herein contained to the contrary,
         any payments to the Executive by the  Association,  whether pursuant to
         this Agreement or otherwise,  are subject to and conditioned upon their
         compliance  with section  18(k) of the Federal  Deposit  Insurance  Act
         ("FDI Act"),  12 U.S.C.  ss.1828(k),  and any  regulations  promulgated
         thereunder.

                  (c) Notwithstanding anything herein contained to the contrary,
         if the Executive is suspended from office and/or temporarily prohibited
         from  participating  in the conduct of the  affairs of the  Association
         pursuant to a notice served under section 8(e)(3) or 8(g)(1) of the FDI
         Act,  12  U.S.C.   ss.1818(e)(3)  or  1818(g)(1),   the   Association's
         obligations  under this Agreement  shall be suspended as of the date of
         service of such notice,  unless stayed by appropriate  proceedings.  If
         the  charges in such  notice are  dismissed,  the  Association,  in its
         discretion,   may  (i)  pay  to  the  Executive  all  or  part  of  the
         compensation  withheld while the  Association's  obligations  hereunder
         were  suspended  and (ii)  reinstate,  in whole or in part,  any of the
         obligations which were suspended.

                  (d) Notwithstanding anything herein contained to the contrary,
         if  the  Executive  is  removed  and/or  permanently   prohibited  from
         participating in the conduct of the  Association's  affairs by an order
         issued  under  section  8(e)(4) or  8(g)(1)  of the FDI Act,  12 U.S.C.
         ss.1818(e)(4) or (g)(1), all prospective obligations of the Association
         under this  Agreement  shall  terminate as of the effective date of the
         order,  but vested rights and  obligations of the  Association  and the
         Executive shall not be affected.

                  (e) Notwithstanding anything herein contained to the contrary,
         if the Association is in default (within the meaning of section 3(x)(1)
         of the FDI Act, 12 U.S.C. ss.1813(x)(1), all prospective obligations of
         the Association  under this Agreement shall terminate as of the date of
         default,  but vested rights and  obligations of the Association and the
         Executive shall not be affected.

                  (f) Notwithstanding anything herein contained to the contrary,
         all  prospective  obligations  of the  Association  hereunder  shall be
         terminated,  except to the extent that a continuation of this Agreement
         is necessary for the continued operation of the Association: (i) by the
         Director of the OTS or her  designee or the Federal  Deposit  Insurance
         Corporation  ("FDIC"), at the time the FDIC enters into



                                 Page 17 of 19
<PAGE>

         an agreement to provide  assistance to or on behalf of the  Association
         under the  authority  contained  in  section  13(c) of the FDI Act,  12
         U.S.C.  ss.1823(c);  (ii) by the Director of the OTS or her designee at
         the time such  Director or designee  approves a  supervisory  merger to
         resolve  problems  related to the operation of the  Association or when
         the  Association  is  determined by such Director to be in an unsafe or
         unsound  condition.  The vested rights and  obligations  of the parties
         shall not be affected.

If and to the extent  that any of the  foregoing  provisions  shall  cease to be
required  or by  applicable  law,  rule or  regulation,  the same  shall  become
inoperative as though eliminated by formal amendment of this Agreement.


                  IN WITNESS WHEREOF,  the Association has caused this Agreement
to be executed and the  Executive  has hereunto set her hand,  all as of the day
and year first above written.



                                            ------------------------------------
                                                   ANNA O. SUMERLIN





ATTEST:                                     WAKE FOREST FEDERAL
                                            SAVINGS & LOAN ASSOCIATION


By                                          By
   -----------------------------              ----------------------------------
          Secretary                               Name:   Odis Russell Dew
                                                  Title:  Chairman of the Board


[Seal]


                                 Page 18 of 19
<PAGE>

STATE OF NORTH CAROLINA )
                        : ss.:
COUNTY OF WAKE          )

                  On this ________ day of February,  1998,  before me personally
came  Anna O.  Sumerlin,  to me  known,  and  known  to me to be the  individual
described in the foregoing  instrument,  who, being by me duly sworn, did depose
and say that she resides at the address set forth in said  instrument,  and that
she signed her name to the foregoing instrument.



                                                   -----------------------------
                                                          Notary Public






STATE OF NORTH CAROLINA )
                        : ss.:
COUNTY OF WAKE          )

                  On this ________ day of February,  1998,  before me personally
came  ___________________,  to me known, who, being by me duly sworn, did depose
and say that he resides at ______________________________________________,  that
he is a member of the Board of Directors of WAKE FOREST  FEDERAL  SAVINGS & LOAN
ASSOCIATION,  the savings  bank  described in and which  executed the  foregoing
instrument;  that he knows the seal of said mutual  savings bank;  that the seal
affixed to said  instrument is such seal; that it was so affixed by order of the
Board of Directors of said savings bank;  and that he signed his name thereto by
like order.



                                                   -----------------------------
                                                          Notary Public


                                  Page 19 of 19

<PAGE>


                                                                    EXHIBIT 10.2

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                              EMPLOYMENT AGREEMENT


                  This EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered
into as of February ___, 1998 by and between WAKE FOREST FEDERAL  SAVINGS & LOAN
ASSOCIATION,  a savings and loan  association  organized and operating under the
federal  laws of the  United  States  and  having an office at 302 South  Brooks
Street, Wake Forest,  North Carolina  27588-0707  ("Association") and CARLTON E.
CHAPPELL,  an  individual  residing at 1204 Jenkins  Road,  Wake  Forest,  North
Carolina 27587 ("Executive").


                              W I T N E S S E T H :


                  WHEREAS, the Executive currently serves the Association in the
capacity of Senior Vice President; and

                  WHEREAS,  the  Association  and the Executive  entered into an
Employment  Agreement as of April 3, 1996 ("Prior Agreement") in connection with
the Association's reorganization from a mutual savings and loan association to a
stock form savings and loan association,  which is majority owned by Wake Forest
Bancorp, M.H.C. ("Mutual Holding Company"); and

                  WHEREAS, the Association and the Executive desire to amend and
restate the Prior Agreement in its entirety, as set forth herein; and

                  WHEREAS,  the  Association  desires  to assure  for itself the
continued  availability  of the  Executive's  services  and the  ability  of the
Executive to perform such services with a minimum of personal distraction in the
event of a pending or threatened Change in Control (as hereinafter defined); and

                  WHEREAS,  the  Executive  is willing to  continue to serve the
Association on the terms and conditions hereinafter set forth; and

                  WHEREAS,  the Association  agreed in connection with the Prior
Agreement to provide the Executive with a higher position in the Association and
a  raise  in  salary  from  his  present   position  and  salary  in  additional
consideration  for the  Executive  entering  into the  covenant  not to  compete
hereinafter set forth;

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual  covenants and conditions  hereinafter set forth, the Association and the
Executive hereby agree as follows:

                                  Page 1 of 19
<PAGE>

                  SECTION 1. EMPLOYMENT.

                  The  Association  agrees to continue to employ the  Executive,
and the Executive hereby agrees to such continued employment,  during the period
and upon the terms and conditions set forth in this Agreement.


                  SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT
                             PERIOD.

                  (a) The terms and  conditions of this  Agreement  shall be and
remain in effect during the period of employment  established under this section
2 ("Employment  Period").  The Employment Period shall be for an initial term of
three years beginning on the effective date of the Prior Agreement. Prior to the
first  anniversary  of the  effective  date  of the  Prior  Agreement  and  each
anniversary  date  thereafter  (each,  an  "Anniversary  Date"),  the  Board  of
Directors of the Association  ("Board") shall review the terms of this Agreement
and the Executive's performance of services hereunder and may, in the absence of
objection from the Executive,  approve an extension of the Employment Period. In
such event, the Employment  Period shall be extended to the third anniversary of
the relevant  Anniversary Date. In no event,  however,  shall any such extension
take  effect at a time when the  Executive  could  elect to resign  pursuant  to
section 9(a)(i) or 11 and claim severance benefits under section 9(b).

                  (b) For all purposes of this  Agreement,  the term  "Remaining
Unexpired  Employment  Period" as of any date shall mean the period beginning on
such date and ending on the Anniversary Date on which the Employment  Period (as
extended  pursuant  to section  2(a) of this  Agreement)  is then  scheduled  to
expire.

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Association from  terminating the Executive's  employment at any time during the
Employment Period with or without notice for any reason; PROVIDED, HOWEVER, that
the relative  rights and obligations of the Association and the Executive in the
event of any such termination shall be determined under this Agreement.


                  SECTION 3. DUTIES.

                  The  Executive  shall  serve  as  the  Vice  President  of the
Association, having such power, authority and responsibility and performing such
duties as are prescribed by or under the By-Laws of the  Association  and as are
customarily  associated with such position or as assigned by the Board acting in
good faith.  The  Executive  shall devote his full  business  time and attention
(other than during weekends, holidays, approved vacation periods, and periods of
illness or  approved  leaves of  absence)  to the  business  and  affairs of the
Association  and shall use his best  efforts to  advance  the  interests  of the
Association.

                                  Page 2 of 19
<PAGE>

                  SECTION 4. CASH COMPENSATION.

                  (a) In  consideration  for the  services to be rendered by the
Executive  hereunder,  the  Association  shall pay to him a salary at an initial
annual rate of FIFTY-THREE THOUSAND DOLLARS ($53,000),  payable in approximately
equal  installments  in  accordance  with the  Association's  customary  payroll
practices for senior  officers.  Prior to each Anniversary Date occurring during
the Employment  Period,  the Board shall review the  Executive's  annual rate of
salary and may, in its discretion,  approve an increase therein.  In addition to
salary,  the Executive may receive other cash  compensation from the Association
for  services  hereunder  at such times,  in such  amounts and on such terms and
conditions as the Board may determine from time to time.

                  (b) Prior to or within 45 days after  September 30, 1996,  the
Association shall pay to the Executive a bonus in the amount of  ELEVEN-THOUSAND
DOLLARS ($11,000.00); PROVIDED, HOWEVER, that the Association's net income after
provision for income taxes, but computed  without regard to extraordinary  items
(including,  but not limited to,  special  deposit  insurance  assessments  with
respect to deposits  insured through the Savings  Association  Insurance Fund of
the Federal Deposit  Insurance  Corporation) for the fiscal year ended September
30, 1996 equals or exceeds  FOUR HUNDRED  THOUSAND  DOLLARS  ($400,000.00).  For
fiscal years of the  Association  beginning after September 30, 1996, the amount
of the bonus (if any) to be paid to the  Executive  shall be  determined  by the
Board in its sole and  absolute  discretion.  Notwithstanding  anything  in this
Agreement to the contrary,  the Association shall have no obligation to make any
bonus  payment to the extent that the payment of such bonus will result in a net
loss for the  Association  for such fiscal year or cause the Association to fail
to  be at  least  "adequately  capitalized"  within  the  meaning  of 12  C.F.R.
ss.565.4(b)(2).


                  SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

                  During the Employment  Period,  the Executive shall be treated
as an employee of the  Association  and shall be eligible to  participate in and
receive  benefits  under  any and all  qualified  or  non-qualified  retirement,
pension,  savings,  profit-sharing or stock bonus plans, any and all group life,
health (including hospitalization,  medical and major medical), dental, accident
and long term disability  insurance  plans,  and any other employee  benefit and
compensation  plans (including,  but not limited to, any incentive  compensation
plans or programs,  stock option and  appreciation  rights plans and  restricted
stock  plans) as may from  time to time be  maintained  by,  or cover  executive
employees of, the  Association,  in accordance  with the terms and conditions of
such employee benefit plans and programs and compensation plans and programs and
consistent with the Association's customary practices.


                  SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the  Employment  Period and for a period of six (6)
years thereafter, the Association shall cause the Executive to be covered by and
named as an insured under any policy or contract of insurance  obtained by it to
insure  its  directors  and  officers  against  personal  liability  for acts or
omissions  in  connection  with  service  as  an  officer  or  director  of  the
Association


                                  Page 3 of 19
<PAGE>

or service in other capacities at the request of the  Association.  The coverage
provided to the Executive  pursuant to this section 6 shall be of the same scope
and on the same terms and  conditions as the coverage (if any) provided to other
officers or directors of the Association.

                  (b) For so long as the Association is subject to regulation by
the Office of Thrift  Supervision  ("OTS"),  the Association shall indemnify the
Executive in accordance with 12 C.F.R.  ss.545.121.  From and after the earliest
date on which the  Association  is not subject to  regulation by the OTS, to the
maximum extent permitted under applicable law, during the Employment  Period and
for a period six (6) years  thereafter,  the Association  shall  indemnify,  and
shall cause its subsidiaries  and affiliates to indemnify the Executive  against
and hold him harmless from any costs,  liabilities,  losses and exposures to the
fullest  extent and on the most  favorable  terms and  conditions  that  similar
indemnification  is offered to any director or officer of the Association or any
subsidiary or affiliate thereof. This section 6(b) shall not be applicable where
section 18 is applicable.


                  SECTION 7. OUTSIDE ACTIVITIES.

                  The Executive may serve as a member of the boards of directors
of such business,  community and charitable  organizations as he may disclose to
and as may be approved by the Board (which  approval  shall not be  unreasonably
withheld);  PROVIDED,  HOWEVER, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with, and are not inconsistent with, the performance of his duties and
responsibilities  hereunder;  PROVIDED,  HOWEVER,  that such  activities are not
prohibited  under 12  C.F.R.  ss.ss.571.7  or 571.9  or any code of  conduct  or
investment or securities  trading  policy  established  by the  Association  and
generally  applicable to all similarly situated executives  (including,  without
limitation,  any applicable  conflict of interest policy adopted by the Board of
Directors as contemplated by 12 C.F.R.  ss.571.7).  The Executive may also serve
as an officer or  director  of Wake  Forest  Bancorp,  M.H.C.  on such terms and
conditions as the Association and Wake Forest Bancorp, M.H.C. may mutually agree
upon,  and such service  shall not be deemed to  materially  interfere  with the
Executive's  performance  of his duties  hereunder  or  otherwise to result in a
material breach of this Agreement. Executive shall not receive compensation from
the  Association  for service as an officer or  director  of the Mutual  Holding
Company.


                  SECTION 8. WORKING FACILITIES AND EXPENSES.

                  The Executive's  principal place of employment shall be at the
Association's  executive offices at the address first above written,  or at such
other location  within Wake County at which the  Association  shall maintain its
principal  executive  offices,  or at such other location as the Association and
the  Executive  may  mutually  agree upon.  The  Association  shall  provide the
Executive  at  his  principal   place  of  employment  with  a  private  office,
secretarial  services and other support services and facilities  suitable to his
position with the  Association  and necessary or appropriate in connection  with
the  performance of his assigned  duties under this  Agreement.  The Association
shall reimburse the Executive for his ordinary and necessary  business expenses,
including,   without  limitation,   fees  for  memberships  in  such  clubs  and
organizations as the

                                  Page 4 of 19
<PAGE>

Executive and the Association shall mutually agree are necessary and appropriate
for business  purposes,  and his travel and  entertainment  expenses incurred in
connection with the performance of his duties under this Agreement, in each case
upon  presentation to the Association of an itemized account of such expenses in
such form as the Association may reasonably require.


                  SECTION 9.  TERMINATION OF EMPLOYMENT WITH SEVERANCE BENEFITS.

                  (a) The Executive shall be entitled to the severance  benefits
described  herein  in  the  event  that  his  employment  with  the  Association
terminates   during  the   Employment   Period   under  any  of  the   following
circumstances:

                  (i) the Executive's voluntary resignation from employment with
         the Association within forty-five (45) days following:

                           (A) the failure of the Board to appoint or re-appoint
                  or elect or  re-elect  the  Executive  to the  office  of Vice
                  President (or a more senior office) of the Association;

                           (B)  the  expiration  of a  thirty  (30)  day  period
                  following the date on which the Executive gives written notice
                  to  the  Association  of  its  material  failure,  whether  by
                  amendment of the  Association's  Organization  Certificate  or
                  By-laws, action of the Board or the Association's stockholders
                  or otherwise, to vest in the Executive the functions,  duties,
                  or responsibilities  prescribed in section 3 of this Agreement
                  as of the date  hereof,  unless,  during  such thirty (30) day
                  period, the Association fully cures such failure;

                           (C)  the  expiration  of a  thirty  (30)  day  period
                  following the date on which the Executive gives written notice
                  to  the  Association  of its  material  breach  of  any  term,
                  condition or covenant contained in this Agreement  (including,
                  without  limitation any reduction of the  Executive's  rate of
                  base  salary in effect from time to time and any change in the
                  terms and conditions of any compensation or benefit program in
                  which the Executive participates which, either individually or
                  together with other changes,  has a material adverse effect on
                  the  aggregate  value  of  his  total  compensation  package),
                  unless,  during such thirty (30) day period,  the  Association
                  fully cures such failure; or

                  (ii) the  termination of the  Executive's  employment with the
         Association for any other reason not described in section 10(a).

In such event, subject to section 25, the Association shall provide the benefits
and pay to the Executive the amounts described in section 9(b).



                                  Page 5 of 19
<PAGE>

                  (b) Upon the  termination of the  Executive's  employment with
the Association under circumstances described in section 9(a) of this Agreement,
the Association  shall pay and provide to the Executive (or, in the event of his
death, to his estate):

                  (i) his earned but unpaid  compensation  as of the date of the
         termination of his employment with the Association,  such payment to be
         made at the time and in the manner  prescribed by law applicable to the
         payment  of wages but in no event  later  than  thirty  (30) days after
         termination of employment;

                  (ii) the benefits, if any, to which he is entitled as a former
         employee under the employee benefit plans and programs and compensation
         plans and  programs  maintained  for the  benefit of the  Association's
         officers and employees;

                  (iii) continued group life, health (including hospitalization,
         medical and major medical),  dental,  accident and long term disability
         insurance  benefits,  in addition to that provided  pursuant to section
         9(b)(ii),  and after taking into  account the coverage  provided by any
         subsequent employer,  if and to the extent necessary to provide for the
         Executive,  for the Remaining  Unexpired  Employment  Period,  coverage
         equivalent to the coverage to which he would have been  entitled  under
         such plans (as in effect on the date of his  termination of employment,
         or, if his termination of employment  occurs after a Change in Control,
         on the date of such Change in Control,  whichever benefits are greater)
         if he had continued  working for the  Association  during the Remaining
         Unexpired  Employment Period at the highest annual rate of compensation
         achieved during that portion of the Employment Period which is prior to
         the Executive's termination of employment with the Association;

                  (iv) within  thirty (30) days  following  his  termination  of
         employment with the Association, a lump sum payment, in an amount equal
         to the present value of the salary that the Executive would have earned
         if he had continued  working for the  Association  during the Remaining
         Unexpired  Employment  Period  at the  highest  annual  rate of  salary
         achieved during that portion of the Employment Period which is prior to
         the Executive's  termination of employment with the Association,  where
         such present value is to be  determined  using a discount rate equal to
         the applicable short-term federal rate prescribed under section 1274(d)
         of the Internal  Revenue Code of 1986  ("Code"),  compounded  using the
         compounding period  corresponding to the Association's  regular payroll
         periods for its officers, such lump sum to be paid in lieu of all other
         payments of salary  provided for under this Agreement in respect of the
         period following any such termination;

                  (v) within  thirty  (30) days  following  his  termination  of
         employment with the Association,  a lump sum payment in an amount equal
         to the excess, if any, of:

                           (A) the present  value of the  aggregate  benefits to
                  which he would be  entitled  under any and all  qualified  and
                  non-qualified  defined benefit pension plans maintained by, or
                  covering  employees  of, the  Association  if he had continued
                  working for the  Association  during the  Remaining



                                  Page 6 of 19
<PAGE>

                  Unexpired Employment Period (such benefits to be determined as
                  of the date of  termination  of  employment  by  adding to the
                  service  actually  recognized  under such plans an  additional
                  period equal to the Remaining Unexpired  Employment Period and
                  by adding to the compensation  actually  recognized under such
                  plans all amounts  payable under  sections  9(b)(i),  (iv) and
                  (vii) to the extent such  amounts  would have been  recognized
                  under such plans had the Executive  Remained in service during
                  the Remaining Unexpired Employment Period; over

                           (B) the present  value of the benefits to which he is
                  actually  entitled under such defined benefit pension plans as
                  of the date of his termination;

         where such  present  values are to be  determined  using the  mortality
         tables  prescribed  under  section  415(b)(2)(E)(v)  of the  Code and a
         discount rate,  compounded  monthly,  equal to the  annualized  rate of
         interest prescribed by the Pension Benefit Guaranty Corporation for the
         valuation   of   immediate    annuities   payable   under   terminating
         single-employer  defined  benefit  plans  for the  month in  which  the
         Executive's termination of employment occurs ("Applicable PBGC Rate").

                  (vi) within  thirty (30) days  following  his  termination  of
         employment with the Association,  a lump sum payment in an amount equal
         to the present value of the additional  employer  contributions  (or if
         greater in the case of a leveraged  employee  stock  ownership  plan or
         similar  arrangement,  the additional  assets  allocable to his through
         debt  service,  based  on the  fair  market  value  of such  assets  at
         termination  of  employment) to which he would have been entitled under
         any and all  qualified and  non-qualified  defined  contribution  plans
         maintained  by, or covering  employees of, the  Association,  if he had
         continued  working for the Association  during the Remaining  Unexpired
         Employment  Period at the highest annual rate of compensation  achieved
         during that  portion of the Employ-  ment Period  which is prior to the
         Executive's termination of employment with the Association,  and making
         the maximum amount of employee  contributions,  if any,  required under
         such plan or plans, such present value to be determined on the basis of
         a  discount  rate,   compounded  using  the  compounding   period  that
         corresponds to the frequency with which employer contributions are made
         to the relevant plan, equal to the Applicable PBGC Rate; and

                  (vii) the payments  that would have been made to the Executive
         under  any  cash  bonus  or  long-term  or  short-term  cash  incentive
         compensation  plan  maintained  by,  or  covering   employees  of,  the
         Association if he had continued working for the Association  during the
         Remaining Unexpired  Employment Period and had earned the maximum bonus
         or incentive award in each calendar year that ends during the Remaining
         Unexpired  Employment Period,  such payments to be equal to the product
         of:



                                  Page 7 of 19
<PAGE>

                           (A) the maximum percentage rate at which an award was
                  ever   available  to  the  Executive   under  such   incentive
                  compensation plan; multiplied by

                           (B) the  salary  that  would  have  been  paid to the
                  Executive during each such calendar year at the highest annual
                  rate of salary  achieved during that portion of the Employment
                  Period  which  is  prior  to the  Executive's  termination  of
                  employment with the Association,

         such payments to be made (without discounting for early payment) within
         thirty (30) days following the Executive's termination of employment.

The Association and the Executive hereby stipulate that the damages which may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The  Association  and the  Executive  further agree that the
Association  may condition the payments and benefits (if any) due under sections
9(b)(iii),  (iv),  (v),  (vi)  and  (vii)  on the  receipt  of  the  Executive's
resignation from any and all positions which he holds as an officer, director or
committee member with respect to the Association or Wake Forest Bancorp,  M.H.C.
or any subsidiary or affiliate of either of them.


                  SECTION 10.  TERMINATION WITHOUT ADDITIONAL ASSOCIATION
                               LIABILITY.

                  In  the  event  that  the  Executive's   employment  with  the
Association shall terminate during the Employment Period on account of:

                  (a) the  discharge of the Executive  for "cause,"  which,  for
         purposes   of  this   Agreement   shall   mean   personal   dishonesty,
         incompetence,  willful  misconduct,  breach of fiduciary duty involving
         personal profit,  intentional failure to perform stated duties, willful
         violation of any law, rule or regulation (other than traffic violations
         or similar  offenses) or final cease and desist order,  or any material
         breach of this Agreement,  in each case as measured  against  standards
         generally  prevailing at the relevant time in the savings and community
         banking industry;  PROVIDED,  HOWEVER,  that the Executive shall not be
         deemed to have been discharged for cause unless and until the following
         procedures shall have been followed:

                           (i) the Board shall adopt a resolution  duly approved
                  by  affirmative  vote of a majority  of the entire  Board at a
                  meeting  called  and  held for such  purpose  calling  for the
                  Executive's  termination  for  cause  and  setting  forth  the
                  purported grounds for such termination  ("Proposed Termination
                  Resolution");


                                  Page 8 of 19
<PAGE>

                           (ii) as soon as practicable,  and in any event within
                  five (5) days after  adoption  of such  resolution,  the Board
                  shall furnish to the Executive a written notice of termination
                  which shall be accompanied by a certified copy of the Proposed
                  Termination Resolution ("Notice of Proposed Termination");

                           (iii) the  Executive  shall be afforded a  reasonable
                  opportunity  to make  oral and  written  presentations  to the
                  members  of the  Board,  on  his  own  behalf,  or  through  a
                  representative,  who may be his legal  counsel,  to refute the
                  grounds set forth in the Proposed  Termination  Resolution  at
                  one or more  meetings  of the Board to be held no sooner  than
                  fifteen  (15) days and no later  than  thirty  (30)  after the
                  Executive's   receipt  of  the  Proposed   Termination  Notice
                  ("Termination Hearings"); and

                           (iv)  within ten (10) days  following  the end of the
                  Termination Hearings,  the Board shall adopt a resolution duly
                  approved by affirmative vote of a majority of the entire Board
                  at a meeting  called and held for such  purpose of (A) finding
                  that in the good faith  opinion of the Board the  grounds  for
                  termination set forth in the Proposed  Termination  Resolution
                  exist  and  (B)   terminating   the   Executive's   employment
                  ("Termination Resolution"); and

                           (v) as  promptly  as  practicable,  and in any  event
                  within one (1) business day after adoption of the  Termination
                  Resolution,  the Board shall furnish to the Executive  written
                  notice of  termination,  which notice shall  include a copy of
                  the  Termination  Resolution  and specify an effective date of
                  termination  that is not  later  than the  date on which  such
                  notice is given;

                  (b) the Executive's voluntary resignation from employment with
         the  Association  for  reasons  other than those  specified  in section
         9(a)(i);

                  (c) the Executive's death;

                  (d)  a  determination  that  the  Executive  is  eligible  for
         long-term   disability  benefits  under  the  Association's   long-term
         disability insurance program or, if there is no such program, under the
         federal Social Security Act; or

                  (e) the  Executive's  termination of employment for any reason
         at  or  after   attainment  of  mandatory   retirement  age  under  the
         Association's  mandatory  retirement  policy for executive  officers in
         effect as of the date of this Agreement;

         then the  Association  shall  have no  further  obligations  under this
         Agreement, other than the payment to the Executive (or, in the event of
         his death,  to his estate) of his earned but unpaid  compensation as of
         the date of the  termination  of his


                                  Page 9 of 19
<PAGE>

         employment,  and the provision of such other benefits, if any, to which
         he is entitled as a former  employee  under the employee  benefit plans
         and programs and  compensation  plans and  programs  maintained  by, or
         covering employees of, the Association.


                  SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

                  (a) A  Change  in  Control  of  the  Association  ("Change  in
Control")  shall be deemed to have  occurred  upon the  happening  of any of the
following events:

                  (i)  approval  by the  stockholders  of the  Association  of a
         transaction  that  would  result  in  the  reorganization,   merger  or
         consolidation of the Association,  respectively, with one or more other
         persons, other than a transaction following which:

                           (A) at least 51% of the equity ownership interests of
                  the entity  resulting from such  transaction are  beneficially
                  owned (within the meaning of Rule 13d-3  promulgated under the
                  Securities   Exchange  Act  of  1934   ("Exchange   Act"))  in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the outstanding equity ownership
                  interests in the Association; and

                           (B) at least 51% of the  securities  entitled to vote
                  generally in the election of directors of the entity resulting
                  from such  transaction  are  beneficially  owned  (within  the
                  meaning of Rule 13d-3  promulgated  under the Exchange Act) in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the securities  entitled to vote
                  generally in the election of directors of the Association;

                  (ii) the acquisition of all or substantially all of the assets
         of the Association or beneficial  ownership (within the meaning of Rule
         13d-3  promulgated  under  the  Exchange  Act)  of 25% or  more  of the
         outstanding securities of the Association entitled to vote generally in
         the  election of  directors  by any person or by any persons  acting in
         concert,  or approval by the  stockholders  of the  Association  of any
         transaction which would result in such an acquisition; or

                  (iii)  a   complete   liquidation   or   dissolution   of  the
         Association,  or approval by the  stockholders  of the Association of a
         plan for such liquidation or dissolution; or



                                 Page 10 of 19
<PAGE>

                  (iv) the  occurrence  of any event if,  immediately  following
         such event,  at least 50% of the members of the board of  directors  of
         the Association do not belong to any of the following groups:

                           (A)  individuals who were members of the Board of the
                  Association on the date of this Agreement; or

                           (B) individuals who first became members of the Board
                  of the Association after the date of this Agreement either:

                                    (I) upon  election  to serve as a member  of
                           the  Board  of  directors  of  the   Association   by
                           affirmative vote of  three-quarters of the members of
                           such board, or of a nominating  committee thereof, in
                           office at the time of such first election; or

                                    (II) upon  election by the  stockholders  of
                           the  Board  to  serve  as a  member  of the  board of
                           directors  of the Board,  but only if  nominated  for
                           election by affirmative vote of three-quarters of the
                           members of the board of directors of the Board, or of
                           a nominating committee thereof, in office at the time
                           of such first nomination;

                  PROVIDED,   HOWEVER,   that  such  individual's   election  or
                  nomination  did  not  result  from  an  actual  or  threatened
                  election  contest  (within  the  meaning  of  Rule  14a-11  of
                  Regulation  14A  promulgated  under the Exchange Act) or other
                  actual or  threatened  solicitation  of  proxies  or  consents
                  (within  the  meaning  of  Rule  14a-11  of   Regulation   14A
                  promulgated under the Exchange Act) other than by or on behalf
                  of the Board of the Association;

In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any  acquisition  of  securities or assets of the  Association  by any
employee  benefit  plan  maintained  by the  Association.  For  purposes of this
section  11, the term  "person"  shall  have the  meaning  assigned  to it under
sections 13(d)(3) or 14(d)(2) of the Exchange Act.

                  (b) In the event of a Change in Control,  the Executive  shall
be entitled to the  payments and  benefits  contemplated  by section 9(b) in the
event of his  termination of employment  with the  Association  under any of the
circumstances  described in section  9(a) of this  Agreement or under any of the
following circumstances:

                  (i) resignation,  voluntary or otherwise,  by the Executive at
         any time  during the  Employment  Period and  within  ninety  (90) days
         following his demotion,  loss of title, office or significant authority
         or  responsibility,  or following  any  reduction in any element of his
         package of compensation and benefits;

                  (ii) resignation,  voluntary or otherwise, by the Executive at
         any time  during the  Employment  Period and  within  ninety  (90) days
         following any  relocation  of his principal  place of employment or any
         change in working  conditions  at such


                                 Page 11 of 19
<PAGE>

         principal  place of  employment  which is  embarrassing,  derogatory or
         otherwise materially adverse to the Executive;

                  (iii) resignation, voluntary or otherwise, by the Executive at
         any time  during the  Employment  Period  following  the failure of any
         successor  to the  Association  in the Change in Control to include the
         Executive in any  compensation or benefit  program  maintained by it or
         covering any of its executive officers, unless the Executive is already
         covered by a substantially  similar plan of the Association which is at
         least as favorable to him; or

                  (iv)  resignation,  voluntary  or  otherwise,  for any  reason
         whatsoever  following the  expiration of a transition  period of thirty
         days  beginning on the effective date of the Change in Control (or such
         longer  period,  not  to  exceed  ninety  (90)  days  beginning  on the
         effective  date of the Change in  Control,  as the  Association  or its
         successor  may   reasonably   request)  to  facilitate  a  transfer  of
         management responsibilities.


                  SECTION 12.  COVENANT NOT TO COMPETE.

                  The Executive  hereby  covenants and agrees that, in the event
of his termination of employment with the Association prior to the expiration of
the  Employment  Period,  for a period of one (1) year following the date of his
termination of employment with the  Association  (or, if less, for the Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Association,  become an officer, employee, consultant,  director or trustee with
executory,  managerial,  supervisory or strategic  authority or influence at any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such entity,  that entails  working within one hundred (100) miles of the
headquarters of the  Association on the date of the  Executive's  termination of
employment;  PROVIDED,  HOWEVER,  that  this  section  12 shall not apply if the
Executive's  employment is terminated by reason of voluntary resignation for the
reasons  set  forth in  section  9(a)(i)  or by  reason  of  termination  by the
Association  other  than  for  cause  as  provided  in  section  10(a)  or after
attainment of mandatory  retirement age pursuant to section 10(e); and provided,
further,  that if the Executive's  employment  shall be terminated on account of
disability as provided in section 10(d) of this Agreement, this section 12 shall
not prevent the Executive from accepting any position or performing any services
if (a) he first offers, by written notice, to accept a similar position with, or
perform similar  services for, the Association on  substantially  the same terms
and conditions and (b) the Association  declines to accept such offer within ten
(10) days after such notice is given.

                  SECTION 13.  CONFIDENTIALITY.

                  Unless  he   obtains   the  prior   written   consent  of  the
Association,  the Executive shall keep confidential and shall refrain from using
for the benefit of himself,  or any person or entity other than the  Association
or  any  entity  which  is a  subsidiary  of the  Association  or of  which  the


                                  Page 12 of 19
<PAGE>

Association is a subsidiary,  any material document or information obtained from
the  Association,  or from its  parent  or  subsidiaries,  in the  course of his
employment with any of them concerning their properties,  operations or business
(unless such document or  information  is readily  ascertainable  from public or
published  information  or trade sources or has otherwise been made available to
the public through no fault of his own) until the same ceases to be material (or
becomes so ascertainable or available);  PROVIDED, HOWEVER, that nothing in this
section  13 shall  prevent  the  Executive,  with or without  the  Association's
consent,  from  participating  in or  disclosing  documents  or  information  in
connection  with  any  judicial  or  administrative  investigation,  inquiry  or
proceeding to the extent that such participation or disclosure is required under
applicable law.


                  SECTION 14.  SOLICITATION.

                  The Executive  hereby  covenants and agrees that, for a period
of one (1) year following his termination of employment with the Association, he
shall not,  without the written consent of the  Association,  either directly or
indirectly:

                  (a)  solicit,  offer  employment  to, or take any other action
         intended,  or that a  reasonable  person  acting in like  circumstances
         would expect,  to have the effect of causing any officer or employee of
         the Association or any affiliate,  as of the date of this Agreement, of
         either of them to terminate her or his employment and accept employment
         or become  affiliated with, or provide services for compensation in any
         capacity whatsoever to, any savings bank, savings and loan association,
         bank, bank holding company,  savings and loan holding company, or other
         institution  engaged in the business of  accepting  deposits and making
         loans,   doing   business   within  one  hundred  (100)  miles  of  the
         headquarters  of the  Association or any  affiliate,  as of the date of
         this Agreement, of either of them;

                  (b) provide any  information,  advice or  recommendation  with
         respect to any such  officer or employee of any savings  bank,  savings
         and loan  association,  bank,  bank holding  company,  savings and loan
         holding  company,  or other  institution  engaged  in the  business  of
         accepting  deposits and making loans, doing business within one hundred
         (100) miles of the headquarters of the Association or any affiliate, as
         of the date of this Agreement,  of either of them that is intended,  or
         that a reasonable person acting in like circumstances  would expect, to
         have the effect of causing any  officer or employee of the  Association
         or any affiliate,  as of the date of this Agreement,  of either of them
         to terminate  her or his  employment  and accept  employment  or become
         affiliated  with, or provide  services for compensation in any capacity
         whatsoever to, any savings bank,  savings and loan  association,  bank,
         bank  holding  company,  savings  and loan  holding  company,  or other
         institution  engaged in the business of  accepting  deposits and making
         loans,   doing   business   within  one  hundred  (100)  miles  of  the
         headquarters  of the  Association or any  affiliate,  as of the date of
         this Agreement, of either of them;


                                 Page 13 of 19
<PAGE>

                  (c) solicit, provide any information, advice or recommendation
         or take any other action intended,  or that a reasonable  person acting
         in like  circumstances  would expect, to have the effect of causing any
         customer  of the  Association  to  terminate  an  existing  business or
         commercial relationship with the Association.

                  SECTION 15.  NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

                  The termination of the Executive's  employment during the term
of this Agreement or thereafter, whether by the Association or by the Executive,
shall have no effect on the rights and  obligations  of the parties hereto under
the  Association's  qualified or  non-qualified  retirement,  pension,  savings,
thrift,  profit-sharing  or stock bonus  plans,  group life,  health  (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability insurance plans or such other employee benefit plans or programs,  or
compensation plans or programs,  as may be maintained by, or cover employees of,
the Association from time to time.


                  SECTION 16.  SUCCESSORS AND ASSIGNS.

                  This  Agreement  will  inure to the  benefit of and be binding
upon  the  Executive,   his  legal  representatives  and  testate  or  intestate
distributees,  and the Association and its successors and assigns, including any
successor by merger or  consolidation or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Association
may be sold or otherwise transferred.  Failure of the Association to obtain from
any successor its express written  assumption of the  Association's  obligations
hereunder at least sixty (60) days in advance of the scheduled effective date of
any such succession  shall be deemed a material breach of this Agreement  unless
cured  within  ten (10)  days  after  notice  thereof  by the  Executive  to the
Association.


                  SECTION 17.  NOTICES.

                  Any communication required or permitted to be given under this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is delivered  personally,  or five (5) days after  mailing if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  addressed to such party at the address listed below or at such other
address as one such party may by written notice specify to the other party:

                  If to the Executive:

                           Mr. Carlton E. Chappell
                           1204 Jenkins Road
                           Wake Forest, North Carolina  27587


                                 Page 14 of 19
<PAGE>

                  If to the Association:

                           Wake Forest Federal Savings & Loan Association
                           302 South Brooks Street, P.O. 707
                           Wake Forest, North Carolina  27588-0707

                           Attention:  Chairman of the Board

                           WITH A COPY TO:

                           Thacher Proffitt & Wood
                           Two World Trade Center
                           New York, New York 10048

                           Attention: Lisa M. Miller, Esq.


                  SECTION 18.  INDEMNIFICATION FOR ATTORNEYS' FEES.

                  The Association shall indemnify,  hold harmless and defend the
Executive  against  reasonable costs,  including legal fees,  incurred by him in
connection with or arising out of any action, suit or proceeding in which he may
be involved, as a result of his efforts, in good faith, to defend or enforce the
terms of this  Agreement;  PROVIDED,  HOWEVER,  that the  Executive  shall  have
substantially prevailed on the merits pursuant to a judgment, decree or order of
a  court  of  competent  jurisdiction  or of  an  arbitrator  in an  arbitration
proceeding.  The  determination  whether the Executive shall have  substantially
prevailed on the merits and is therefore entitled to such indemnification, shall
be made by the court or arbitrator,  as applicable. In the event of a settlement
pursuant to a  settlement  agreement,  any  indemnification  payment  under this
section 18 shall be made only after a determination  by the members of the Board
(other  than the  Executive  and any  other  member  of the  Board to which  the
Executive is related by blood or marriage)  that the Executive has acted in good
faith and that such  indemnification  payment  is in the best  interests  of the
Association.

                  SECTION 19.  SEVERABILITY.

                  A  determination  that  any  provision  of this  Agreement  is
invalid or unenforceable  shall not affect the validity or enforceability of any
other provision hereof.


                  SECTION 20.  WAIVER.

                  Failure  to  insist  upon  strict  compliance  with any of the
terms, covenants or conditions hereof shall not be deemed a waiver of such term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in writing,  designated  as a waiver,  and signed by the party  against whom its
enforcement  is  sought.  Any  waiver  or  relinquishment  of any right


                                 Page 15 of 19
<PAGE>

or power  hereunder  at any one or more  times  shall  not be deemed a waiver or
relinquishment of such right or power at any other time or times.


                  SECTION 21.  COUNTERPARTS.

                  This   Agreement   may  be   executed   in  two  (2)  or  more
counterparts,  each of which shall be deemed an original, and all of which shall
constitute one and the same Agreement.


                  SECTION 22.  GOVERNING LAW.

                  This Agreement shall be governed by and construed and enforced
in accordance with the federal laws of the United States and, to the extent that
federal law is  inapplicable,  in accordance with the laws of the State of North
Carolina  applicable  to contracts  entered  into and to be  performed  entirely
within the State of North Carolina.


                  SECTION 23.  HEADINGS AND CONSTRUCTION.

                  The headings of sections in this Agreement are for convenience
of  reference  only and are not  intended to qualify the meaning of any section.
Any  reference to a section  number shall refer to a section of this  Agreement,
unless otherwise stated.


                  SECTION 24.  ENTIRE AGREEMENT; MODIFICATIONS.

                  This instrument  contains the entire  agreement of the parties
relating to the subject  matter  hereof,  and supersedes in its entirety any and
all prior agreements,  understandings or representations relating to the subject
matter hereof.  No modifications of this Agreement shall be valid unless made in
writing and signed by the parties hereto.


                  SECTION 25.  REQUIRED REGULATORY PROVISIONS.

                  The  following  provisions  are  included  for the purposes of
complying  with  various  laws,   rules  and   regulations   applicable  to  the
Association:

                  (a) Notwithstanding anything herein contained to the contrary,
         in no event shall the aggregate  amount of compensation  payable to the
         Executive under section 9(b) hereof  (exclusive of amounts described in
         section 9(b)(i) or (ii)) exceed the three times the Executive's average
         annual compensation  (within the meaning of OTS Regulatory Bulletin 27a
         or any successor thereto) for the last five consecutive  calendar years
         to end prior to his  termination of employment with the Association (or
         for his entire period of employment  with the  Association if less than
         five  calendar  years).  The  compensation  payable  to  the  Executive
         hereunder


                                 Page 16 of 19
<PAGE>

         shall be further  reduced (but not below zero) if such reduction  would
         avoid the  assessment  of excise  taxes on  excess  parachute  payments
         (within the meaning of section 280G of the Code).

                  (b) Notwithstanding anything herein contained to the contrary,
         any payments to the Executive by the  Association,  whether pursuant to
         this Agreement or otherwise,  are subject to and conditioned upon their
         compliance  with section  18(k) of the Federal  Deposit  Insurance  Act
         ("FDI Act"),  12 U.S.C.  ss.1828(k),  and any  regulations  promulgated
         thereunder.

                  (c) Notwithstanding anything herein contained to the contrary,
         if the Executive is suspended from office and/or temporarily prohibited
         from  participating  in the conduct of the  affairs of the  Association
         pursuant to a notice served under section 8(e)(3) or 8(g)(1) of the FDI
         Act,  12  U.S.C.   ss.1818(e)(3)  or  1818(g)(1),   the   Association's
         obligations  under this Agreement  shall be suspended as of the date of
         service of such notice,  unless stayed by appropriate  proceedings.  If
         the  charges in such  notice are  dismissed,  the  Association,  in its
         discretion,   may  (i)  pay  to  the  Executive  all  or  part  of  the
         compensation  withheld while the  Association's  obligations  hereunder
         were  suspended  and (ii)  reinstate,  in whole or in part,  any of the
         obligations which were suspended.

                  (d) Notwithstanding anything herein contained to the contrary,
         if  the  Executive  is  removed  and/or  permanently   prohibited  from
         participating in the conduct of the  Association's  affairs by an order
         issued  under  section  8(e)(4) or  8(g)(1)  of the FDI Act,  12 U.S.C.
         ss.1818(e)(4) or (g)(1), all prospective obligations of the Association
         under this  Agreement  shall  terminate as of the effective date of the
         order,  but vested rights and  obligations of the  Association  and the
         Executive shall not be affected.

                  (e) Notwithstanding anything herein contained to the contrary,
         if the Association is in default (within the meaning of section 3(x)(1)
         of the FDI Act, 12 U.S.C. ss.1813(x)(1), all prospective obligations of
         the Association  under this Agreement shall terminate as of the date of
         default,  but vested rights and  obligations of the Association and the
         Executive shall not be affected.

                  (f) Notwithstanding anything herein contained to the contrary,
         all  prospective  obligations  of the  Association  hereunder  shall be
         terminated,  except to the extent that a continuation of this Agreement
         is necessary for the continued operation of the Association: (i) by the
         Director of the OTS or his  designee or the Federal  Deposit  Insurance
         Corporation  ("FDIC"), at the time the FDIC enters into an agreement to
         provide  assistance  to or on  behalf  of  the  Association  under  the
         authority  contained  in  section  13(c)  of the  FDI  Act,  12  U.S.C.
         ss.1823(c); (ii) by the Director of the OTS or his designee at the time
         such  Director or  designee  approves a  supervisory  merger to resolve
         problems  related  to the  operation  of the  Association  or when  the
         Association  is  determined  by such  Director  to be in an


                                 Page 17 of 19
<PAGE>

         unsafe or unsound  condition.  The vested rights and obligations of the
         parties shall not be affected.

If and to the extent  that any of the  foregoing  provisions  shall  cease to be
required  or by  applicable  law,  rule or  regulation,  the same  shall  become
inoperative as though eliminated by formal amendment of this Agreement.



                  IN WITNESS WHEREOF,  the Association has caused this Agreement
to be executed and the  Executive  has hereunto set his hand,  all as of the day
and year first above written.




                                               ---------------------------------
                                                      CARLTON E. CHAPPELL




ATTEST:                                        WAKE FOREST FEDERAL
                                               SAVINGS & LOAN ASSOCIATION

By                                             By
  -------------------------------                -------------------------------
            Secretary                                   Name:
                                                        Title:

[Seal]


                                  Page 18 of 19
<PAGE>


STATE OF NORTH CAROLINA )
                        : ss.:
COUNTY OF WAKE          )

                  On this ________ day of February,  1998,  before me personally
came  Carlton E.  Chappell,  to me known,  and known to me to be the  individual
described in the foregoing  instrument,  who, being by me duly sworn, did depose
and say that he resides at the address set forth in said instrument, and that he
signed his name to the foregoing instrument.



                                                   -----------------------------
                                                          Notary Public






STATE OF NORTH CAROLINA )
                        : ss.:
COUNTY OF WAKE          )

                  On this ________ day of February,  1998,  before me personally
came  ___________________,  to me known, who, being by me duly sworn, did depose
and say that he resides at ______________________________________________,  that
he is a member of the Board of Directors of WAKE FOREST  FEDERAL  SAVINGS & LOAN
ASSOCIATION,  the savings  bank  described in and which  executed the  foregoing
instrument;  that he knows the seal of said mutual  savings bank;  that the seal
affixed to said  instrument is such seal; that it was so affixed by order of the
Board of Directors of said savings bank;  and that he signed his name thereto by
like order.



                                                   -----------------------------
                                                          Notary Public


                                  Page 19 of 19


<PAGE>

                                                                    EXHIBIT 10.3


                          EMPLOYEE STOCK OWNERSHIP PLAN

                                       OF

                               WAKE FOREST FEDERAL

                           SAVINGS & LOAN ASSOCIATION


















                           ADOPTED ON DECEMBER 6, 1995
                           EFFECTIVE ON APRIL 3, 1996


<PAGE>

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
               <S>                                                                                             <C>
                                                     ARTICLE I

                                                    DEFINITIONS

                  SECTION 1.1 ACCOUNT...........................................................................  1
                  SECTION 1.2 AFFILIATED EMPLOYER...............................................................  1
                  SECTION 1.3 ALLOCATION COMPENSATION...........................................................  1
                  SECTION 1.4 BOARD.............................................................................  2
                  SECTION 1.5 BENEFICIARY.......................................................................  2
                  SECTION 1.6 BREAK IN SERVICE..................................................................  2
                  SECTION 1.7 CHANGE IN CONTROL.................................................................  2
                  SECTION 1.8 CODE..............................................................................  2
                  SECTION 1.9 COMMITTEE.........................................................................  2
                  SECTION 1.10 DISABILITY.......................................................................  2
                  SECTION 1.11 DOMESTIC RELATIONS ORDER.........................................................  2
                  SECTION 1.12 EFFECTIVE DATE...................................................................  3
                  SECTION 1.13 ELIGIBLE EMPLOYEE................................................................  3
                  SECTION 1.14 ELIGIBLE PARTICIPANT.............................................................  3
                  SECTION 1.15 EMPLOYEE.........................................................................  3
                  SECTION 1.16 EMPLOYER.........................................................................  3
                  SECTION 1.17 EMPLOYMENT COMMENCEMENT DATE.....................................................  3
                  SECTION 1.18 ERISA............................................................................  3
                  SECTION 1.19 ESOP CONTRIBUTION................................................................  3
                  SECTION 1.20 FAIR MARKET VALUE................................................................  3
                  SECTION 1.21 FAMILY MEMBER....................................................................  4
                  SECTION 1.22 FINANCED SHARE...................................................................  4
                  SECTION 1.23 FIVE PERCENT OWNER...............................................................  4
                  SECTION 1.24 FORFEITURES......................................................................  4
                  SECTION 1.25 FORMER PARTICIPANT...............................................................  4
                  SECTION 1.26 GENERAL INVESTMENT ACCOUNT.......................................................  4
                  SECTION 1.27 HIGHLY COMPENSATED EMPLOYEE......................................................  4
                  SECTION 1.28 HOUR OF SERVICE..................................................................  5
                  SECTION 1.29 INVESTMENT ACCOUNT...............................................................  5
                  SECTION 1.30 INVESTMENT FUND..................................................................  6
                  SECTION 1.31 LOAN REPAYMENT ACCOUNT...........................................................  6
                  SECTION 1.32 LOAN REPAYMENT CONTRIBUTION......................................................  6
                  SECTION 1.33 MATERNITY OR PATERNITY LEAVE.....................................................  6
                  SECTION 1.34 MILITARY SERVICE.................................................................  6
                  SECTION 1.35 NAMED FIDUCIARY..................................................................  6
                  SECTION 1.36 OFFICER..........................................................................  6
                  SECTION 1.37 PARTICIPANT......................................................................  6
                  SECTION 1.38 PERIOD OF SERVICE................................................................  6

</TABLE>


                                       (i)


<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----

               <S>                                                                                             <C>
                  SECTION 1.39 PERIOD OF SEVERANCE..............................................................  6
                  SECTION 1.40 PLAN.............................................................................  7
                  SECTION 1.41 PLAN ADMINISTRATOR...............................................................  7
                  SECTION 1.42 PLAN YEAR........................................................................  7
                  SECTION 1.43 QUALIFIED DOMESTIC RELATIONS ORDER...............................................  7
                  SECTION 1.44 QUALIFIED PARTICIPANT............................................................  7
                  SECTION 1.45 RETIREMENT.......................................................................  7
                  SECTION 1.46 SHARE............................................................................  7
                  SECTION 1.47 SHARE ACQUISITION LOAN...........................................................  8
                  SECTION 1.48 SHARE INVESTMENT ACCOUNT.........................................................  8
                  SECTION 1.49 TENDER OFFER.....................................................................  8
                  SECTION 1.50 TOTAL COMPENSATION...............................................................  8
                  SECTION 1.51 TRUST............................................................................  9
                  SECTION 1.52 TRUST AGREEMENT..................................................................  9
                  SECTION 1.53 TRUST FUND.......................................................................  9
                  SECTION 1.54 TRUSTEE..........................................................................  9
                  SECTION 1.55 VALUATION DATE...................................................................  9



                                                    ARTICLE II

                                                   PARTICIPATION

                  SECTION 2.1  ELIGIBILITY FOR PARTICIPATION....................................................  9
                  SECTION 2.2 COMMENCEMENT OF PARTICIPATION..................................................... 10
                  SECTION 2.3 TERMINATION OF PARTICIPATION...................................................... 10
                  SECTION 2.4 ADJUSTMENTS TO PERIOD OF SERVICE.................................................. 10


                                                    ARTICLE III

                                                SPECIAL PROVISIONS

                  SECTION 3.1 MILITARY SERVICE.................................................................. 11
                  SECTION 3.2 MATERNITY OR PATERNITY LEAVE...................................................... 11
                  SECTION 3.3 LEAVE OF ABSENCE.................................................................. 12


                                                    ARTICLE IV

                                    CONTRIBUTIONS BY PARTICIPANTS NOT PERMITTED

                  SECTION 4.1 CONTRIBUTIONS BY PARTICIPANTS NOT PERMITTED....................................... 12
</TABLE>



                                      (ii)


<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
               <S>                                                                                             <C>
                                                     ARTICLE V


                                           CONTRIBUTIONS BY THE EMPLOYER

                  SECTION 5.1 IN GENERAL........................................................................ 12
                  SECTION 5.2 LOAN REPAYMENT CONTRIBUTIONS...................................................... 12
                  SECTION 5.3 ESOP CONTRIBUTIONS................................................................ 13
                  SECTION 5.4 TIME AND MANNER OF PAYMENT........................................................ 13


                                                    ARTICLE VI

                                              SHARE ACQUISITION LOANS

                  SECTION 6.1 IN GENERAL........................................................................ 14
                  SECTION 6.2 COLLATERAL; LIABILITY FOR REPAYMENT............................................... 14
                  SECTION 6.3 LOAN REPAYMENT ACCOUNT............................................................ 15
                  SECTION 6.4 RELEASE OF FINANCED SHARES........................................................ 15
                  SECTION 6.5 RESTRICTIONS ON FINANCED SHARES................................................... 16


                                                    ARTICLE VII

                                            ALLOCATION OF CONTRIBUTIONS

                  SECTION 7.1 ALLOCATION AMONG ELIGIBLE PARTICIPANTS............................................ 17
                  SECTION 7.2 ALLOCATION OF RELEASED SHARES OR OTHER PROPERTY................................... 17
                  SECTION 7.3 ALLOCATION OF ESOP CONTRIBUTIONS.................................................. 17


                                                   ARTICLE VIII

                                            LIMITATIONS ON ALLOCATIONS

                  SECTION 8.1 OPTIONAL LIMITATIONS ON ALLOCATIONS OF ESOP CONTRIBUTIONS......................... 17
                  SECTION 8.2 GENERAL LIMITATIONS ON CONTRIBUTIONS.............................................. 18


                                                    ARTICLE IX

                                                      VESTING
</TABLE>



                                      (iii)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
               <S>                                                                                             <C>
                  SECTION 9.1 VESTING........................................................................... 22
                  SECTION 9.2 VESTING ON DEATH, DISABILITY, RETIREMENT OR CHANGE IN CONTROL..................... 22
                  SECTION 9.3 FORFEITURES ON TERMINATION OF EMPLOYMENT.......................................... 22
                  SECTION 9.4 AMOUNTS CREDITED UPON RE-EMPLOYMENT............................................... 22
                  SECTION 9.5 ALLOCATION OF FORFEITURES......................................................... 23
                  SECTION 9.6 ACCELERATED VESTING UPON CHANGE IN CONTROL........................................ 23


                                                     ARTICLE X

                                                  THE TRUST FUND

                  SECTION 10.1  THE TRUST FUND.................................................................. 25
                  SECTION 10.2  INVESTMENTS..................................................................... 25
                  SECTION 10.3 DISTRIBUTIONS FOR DIVERSIFICATION OF INVESTMENTS................................. 26
                  SECTION 10.4 USE OF COMMINGLED TRUST FUNDS.................................................... 27
                  SECTION 10.5  MANAGEMENT AND CONTROL OF ASSETS................................................ 27


                                                    ARTICLE XI

                                     VALUATION OF INTERESTS IN THE TRUST FUND

                  SECTION 11.1 ESTABLISHMENT OF INVESTMENT ACCOUNTS............................................. 27
                  SECTION 11.2 SHARE INVESTMENT ACCOUNTS........................................................ 28
                  SECTION 11.3 GENERAL INVESTMENT ACCOUNTS...................................................... 28
                  SECTION 11.4 VALUATION OF INVESTMENT ACCOUNTS................................................. 28
                  SECTION 11.5 ANNUAL STATEMENTS................................................................ 29


                                                    ARTICLE XII

                                                      SHARES

                  SECTION 12.1 SPECIFIC ALLOCATION OF SHARES.................................................... 29
                  SECTION 12.2 DIVIDENDS........................................................................ 29
                  SECTION 12.3 VOTING RIGHTS.................................................................... 29
                  SECTION 12.4 TENDER OFFERS.................................................................... 32


                                                   ARTICLE XIII

                                                PAYMENT OF BENEFITS
</TABLE>

                                      (iv)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
               <S>                                                                                             <C>
                  SECTION 13.1 IN GENERAL....................................................................... 34
                  SECTION 13.2 DESIGNATION OF BENEFICIARIES..................................................... 34
                  SECTION 13.3 DISTRIBUTIONS TO PARTICIPANTS AND FORMER PARTICIPANTS............................ 35
                  SECTION 13.4 MANNER OF PAYMENT................................................................ 38
                  SECTION 13.5 MINIMUM REQUIRED DISTRIBUTIONS................................................... 38
                  SECTION 13.6 DIRECT ROLLOVER OF ELIGIBLE ROLLOVER DISTRIBUTIONS............................... 40
                  SECTION 13.7 VALUATION OF SHARES UPON DISTRIBUTION TO A PARTICIPANT........................... 41
                  SECTION 13.8 PUT OPTIONS...................................................................... 41
                  SECTION 13.9 RIGHT OF FIRST REFUSAL........................................................... 42


                                                    ARTICLE XIV

                                                  ADMINISTRATION

                  SECTION 14.1 NAMED FIDUCIARIES................................................................ 43
                  SECTION 14.2 PLAN ADMINISTRATOR............................................................... 43
                  SECTION 14.3 COMMITTEE RESPONSIBILITIES....................................................... 45
                  SECTION 14.4 CLAIMS PROCEDURE................................................................. 46
                  SECTION 14.5 CLAIMS REVIEW PROCEDURE.......................................................... 46
                  SECTION 14.8 ALLOCATION OF FIDUCIARY RESPONSIBILITIES AND EMPLOYMENT OF ADVISORS.............. 47
                  SECTION 14.9 OTHER ADMINISTRATIVE PROVISIONS.................................................. 47


                                                    ARTICLE XV

                                   AMENDMENT, TERMINATION AND TAX QUALIFICATION

                  SECTION 15.1 AMENDMENT AND TERMINATION BY WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION...... 48
                  SECTION 15.2 AMENDMENT OR TERMINATION OTHER THAN BY WAKE FOREST FEDERAL
                                SAVINGS & LOAN ASSOCIATION...................................................... 48
                  SECTION 15.3 CONFORMITY TO INTERNAL REVENUE CODE.............................................. 49
                  SECTION 15.4 CONTINGENT NATURE OF CONTRIBUTIONS............................................... 49


                                                    ARTICLE XVI

                                      SPECIAL RULES FOR TOP HEAVY PLAN YEARS

                  SECTION 16.1 IN GENERAL....................................................................... 50
                  SECTION 16.2 DEFINITION OF TOP HEAVY PLAN..................................................... 50
</TABLE>



                                       (v)


<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
               <S>                                                                                             <C>
                  SECTION 16.3 DETERMINATION DATE............................................................... 51
                  SECTION 16.4 CUMULATIVE ACCRUED BENEFITS...................................................... 51
                  SECTION 16.5 KEY EMPLOYEES.................................................................... 51
                  SECTION 16.6 REQUIRED AGGREGATION GROUP....................................................... 52
                  SECTION 16.7 PERMISSIBLE AGGREGATION GROUP.................................................... 53
                  SECTION 16.8 SPECIAL REQUIREMENTS DURING TOP HEAVY PLAN YEARS................................. 53


                                                   ARTICLE XVII

                                             MISCELLANEOUS PROVISIONS

                  SECTION 17.1 GOVERNING LAW.................................................................... 54
                  SECTION 17.2 NO RIGHT TO CONTINUED EMPLOYMENT................................................. 54
                  SECTION 17.3 CONSTRUCTION OF LANGUAGE......................................................... 54
                  SECTION 17.4 HEADINGS......................................................................... 54
                  SECTION 17.5 MERGER WITH OTHER PLANS.......................................................... 54
                  SECTION 17.6 NON-ALIENATION OF BENEFITS....................................................... 55
                  SECTION 17.7 PROCEDURES INVOLVING DOMESTIC RELATIONS ORDERS................................... 55
                  SECTION 17.8 LEASED EMPLOYEES................................................................. 55
                  SECTION 17.9 STATUS AS AN EMPLOYEE STOCK OWNERSHIP PLAN....................................... 56
</TABLE>


                                      (vi)


<PAGE>

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                       OF

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION




                                    ARTICLE I

                                   DEFINITIONS


                  The following  definitions shall apply for the purposes of the
Plan, unless a different meaning is clearly indicated by the context:

                  SECTION  1.1  ACCOUNT  means an account  established  for each
Participant  to which is  allocated  such  Participant's  share,  if any, of all
Financed  Shares and other  property that are released  from the Loan  Repayment
Account in accordance with section 6.4,  together with his share, if any, of any
ESOP Contributions that may be made by the Employer.

                  SECTION 1.2 AFFILIATED EMPLOYER means any corporation which is
a member of a controlled  group of corporations (as defined in section 414(b) of
the Code) that  includes  the  Employer;  any trade or business  (whether or not
incorporated)  that is under common control (as defined in section 414(c) of the
Code) with the Employer;  any organization (whether or not incorporated) that is
a member of an  affiliated  service  group (as defined in section  414(m) of the
Code) that  includes  the  Employer;  any  leasing  organization  (as defined in
section 414(n) of the Code) to the extent that any of its employees are required
pursuant  to  section  414(n)  of the Code to be  treated  as  employees  of the
Employer;  and any other  entity  that is  required  to be  aggregated  with the
Employer pursuant to regulations under section 414(o) of the Code.

                  SECTION 1.3  ALLOCATION  COMPENSATION  during any period means
the  compensation  taken into account in determining  the allocation of benefits
and contributions among Participants and consists of the aggregate  compensation
received  by an  Employee  from the  Employer  with  respect  to such  period as
reported to the Internal  Revenue  Service as wages for such period  pursuant to
section  6041(a)  of  the  Code,  plus  the  amount  by  which  such  Employee's
compensation  with  respect  to such  period  has  been  reduced  pursuant  to a
compensation  reduction  agreement under the terms of any of the following plans
which may be maintained by the Employer:

                  (a) a qualified  cash or  deferred  arrangement  described  in
         section 401(k) of the Code;

                  (b)  a  salary  reduction  simplified  employee  pension  plan
         described in section 408(k) of the Code;


<PAGE>

                                      -2-

                  (c) a tax deferred annuity plan described in section 403(b) of
         the Code; or

                  (d) a cafeteria plan described in section 125 of the Code.

In no  event,  however,  shall an  Employee's  Allocation  Compensation  for any
calendar  year  include any  compensation  in excess of  $150,000.  The $150,000
limitation  set forth in the preceding  sentence  shall be indexed in accordance
with regulations  prescribed under section  401(a)(17) of the Code. If there are
less than twelve  (12)  months in the Plan Year,  the  $150,000  limitation  (as
adjusted) shall be prorated by multiplying  such  limitation by a fraction,  the
numerator of which is the number of months in the Plan Year and the  denominator
of which is twelve (12).  For purposes of applying the foregoing  limitations to
any  person  who is a Five  Percent  Owner  or  who  is  one of the  ten  Highly
Compensated  Employees with the highest Total Compensation  (determined prior to
the  application  of this  sentence),  any Allocation  Compensation  paid to the
spouse of such  person or to any lineal  descendant  of such  person who has not
attained age 19 on or before the last day of such  calendar year shall be deemed
to have been paid to such person.

                  SECTION 1.4 BOARD means the Board of  Directors of Wake Forest
Federal Savings & Loan Association.

                  SECTION 1.5 BENEFICIARY means the person or persons designated
by a Participant  or Former  Participant  or other person  entitled to a benefit
under the Plan,  or otherwise  determined  to be entitled to a benefit under the
Plan.  If more than one person is  designated,  each  shall have an equal  share
unless the person making the designation  directed otherwise.  The word "person"
includes an individual, a trust, an estate or any other person that is permitted
to be named as a Beneficiary.

                  SECTION 1.6 BREAK IN SERVICE means a Period of Severance of at
least 365 consecutive days.

                  SECTION  1.7 CHANGE IN  CONTROL  means an event  described  in
section 9.6(b).

                  SECTION  1.8 CODE  means  the  Internal  Revenue  Code of 1986
(including the corresponding provisions of any succeeding law).

                  SECTION  1.9  COMMITTEE  means  the   Compensation   Committee
described in section 14.3.

                  SECTION 1.10 DISABILITY means a condition of total incapacity,
mental or physical, for further performance of duty with the Employer, which the
Plan  Administrator  shall have  determined,  on the basis of competent  medical
evidence, is likely to be permanent.

                  SECTION 1.11 DOMESTIC RELATIONS ORDER means a judgment, decree
or order (including the approval of a property settlement) that is made pursuant
to a state  domestic  relations  or  community  property  law and relates to the
provision of child support,  alimony  payments,  or



<PAGE>

                                      -3-

marital  property rights to a spouse,  child or other dependent of a Participant
or Former Participant.

                  SECTION 1.12 EFFECTIVE DATE means April 3, 1996.

                  SECTION  1.13  ELIGIBLE  EMPLOYEE  means  an  Employee  who is
eligible for participation in the Plan in accordance with Article II.

                  SECTION 1.14 ELIGIBLE PARTICIPANT means, for any Plan Year, an
Employee who is a Participant during all or any part of such Plan Year.

                  SECTION 1.15 EMPLOYEE means any person,  including an officer,
who is employed by the Employer.

                  SECTION 1.16 EMPLOYER means Wake Forest Federal Savings & Loan
Association,  and any successor thereto and any Affiliated  Employer which, with
the prior  written  approval of the Board of  Directors  of Wake Forest  Federal
Savings & Loan  Association  and subject to such terms and  conditions as may be
imposed  by the  Board  of  Directors  of Wake  Forest  Federal  Savings  & Loan
Association, shall adopt this Plan.

                  SECTION 1.17  EMPLOYMENT  COMMENCEMENT  DATE means the date on
which a person  first  performs an Hour of  Service,  except that if an Employee
separates  from  service  with  the  Employer,  incurs a Break  in  Service  and
subsequently returns to service with the Employer,  his Employment  Commencement
Date shall be the date on which he first  performs an Hour of Service  following
the Break in Service.

                  SECTION  1.18  ERISA  means  the  Employee  Retirement  Income
Security Act of 1974, as amended from time to time (including the  corresponding
provisions of any succeeding law).

                  SECTION  1.19 ESOP  CONTRIBUTION  means  Shares or  amounts of
money contributed to the Plan by the Employer in accordance with section 5.3.

                  SECTION 1.20 FAIR MARKET VALUE on any date means:

                  (a)      with respect to a Share:

                           (i)  the  final  quoted  sale  price  on the  date in
                  question  (or, if there is no reported  sale on such date,  on
                  the last  preceding  date on which any reported sale occurred)
                  as reported in the  principal  consolidated  reporting  system
                  with  respect to  securities  listed or admitted to trading on
                  the principal United States securities  exchange on which like
                  Shares are listed or admitted to trading; or


<PAGE>

                                      -4-

                           (ii) if like  Shares  are not listed or  admitted  to
                  trading on any such  exchange,  the closing bid quotation with
                  respect to a Share on such date on the National Association of
                  Securities Dealers Automated  Quotation System, or, if no such
                  quotation is provided, on another similar system,  selected by
                  the Committee, then in use; or

                           (iii)  if  sections   1.20(a)(i)  and  (ii)  are  not
                  applicable,  the fair market value of a Share as determined by
                  an appraiser  independent of the Employer and  experienced and
                  expert in the field of corporate appraisal.

                  (b) with  respect  to  property  other than  Shares,  the fair
         market value determined in the manner determined by the Trustee.

                  SECTION 1.21 FAMILY MEMBER means,  with respect to any person,
such person's  spouse and lineal  ascendants or  descendants  and the spouses of
such lineal ascendants or descendants.

                  SECTION 1.22 FINANCED  SHARE means:  (a) a Share that has been
purchased with the proceeds of a Share Acquisition Loan, that has been allocated
to the Loan Repayment Account in accordance with section 6.3 and
that has not been released in  accordance  with section 6.4; or (b) a Share that
constitutes  a  dividend  paid with  respect  to a Share  described  in  section
1.22(a),  that has been  allocated to the Loan  Repayment  Account in accordance
with section 6.3 and that has not been released in accordance with section 6.4.

                  SECTION  1.23 FIVE PERCENT  OWNER means,  for any Plan Year, a
person  who,  during  such Plan  Year,  owned (or was  considered  as owning for
purposes  of  section  318 of the  Code):  (a) more  than 5% of the value of all
classes of outstanding stock of the Employer;  or (b) stock possessing more than
5% of the  combined  voting  power of all  classes of  outstanding  stock of the
Employer.

                  SECTION  1.24  FORFEITURES  means  the  amounts  forfeited  by
Participants and Former  Participants on termination of employment prior to full
vesting,   pursuant  to  section   9.3,   less  amounts   credited   because  of
re-employment, pursuant to section 9.4.

                  SECTION  1.25 FORMER  PARTICIPANT  means a  Participant  whose
participation in the Plan has terminated pursuant to section 2.3.

                  SECTION 1.26 GENERAL  INVESTMENT  ACCOUNT  means an Investment
Account established and maintained in accordance with Article XI.

                  SECTION 1.27 HIGHLY  COMPENSATED  EMPLOYEE means, for any Plan
Year, an Employee who:

                  (a) at any  time  during  such  Plan  Year or the  immediately
         preceding Plan Year was a Five Percent Owner; or



<PAGE>

                                      -5-

                  (b) is a member of the group  consisting  of the 100 Employees
         and persons  employed  by any  Affiliated  Employer  who  received  the
         greatest  Total  Compensation  for such Plan Year and during  such Plan
         Year:

                           (i) received Total Compensation for such Plan Year in
                  excess of $75,000 (or such higher  amount as may be  permitted
                  under section 414(q) of the Code); or

                           (ii) received Total  Compensation  for such Plan Year
                  that was in excess of both (A) $50,000 (or such higher  amount
                  as may be permitted  under section 414(q) of the Code) and (B)
                  the Total  Compensation  for such Plan Year of at least 80% of
                  the Employees and persons employed by any Affiliated  Employer
                  for such Plan Year; or

                           (iii)  was  an  Officer  of  the   Employer   or  any
                  Affiliated  Employer and received Total  Compensation for such
                  Plan  Year in excess  of 50% of the  amount  in  effect  under
                  section 415(b)(1)(A) of the Code for such Plan Year; or

                  (c) during the immediately preceding Plan Year:

                           (i) received Total Compensation for such Plan Year in
                  excess of $75,000 (or such higher  amount as may be  permitted
                  under section 414(q) of the Code); or

                           (ii) received Total  Compensation  for such Plan Year
                  that was in excess of both (A) $50,000 (or such higher  amount
                  as may be permitted  under section 414(q) of the Code) and (B)
                  the Total  Compensation  for such Plan Year of at least 80% of
                  the Employees and persons  employed by an Affiliated  Employer
                  for such Plan Year; or

                           (iii)  was  an  Officer  of  the   Employer   or  any
                  Affiliated  Employer and received Total  Compensation for such
                  Plan  Year in excess  of 50% of the  amount  in  effect  under
                  section 415(b)(1)(A) of the Code for such Plan Year.

The  determination  of who is a  Highly  Compensated  Employee  will  be made in
accordance with section 414(q) of the Code and the regulations  thereunder.  For
purposes of applying any provisions of the Plan applicable to Highly Compensated
Employees,  any person who is a Family  Member of a Five Percent Owner or one of
the ten Highly  Compensated  Employees with the highest Total Compensation for a
Plan Year shall not be treated as a separate  person for such Plan Year, and any
Total Compensation or Allocation  Compensation paid to such person for such Plan
Year, as well as his share of allocations of  contributions or Shares under this
Plan,  shall be  attributed  to the Five  Percent  Owner or  Highly  Compensated
Employee.



<PAGE>

                                      -6-

                  SECTION  1.28  HOUR OF  SERVICE  means  each  hour for which a
person is paid, or entitled to payment,  for the  performance  of duties for the
Employer or any Affiliated Employer.

                  SECTION  1.29  INVESTMENT   ACCOUNT  means  either  a  General
Investment Account or a Share Investment Account.

                  SECTION  1.30  INVESTMENT  FUND  means any one of the three or
more  funds as may be  established  from  time to time by the  Committee  which,
together  with any and all  Shares  and other  investments  held under the Plan,
constitute the Trust Fund.

                  SECTION  1.31  LOAN   REPAYMENT   ACCOUNT   means  an  account
established and maintained in accordance with section 6.3.

                  SECTION  1.32 LOAN  REPAYMENT  CONTRIBUTION  means  amounts of
money contributed to the Plan by the Employer in accordance with section 5.2.

                  SECTION 1.33  MATERNITY  OR  PATERNITY  LEAVE means a person's
absence from work for the Employer and all Affiliated  Employers:  (a) by reason
of the  pregnancy of such person;  (b) by reason of the birth of a child of such
person;  (c) by reason of the placement of a child with the person in connection
with the  adoption of such child by such  person;  or (d) for purposes of caring
for a child of such person  immediately  following the birth of the child or the
placement of the child with such person.

                  SECTION  1.34  MILITARY  SERVICE  means  service  in the armed
forces of the United States. It may also include,  if and to the extent that the
Board so  provides  and if all  Participants  and  Former  Participants  in like
circumstances are similarly  treated,  special service for the government of the
United States and other public service.

                  SECTION  1.35 NAMED  FIDUCIARY  means any  person,  committee,
corporation or organization as described in section 14.1.

                  SECTION   1.36   OFFICER   means   an   employee   who  is  an
administrative  executive in regular and continued  service with the Employer or
any Affiliated Employer;  provided, however, that at no time shall more than the
lesser of (a) 50 employees or (b) the greater of: (i) 3 employees or (ii) 10% of
all employees be treated as Officers.  The  determination of whether an employee
is to be considered an Officer shall be made in accordance  with section  416(i)
of the Code.

                  SECTION 1.37  PARTICIPANT  means any person who has  satisfied
the  eligibility  requirements  set  forth  in  section  2.1,  who has  become a
Participant  in  accordance  with section 2.2, and whose  participation  has not
terminated under section 2.3.

                  SECTION 1.38 PERIOD OF SERVICE  means a period of  consecutive
days  commencing on a person's  Employment  Commencement  Date and ending on the
date a Period of Severance begins,  with any adjustments  required under section
2.4.  Whenever  used in the Plan,  a Period of


<PAGE>

                                      -7-

Service "of year(s)" means the quotient of the Period of Service divided by 365,
and any fractional part of a year shall for such purposes be disregarded.

                  SECTION 1.39 PERIOD OF SEVERANCE means a period of consecutive
days commencing with the earlier of:

                  (a) the  date on which a person  terminates  service  with the
         Employer  and  all  Affiliated  Employers  by  reason  of  resignation,
         retirement, discharge or death; or

                  (b)  the  first  anniversary  of the  date on  which a  person
         terminates  service with the Employer and all Affiliated  Employers for
         any other reason including layoff, disability,  leave of absence or any
         other cessation of service not otherwise  included as service under the
         Plan;

and ending on the first date  following  such  separation  from service on which
such person performs an Hour of Service.

                  SECTION 1.40 PLAN means the Employee  Stock  Ownership Plan of
Wake Forest Federal Savings & Loan Association and Certain Affiliates as amended
from time to time. The Plan may be referred to as the "Employee  Stock Ownership
Plan of Wake Forest Federal Savings & Loan Association and Certain Affiliates."

                  SECTION 1.41 PLAN ADMINISTRATOR  means any person,  committee,
corporation or organization designated in section 14.2, or appointed pursuant to
section 14.2, to perform the responsibilities of that office.

                  SECTION  1.42 PLAN YEAR  means the  period  commencing  on the
Effective  Date  and  ending  on  December  31,  1995  and  each  calendar  year
thereafter.

                  SECTION  1.43  QUALIFIED  DOMESTIC  RELATIONS  ORDER  means  a
Domestic Relations Order that: (a) clearly specifies (i) the name and last known
mailing  address of the  Participant  or Former  Participant  and of each person
given rights under such Domestic Relations Order, (ii) the amount or percentages
of the Participant's or Former Participant's benefits under this Plan to be paid
to each person  covered by such Domestic  Relations  Order,  (iii) the number of
payments or the period to which such Domestic Relations Order applies,  and (iv)
the name of this Plan;  and (b) does not  require  the payment of a benefit in a
form or amount that is (i) not  otherwise  provided for under the Plan,  or (ii)
inconsistent with a previous Qualified Domestic Relations Order.

                  SECTION 1.44 QUALIFIED PARTICIPANT means a Participant who has
attained  age 55 and who has  been a  Participant  in the  Plan  for at least 10
years.

                  SECTION  1.45  RETIREMENT   means:   (a)  any  termination  of
participation  in the  Plan  at or  after  attainment  of age  65;  and  (b) any
retirement under an applicable qualified defined

<PAGE>

                                      -8-

benefit plan of the Employer as in effect from time to time with  entitlement to
a normal or early retirement allowance.

                  SECTION  1.46 SHARE means a share of any class of stock issued
by the  Employer  or any  Affiliated  Employer;  provided  that such  share is a
"qualifying employer security" within the meaning section 409(l) of the Code and
section 407(d)(5) of ERISA.

                  SECTION 1.47 SHARE  ACQUISITION  LOAN means a loan obtained by
the Trustee in accordance with Article VI.

                  SECTION  1.48 SHARE  INVESTMENT  ACCOUNT  means an  Investment
Account established and maintained in accordance with Article XI.

                  SECTION 1.49 TENDER OFFER means a tender offer made to holders
of any one or more  classes of Shares  generally,  or any other  offer,  made to
holders of any one or more classes of Shares generally,  to purchase,  exchange,
redeem or otherwise transfer Shares, whether for cash or other consideration.

                  SECTION  1.50 TOTAL  COMPENSATION  during any period  means an
employee's  aggregate total compensation paid by the Employer and any Affiliated
Employer with respect to such period,  including earned income, wages, salaries,
fees for  professional  services  actually  rendered in the course of employment
with the Employer and any Affiliated  Employer  (including,  but not limited to,
commissions  paid to  salesmen,  compensation  for  services  on the  basis of a
percentage of profits,  commissions on insurance premiums, tips and bonuses) but
excluding the following:

                  (a) contributions by the Employer and any Affiliated  Employer
         (i) under a deferred  compensation  plan to the extent not  included in
         the employee's gross income for the taxable year in which  contributed,
         or  (ii)  under  a  simplified  employee  pension  to  the  extent  the
         contributions  are  excludable  under  section  402(h)  of the Code (in
         calendar years beginning  after December 31, 1986) or deductible  under
         section  219(b)(2)  of the Code (in  calendar  years  beginning  before
         January 1,  1987),  or (iii) for the  purchase  of an annuity  contract
         under  section  403(b) of the Code  (whether or not made under a salary
         reduction agreement or excludable from gross income);

                  (b) distributions  from a deferred  compensation plan, whether
         or not includible in the employee's gross income; and

                  (c) other amounts that qualify for special tax benefits  under
         the Code,  such as premiums for group life  insurance to the extent not
         includible as gross income.

In addition,  solely for purposes of identifying  those employees who are Highly
Compensated  Employees,  each employee's  Total  Compensation  shall include any
amounts  by  which  the


<PAGE>

                                      -9-

employee's compensation paid by the Employer or any Affiliated Employer has been
reduced  pursuant to a compensation  reduction  agreement under the terms of any
qualified cash or deferred arrangement  described in section 401(k) of the Code,
any salary  reduction  simplified  employee  pension  plan  described in section
408(k) of the Code, any tax deferred annuity plan described in section 403(b) of
the Code,  or any  cafeteria  plan  described in section 125 of the Code.  In no
event, however,  shall an employee's Total Compensation include any compensation
in excess of $150,000 (or such higher  amount as may be permitted  under section
401(a)(17) of the Code).  For purposes of applying the foregoing  limitations to
any  person  who is a Five  Percent  Owner  or  who  is  one of the  ten  Highly
Compensated  Employees with the highest Total Compensation  (determined prior to
the application of this sentence),  any Total Compensation paid to the spouse of
such person or to any lineal  descendant of such person who has not attained age
19 on or before the last day of such calendar year, shall be deemed to have been
paid to such person.

                  SECTION 1.51 TRUST means the legal relationship created by the
Trust Agreement pursuant to which the Trustee holds the Trust Fund in trust. The
Trust may be referred to as the  "Employee  Stock  Ownership  Plan Trust of Wake
Forest Federal Savings & Loan Association and Certain Affiliates."

                  SECTION 1.52 TRUST AGREEMENT means the agreement  between Wake
Forest Federal  Savings & Loan  Association and the Trustee therein named or its
successors pursuant to which the Trust Fund shall be held in trust.

                  SECTION  1.53  TRUST  FUND  means the  corpus  (consisting  of
contributions  paid  over to the  Trustee,  and  investments  thereof),  and all
earnings,  appreciations or additions  thereof and thereto,  held by the Trustee
under the Trust  Agreement in accordance  with the Plan,  less any  depreciation
thereof and any payments made therefrom pursuant to the Plan.

                  SECTION 1.54 TRUSTEE  means the Trustee of the Trust Fund from
time to time in office.  The Trustee  shall serve as Trustee until it is removed
or resigns  from  office and is replaced by a  successor  Trustee  appointed  in
accordance with the terms of the Trust Agreement.

                  SECTION  1.55  VALUATION  DATE means the last  business day of
March, June, September and December.


<PAGE>

                                      -10-

                                   ARTICLE II

                                  PARTICIPATION


                  SECTION 2.1  ELIGIBILITY FOR PARTICIPATION.

                  (a) Only Eligible  Employees may be or become  Participants in
the Plan.  An  Employee  shall be an  Eligible  Employee  if he is a  common-law
employee of an Employer and is not excluded under section 2.1(b).

                  (b)      An Employee is not an Eligible Employee if he:

                  (i) is an Employee  who has waived any claim to  participation
         in the Plan; or

                  (ii) is an  Employee  or in a unit of  Employees  covered by a
         collective  bargaining  agreement  with the Employer  where  retirement
         benefits  were  the  subject  of good  faith  bargaining,  unless  such
         agreement expressly provides that Employees such as he be covered under
         the Plan; or

                  (iii) is a "leased employee" as defined in section 17.8(a).


                  SECTION 2.2 COMMENCEMENT OF PARTICIPATION.

                  Every  Employee who is an Eligible  Employee on the  Effective
Date shall automatically become a Participant on the Effective Date. An Employee
who becomes an Eligible  Employee after the Effective  Date shall  automatically
become a Participant on the first day of the month  following the month in which
he becomes an Eligible Employee.


                  SECTION 2.3 TERMINATION OF PARTICIPATION.

                  Participation in the Plan shall cease, and a Participant shall
become a Former  Participant,  upon termination of employment with the Employer,
death,  Disability or Retirement,  failure to return to work upon the expiration
of a leave of  absence  granted  by the  Employer  pursuant  to  section  3.3 or
becoming an Employee who is excluded under section 2.1(b).


                  SECTION 2.4 ADJUSTMENTS TO PERIOD OF SERVICE.

                  (a) The Period of Service of an  Employee  shall  include  any
period  during which the Employee is separated  from the service of the Employer
and all Affiliated  Employers if such period is less than 365  consecutive  days
measured from the date on which such Employee



<PAGE>

terminates service and ending with the first date following such termination for
which the Employer is credited with an Hour of Service.

                  (b) The Period of Service of an  Employee  who  returns to the
service of the Employer and all Affiliated Employers following a separation from
service  shall  commence  with the first date  following  such  separation  from
service for which the Employer is credited with an Hour of Service, and he shall
be given credit for any Period of Service prior to such separation,  except that
if such separation  includes a Break in Service,  such credit shall not be given
until he  completes  a Period of  Service  of one year  following  such Break in
Service. If an Employee returns to the service of the Employer or any Affiliated
Employer  following  a  separation  from  service  from  the  Employer  and  any
Affiliated  Employer of greater than five consecutive  years, then such Employee
shall forfeit any Period of Service prior to such separation.

                  (c) The  Period of  Service  of an  Employee  who is absent on
Maternity  or  Paternity  Leave shall  exclude any period of such  absence  that
occurs after the first anniversary of the commencement of such absence.

                  (d) An Employee's  Period of Service shall also be adjusted to
the  extent  required  by the Family and  Medical  Leave Act or any  regulations
promulgated thereunder.



                                   ARTICLE III

                               SPECIAL PROVISIONS


                  SECTION 3.1 MILITARY SERVICE.

                  In the case of a termination  of employment of any Employee to
enter directly into Military Service,  the entire period of his absence shall be
treated,  for purposes of vesting and  eligibility for  participation  (but not,
except as required by law, for purposes of  eligibility  to share in allocations
of  contributions  in accordance  with Article VII), as if he had worked for the
Employer during the period of his absence.  In the event of the re-employment of
such person by the Employer within a period of not more than six months:

                  (a) after he becomes  entitled to release or discharge,  if he
         has entered into the armed forces; or

                  (b) after such  service  terminates,  if he has  entered  into
         other service defined as Military Service;

such period, also, shall be deemed to be Military Service.


<PAGE>

                                      -12-

                  SECTION 3.2 MATERNITY OR PATERNITY LEAVE.

                  (a) Subject to section  3.2(b),  in the event of an Employee's
absence from work in the service of the Employer  and all  Affiliated  Employers
for a period:

                  (i)      that commences on or after October 1, 1985;

                  (ii) for which the person is not paid or  entitled  to payment
         by the Employer or any Affiliated Employer;

                  (iii) that constitutes Maternity or Paternity Leave; and

                  (iv)     that exceeds one year;

then solely for purposes of determining  when a Break in Service has occurred or
when a Period of  Severance  of five years has  occurred for purposes of section
9.4, the period of such an absence  commencing on the first  anniversary of such
absence and ending on the second anniversary of the commencement of such absence
(or,  if  earlier,  on the last day of such  absence)  shall not be treated as a
Period of Severance.

                  (b) Notwithstanding anything in the Plan to the contrary, this
section  3.2  shall  not  apply   unless  the  person   furnishes  to  the  Plan
Administrator  such information as the Plan Administrator may reasonably require
in order to establish: (i) that the person's absence is one described in section
3.2(a); and (ii) the number of working days during such absence.


                  SECTION 3.3 LEAVE OF ABSENCE.

                  In the event of temporary  absence from work in the service of
the Employer and all  Affiliated  Employers  for any period of two years or less
for which a  Participant  shall  have been  granted  a leave of  absence  by the
Employer,  the entire  period of his absence  shall be treated  for  purposes of
vesting and eligibility for  participation  (but not for purposes of eligibility
to share in the allocation of  contributions in accordance with Article VII), as
if he had worked for the Employer during the period of his absence. Absence from
work for a period greater than, or failure to return to work upon the expiration
of, the  period of leave of absence  granted  by the  Employer  shall  terminate
participation in the Plan as of the date on which such period ended. In granting
leaves of absence for purposes of the Plan, all Employees in like  circumstances
shall be similarly treated.


<PAGE>

                                   ARTICLE IV

                   CONTRIBUTIONS BY PARTICIPANTS NOT PERMITTED


                  SECTION 4.1 CONTRIBUTIONS BY PARTICIPANTS NOT PERMITTED.

                  Participants  shall  not  be  required,   nor  shall  they  be
permitted, to make contributions to the Plan.



                                    ARTICLE V

                          CONTRIBUTIONS BY THE EMPLOYER


                  SECTION 5.1 IN GENERAL.

                  Subject  to the  limitations  of Article  VIII,  for each Plan
Year, the Employer shall contribute to the Plan the amount,  if any,  determined
by the Board,  but in no event less than the amount described in section 5.2(a).
The amount  contributed  for any Plan Year shall be treated as a Loan  Repayment
Contribution, an ESOP Contribution, or a combination thereof, in accordance with
the provisions of this Article V.


                  SECTION 5.2 LOAN REPAYMENT CONTRIBUTIONS.

                  For each Plan Year, a portion of the Employer's contributions,
if any, to the Plan for such Plan Year equal to the sum of:

                  (a) the  minimum  amount  required  to be  added  to the  Loan
         Repayment Account in order to provide adequate funds for the payment of
         the  principal  and interest then required to be repaid under the terms
         of any outstanding Share Acquisition Loan obtained by the Trustee; plus

                  (b) the additional amount, if any, designated by the Committee
         to be applied to the  prepayment  of  principal  or interest  under the
         terms  of  any  outstanding  Share  Acquisition  Loan  obtained  by the
         Trustee;

shall be treated as a Loan  Repayment  Contribution  for such Plan Year.  A Loan
Repayment  Contribution for a Plan Year shall be allocated to the Loan Repayment
Account  and shall be applied by the  Trustee,  in the  manner  directed  by the
Committee,  to the  payment  of accrued  interest  and to the  reduction  of the
principal  balance of any Share Acquisition Loan obtained by the Trustee that is
outstanding on the date on which the Loan Repayment Contribution is made.



<PAGE>

                                      -14-

To the extent that a Loan  Repayment  Contribution  for a Plan Year results in a
release of Financed  Shares in accordance with section 6.4, such Shares shall be
allocated  among the  Accounts  of Eligible  Participants  for such Plan Year in
accordance with section 7.2.


                  SECTION 5.3 ESOP CONTRIBUTIONS.

                  In the event that the amount of the  Employer's  contributions
to  the  Plan  for a  Plan  Year  exceeds  the  amount  of  the  Loan  Repayment
Contributions  for such Plan  Year,  such  excess  shall be  treated  as an ESOP
Contribution  and  shall  be  allocated  among  the  Accounts  of  the  Eligible
Participants for such Plan Year in accordance with section 7.3.


                  SECTION 5.4 TIME AND MANNER OF PAYMENT.

                  (a) Payment of  contributions  made pursuant to this Article V
shall be made:

                  (i) in cash, in the case of a Loan Repayment Contribution; and

                  (ii) in  cash,  in  Shares  or in a  combination  of cash  and
         Shares, in the case of an ESOP Contribution.

                  (b)  Contributions  made pursuant to this Article V for a Plan
Year shall be paid to the Trust Fund on or before  the due date  (including  any
extensions  thereof) of the Employer's federal income tax return for its taxable
year during which such Plan Year ends. All such contributions shall be allocated
to  the  Accounts  of  the  Eligible  Participants,  in  the  case  of  an  ESOP
Contribution,  or to the Loan Repayment Account, in the case of a Loan Repayment
Contribution,  as soon as is  practicable  following the payment  thereof to the
Trust Fund.

                                   ARTICLE VI

                             SHARE ACQUISITION LOANS


                  SECTION 6.1 IN GENERAL.

                  The  Committee  may,  with the prior  approval  of the  Board,
direct the Trustee to obtain a Share Acquisition Loan on behalf of the Plan, the
proceeds of which shall be applied on the earliest practicable date:

                  (a) to purchase Shares; or



<PAGE>

                                      -15-

                  (b)  to  make   payments  of  principal  or  interest,   or  a
         combination  of  principal  and  interest,  with  respect to such Share
         Acquisition Loan; or

                  (c)  to  make  payments  of  principal  and  interest,   or  a
         combination  of principal  and  interest,  with respect to a previously
         obtained Share Acquisition Loan that is then outstanding.

Any such Share  Acquisition  Loan shall be obtained on such terms and conditions
as the Committee may approve; provided,  however, that such terms and conditions
shall provide for the payment of interest at no more than a reasonable  rate and
shall permit such Share  Acquisition Loan to satisfy the requirements of section
4975(d)(3) of the Code and section 408(b)(3) of ERISA.


                  SECTION 6.2 COLLATERAL; LIABILITY FOR REPAYMENT.

                  (a) The  Committee  may direct the  Trustee to pledge,  at the
time a Share  Acquisition Loan is obtained,  the following assets of the Plan as
collateral for such Share Acquisition Loan:

                  (i) any  Shares  purchased  with the  proceeds  of such  Share
         Acquisition Loan and any earnings attributable thereto;

                  (ii) any  Financed  Shares then  pledged as  collateral  for a
         prior Share  Acquisition Loan which is repaid with the proceeds of such
         Share Acquisition Loan and any earnings attributable thereto; and

                  (iii) pending the  application  thereof to purchase  Shares or
         repay a prior  Share  Acquisition  Loan,  the  proceeds  of such  Share
         Acquisition Loan and any earnings attributable thereto.

Except as specifically  provided in this section  6.2(a),  no assets of the Plan
shall be pledged as collateral for the repayment of any Share Acquisition Loan.

                  (b) No person  entitled to payment  under a Share  Acquisition
Loan shall have any right to the assets of the Plan except for:

                  (i) Financed  Shares that have been pledged as collateral  for
         such Share Acquisition Loan pursuant to section 6.2(a);

                  (ii) Loan  Repayment  Contributions  made  pursuant to section
         5.2; and

                  (iii) earnings  attributable to Financed  Shares  described in
         section  6.2(b)(i)  and to Loan  Repayment  Contributions  described in
         section 6.2(b)(ii).


<PAGE>

                                      -16-

Except in the event of a default or a refinancing  pursuant to which an existing
Share  Acquisition  Loan is repaid,  the  aggregate  amount of all  payments  of
principal and interest made by the Trustee with respect to all Share Acquisition
Loans  obtained  on behalf of the Plan  shall at no time  exceed  the  aggregate
amount of all Loan Repayment  Contributions  theretofore made plus the aggregate
amount  of all  earnings  (other  than  dividends  paid in the  form of  Shares)
attributable to Financed Shares and to such Loan Repayment Contributions.

                  (c) Any  Share  Acquisition  Loan  shall be  without  recourse
against the Plan and Trust.


                  SECTION 6.3 LOAN REPAYMENT ACCOUNT.

                  In the event that one or more Share Acquisition Loans shall be
obtained, a Loan Repayment Account shall be established under the Plan. The Loan
Repayment  Account shall be credited with all Shares  acquired with the proceeds
of a Share Acquisition  Loan, all Loan Repayment  Contributions and all earnings
(including dividends paid in the form of Shares) or appreciation attributable to
such Shares and Loan Repayment  Contributions.  The Loan Repayment Account shall
be charged with all payments of principal  and interest made by the Trustee with
respect to any Share  Acquisition  Loan, all Shares  released in accordance with
section 6.4 and all losses,  depreciation or expenses  attributable to Shares or
to other property credited thereto. The Financed Shares, as well as any earnings
thereon,  shall  be  allocated  to such  Loan  Repayment  Account  and  shall be
accounted for separately from all other amounts contributed under the Plan.


                  SECTION 6.4 RELEASE OF FINANCED SHARES.

                  As of the  last day of each  Plan  Year  during  which a Share
Acquisition Loan is outstanding, a portion of the Financed Shares purchased with
the proceeds of such Share  Acquisition Loan and allocated to the Loan Repayment
Account shall be released.  The number of Financed  Shares  released in any such
Plan  Year  shall be  equal to the  amount  determined  according  to one of the
following methods:

                  (a) by  computing  the  product of: (i) the number of Financed
         Shares  purchased with the proceeds of such Share  Acquisition Loan and
         allocated to the Loan Repayment Account  immediately before the release
         is effected;  multiplied by (ii) a fraction,  the numerator of which is
         the aggregate amount of the principal and interest payments (other than
         payments  made  upon the  refinancing  of a Share  Acquisition  Loan as
         contemplated  by  section  6.1(c))  made  with  respect  to such  Share
         Acquisition Loan during such Plan Year, and the denominator of which is
         the aggregate amount of all principal and interest remaining to be paid
         with respect to such Share Acquisition Loan as of the first day of such
         Plan Year; or

                  (b) by  computing  the  product of: (i) the number of Financed
         Shares  purchased with the proceeds of such Share  Acquisition Loan and
         allocated to the


<PAGE>

                                      -17-

         Loan  Repayment  Account  immediately  before the release is  effected;
         multiplied by (ii) a fraction,  the numerator of which is the aggregate
         amount of the  principal  payments  (other than  payments made upon the
         refinancing  of a Share  Acquisition  Loan as  contemplated  by section
         6.1(c))  made with respect to such Share  Acquisition  Loan during such
         Plan Year, and the denominator of which is the aggregate  amount of all
         of  principal   remaining  to  be  paid  with  respect  to  such  Share
         Acquisition  Loan as of the  first  day of such  Plan  Year;  provided,
         however,  that the method  described in this section 6.4(b) may be used
         only if the  Share  Acquisition  Loan does not  extend  for a period in
         excess of 10 years after the date of origination and only to the extent
         that  principal  payments  on such Share  Acquisition  Loan are made at
         least as rapidly as under a loan of like  principal  amount with a like
         interest rate and term requiring  level  amortization  of principal and
         interest.

The method to be used shall be specified in the  documents  governing  the Share
Acquisition Loan or, if not specified therein,  prescribed by the Committee,  in
its  discretion.  In the event that  property  other than,  or in  addition  to,
Financed  Shares  shall be held in the Loan  Repayment  Account  and  pledged as
collateral  for a Share  Acquisition  Loan,  then the  property  to be  released
pursuant  to this  section  6.4 shall be  property  having a Fair  Market  Value
determined  by applying  the method to be used to the Fair  Market  Value of all
property  pledged as  collateral  for such  Share  Acquisition  Loan;  provided,
however,  that no property other than Financed Shares shall be released pursuant
to this section 6.4 unless all Financed Shares have previously been released.


                  SECTION 6.5 RESTRICTIONS ON FINANCED SHARES.

                  Except to the extent  required under any applicable  law, rule
or regulation, no Shares purchased with the proceeds of a Share Acquisition Loan
shall be subject to a put, call or other  option,  or to any buy-sell or similar
arrangement,  while held by the Trustee or when  distributed  from the Plan. The
provisions  of this  section 6.5 shall  continue to apply in the event that this
Plan shall cease to be an employee stock ownership  plan,  within the meaning of
section 4975(e)(7) of the Code.



                                   ARTICLE VII

                           ALLOCATION OF CONTRIBUTIONS


                  SECTION 7.1 ALLOCATION AMONG ELIGIBLE PARTICIPANTS.

                  Subject to the limitations of Article VIII, ESOP Contributions
for a Plan Year made in  accordance  with  section 5.3 and  Financed  Shares and
other property that are released from the Loan Repayment Account for a Plan Year
in  accordance   with  section  6.4  shall  be  allocated   among  the  Eligible
Participants for such Plan Year, in the manner provided in this Article VII.

<PAGE>

                                      -18-

                  SECTION 7.2 ALLOCATION OF RELEASED SHARES OR OTHER PROPERTY.

                  Subject to the  limitations of Article VIII, in the event that
Financed  Shares or other property are released from the Loan Repayment  Account
for a Plan Year in accordance  with section 6.4,  such released  Shares or other
property shall be allocated among the Accounts of the Eligible  Participants for
the Plan Year in the proportion that each such Eligible Participant's Allocation
Compensation  for the portion of the Plan Year during which he was a Participant
bears to the aggregate Allocation  Compensation of all Eligible Participants for
the portion of the Plan Year during which they were Participants.


                  SECTION 7.3 ALLOCATION OF ESOP CONTRIBUTIONS.

                  Subject to the  limitations of Article VIII, in the event that
the Employer makes an ESOP  Contribution for a Plan Year, such ESOP Contribution
shall be allocated among the Accounts of the Eligible Participants for such Plan
Year  in  the  proportion  that  each  such  Eligible  Participant's  Allocation
Compensation  for the portion of the Plan Year during which he was a Participant
bears to the aggregate Allocation  Compensation of all Eligible Participants for
the portion of such Plan Year during which they were Eligible Participants.



                                  ARTICLE VIII

                           LIMITATIONS ON ALLOCATIONS


                  SECTION 8.1  OPTIONAL  LIMITATIONS  ON  ALLOCATIONS  OF ESOP
                               CONTRIBUTIONS.

                  If, for any Plan Year, the application of sections 7.2 and 7.3
would result in more than  one-third of the number of Shares or of the amount of
money or property to be allocated  thereunder being allocated to the Accounts of
Eligible  Participants  for  such  Plan  Year who are  also  Highly  Compensated
Employees for such Plan Year,  then the Committee may, but shall not be required
to, direct that this section 8.1 shall apply in lieu of sections 7.2 and 7.3. If
the Committee gives such a direction,  then the Committee shall impose a maximum
dollar  limitation  on the amount of Allocation  Compensation  that may be taken
into account for each Eligible Participant. The dollar limitation which shall be
imposed  shall be the  limitation  which  produces the result that the aggregate
Allocation  Compensation  taken into account for Eligible  Participants  who are
Highly  Compensated  Employees,  constitutes  exactly one-third of the aggregate
Allocation  Compensation  taken into account for all Eligible  Participants.  In
determining whether more than one-third of the number of Shares or of the amount
of money or  property  to be  allocated  under the Plan for a Plan Year would be
allocated to the Highly Compensated Employees,  any allocation to be made to the
Account of a Family Member of a Highly Compensated Employee who is either

<PAGE>

                                      -19-

a Five Percent  Owner or one of the ten Highly  Compensated  Employees  with the
highest  Total  Compensation,  shall be treated as an  allocation to such Highly
Compensated Employee.

                  SECTION 8.2 GENERAL LIMITATIONS ON CONTRIBUTIONS.

                  (a) No amount shall be allocated  to a  Participant's  Account
under this Plan for any  Limitation  Year, to the extent that such an allocation
would result in an Annual  Addition of an amount  greater than the lesser of (i)
$30,000 (or such other amount as is permissible  under section  415(c)(1)(A)  of
the  Code,  or  (ii)  25% of  the  Participant's  Total  Compensation  for  such
Limitation Year.

                  (b) In the  case  of a  Participant  who  may be  entitled  to
benefits under any qualified  defined  benefit plan (whether or not  terminated)
now in effect or ever  maintained by the  Employer,  such  Participant's  Annual
Additions under this Plan shall,  in addition to the limitations  provided under
section 8.2(a), be further limited so that the sum of the Participant's  Defined
Contribution  Plan  Fraction  plus his Defined  Benefit Plan  Fraction  does not
exceed 1.0 for any Limitation Year; provided,  however,  that for any Limitation
Year ending prior to January 1, 1983, the sum of his Defined  Contribution  Plan
Fraction  plus his Defined  Benefit  Plan  Fraction  shall not exceed  1.4;  and
provided  further,  that this  limitation  shall only apply if and to the extent
that the benefits under the Employer's  Retirement  Plan are not limited so that
such sum is not exceeded.

                  (c) For purposes of this section  8.2, the  following  special
definitions shall apply:

                  (i) Annual  Addition  means the sum of the  following  amounts
         allocated on behalf of a Participant for a Limitation Year:

                         (A)  all  contributions  by  the  Employer   (including
                    contributions  made  under  a  salary  reduction   agreement
                    pursuant to sections  401(k),  408(k) or 403(b) of the Code)
                    under any qualified  defined  contribution  plan (other than
                    this  Plan)  maintained  by the  Employer,  as  well  as the
                    Participant's  allocable  share,  if any, of any forfeitures
                    under such plans; plus

                         (B)  (I) for  Limitation  Years  that  began  prior  to
                    January 1, 1987, the lesser of (1) 50% of the  Participant's
                    voluntary  nondeductible   contributions  to  all  qualified
                    defined  contribution  plans maintained by the Employer,  or
                    (2) the  amount  by which  the  Participant's  nondeductible
                    voluntary  contributions  to such  plans  exceeds  6% of his
                    Total Compensation; and (II) for Limitation Years that begin
                    after December 31, 1986, all of the Participant's  voluntary
                    nondeductible contributions to such plans; plus

                         (C) all ESOP Contributions under this Plan; plus



<PAGE>


                                      -20-

                         (D)  except as  hereinafter  provided  in this  section
                    8.2(c)(i),  a  portion  of  the  Employer's  Loan  Repayment
                    Contributions  to the Plan for such  Limitation  Year  which
                    bears  the  same  proportion  to  the  total  amount  of the
                    Employer's Loan Repayment  Contributions  for the Limitation
                    Year that the number of Shares (or the Fair Market  Value of
                    property other than Shares)  allocated to the  Participant's
                    Account  pursuant  to  section  7.2  or  8.1,  whichever  is
                    applicable, bears to the aggregate number of Shares (or Fair
                    Market Value of property  other than Shares) so allocated to
                    all Participants for such Limitation Year.

         Notwithstanding section 8.2(c)(i)(D),  if, for any Limitation Year, the
         aggregate amount of ESOP Contributions allocated to the Accounts of the
         individuals  who are Highly  Compensated  Employees for such Limitation
         Year, when added to such Highly Compensated  Employees' allocable share
         of any Loan Repayment  Contributions for such Limitation Year, does not
         exceed  one-third  of the  total  of all  ESOP  Contributions  and Loan
         Repayment Contributions for such Limitation Year, then that portion, if
         any, of the Loan Repayment  Contributions for such Limitation Year that
         is applied to the payment of interest on a Share Acquisition Loan shall
         not be included as an Annual Addition. In determining whether more than
         one-third of the number of Shares or of the amount of money or property
         to be  allocated  under the Plan for a Plan Year would be  allocated to
         the Highly  Compensated  Employees,  any  allocation  to be made to the
         Account  of a Family  Member of a Highly  Compensated  Employee  who is
         either  a Five  Percent  Owner  or one of the  ten  Highly  Compensated
         Employees with the highest Total  Compensation,  shall be treated as an
         allocation to such Highly Compensated Employee.


               (ii)  Employer   means  Wake  Forest   Federal   Savings  &  Loan
          Association, and all members of a controlled group of corporations, as
          defined in section  414(b) of the Code, as modified by section  415(h)
          of the Code, all commonly controlled trades or businesses,  as defined
          in section  414(c) of the Code,  as modified by section  415(h) of the
          Code, all affiliated  service groups,  as defined in section 414(m) of
          the Code, of which Wake Forest Federal Savings & Loan Association is a
          member,  as well as any  leasing  organization,  as defined in section
          17.8,  that  employs any person who is  considered  an employee  under
          section  17.8 and any other  entity that is required to be  aggregated
          with the Employer  pursuant to regulations under section 414(o) of the
          Code.

               (iii) Defined  Benefit Plan Fraction  means,  for any Participant
          for any  Limitation  Year, a fraction,  the  numerator of which is the
          Projected Annual Benefit  (determined as of the end of such Limitation
          Year) of the  Participant  under any qualified  defined  benefit plans
          (whether or not terminated) maintained by the Employer for the current
          and all prior  Limitation  Years,  and the  denominator of which is as
          follows: (A) for Limitation Years ending prior to January 1, 1983, the
<PAGE>


                                      -21-

          lesser of (I) the dollar  limitation in effect under section 415(b)(1)
          (A) of the Code for such Limitation Year, or (II) the amount which may
          be taken into  account  under  section  415(b)(1)(B)  of the Code with
          respect to such  Participant for such Limitation  Year; and (B) in all
          other cases,  the lesser of (I) (except as provided in section 16.8(b)
          for a Top Heavy  Plan  Year) the  product  of 1.25  multiplied  by the
          dollar limitation in effect under section 415(b)(1)(A) of the Code for
          such  Limitation  Year,  or (II) the product of 1.4  multiplied by the
          amount which may be taken into account under section  415(b)(1)(B)  of
          the Code with respect to such Participant for such Limitation Year.

               (iv)  Defined   Contribution   Plan  Fraction   means,   for  any
          Participant  for any Limitation  Year, a fraction (A) the numerator of
          which is the sum of such Participant's Annual Additions (determined as
          of the end of such  Limitation  Year)  under  this  Plan and any other
          qualified  defined  contribution  plans  (whether  or not  terminated)
          maintained  by the Employer  for the current and all prior  Limitation
          Years,  and  (B) the  denominator  of  which  is as  follows:  (I) for
          Limitation  Years  ending  prior to January  1,  1983,  the sum of the
          lesser of the following  amounts for such Limitation Year and for each
          prior  Limitation  Year during which such  Participant was employed by
          the Employer:  (1) the Maximum  Permissible Amount for such Limitation
          Year  (without  regard to section  415(c)(6) of the Code),  or (2) the
          amount which may be taken into account under section  415(c)(1)(B)  of
          the Code with respect to such  Participant for such  Limitation  Year;
          and (II) in all other  cases,  the sum of the lesser of the  following
          amounts for such Limitation Year and for each prior Limitation  during
          which such  Participant  was employed by the Employer:  (1) (except as
          provided in section  16.8(b) for a Top Heavy Plan Year) the product of
          1.25 multiplied by the Maximum  Permissible Amount for such Limitation
          Year (determined  without regard to section 415(c)(6) of the Code), or
          (2) the  product of 1.4  multiplied  by the amount  which may be taken
          into  account  under  section  415(c)(1)(B)  of the Code  (or  section
          415(c)(7) of the Code, if applicable) with respect to such Participant
          for  such  Limitation   Year;   provided,   however,   that  the  Plan
          Administrator  may, at his  election,  adopt the  transition  rule set
          forth in section  415(e)(6) of the Code in making the  computation set
          forth  in  this  section  8.2(c)(iv).  If the  sum of a  Participant's
          Defined Benefit Plan Fraction and Defined  Contribution  Plan Fraction
          exceeded 1.0 as of September 30, 1983, then such Participant's Defined
          Contribution Plan Fraction shall be determined under regulations to be
          prescribed  by the  Secretary  of the  Treasury so that the sum of the
          fractions does not exceed 1.0.

               (v) Limitation Year means the Plan Year; provided,  however, that
          if the Employer  changes the Limitation  Year, the new Limitation Year
          shall  begin  on a date  within  the  Limitation  Year  in  which  the
          amendment is made.

               (vi) Maximum Permissible Amount means (A) $25,000 (or such higher
          amount as may be permitted under section 415(d) of the Code because of
          cost of living  increases) for  Limitation  Years  beginning  prior to
          January 1, 1983,  and (B)


<PAGE>


                                      -22-


          the greater of (I) $30,000,  or (II) 25% of the dollar  limitation  in
          effect under section  415(b)(1)(A)  of the Code for  Limitation  Years
          beginning on or after January 1, 1983.

               (vii)  Projected  Annual  Benefit  means a  Participant's  annual
          retirement benefit (adjusted to the actuarial equivalent of a straight
          life  annuity if  expressed  in a form  other than a straight  life or
          qualified  joint and survivor  annuity)  under any  qualified  defined
          benefit plan  maintained by the Employer,  whether or not  terminated,
          assuming that the Participant will continue employment until the later
          of current age or normal  retirement age under such plan, and that the
          Participant's Total Compensation for the Limitation Year and all other
          relevant  factors  used to  determine  benefits  under  such plan will
          remain constant for all future Limitation Years.

                  (d) When a Participant's  Annual Addition to this Plan must be
reduced to satisfy the  limitations  of section  8.2(a) or (b),  such  reduction
shall be applied  first to ESOP  Contributions;  and second,  if  necessary,  to
Shares allocated as a result of a Loan Repayment Contribution which are included
as an Annual Addition.  The amount by which any Participant's Annual Addition to
this Plan is reduced shall be allocated in accordance with Articles V and VII as
a contribution by the Employer in the next succeeding Limitation Year.

                  (e)  Prior  to  determining  a   Participant's   actual  Total
Compensation  for a Limitation  Year, the Employer may determine the limitations
under this section 8.2 for a Participant on the basis of a reasonable estimation
of the  Participant's  Total  Compensation  for  the  Limitation  Year  that  is
uniformly determined for all Participants who are similarly situated. As soon as
it is  administratively  feasible  after  the end of the  Limitation  Year,  the
limitations  of this  section  8.2  shall  be  determined  on the  basis  of the
Participant's actual Total Compensation for the Limitation Year.



                                   ARTICLE IX

                                     VESTING


                  SECTION 9.1 VESTING.

                  Subject to the  provisions  of  section  9.6(a),  the  balance
credited to each  Employee's  Account shall become vested in accordance with the
following schedule:

                           Period of Service                    Vested
                               In Years                       Percentage

                           less than 3                                0%

<PAGE>



                                       -23-

                          3 or more                                100%


   SECTION 9.2 VESTING ON DEATH, DISABILITY, RETIREMENT OR CHANGE IN CONTROL.

                  Any  previously  unvested  portion  of  the  remainder  of the
balance  credited to the Account of a Participant or of a person who is a Former
Participant  solely  because he is excluded  from  participation  under  section
2.1(b) shall become fully vested in him  immediately  upon attainment of age 65,
or, if earlier,  upon the termination of his  participation  by reason of death,
Disability,  Retirement  or upon the  occurrence  of a Change in  Control of the
Employer.


                  SECTION 9.3 FORFEITURES ON TERMINATION OF EMPLOYMENT.

                  Upon the  termination of employment of a Participant or Former
Participant  for any  reason  other than  death,  Disability,  Retirement,  that
portion of the balance  credited to his Account  which is not vested at the date
of such  termination  shall be forfeited as of the last  Valuation  Date for the
Plan Year in which such termination of employment  occurs.  The proceeds of such
forfeitures,   less  amounts,  if  any,  required  to  be  credited  because  of
re-employment pursuant to section 9.4, shall be treated as Forfeitures and shall
be disposed of as provided in section 9.5.


                  SECTION 9.4 AMOUNTS CREDITED UPON RE-EMPLOYMENT.

                  If an Employee forfeited any amount of the balance credited to
his  Account  upon his  termination  of  employment  with the  Employer,  and is
re-employed  prior to the  occurrence  of a Period of  Severance  of five years,
then:

               (i) an  amount  equal to the  Fair  Market  Value  of the  Shares
          forfeited, determined as of the date of forfeiture; and

               (ii) the amount credited to his General  Investment  Account that
          was forfeited, determined as of the date of forfeiture;

shall be credited back to his Account from the proceeds of forfeitures which are
redeemed  pursuant  to  section  9.3  during  the  Plan  Year  in  which  he  is
re-employed,  unless such proceeds are insufficient,  in which case the Employer
shall make an additional contribution in the amount of such deficiency.


                  SECTION 9.5 ALLOCATION OF FORFEITURES.

                  Any Forfeitures that occur during a Plan Year shall be used to
reduce the  contributions  required of the Employer  under the Plan and shall be
treated  as  Loan  Repayment

<PAGE>


                                      -24-

Contributions  and  ESOP  Contributions  in the  proportions  designated  by the
Committee in accordance with Article V.


                  SECTION 9.6 ACCELERATED VESTING UPON CHANGE IN CONTROL

                  (a) The balance credited to each  Participant's  Account shall
become 100% vested upon the occurrence of a Change in Control of the Employer.

                  (b) A Change in  Control  of the  Employer  shall be deemed to
have occurred upon the happening of any of the following events:

                  (i)  approval  by the  stockholders  of  Wake  Forest  Federal
         Savings & Loan  Association  of a transaction  that would result in the
         reorganization,  merger or consolidation of Wake Forest Federal Savings
         & Loan  Association  with  one or  more  other  persons,  other  than a
         transaction following which:

                           (A) at least 51% of the equity ownership interests of
                  the entity  resulting from such  transaction are  beneficially
                  owned (within the meaning of Rule 13d-3  promulgated under the
                  Securities   Exchange   Act  of  1934   "Exchange   Act")   in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the outstanding equity ownership
                  interests in Wake Forest Federal  Savings & Loan  Association;
                  and

                           (B) at least 51% of the  securities  entitled to vote
                  generally in the election of directors of the entity resulting
                  from such  transaction  are  beneficially  owned  (within  the
                  meaning of Rule 13d-3  promulgated  under the Exchange Act) in
                  substantially  the same relative  proportions  by persons who,
                  immediately  prior  to such  transaction,  beneficially  owned
                  (within  the  meaning  of Rule  13d-3  promulgated  under  the
                  Exchange Act) at least 51% of the securities  entitled to vote
                  generally in the election of directors of Wake Forest  Federal
                  Savings & Loan Association

                  (ii) the acquisition of all or substantially all of the assets
         of  Wake  Forest  Federal  Savings  & Loan  Association  or  beneficial
         ownership  (within  the  meaning  of Rule 13d-3  promulgated  under the
         Exchange  Act)  of 20% or more of the  outstanding  securities  of Wake
         Forest Federal Savings & Loan Association entitled to vote generally in
         the  election of  directors  by any person or by any persons  acting in
         concert, or approval by the stockholders of Wake Forest Federal Savings
         & Loan  Association  of any  transaction  which would result in such an
         acquisition;

<PAGE>


                                      -25-

                  (iii) a complete  liquidation  or  dissolution  of Wake Forest
         Federal Savings & Loan Association,  or approval by its stockholders of
         a plan for such liquidation or dissolution;

                  (iv) the  occurrence  of any event if,  immediately  following
         such  event,  at least 50% of the  members of the Board of Wake  Forest
         Federal  Savings  &  Loan  Association  do  not  belong  to  any of the
         following groups;

                           (A) individuals who were members of the Board of Wake
                  Forest  Federal  Savings & Loan  Association  on the Effective
                  Date of this Plan; or

                           (B) individuals who first became members of the Board
                  of Wake Forest Federal  Savings & Loan  Association  after the
                  Effective Date of this Plan either:

                                    (I) upon  election  to serve as a member  of
                           such Board by affirmative vote of  three-quarters  of
                           the  members  of  such  Board,  or  of  a  nominating
                           committee  thereof,  in  office  at the  time of such
                           first election; or

                                    (II) upon  election by the  stockholders  of
                           Wake Forest  Federal  Savings & Loan  Association  to
                           serve as a member of the Board of Wake Forest Federal
                           Savings & Loan Association, but only if nominated for
                           election by affirmative vote of three-quarters of the
                           members of the Board,  or of a  nominating  committee
                           thereof,   in  office  at  the  time  of  such  first
                           nomination;

                  PROVIDED,   HOWEVER,   that  such  individual's   election  or
                  nomination  did  not  result  from  an  actual  or  threatened
                  election  contest  (within  the  meaning  of  Rule  14a-11  of
                  Regulation  14A  promulgated  under the Exchange Act) or other
                  actual or  threatened  solicitation  of  proxies  or  consents
                  (within  the  meaning  of  Rule  14a-11  of   Regulation   14A
                  promulgated under the Exchange Act) other than by or on behalf
                  of  the  Board  of  Wake   Forest   Federal   Savings  &  Loan
                  Association.

In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of Wake Forest Federal Savings
& Loan Association,  an Affiliated Employer,  or a subsidiary of either of them,
by Wake Forest Federal Savings & Loan Association,  an Affiliated Employer, or a
subsidiary of either of them, or by any employee  benefit plan maintained by any
of them. For purposes of this section  9.6(b),  the term "person" shall have the
meaning assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.



                                    ARTICLE X

<PAGE>


                                      -26-

                                 THE TRUST FUND


                  SECTION 10.1  THE TRUST FUND.

                  The  Trust  Fund  shall be held and  invested  under the Trust
Agreement  with the Trustee.  The provisions of the Trust  Agreement  shall vest
such powers in the Trustee as to  investment,  control and  disbursement  of the
Trust Fund, and such other provisions not inconsistent with the Plan,  including
provision for the appointment of one or more  "investment  managers"  within the
meaning of section 3(38) of ERISA to manage and control (including acquiring and
disposing  of) all or any of the assets of the Trust Fund, as the Board may from
time to time  authorize.  Except as required by ERISA, no bond or other security
shall be required of any Trustee at any time in office.


                  SECTION 10.2  INVESTMENTS.

                  (a) Except to the extent  provided to the  contrary in section
10.3, the Trust Fund shall be invested in:

                    (i) Shares;

                    (ii) units of  interest in such  Investment  Funds as may be
               established from time to time by the Committee; and

                    (iii) such other  investments as may be permitted  under the
               Trust Agreement;

in such  proportions  as shall be determined by the Committee or, if so provided
under the Trust Agreement,  as directed by one or more investment managers or by
the Trustee, in its discretion;  provided,  however, that the investments of the
Trust Fund shall consist  primarily of Shares.  Notwithstanding  the immediately
preceding  sentence,  the  Trustee  may  temporarily  invest  the Trust  Fund in
short-term  obligations of, or guaranteed by, the United States Government or an
agency  thereof,  or may retain  uninvested,  or sell  investments  to  provide,
amounts of cash required for purposes of the Plan.

                  (b) Initially,  the value of each unit in each Investment Fund
shall be $1, and one unit in any such  Investment Fund shall be credited to each
Participant or Former Participant,  or the Beneficiary of a deceased Participant
or Former  Participant,  for each $1 applicable to the purchase for him of units
in such Investment Fund. Thereafter,  the Plan Administrator shall determine the
value  of  units  in each  such  Investment  Fund as of each  Valuation  Date by
dividing the fair market value of all property in each such  Investment  Fund as
of such  Valuation  Date (after  deducting  any  expenses or other  amounts then
properly  chargeable  against the particular  Investment  Fund) by the number of
units then  outstanding  in each such  Investment  Fund,  and making  such other
adjustments  as shall be necessary to properly  reflect  transactions  occurring

<PAGE>


                                      -27-

subsequent to the immediately preceding Valuation Date. For the purposes of this
Article X, fractions of units computed to three decimal places, as well as whole
units,  in any of the  Investment  Funds may be  redeemed or  purchased  for the
credit of Employees, Participants or Former Participants or their Beneficiaries.


                  SECTION 10.3 DISTRIBUTIONS FOR DIVERSIFICATION OF INVESTMENTS.

                    (a) Notwithstanding section 10.2, each Qualified Participant
               may:

                    (i)  during the first 90 days of each of the first four Plan
               Years to begin  after the Plan  Year in which he first  becomes a
               Qualified Participant,  elect that such percentage of the balance
               credited to his Account as he may  specify,  but in no event more
               than 25% of the balance  credited to his Account,  be distributed
               to him pursuant to this section; and

                    (ii)  during  the  first 90 days of the  fifth  Plan Year to
               begin  after the Plan Year in which he first  becomes a Qualified
               Participant  or of any Plan  Year  thereafter,  elect  that  such
               percentage  of the  balance  credited  to his  Account  as he may
               specify, but in no event more than 50% of the balance credited to
               his Account, be distributed to him pursuant to this section.

For purposes of an election under this section 10.3,  the balance  credited to a
Participant's Account shall be the balance credited to his Account determined as
of the last Valuation Date to occur in the Plan Year  immediately  preceding the
Plan Year in which such election is made.

                  (b) An election  made under  section  10.3(a) shall be made in
writing, in the form and manner prescribed by the Plan Administrator,  and shall
be filed with the Plan  Administrator  during the election  period  specified in
section 10.3(a).  As soon as is practicable,  and in no case later than 90 days,
following the end of the election period during which such election is made, the
Plan  Administrator  shall  take  such  actions  as are  necessary  to cause the
specified  percentage  of the balance  credited to the Account of the  Qualified
Participant making the election to be distributed to such Qualified Participant.

                  (c) An election made under  section  10.3(a) may be changed or
revoked at any time during the  election  period  described  in section  10.3(a)
during  which it is initially  made.  In no event,  however,  shall any election
under this section  10.3 result in more than 25% of the balance  credited to the
Participant's Account being distributed to the Participant,  if such election is
made during a Plan Year to which section 10.3(a)(i)  applies,  or result in more
than 50% of the balance distributed to the Participant, if such election is made
during the Plan Year to which section 10.3(a)(ii) applies or thereafter.

<PAGE>


                                      -28-


                  SECTION 10.4 USE OF COMMINGLED TRUST FUNDS.

                  Subject to the provisions of the Trust Agreement, amounts held
in the Trust Fund may be invested in:

                  (a) any  commingled  or group trust fund  described in section
         401(a) of the Code and exempt under section 501(a) of the Code; or

                  (b) any common trust fund exempt under section 584 of the Code
         maintained  exclusively for the collective  investment of the assets of
         trusts that are exempt under section 501(a) of the Code;

provided  that the trustee of such  commingled,  group or common trust fund is a
bank or trust company.


                  SECTION 10.5  MANAGEMENT AND CONTROL OF ASSETS.

                  All assets of the Plan  shall be held by the  Trustee in trust
for the  exclusive  benefit  of  Participants,  Former  Participants  and  their
Beneficiaries.  No part of the  corpus or income of the Trust Fund shall be used
for,  or  diverted  to,  purposes  other  than  for  the  exclusive  benefit  of
Participants,  Former  Participants and their  Beneficiaries,  and for defraying
reasonable  administrative  expenses of the Plan and Trust Fund. No person shall
have any interest in or right to any part of the earnings of the Trust Fund,  or
any rights in, to or under the Trust Fund or any part of its  assets,  except to
the extent expressly provided in the Plan.



                                   ARTICLE XI

                    VALUATION OF INTERESTS IN THE TRUST FUND


                  SECTION 11.1 ESTABLISHMENT OF INVESTMENT ACCOUNTS.

                  The  Plan  Administrator  shall  establish,  or  cause  to  be
established,  for  each  person  for  whom  an  Account  is  maintained  a Share
Investment  Account  and a General  Investment  Account.  Such Share  Investment
Accounts and General Investment  Accounts shall be maintained in accordance with
this Article XI.


                  SECTION 11.2 SHARE INVESTMENT ACCOUNTS.

                  The  Share  Investment  Account  established  for a person  in
accordance with section 11.1 shall be credited with: (a) all Shares allocated to
such  person's  Account;  (b) all  Shares  purchased

<PAGE>

                                      -29-


with amounts of money or property  allocated to such person's  Account;  (c) all
dividends  paid in the form of Shares  with  respect to Shares  credited  to his
Account;  and (d) all Shares  purchased  with amounts  credited to such person's
General Investment Account.  Such Share Investment Account shall be charged with
all Shares that are sold or exchanged to acquire other investments or to provide
cash and with all Shares that are distributed in kind.


                  SECTION 11.3 GENERAL INVESTMENT ACCOUNTS.

                  The  General  Investment  Account  that is  established  for a
person in accordance  with section 11.1 shall be credited with: (a) all amounts,
other than Shares, allocated to such person's Account; (b) all dividends paid in
a form other than Shares with respect to Shares  credited to such person's Share
Investment  Account;  (c) the  proceeds  of any sale of Shares  credited to such
person's Share Investment Account; and (d) any earnings  attributable to amounts
credited to such person's General  Investment  Account.  Such General Investment
Account shall be charged with all amounts  credited  thereto that are applied to
the  purchase  of Shares,  any losses or  depreciation  attributable  to amounts
credited  thereto,  any  expenses  allocable  thereto and any  distributions  of
amounts credited thereto.


                  SECTION 11.4 VALUATION OF INVESTMENT ACCOUNTS.

                  (a) The Plan  Administrator  shall  determine,  or cause to be
determined,  the aggregate value of each person's Share Investment Account as of
each Valuation Date by multiplying  the number of Shares  credited to such Share
Investment Account on such Valuation Date by the Fair Market Value of a Share on
such Valuation Date.

                  (b) The Plan  Administrator  shall  determine,  or cause to be
determined,  the aggregate value of each person's General  Investment Account as
of each Valuation Date as follows:

                  (i) To the  extent  that  all or a  portion  of such  person's
         General Investment Account is invested in one or more of the Investment
         Funds,  the Plan  Administrator  shall  multiply the number of units in
         each  Investment  Fund  credited to such  person as of the  immediately
         preceding Valuation Date by the value of a unit in such Investment Fund
         as of the current Valuation Date.

                  (ii) To the  extent  that all or a  portion  of such  person's
         General  Investment  Account is invested in investments  other than the
         Investment  Funds, the Plan  Administrator  shall adjust the balance in
         such manner as it shall deem appropriate to reflect  earnings,  losses,
         expenses,  benefit payments and other transactions  properly chargeable
         to such Account.

<PAGE>

                                      -30-

                  SECTION 11.5 ANNUAL STATEMENTS.

                  There shall be furnished,  by mail or otherwise, at least once
in each Plan Year to each  person who would then be  entitled  to receive all or
part of the balance credited to any Account if the Plan were then terminated,  a
statement  of his  interest  in the Plan as of such date as shall be selected by
the Plan Administrator, which statement shall be deemed to have been accepted as
correct and be binding on such  person  unless the Plan  Administrator  receives
written  notice to the contrary  within 30 days after the statement is mailed or
furnished to such person.


                                   ARTICLE XII

                                     SHARES


                  SECTION 12.1 SPECIFIC ALLOCATION OF SHARES.

                  All  Shares  purchased  under the Plan  shall be  specifically
allocated to the Share Investment Accounts of Participants,  Former Participants
and their  Beneficiaries  in accordance with section 11.2, with the exception of
Financed Shares, which shall be allocated to the Loan Repayment Account.


                  SECTION 12.2 DIVIDENDS.

                  (a) Dividends  paid with respect to Shares held under the Plan
shall be  credited  to the Loan  Repayment  Account,  if paid  with  respect  to
Financed  Shares.  Such  dividends  shall be:  (i)  applied  to the  payment  of
principal and accrued  interest with respect to any Share  Acquisition  Loan, if
paid in cash; or (ii) held in the Loan Repayment  Account as Financed Shares for
release in accordance with section 6.4, if paid in the form of Shares.

                  (b)  Dividends  paid with  respect  to Shares  allocated  to a
person's  Share  Investment  Account  shall be credited to such  person's  Share
Investment  Account.  Cash dividends  credited to a person's General  Investment
Account  shall be,  at the  direction  of the  Board,  either:  (i) held in such
General  Investment  Account and invested in  accordance  with sections 10.2 and
11.2; (ii)  distributed  immediately to such person;  (iii)  distributed to such
person within 90 days of the close of the Plan Year in which such dividends were
paid;  or  (iv)  used to make  payments  of  principal  or  interest  on a Share
Acquisition  Loan;  PROVIDED,  HOWEVER,  that the Fair Market  Value of Financed
Shares released from the Loan Repayment  Account equals or exceeds the amount of
the dividend.


                  SECTION 12.3 VOTING RIGHTS.
<PAGE>


                                      -31-

                  (a) Each  person  shall  direct the manner in which all voting
rights  appurtenant to Shares allocated to his Share Investment  Account will be
exercised,  provided  that such Shares were  allocated  to his Share  Investment
Account as of the applicable  record date. Such person shall,  for such purpose,
be deemed a "named  fiduciary" within the meaning of section 402(a)(2) of ERISA.
Such a direction  shall be given by completing  and filing with the inspector of
elections,  the  Trustee or such other  person who shall be  independent  of the
Employer as the Committee shall designate, at least 10 days prior to the date of
the meeting of holders of Shares at which such voting  rights will be exercised,
a written  direction in the form and manner  prescribed  by the  Committee.  The
inspector  of  elections,  the Trustee or such other  person  designated  by the
Committee shall tabulate the directions given on a strictly  confidential basis,
and shall provide the Committee  with only the final results of the  tabulation.
The final  results of the  tabulation  shall be  followed  by the  Committee  in
directing  the  Trustee as to the manner in which such  voting  rights  shall be
exercised.  The Plan Administrator shall make a reasonable effort to furnish, or
cause to be  furnished,  to each person for whom a Share  Investment  Account is
maintained all annual reports,  proxy materials and other  information  known by
the Plan Administrator to have been furnished by the issuer of the Shares, or by
any solicitor of proxies, to the holders of Shares.

                  (b)  To  the  extent  that  any  person  shall  fail  to  give
instructions with respect to the exercise of voting rights appurtenant to Shares
allocated to his Share Investment Account:

                  (i) the Trustee shall, with respect to each matter to be voted
         upon:  (A) cast a number of  affirmative  votes equal to the product of
         (I) the number of  allocated  Shares for which no written  instructions
         have been given,  multiplied by (II) a fraction, the numerator of which
         is the number of allocated Shares for which  affirmative  votes will be
         cast in  accordance  with  written  instructions  given as  provided in
         section 12.3(a) and the denominator of which is the aggregate number of
         affirmative  and negative  votes which will be cast in accordance  with
         written  instructions  given as  aforesaid,  and (B)  cast a number  of
         negative  votes  equal  to the  excess  (if any) of (I) the  number  of
         allocated Shares for which no written instructions have been given over
         (II) the number of  affirmative  votes being cast with  respect to such
         allocated Shares pursuant to section 12.3(b)(i)(A); or

                  (ii)  if  the  Trustee  shall   determine  that  it  may  not,
         consistent  with its fiduciary  duties,  vote the allocated  Shares for
         which no written  instructions  have been given in the manner described
         in section 12.3(b)(i),  it shall vote such Shares in such manner as it,
         in its  discretion,  may  determine to be in the best  interests of the
         persons  to whose  Share  Investment  Accounts  such  Shares  have been
         allocated.

                  (c) (i) The voting rights appurtenant to Financed Shares shall
be  exercised  as follows  with  respect to each  matter as to which  holders of
Shares may vote:

                  (A) a number of votes  equal to the  product  of (I) the total
         number of votes  appurtenant to Financed  Shares  allocated to the Loan
         Repayment Account on the applicable  record date;  multiplied by (II) a
         fraction,  the  numerator of which is the total  number of  affirmative
         votes cast by Participants,  Former  Participants and the Beneficiaries
         of deceased Former Participants with respect to such matter pursuant to
         section  12.3(a) and the  denominator  of which is the total  number of
         affirmative   and   negative   votes  cast  by   Participants,   Former
         Participants  and

<PAGE>

                                      -32-

          the  Beneficiaries of deceased Former  Participants,  shall be cast in
          the affirmative; and


               (B) a number of votes equal to the excess of (I) the total number
          of  votes  appurtenant  to  Financed  Shares  allocated  to  the  Loan
          Repayment  Account on the applicable record date, over (II) the number
          of affirmative votes cast pursuant to section  12.3(c)(i)(A)  shall be
          cast in the negative.

To the extent that the Financed Shares consist of more than one class of Shares,
this section  12.3(c)(i) shall be applied  separately with respect to each class
of Shares.

                  (ii) If voting  rights  are to be  exercised  with  respect to
Financed  Shares as  provided  in section  12.3(c)(i)(A)  and (B) at a time when
there are no Shares allocated to the Share Investment  Accounts of Participants,
Former Participants and the Beneficiaries of deceased Former Participants,  then
the voting rights  appurtenant to Financed  Shares shall be exercised as follows
with respect to each matter as to which holders of Shares may vote:

                  (A) Each person who is a Participant on the applicable  record
         date and who was a Participant  on the last day of the Plan Year ending
         on or immediately prior to such record date will be granted a number of
         votes equal to the quotient, rounded to the nearest integral number, of
         (I) such Participant's Allocation Compensation for the Plan Year ending
         on or immediately prior to such record date (or for the portion of such
         Plan  Year  during  which  he  was  a  Participant);  divided  by  (II)
         $1,000.00; and

                  (B) a number of votes  equal to the  product  of (I) the total
         number of Financed  Shares  allocated to the Loan Repayment  Account on
         the  applicable  record  date;  multiplied  by  (II)  a  fraction,  the
         numerator  of which is the total  number of votes  that are cast in the
         affirmative   with   respect  to  such   matter   pursuant  to  section
         12.3(c)(ii)(A)  and the  denominator  of which is the  total  number of
         votes that are cast either in the  affirmative  or in the negative with
         respect to such  matter  pursuant to section  12.3(c)(ii)(A),  shall be
         cast in the affirmative; and

                  (C) a number  of votes  equal to the  excess  of (I) the total
         number of Financed  Shares  allocated to the Loan Repayment  Account on
         the applicable  record date, over (II) the number of affirmative  votes
         cast with  respect to such matter  pursuant to section  12.3(c)(ii)(B),
         shall be cast in the negative.

To the extent that the Financed Shares consist of more than one class of Shares,
this section  12.3(c)(ii) shall be applied separately with respect to each class
of Shares.

<PAGE>


                                      -33-


                  SECTION 12.4 TENDER OFFERS.

                   (a) Each person shall direct whether Shares  allocated to his
Share Investment Account will be delivered in response to any Tender Offer. Such
person shall, for such purpose, be deemed a "named fiduciary" within the meaning
of section 402(a)(2) of ERISA. Such a direction shall be given by completing and
filing with the  Trustee or such other  person who shall be  independent  of the
Employer as the Committee shall designate,  at least 10 days prior to the latest
date for exercising a right to deliver  Shares  pursuant to such Tender Offer, a
written  direction  in the form and  manner  prescribed  by the  Committee.  The
Trustee  or  other  person  designated  by  the  Committee  shall  tabulate  the
directions  given on a  strictly  confidential  basis,  and  shall  provide  the
Committee  with only the final results of the  tabulation.  The final results of
the  tabulation  shall be followed by the  Committee in directing  the number of
Shares to be delivered. The Plan Administrator shall make a reasonable effort to
furnish,  or cause to be furnished,  to each person for whom a Share  Investment
Account is maintained,  all information known by the Plan  Administrator to have
been furnished by the issuer or by or on behalf of any person making such Tender
Offer, to the holders of Shares in connection with such Tender Offer.

                   (b)  To the  extent  that  any  person  shall  fail  to  give
instructions with respect to Shares allocated to his Share Investment Account:

               (i) the Trustee shall (A) tender or otherwise offer for purchase,
          exchange or redemption a number of such Shares equal to the product of
          (I) the number of allocated  Shares for which no written  instructions
          have been given, multiplied by (II) a fraction, the numerator of which
          is the number of allocated  Shares  tendered or otherwise  offered for
          purchase,   exchange  or  redemption   in   accordance   with  written
          instructions  given as provided in section 12.4(a) and the denominator
          of which is the aggregate number of allocated Shares for which written
          instructions  have been given as aforesaid,  and (B) withhold a number
          of Shares  equal to the excess (if any) of (I) the number of allocated
          Shares for which no written instructions have been given over (II) the
          number of Shares  being  tendered  or  otherwise  offered  pursuant to
          section 12.4(b)(i)(A); or

               (ii) if the Trustee shall  determine that it may not,  consistent
          with its  fiduciary  duties,  exercise  the  tender  or  other  rights
          appurtenant to allocated Shares for which no written instructions have
          been given in the manner  described  in section  12.4(b)(i),  it shall
          tender,  or otherwise offer, or withhold such Shares in such manner as
          it, in its  discretion,  may determine to be in the best  interests of
          the persons to whose Share  Investment  Accounts such Shares have been
          allocated.

                  (c) In the case of any Tender Offer,  any Financed Shares held
in the Loan Repayment Account shall be dealt with as follows:

               (i) If such  Tender  Offer  occurs  at a time  when  there are no
          Shares  allocated to the Share  Investment  Accounts of  Participants,
          Former   Participants and

<PAGE>


                                      -34-


          the   Beneficiaries   of  deceased  Former   Participants,   then  the
          disposition of the Financed Shares shall be determined as follows:

                         (A) each person who is a Participant  on the applicable
                    record date and who was a Participant on the last day of the
                    Plan Year ending on or immediately prior to such record date
                    will be  granted  a number  of  tender  rights  equal to the
                    quotient,  rounded to the nearest  integral  number,  of (I)
                    such Participant's Allocation Compensation for the Plan Year
                    ending on or  immediately  prior to such record date (or for
                    the  portion  of  such  Plan  Year  during  which  he  was a
                    Participant), divided by (II) $1,000.00; and

                         (B) on the last day for delivering  Shares or otherwise
                    responding to such Tender Offer, a number of Shares equal to
                    the  product  of (I) the  total  number of  Financed  Shares
                    allocated to the Loan  Repayment  Account on the last day of
                    the  effective  period of such Tender  Offer;  multiplied by
                    (II) a fraction,  the numerator of which is the total number
                    of  tender  rights  exercised  in favor of the  delivery  of
                    Shares in response to the Tender  Offer  pursuant to section
                    12.4(c)(i)(A)  and the  denominator  of which  is the  total
                    number of tender rights that are  exercisable in response to
                    the Tender Offer pursuant to section 12.4(c)(i)(A), shall be
                    delivered in response to the Tender Offer; and

                         (C) a number of Shares  equal to the  excess of (I) the
                    total  number  of  Financed  Shares  allocated  to the  Loan
                    Repayment Account on the last day of the effective period of
                    such  Tender  Offer;  over  (II) the  number of Shares to be
                    delivered  in  response  to the  Tender  Offer  pursuant  to
                    section 12.4(c)(i)(B), shall be withheld from delivery.

                  (ii) If such  Tender  Offer  occurs at a time when the  voting
         rights  appurtenant  to such  Financed  Shares are to be  exercised  in
         accordance with section 12.3(c)(i), then:

                         (A) on the last day for delivering  Shares or otherwise
                    responding to such Tender Offer, a number of Financed Shares
                    equal to the  product  of (I) the total  number of  Financed
                    Shares  allocated to the Loan Repayment  Account on the last
                    day of the effective period of such Tender Offer; multiplied
                    by (II) a  fraction,  the  numerator  of which is the  total
                    number  of  Shares   delivered  from  the  Share  Investment
                    Accounts  of  Participants,   Former  Participants  and  the
                    Beneficiaries of deceased Former Participants in response to
                    such  Tender  Offer  pursuant  to section  12.4(a),  and the
                    denominator of which is the total number of Shares allocated
                    to the Share  Investment  Accounts of  Participants,  Former
                    Participants   and    Beneficiaries   of   deceased   Former
                    Participants   immediately   prior   to  the  last  day  for
                    delivering  Shares or  otherwise  responding  to such Tender
                    Offer, shall be delivered; and



<PAGE>

                                      -35-


                         (B) a number of Financed  Shares equal to the excess of
                    (I) the total  number of Financed  Shares  allocated  to the
                    Loan Repayment Account on the last day for delivering Shares
                    or otherwise  responding to such Tender Offer; over (II) the
                    number  of  Financed  Shares  to be  delivered  pursuant  to
                    section 12.4(c)(ii)(A), shall be withheld from delivery.

To the extent that the Financed Shares consist of more than one class of Shares,
this section  12.4(c) shall be applied  separately with respect to each class of
Shares.



                                  ARTICLE XIII

                               PAYMENT OF BENEFITS


                  SECTION 13.1  IN GENERAL.

                  The   balance   credited   to  a   Participant's   or   Former
Participant's  Account  under the Plan shall be paid only at the  times,  to the
extent, in the manner and to the persons provided in this Article XIII.


                  SECTION 13.2 DESIGNATION OF BENEFICIARIES.

                  (a)  Subject to section  13.2(b),  any  person  entitled  to a
benefit  under the Plan may  designate  a  Beneficiary  to receive any amount to
which he is entitled that remains  undistributed on the date of his death.  Such
person  shall  designate  his  Beneficiary  (and may  change or revoke  any such
designation)  in  writing  in  the  form  and  manner  prescribed  by  the  Plan
Administrator.  Such designation, and any change or revocation thereof, shall be
effective  only if received  by the Plan  Administrator  prior to such  person's
death and shall become irrevocable upon such person's death.

                     (b) A  Participant  or Former  Participant  who is  married
shall  automatically be deemed to have designated his spouse as his Beneficiary,
unless, prior to the time such designation would, under section 13.2(a),  become
irrevocable:

                    (i) the  Participant  or Former  Participant  designates  an
               additional or a different  Beneficiary  in  accordance  with this
               section 13.2; and

                    (ii)  (A)  the   spouse  of  such   Participant   or  Former
               Participant  consents  to  such  designation  in a  writing  that
               acknowledges  the effect of such  consent and is  witnessed  by a
               Plan representative or a notary public; or (B) the spouse of such
               Participant or Former  Participant  has  previously  consented to
               such  designation  by  signing a  written  waiver of any right to
               consent to any designation made by the

<PAGE>


                                      -36-

          Participant or Former  Participant,  and such waiver  acknowledged the
          effect of the waiver and was witnessed by a Plan  representative  or a
          notary public;  or (C) it is established to the satisfaction of a Plan
          representative that the consent required under section  13.2(b)(ii)(A)
          may not be obtained  because such spouse  cannot be located or because
          of other  circumstances  permitted  under  regulations  issued  by the
          Secretary of the Treasury.

                  (c) In the  event  that a  Beneficiary  entitled  to  payments
hereunder  shall die after the death of the person who  designated him but prior
to  receiving  payment of his entire  interest  in the Account of the person who
designated him, then such Beneficiary's  interest in the Account of such person,
or any unpaid balance thereof,  shall be paid as provided in section 13.3 to the
Beneficiary who has been designated by the deceased Beneficiary,  or if there is
none,  to  the  executor  or  administrator  of  the  estate  of  such  deceased
Beneficiary,  or if no such executor or  administrator  is appointed within such
time as the Plan Administrator,  in his sole discretion,  shall deem reasonable,
to such one or more of the spouse and  descendants  and blood  relatives of such
deceased  Beneficiary as the Plan Administrator may select. If a person entitled
to a benefit under the Plan and any of the Beneficiaries designated by him shall
die in such  circumstances  that there shall be substantial doubt as to which of
them shall have been the first to die, for all purposes of the Plan,  the person
who made the  Beneficiary  designation  shall be  deemed to have  survived  such
Beneficiary.

                  (d) If no  Beneficiary  survives  the person  entitled  to the
benefit under the Plan or if no Beneficiary  has been designated by such person,
such  benefit  shall be paid to the executor or  administrator  of the estate of
such person,  or if no such executor or  administrator  is appointed within such
time as the Plan Administrator,  in his sole discretion,  shall deem reasonable,
to such one or more of the spouse and  descendants  and blood  relatives of such
deceased person as the Plan Administrator may select.


                    SECTION  13.3   DISTRIBUTIONS  TO  PARTICIPANTS  AND  FORMER
                    PARTICIPANTS.

                   (a)(i) Subject to the provisions of section 13.5 with respect
to required minimum distributions, the vested portion of the balance credited to
a Participant's  or a Former  Participant's  Account shall be distributed to him
commencing as of the last  Valuation Date to occur in the Plan Year in which the
Participant or Former  Participant  terminates  employment  with the Employer or
attains age 65, whichever is later; unless the Participant or Former Participant
elects otherwise pursuant to section 13.3(a)(ii), and the payment, or first in a
series of  payments,  is  actually  made  within  three  months  following  such
Valuation Date.

                  (ii) A Participant or Former  Participant may, upon request on
a form provided by the Plan  Administrator and filed with the Plan Administrator
not  later  than 15 days  prior  to the date on which  his  employment  with the
Employer  terminates,  elect that his  vested  interest  in his  Account be paid
commencing as of any earlier or later  Valuation  Date after his  termination of
employment,  but in no event later than the last  Valuation Date to occur in the
calendar year in

<PAGE>

                                      -37-

which the  Participant or Former  Participant  attains age 70 1/2, in which case
the payment, or first in a series of payments, shall be made within three months
following such Valuation Date.

                  (b)(i) Subject to section  13.3(b)(ii),  the vested portion of
the balance credited to the Account of a Participant or Former  Participant will
be paid to him,  commencing as of the Valuation  Date  determined  under section
13.3(a), in substantially equal annual installments over a fixed period equal to
the greater of:

                    (A) five years; or

                    (B) if the vested  portion of the  balance  credited  to the
               Account of the Participant or Former  Participant,  determined as
               of the  Valuation  Date  determined  under  section  13.3(a),  is
               greater than $500,000 (or such larger amount as may be prescribed
               by the  Secretary of the Treasury  pursuant to section  409(o) of
               the  Code),  the sum of five  years  plus the  lesser of (I) five
               additional  years,  or (II) one additional year for each $100,000
               (or fraction  thereof) by which the vested portion of the balance
               credited to the  Participant's  or Former  Participant's  Account
               exceeds  $500,000 (or such larger  amount as may be prescribed by
               the Secretary of the Treasury  pursuant to section  409(o) of the
               Code).

                   (ii) A Participant or Former Participant may, upon request on
a form provided by the Plan  Administrator and filed with the Plan Administrator
not later  than 15 days  prior to the date on which his  employment  terminates,
elect that the vested  portion of the  balance  credited to his Account be paid,
commencing as of the Valuation Date determined under section 13.3(a):

                    (A) in substantially  equal annual installments over a fixed
               period not to exceed the lesser of (I) 10 years, or (II) the life
               expectancy of the Participant or Former  Participant,  or, if his
               Beneficiary is a natural person, the joint life and last survivor
               expectancy  of the  Participant  or  Former  Participant  and his
               Beneficiary; or

                    (B) subject to section 13.4, in a lump sum payment.

                    (c) If any person  entitled to a benefit under the Plan dies
               before his entire  benefit has been  distributed to him, then the
               remainder  of such  benefit  shall  be  paid  to the  Beneficiary
               designated by him under section 13.2 either:

                    (i) in a lump sum distribution as of the Valuation Date next
               following the date of his death,  and the amount thereof shall be
               based upon the  vested  portion of the  balance  credited  to his
               Account as of such Valuation Date; or

                    (ii) if,  prior to the  death of the  Participant  or Former
               Participant  whose  vested  Account  is  being  distributed,   an
               election pursuant to section 13.3(b)(ii)(B) is in effect for him,
               in a lump sum  distribution as of the Valuation Date specified in
               such election,  or, if earlier,  as of the latest  Valuation Date
               that would permit

<PAGE>


                                      -38-

          payment to be made within five years after the Participant's or Former
          Participant's  death,  and the amount  thereof shall be based upon the
          vested  portion  of the  balance  credited  to his  Account as of such
          Valuation Date; or

               (iii)  if,  prior  to the  death  of the  Participant  or  Former
          Participant  whose vested  Account is being  distributed,  an election
          pursuant to section 13.3(b)(ii)(A) is in effect for him:

                         (A) over the  period and at the times set forth in such
                    election,   if   distribution   has   begun   prior  to  the
                    Participant's or Former Participant's death; or

                         (B)  commencing  at the time set forth in such election
                    and over the period set forth in such election (or, if less,
                    over  a  period  equal  to  the  life   expectancy   of  the
                    Beneficiary   of  the   deceased   Participant   or   Former
                    Participant),   if  the  deceased  Participant's  or  Former
                    Participant's spouse is his Beneficiary and distribution has
                    not  begun  prior to the  deceased  Participant's  or Former
                    Participant's death; or

                         (C)  commencing on the date  specified in such election
                    (or, if earlier,  the last  Valuation  Date that will permit
                    payment  to  begin   within  one  year  after  the  deceased
                    Participant's  or Former  Participant's  death) and over the
                    period  set  forth in such  election  (or,  if less,  over a
                    period equal to the life  expectancy of the  Beneficiary  of
                    the  deceased  Participant  or Former  Participant),  if the
                    deceased  Participant's or Former Participant's  Beneficiary
                    is a natural  person other than his spouse and  distribution
                    has not begun prior to the deceased  Participant's or Former
                    Participant's death;

         and the amount  thereof  shall be based upon the vested  portion of the
         balance  credited to his Account as of the Valuation  Dates as of which
         payments are determined; or

                  (iv) upon written  application of the Beneficiary made in such
         form and manner as the Plan  Administrator  may  prescribe,  at another
         time or in  another  manner  permitted  under  section  13.3(a) or (b),
         subject to the following limitations:

                           (A)(I) If such  Beneficiary is a natural person other
                  than  the  spouse  of  the  deceased   Participant  or  Former
                  Participant  whose  vested  Account  is being  distributed,  a
                  distribution   that  commences  within  one  year  after  such
                  deceased  Participant's or Former Participant's death shall be
                  made  over a fixed  period  that  does  not  exceed  the  life
                  expectancy of such Beneficiary when distribution commences.

                           (II)  If  such  Beneficiary  is  the  spouse  of  the
                  deceased   Participant  or  Former  Participant  whose  vested
                  Account is being distributed, a

<PAGE>


                                      -39-


                    distribution  that commences no later than the later of: (1)
                    the  date  on  which  the  deceased  Participant  or  Former
                    Participant  would have attained age 70 1/2 had he lived; or
                    (2) the  first  anniversary  of the  death of such  deceased
                    Participant  or  Former  Participant;  shall be made  over a
                    fixed  period  that does not exceed the life  expectancy  of
                    such Beneficiary when distribution commences.

                         (III)  In all  other  cases  where  the  spouse  of the
                    deceased  Participant  or Former  Participant  whose  vested
                    Account is being distributed is not the Beneficiary, payment
                    must be completed  within five years after the death of such
                    deceased Participant or Former Participant.

                         (B) In cases where  distribution has commenced prior to
                    the death of the deceased  Participant or Former Participant
                    whose vested Account is being distributed, distribution must
                    be  completed  as least as  rapidly  as under the  method in
                    effect  prior  to  such  deceased  Participant's  or  Former
                    Participant's death.


                  SECTION 13.4 MANNER OF PAYMENT.

                  (a) Subject to section 13.4(b), payments of distributions made
pursuant to section 13.3 or section 13.5 shall be paid, in  accordance  with the
written  direction of the person  requesting  the payment,  in whole Shares,  in
cash, or in a combination of cash and whole Shares. Such written direction shall
be given in such form and manner as the Plan Administrator may prescribe.  If no
such  direction is given,  then payment  shall be made in the maximum  number of
whole  Shares  that may be acquired  with the amount of the  payment,  plus,  if
necessary,  an amount of money equal to any remaining amount of the payment that
is less than the Fair Market Value of a whole Share.

                  (b) No  distribution  of a lump sum  payment  shall be made in
cash to the extent that the making of such distribution,  when combined with all
other  distributions  to be made in cash as of the same  Valuation  Date,  would
require the sale of Shares  constituting 1% or more of all  outstanding  Shares;
provided, however, that this section 13.4(b) shall not apply to or in respect of
a Participant or Former Participant:

                    (i) following  such  Participant's  or Former  Participant's
               termination  of  employment  with the  Employer on account of his
               Retirement or Disability; or

                    (ii) following such  Participant's  or Former  Participant's
               65th birthday; or

                    (iii)  following  the  death of such  Participant  or Former
               Participant.

<PAGE>


                                      -40-


                  SECTION 13.5 MINIMUM REQUIRED DISTRIBUTIONS.

                  (a)  Required  minimum  distributions  of a  Participant's  or
Former Participant's Account shall commence no later than:

                    (i) if the Participant or Former Participant attained age 70
               1/2 prior to January 1, 1988 and was not a Five Percent  Owner at
               any time  during  the Plan Year  ending in the  calendar  year in
               which he attained  age 70 1/2,  during any of the four  preceding
               Plan Years or during any subsequent  years,  the later of (A) the
               calendar  year in which he attains or attained  age 70 1/2 or (B)
               the  calendar  year in which he  terminates  employment  with the
               Employer; or

                    (ii) if the Participant or Former  Participant  attained age
               70 1/2  prior to  January  1,  1988 and is or was a Five  Percent
               Owner at any time  during  the Plan Year  ending in the  calendar
               year in which he  attained  age 70 1/2, or during any of the four
               preceding Plan Years or during any subsequent years, the later of
               (A) the  calendar  year in which he attains age 70 1/2 or (B) the
               calendar year in which he first becomes a Five Percent Owner; or

                    (iii) in all other  cases,  the  calendar  year in which the
               Participant or Former Participant attains age 70 1/2.

                  (b) The required minimum distributions contemplated by section
13.5(a) shall be made as follows:

                    (i) The  minimum  required  distribution  to be made for the
               calendar  year  for  which  the  first  minimum  distribution  is
               required  shall be no later  than  April  1st of the  immediately
               following  calendar  year and  shall  be  equal  to the  quotient
               obtained  by  dividing  (A) the vested  balance  credited  to the
               Participant's  or  Former  Participant's  Account  as of the last
               Valuation  Date  to  occur  in  the  calendar  year   immediately
               preceding   the  calendar   year  in  which  the  first   minimum
               distribution  is required  (adjusted to account for any additions
               thereto or  subtractions  therefrom after such Valuation Date but
               on or before  December  31st of such calendar  year);  by (B) the
               Participant's or Former Participant's life expectancy (or, if his
               Beneficiary is a natural person, the joint life and last survivor
               expectancy of him and his Beneficiary); and

                    (ii) the minimum  required  distribution to be made for each
               calendar  year  following  the calendar  year for which the first
               minimum  distribution  is  required  shall be made no later  than
               December 31st of the calendar year for which the  distribution is
               required and shall be equal to the quotient  obtained by dividing
               (A) the vested balance  credited to the  Participant's  or Former
               Participant's  Account as of the last  Valuation Date to occur in
               the  calendar  year  prior to the  calendar  year for  which  the
               distribution  is required  (adjusted to account for any additions
               thereto or  subtractions  therefrom after such Valuation Date but
               on or before December

<PAGE>

                                      -41-


                    31st  of  such  calendar  year  and,  in  the  case  of  the
                    distribution for the calendar year immediately following the
                    calendar  year for which the first minimum  distribution  is
                    required, reduced by any distribution for the prior calendar
                    year that is made in the current  calendar year); by (B) the
                    Participant's or Former  Participant's  life expectancy (or,
                    if his Beneficiary is a natural  person,  the joint life and
                    last survivor expectancy of him and his Beneficiary).

For purposes of this section  13.5,  the life  expectancy  of a  Participant  or
Former  Participant  (or the  joint  life  and  last  survivor  expectancy  of a
Participant  or  Former  Participant  and his  designated  Beneficiary)  for the
calendar year in which the Participant or Former Participant  attains age 70 1/2
shall be determined on the basis of Tables V and VI, as  applicable,  of section
1.72-9  of  the  Income  Tax  Regulations  as of  the  Participant's  or  Former
Participant's and  Beneficiary's  birthday in such year. Such life expectancy or
joint life and last survivor  expectancy for any subsequent  year shall be equal
to the  excess  of (1) the  life  expectancy  or joint  life  and last  survivor
expectancy for the year in which the Participant or Former  Participant  attains
age 70 1/2,  over (2) the  number of whole  years  that have  elapsed  since the
Participant or Former Participant attained age 70 1/2.

                  (c)  Payment  of the  distributions  required  to be made to a
Participant  or Former  Participant  under  this  section  13.5 shall be made in
accordance with section 13.4.


                  SECTION   13.6   DIRECT   ROLLOVER   OF   ELIGIBLE    ROLLOVER
                                   DISTRIBUTIONS.

                  (a) A  Distributee  may  elect,  at the time and in the manner
prescribed by the Plan Administer,  to have any portion of an Eligible  Rollover
Distribution  paid  directly to an Eligible  Retirement  Plan  specified  by the
Distributee in a Direct Rollover.

                  (b) The  following  rules shall  apply with  respect to Direct
Rollovers made pursuant to this section 13.6:

                  (i) A Participant  may only elect to make a Direct Rollover of
         an  Eligible   Rollover   Distribution   if  such   Eligible   Rollover
         Distribution (when combined with other Eligible Rollover  Distributions
         made or to be made in the same calendar year) is reasonably expected to
         be at least $200;

                  (ii) If a Participant elects a Direct Rollover of a portion of
         an Eligible  Rollover  Distribution,  that  portion must be equal to at
         least $500; and

                  (iii)  A  Participant  may  not  divide  his or  her  Eligible
         Rollover Distribution into separate  distributions to be transferred to
         two or more Eligible Retirement Plans.

                  (c) For purposes of this section 13.6 and any other applicable
section  of the  Plan,  the  following  definitions  shall  have  the  following
meanings:


<PAGE>


                                      -42-

                  (i)  "Direct  Rollover"  means a  payment  by the  Plan to the
         Eligible Retirement Plan specified by the Distributee.

                  (ii)  "Distributee"  means an Employee or former Employee.  In
         addition,  the Employee's or former Employee's surviving spouse and the
         Employee's  spouse or former spouse who is the alternate  payee under a
         Qualified  Domestic  Relations Order are considered  Distributees  with
         regard to the interest of the spouse or former spouse.

                  (iii)   "Eligible   Retirement   Plan"  means  an   individual
         retirement  account  described  in  section  408(a)  of  the  Code,  an
         individual  retirement annuity described in section 408(b) or the Code,
         an annuity plan described in section 403(a) of the Code, or a qualified
         trust  described  in  section  401(a)  of the  Code  that  accepts  the
         Distributee's Eligible Rollover  Distribution.  However, in the case of
         an Eligible  Rollover  Distribution to the current or former spouse who
         is the alternative payee under a Qualified  Domestic Relations Order or
         to a surviving  spouse,  an Eligible  Retirement  Plan is an individual
         retirement account or individual retirement annuity.

                  (iv) "Eligible Rollover  Distribution"  means any distribution
         of all or any portion of the balance to the credit of the  Distributee,
         except that an Eligible  Rollover  Distribution  does not include:  any
         distribution  that is one of a series of  substantially  equal periodic
         payments (not less frequently than annually) made for the life (or life
         expectancy)  of the  Distributee  or the joint  lives  (or  joint  life
         expectancies) of the  Distributee's  designated  Beneficiary,  or for a
         specified  period of ten (10) years or more;  any  distribution  to the
         extent such  distribution  is required  under section  401(a)(9) of the
         Code;  and the portion of any  distribution  that is not  includible in
         gross  income  (determined  without  regard  to the  exclusion  for net
         unrealized appreciation with respect to employer securities).


                  SECTION  13.7  VALUATION  OF  SHARES  UPON  DISTRIBUTION  TO A
                                 PARTICIPANT.

                  Notwithstanding  any contrary  provision in this Article XIII,
in  the  event  that  all or a  portion  of a  payment  of a  distribution  to a
Participant is to be made in cash,  such  Participant  shall only be entitled to
receive the  proceeds of the Shares  allocated  to his Account  that are sold in
connection  with such  distribution  and which are valued as of the date of such
sale.

                  SECTION 13.8 PUT OPTIONS.

                  (a)  Subject  to  section   13.8(c)  and  except  as  provided
otherwise in section  13.8(b),  each  Participant or Former  Participant to whom
Shares  are  distributed   under  the  Plan,  each  Beneficiary  of  a  deceased
Participant  or  Former   Participant,   including  the  estate  of  a  deceased
Participant  or Former  Participant,  to whom Shares are  distributed  under the
Plan,  and  each  person  to whom  such a  Participant,  Former  Participant  or
Beneficiary  gives Shares that have been

<PAGE>


                                      -43-

distributed  under the Plan  shall  have the right to require  the  Employer  to
purchase  from him all or any portion of such Shares.  A person  shall  exercise
such right by  delivering  to the  Employer a written  notice,  in such form and
manner as the Employer may by written notice to such person  prescribe,  setting
forth the number of Shares to be  purchased by the  Employer,  the number of the
stock  certificate  evidencing such person's  ownership of such Shares,  and the
effective  date of the purchase.  Such notice shall be given at least 30 days in
advance of the effective  date of purchase,  and the effective  date of purchase
specified  therein  shall be, either within the 60 day period that begins on the
date on which the Shares to be purchased by the Employer were  distributed  from
the Plan or within  the 60 day period  that  begins on the first day of the Plan
Year immediately  following the Plan Year in which the Shares to be purchased by
the Employer are distributed from the Plan. As soon as practicable following its
receipt of such a notice,  the Employer shall take such actions as are necessary
to purchase  the Shares  specified  in such notice at a price per Share equal to
the Fair Market Value of a Share  determined as of the Valuation Date coincident
with or immediately preceding the effective date of the purchase.

                  (b) The  Employer  shall have no  obligation  to purchase  any
Share (i) pursuant to a notice that is not timely given, or on an effective date
of purchase that is not within the periods prescribed in section 13.8(a) or (ii)
following  the  earliest  date  on  which  Shares  are  publicly  traded  on  an
established market.

                  (c) This  section 13.8 shall not apply so long as the Employer
is prohibited by law from redeeming or purchasing its own securities


                  SECTION 13.9 RIGHT OF FIRST REFUSAL.

                  (a) Subject to section  13.9(d),  for any period  during which
Shares are not publicly  traded in any  established  market,  no person who owns
Shares  that were  distributed  from the Plan,  other than a person to whom such
Shares were sold in compliance with this section 13.9, shall sell such Shares to
any person other than the Employer without first offering to sell such Shares to
the Employer in accordance with this section 13.9.

                  (b) In the  event  that a person  to whom  this  section  13.9
applies shall receive and desire to accept from a person other than the Employer
an offer to purchase Shares to which this section 13.9 applies, he shall furnish
to the Employer a written notice which shall:

                    (i) include a copy of such offer to purchase;

                    (ii) offer to sell to the  Employer  the  Shares  subject to
               such offer to  purchase at a price per Share that is equal to the
               greater of:

                         (A) the  price  per Share  specified  in such  offer to
                    purchase; or

                         (B)  the  Fair  Market  Value  of a  Share  as  of  the
                    Valuation Date coincident with or immediately  preceding the
                    date of such notice;
<PAGE>


                                      -44-

                    and  otherwise  upon the same terms and  conditions as those
                    specified in such offer to purchase; and

                    (iii)  include an indication of his intention to accept such
               offer to  purchase if the  Employer  does not accept his offer to
               sell.

Such person shall refrain from  accepting such offer to purchase for a period of
fourteen days following the date on which such notice is given.

                  (c) Subject to section  13.9(d),  the Employer  shall have the
right to purchase the Shares  covered by the offer to sell contained in a notice
given pursuant to section 13.9(b), on the terms and conditions specified in such
notice,  by written notice given to the party making the offer to sell not later
than the fourteenth day after the notice  described in section 13.9(b) is given.
If the Employer does not give such a notice during the  prescribed  fourteen day
period,  then the person  owning  such  Shares may accept the offer to  purchase
described in the notice.

                  (d) This  section 13.9 shall not apply so long as the Employer
is prohibited by law from redeeming or purchasing its own securities



                                   ARTICLE XIV

                                 ADMINISTRATION


                  SECTION 14.1 NAMED FIDUCIARIES.

                  The term "Named  Fiduciary" shall mean (but only to the extent
of the responsibilities of each of them) the Plan Administrator,  the Committee,
the Board and the  Trustee.  This  Article  XIV is  intended to allocate to each
Named Fiduciary the  responsibility  for the prudent  execution of the functions
assigned  to him  or  it,  and  none  of  such  responsibilities  or  any  other
responsibility  shall  be  shared  by two or  more of  such  Named  Fiduciaries.
Whenever  one Named  Fiduciary  is  required by the Plan or Trust  Agreement  to
follow the  directions of another  Named  Fiduciary,  the two Named  Fiduciaries
shall  not be  deemed to have been  assigned  a shared  responsibility,  but the
responsibility  of the Named Fiduciary giving the directions shall be deemed his
sole  responsibility,  and the  responsibility of the Named Fiduciary  receiving
those  directions  shall be to follow them insofar as such  instructions  are on
their face proper under applicable law.


                  SECTION 14.2 PLAN ADMINISTRATOR.

                  There shall be a Plan  Administrator,  who shall be the Senior
Human Resources  Officer of the Employer,  or such Employee or officer as may be
designated by the Committee,  as hereinafter provided, and who shall, subject to
the responsibilities of the Committee and the

<PAGE>


                                      -45-


Board, have the responsibility for the day-to-day control, management, operation
and  administration  of the Plan (except trust duties).  The Plan  Administrator
shall have the following responsibilities:

               (a)  To  maintain  records   necessary  or  appropriate  for  the
          administration of the Plan;

               (b) To give and receive such instructions,  notices, information,
          materials,  reports  and  certifications  to  the  Trustee  as  may be
          necessary or appropriate in the administration of the Plan;

               (c) To prescribe forms and make rules and regulations  consistent
          with the  terms of the Plan  and with the  interpretations  and  other
          actions of the Committee;

               (d) To require such proof of age or evidence of good health of an
          Employee,  Participant or Former  Participant or the spouse of either,
          or of a  Beneficiary  as  may  be  necessary  or  appropriate  in  the
          administration of the Plan;

               (e) To prepare and file,  distribute or furnish all reports, plan
          descriptions,  and other information  concerning the Plan,  including,
          without   limitation,   filings  with  the   Secretary  of  Labor  and
          communications  with  Participants,   Former  Participants  and  other
          persons, as shall be required of the Plan Administrator under ERISA;

               (f) To determine  any  question  arising in  connection  with the
          Plan,  and the Plan  Administrator's  decision  or action  in  respect
          thereof shall be final and  conclusive  and binding upon the Employer,
          the Trustee, Participants, Former Participants,  Beneficiaries and any
          other person  having an interest  under the Plan;  provided,  however,
          that any question  relating to  inconsistency or omission in the Plan,
          or  interpretation of the provisions of the Plan, shall be referred to
          the  Committee  by the  Plan  Administrator  and the  decision  of the
          Committee in respect thereof shall be final;

               (g)  Subject to the  provisions  of section  14.5,  to review and
          dispose of claims under the Plan filed pursuant to section 14.4;

               (h) If the Plan  Administrator  shall determine that by reason of
          illness,   senility,   insanity,  or  for  any  other  reason,  it  is
          undesirable to make any payment to a Participant,  Former Participant,
          Beneficiary  or any other  person  entitled  thereto,  to  direct  the
          application  of any  amount so  payable  to the use or benefit of such
          person in any manner  that he may deem  advisable  or to direct in his
          discretion  the  withholding  of any payment under the Plan due to any
          person  under legal  disability  until a  representative  competent to
          receive such payment in his behalf shall be appointed pursuant to law;

<PAGE>


                                      -46-

                  (i) To discharge  such other  responsibilities  or follow such
         directions  as may be assigned or given by the  Committee or the Board;
         and

                  (j) To perform any duty or take any action  which is allocated
         to the Plan Administrator under the Plan.

The  Plan  Administrator  shall  have  the  power  and  authority  necessary  or
appropriate to carry out his responsibilities. The Plan Administrator may resign
only by giving at least 30 days'  prior  written  notice of  resignation  to the
Committee, and such resignation shall be effective on the date specified in such
notice.


                  SECTION 14.3  COMMITTEE RESPONSIBILITIES.

                  The Committee shall,  subject to the  responsibilities  of the
Board, have the following responsibilities:

                    (a) To review the performance of the Plan Administrator;

                    (b) To hear  and  decide  appeals,  pursuant  to the  claims
               procedure  contained in section 14.5 of the Plan,  taken from the
               decisions of the Plan Administrator;

                    (c) To hear and decide questions,  including  interpretation
               of the Plan,  as may be  referred  to the  Committee  by the Plan
               Administrator;

                    (d) To  review  the  performance  of the  Trustee  and  such
               investment  managers  as may be  appointed  in or pursuant to the
               Trust Agreement in investing, managing and controlling the assets
               of the Plan;

                    (e) To the extent  required by ERISA, to establish a funding
               policy and method  consistent with the objectives of the Plan and
               the  requirements of ERISA,  and to review such policy and method
               at least annually;

                    (f)  To  report  and  make   recommendations  to  the  Board
               regarding changes in the Plan, including changes in the operation
               and  management  of the Plan and removal and  replacement  of the
               Trustee and such  investment  managers as may be  appointed in or
               pursuant to the Trust Agreement;

                    (g) To designate an Alternate Plan Administrator to serve in
               the event  that the Plan  Administrator  is  absent or  otherwise
               unable to discharge his responsibilities;

                    (h)  To  remove  and  replace  the  Plan   Administrator  or
               Alternate,  or both of  them,  and to fill a  vacancy  in  either
               office;

<PAGE>


                                      -47-

                    (i)  To  the  extent  provided  under  and  subject  to  the
               provisions  of  the  Trust  Agreement,   to  appoint  "investment
               managers"  as  defined  in  section  3(38) of ERISA to manage and
               control (including  acquiring and disposing of) all or any of the
               assets of the Plan;

                    (j) With the prior  approval  of the  Board,  to direct  the
               Trustee to obtain one or more Share Acquisition Loans;

                    (k) To develop and provide procedures and forms necessary to
               enable Participants to give voting and tendering  directions on a
               confidential basis;

                    (l) To discharge such other  responsibilities or follow such
               directions as may be assigned or given by the Board; and

                    (m) To  perform  any  duty  or  take  any  action  which  is
               allocated to the Committee under the Plan.

The Committee  shall have the power and authority  necessary or  appropriate  to
carry out its responsibilities.


                  SECTION 14.4  CLAIMS PROCEDURE.

                  Any claim  relating to benefits  under the Plan shall be filed
with the Plan Administrator on a form prescribed by him. If a claim is denied in
whole or in part, the Plan Administrator  shall give the claimant written notice
of such denial, which notice shall specifically set forth:

                    (a) The reasons for the denial;

                    (b) The  pertinent  Plan  provisions on which the denial was
               based;

                    (c) Any additional material or information necessary for the
               claimant  to  perfect  his claim and an  explanation  of why such
               material or information is needed; and

                    (d) An explanation of the Plan's procedure for review of the
               denial of the claim.

In the event  that the claim is not  granted  and notice of denial of a claim is
not  furnished  by the 30th day after such claim was filed,  the claim  shall be
deemed  to have  been  denied  on that day for the  purpose  of  permitting  the
claimant to request review of the claim.


                  SECTION 14.5 CLAIMS REVIEW PROCEDURE.
<PAGE>


                                      -48-

                  Any person whose claim filed pursuant to section 14.5 has been
denied in whole or in part by the Plan  Administrator  may request review of the
claim by the Committee,  upon a form prescribed by the Plan  Administrator.  The
claimant  shall file such form  (including a statement of his position) with the
Committee  no later than 60 days after the  mailing or  delivery  of the written
notice  of denial  provided  for in  section  14.5,  or,  if such  notice is not
provided,  within 60 days after such claim is deemed denied  pursuant to section
14.5. The claimant shall be permitted to review pertinent documents.  A decision
shall be rendered by the  Committee and  communicated  to the claimant not later
than 30 days  after  receipt  of the  claimant's  written  request  for  review.
However, if the Committee finds it necessary,  due to special circumstances (for
example, the need to hold a hearing),  to extend this period and so notifies the
claimant in writing, the decision shall be rendered as soon as practicable,  but
in no event later than 120 days after the  claimant's  request  for review.  The
Committee's decision shall be in writing and shall specifically set forth:

                    (a) The reasons for the decision; and

                    (b) The pertinent  Plan  provisions on which the decision is
               based.

Any such  decision of the  Committee  shall be binding upon the claimant and the
Employer,  and the Plan Administrator shall take appropriate action to carry out
such decision.


                     SECTION 14.8 ALLOCATION OF FIDUCIARY  RESPONSIBILITIES  AND
                                  EMPLOYMENT OF ADVISORS.

                  Any Named Fiduciary may:

                  (a)  Allocate any of his or its  responsibilities  (other than
         trustee  responsibilities)  under  the  Plan to such  other  person  or
         persons as he or it may  designate,  provided that such  allocation and
         designation shall be in writing and filed with the Plan Administrator;

                  (b) Employ one or more  persons to render  advice to him or it
         with regard to any of his or its responsibilities under the Plan; and

                  (c) Consult with counsel, who may be counsel to the Employer.


                  SECTION 14.9 OTHER ADMINISTRATIVE PROVISIONS.

                  (a) Any person whose claim has been denied in whole or in part
must exhaust the administrative review procedures provided in section 14.5 prior
to initiating any claim for judicial review.
<PAGE>


                                      -49-

                  (b) No bond or other security shall be required of a member of
the  Committee,  the Plan  Administrator,  or any  officer  or  Employee  of the
Employer to whom fiduciary  responsibilities are allocated by a Named Fiduciary,
except as may be required by ERISA.

                  (c)  Subject  to any  limitation  on the  application  of this
section 14.9(c) pursuant to ERISA, neither the Plan Administrator,  nor a member
of the Committee,  nor any officer or Employee of the Employer to whom fiduciary
responsibilities are allocated by a Named Fiduciary, shall be liable for any act
of omission or  commission by himself or by another  person,  except for his own
individual willful and intentional malfeasance.

                  (d) The Plan  Administrator  or the Committee may, except with
respect to actions under section  14.5,  shorten,  extend or waive the time (but
not  beyond 60 days)  required  by the Plan for  filing any notice or other form
with the Plan  Administrator or the Committee,  or taking any other action under
the Plan.

                  (e) The Plan  Administrator  or the  Committee may direct that
the  costs of  services  provided  pursuant  to  section  14.6,  and such  other
reasonable  expenses as may be incurred in the administration of the Plan, shall
be paid out of the funds of the Plan unless the Employer shall pay them.

                  (f) Any person,  group of persons,  committee,  corporation or
organization  may serve in more than one fiduciary  capacity with respect to the
Plan.

                  (g) Any action taken or omitted by any fiduciary  with respect
to the Plan, including any decision,  interpretation,  claim denial or review on
appeal,  shall be conclusive and binding on all interested  parties and shall be
subject to judicial modification or reversal only to the extent it is determined
by a court of competent  jurisdiction that such action or omission was arbitrary
and capricious and contrary to the terms of the Plan.



                                   ARTICLE XV

                  AMENDMENT, TERMINATION AND TAX QUALIFICATION


                  SECTION 15.1  AMENDMENT AND TERMINATION BY WAKE FOREST FEDERAL
                                SAVINGS & LOAN ASSOCIATION.

                  The Employer  expects to continue the Plan  indefinitely,  but
specifically  reserves  the  right,  in its sole  discretion,  at any  time,  by
appropriate  action of the Board,  to amend,  in whole or in part, any or all of
the provisions of the Plan and to terminate the Plan at any time. Subject to the
provisions of section 15.2, no such  amendment or  termination  shall permit any
part of the Trust Fund to be used for or diverted to purposes other than for the
exclusive benefit of Participants,  Former Participants,  Beneficiaries or other
persons entitled to benefits,  and no such

<PAGE>


                                      -50-

amendment or termination  shall reduce the accrued  benefit of any  Participant,
Former Participant, Beneficiary or other person who may be entitled to benefits,
without his consent. In the event of a termination or partial termination of the
Plan,  or  in  the  event  of  a  complete   discontinuance  of  the  Employer's
contributions  to the Plan, the Accounts of each affected person shall forthwith
become  nonforfeitable and shall be payable in accordance with the provisions of
Article XIII.


                  SECTION  15.2  AMENDMENT  OR  TERMINATION  OTHER  THAN BY WAKE
                                 FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                  In the event that a  corporation  or trade or  business  other
than Wake Forest Federal Savings & Loan Association  shall adopt this Plan, such
corporation  or trade or business  shall,  by adopting  the Plan,  empower  Wake
Forest  Federal  Savings  & Loan  Association  to amend or  terminate  the Plan,
insofar as it shall cover  employees of such  corporation  or trade or business,
upon the terms and conditions set forth in section 15.1; provided, however, that
any such  corporation  or trade or  business  may,  by  action  of its  board of
directors or other  governing body,  amend or terminate the Plan,  insofar as it
shall cover  employees of such  corporation  or trade or business,  at different
times  and  in a  different  manner.  In the  event  of any  such  amendment  or
termination by action of the board of directors or other  governing body of such
a corporation or trade or business, a separate plan shall be deemed to have been
established for the employees of such corporation or trade or business,  and the
assets  of such plan  shall be  segregated  from the  assets of this Plan at the
earliest  practicable  date  and  shall  be dealt  with in  accordance  with the
documents governing such separate plan.


                  SECTION 15.3 CONFORMITY TO INTERNAL REVENUE CODE.

                  The Employer has established the Plan with the intent that the
Plan and Trust will at all times be qualified  under  section  401(a) and exempt
under section  501(a) of the Code and with the intent that  contributions  under
the Plan will be  allowed  as  deductions  in  computing  the net  income of the
Employer for federal  income tax  purposes,  and the  provisions of the Plan and
Trust Agreement shall be construed to effectuate such  intentions.  Accordingly,
notwith-

standing anything to the contrary hereinbefore  provided, the Plan and the Trust
Agreement  may be  amended at any time  without  prior  notice to  Participants,
Former Participants, Beneficiaries or any other persons entitled to benefits, if
such  amendment  is  deemed  by the  Board to be  necessary  or  appropriate  to
effectuate such intent.


                  SECTION 15.4 CONTINGENT NATURE OF CONTRIBUTIONS.

                  (a) All ESOP  Contributions  to the Plan are conditioned  upon
the issuance by the Internal  Revenue Service of a  determination  that the Plan
and Trust are  qualified  under  section  401(a)  of the Code and  exempt  under
section  501(a) of the Code.  If the Employer  applies to the  Internal  Revenue
Service for such a determination within 90 days after the date on which it files
its federal income tax return for its taxable year that includes the last day of
the Plan Year in

<PAGE>


                                      -51-

which  the  Plan is  adopted,  and if the  Internal  Revenue  Service  issues  a
determination  that the Plan and Trust are not so qualified or exempt,  all ESOP
Contributions  made by the  Employer  prior  to the  date of  receipt  of such a
determination may, at the election of the Employer,  be returned to the Employer
within one year after the date of such determination.

                  (b) All ESOP Contributions and Loan Repayment Contributions to
the Plan are made  upon the  condition  that such  ESOP  Contributions  and Loan
Repayment  Contributions  will be allowed as a deduction  in  computing  the net
income of the Employer for federal  income tax purposes.  To the extent that any
such deduction is disallowed,  the amount disallowed may, at the election of the
Employer,  be returned to the  Employer  within one year after the  deduction is
disallowed.

                  (c) Any  contribution  to the Plan made by the  Employer  as a
result of a mistake of fact may, at the election of the Employer, be returned to
the Employer within one year after such contribution is made.



                                   ARTICLE XVI

                     SPECIAL RULES FOR TOP HEAVY PLAN YEARS


                  SECTION 16.1 IN GENERAL.

                  As of the  Determination  Date for each  Plan  Year,  the Plan
Administrator shall determine whether the Plan is a Top Heavy Plan in accordance
with the provisions of this Article XVI. If, as of such Determination  Date, the
Plan is a Top  Heavy  Plan,  then  the  Plan  Year  immediately  following  such
Determination  Date shall be a Top Heavy Plan Year and the special provisions of
this  Article  XVI shall be in  effect;  provided,  however,  that if, as of the
Determination  Date for the Plan Year in which the  Effective  Date occurs,  the
Plan is a Top Heavy Plan, such Plan Year shall be a Top Heavy Plan Year, and the
provisions of this Article XVI shall be given  retroactive  effect for such Plan
Year.


                  SECTION 16.2 DEFINITION OF TOP HEAVY PLAN.

                  (a) Subject to section  16.2(c),  the Plan is a Top Heavy Plan
if, as of a Determination Date: (i) it is not a member of a Required Aggregation
Group,  and  (ii)(A)  the  sum of the  Cumulative  Accrued  Benefits  of all Key
Employees  exceeds 60% of (B) the sum of the Cumulative  Accrued Benefits of all
Employees  (excluding former Key Employees),  former Employees (excluding former
Key Employees and other former Employees who have not performed any services for
the Employer or any Affiliated  Employer during the  immediately  preceding five
Plan Years), and their Beneficiaries.

<PAGE>


                                      -52-

                  (b) Subject to section  16.2(c),  the Plan is a Top Heavy Plan
if,  as of a  Determination  Date:  (i)  the  Plan  is a  member  of a  Required
Aggregation Group, and (ii)(A) the sum of the Cumulative Accrued Benefits of all
Key Employees under all plans that are members of the Required Aggregation Group
exceeds 60% of (B) the sum of the Cumulative  Accrued  Benefits of all Employees
(excluding  former  Key  Employees),  former  Employees  (excluding  former  Key
Employees and other former Employees who have not performed any services for the
Employer or any Affiliated  Employer during the immediately  preceding five Plan
Years), and their Beneficiaries under all plans that are members of the Required
Aggregation Group.

                  (c) Notwithstanding  sections 16.2(a) and 16.2(b), the Plan is
not a Top Heavy Plan if, as of a Determination Date: (i) the Plan is a member of
a Permissible  Aggregation  Group, and (ii)(A) the sum of the Cumulative Accrued
Benefits  of  all  Key  Employees  under  all  plans  that  are  members  of the
Permissible  Aggregation  Group  does  not  exceed  60%  of (B)  the  sum of the
Cumulative  Accrued Benefits of all Employees  (excluding former Key Employees),
former Employees  (excluding former Key Employees and other former Employees who
have not  performed  any services for the  Employer or any  Affiliated  Employer
during the immediately preceding five Plan Years), and their Beneficiaries under
all plans that are members of the Permissible Aggregation Group.


                  SECTION 16.3 DETERMINATION DATE.

                  The  Determination  Date  for  the  Plan  Year  in  which  the
Effective  Date  occurs  shall  be the  last  day of  such  Plan  Year,  and the
Determination Date for each Plan Year beginning after the Plan Year in which the
Effective  Date occurs  shall be the last day of the  preceding  Plan Year.  The
Determination Date for any other qualified plan maintained by the Employer for a
plan year  shall be the last day of the  preceding  plan year of each such plan,
except  that in the case of the first  plan year of such  plan,  it shall be the
last day of such first plan year.


                  SECTION 16.4 CUMULATIVE ACCRUED BENEFITS.

                  (a) An  individual's  Cumulative  Accrued  Benefits under this
Plan as of a Determination Date are equal to the sum of:

                  (i) the balance  credited to such  individual's  Account under
         this  Plan  as  of  the  most  recent   Valuation  Date  preceding  the
         Determination Date;

                  (ii) the amount of any ESOP  Contributions  or Loan  Repayment
         Contributions  made  after  such  Valuation  Date but on or before  the
         Determination Date; and

                  (iii) the  amount of any  distributions  of such  individual's
         Cumulative  Accrued Benefits under the Plan during the five year period
         ending on the Determination Date.


<PAGE>


                                      -53-

For  purposes  of this  section  16.4(a),  the  computation  of an  individual's
Cumulative Accrued Benefits,  and the extent to which  distributions,  rollovers
and transfers are taken into  account,  will be made in accordance  with section
416 of the Code and the regulations thereunder.

                  (b) For purposes of this Plan,  the term  "Cumulative  Accrued
Benefits" with respect to any other  qualified  plan,  shall mean the cumulative
accrued  benefits  determined  for purposes of section 416 of the Code under the
provisions of such plans.

                  (c) For  purposes  of  determining  the top heavy  status of a
Required  Aggregation Group or a Permissible  Aggregation  Group, the Cumulative
Accrued  Benefits under this Plan and the Cumulative  Accrued Benefits under any
other plan shall be  determined as of the  Determination  Date that falls within
the same calendar year as the Determination  Dates for all other members of such
Required Aggregation Group or Permissible Aggregation Group.


                  SECTION 16.5 KEY EMPLOYEES.

                  (a) For purposes of the Plan,  the term Key Employee means any
employee or former employee of the Employer or any Affiliated Employer who is at
any time during the current Plan Year or was at any time during the  immediately
preceding four Plan Years:

                  (i)      a Five Percent Owner;

                  (ii) a person who would be  described  in section  1.23 if the
         number "1%" were  substituted  for the number "5%" in section  1.23 and
         who  has an  annual  Total  Compensation  from  the  Employer  and  any
         Affiliated Employer of more than $150,000;

                  (iii) an Officer of the  Employer or any  Affiliated  Employer
         who has an annual Total Compensation  greater than 50% of the amount in
         effect under section  415(b)(1)(A)  of the Code for any such Plan Year;
         or

                  (iv) one of the ten persons  owning the largest  interests  in
         the Employer and having an annual Total  Compensation from the Employer
         or any Affiliated Employer in excess of the dollar limitation in effect
         under section 415(c)(1)(A) of the Code for such Plan Year.

                  (b)      For purposes of section 16.5(a):

                    (i) for purposes of section  16.5(a)(iii),  in the event the
          Employer  or any  Affiliated  Employer  has  more  officers  than  are
          considered Officers,  the term Key Employee shall mean those officers,
          up to the maximum number,  with the highest annual compensation in any
          one of the five  consecutive  Plan Years  ending on the  Determination
          Date; and


<PAGE>


                                      -54-

               (ii) for purposes of section 16.5(a)(iv),  if two or more persons
          have equal ownership interests in the Employer, each such person shall
          be  considered  as having a larger  ownership  interest  than any such
          person  with a lower  annual  compensation  from the  Employer  or any
          Affiliated Employer.

               (c) For purposes of section 16.5(a): (i) a person's  compensation
          from  Affiliated  Employers  shall be  aggregated,  but his  ownership
          interests in Affiliated  Employers  shall not be  aggregated;  (ii) an
          employee shall only be deemed to be an officer if he has the power and
          responsibility  of a person  who is an officer  within the  meaning of
          section 416 of the Code;  and (iii) the term Key  Employee  shall also
          include the Beneficiary of a deceased Key Employee.


                  SECTION 16.6 REQUIRED AGGREGATION GROUP.

                  For purposes of this Article XVI, a Required Aggregation Group
shall consist of (a) this Plan; (b) any other qualified plans  maintained by the
Employer and any  Affiliated  Employers  that cover Key  Employees;  and (c) any
other  qualified  plans that are  required  to be  aggregated  for  purposes  of
satisfying the requirements of sections 401(a)(4) or 410(b) of the Code.


                  SECTION 16.7 PERMISSIBLE AGGREGATION GROUP.

                  For purposes of this Article  XVI, a  Permissible  Aggregation
Group  shall  consist of (a) the  Required  Aggregation  Group and (b) any other
qualified  plans  maintained  by the  Employer  and  any  Affiliated  Employers;
provided,  however,  that the  Permissible  Aggregation  Group must  satisfy the
requirements of sections 401(a)(4) and 410(b) of the Code.


                  SECTION 16.8 SPECIAL REQUIREMENTS DURING TOP HEAVY PLAN YEARS.

                  (a)  Notwithstanding  any other  provision  of the Plan to the
contrary, for each Top Heavy Plan Year, in the case of a Participant (other than
a Key  Employee)  on the last day of such Top Heavy  Plan Year who is not also a
participant in another  qualified plan which satisfies the minimum  contribution
and  benefit  requirements  of  section  416 of the Code  with  respect  to such
Participant,  the sum of the ESOP Contributions and Loan Repayment Contributions
made with respect to such  Participant,  when  expressed as a percentage  of his
Total  Compensation  for such Top Heavy Plan Year,  shall not be less than 3% of
such Participant's  Total Compensation for such Top Heavy Plan Year or, if less,
the highest  combined rate,  expressed as a percentage of Total  Compensation at
which ESOP Contributions and Loan Repayment Contributions were made on behalf of
a Key  Employee  for such Top  Heavy  Plan  Year.  The  Employer  shall  make an
additional  contribution  to the  Account  of  each  Participant  to the  extent
necessary to satisfy the foregoing requirement.

                  (b) For any Top Heavy Plan Year,  the  number  "1.0"  shall be
substituted for the number "1.25" in sections 8.2(c)(iii) and 8.2(c)(iv), except
that:

<PAGE>


                                      -55-

                  (i) this section 16.8(b) shall not apply to any individual for
         a Top Heavy  Plan  Year that is not a Super Top Heavy  Plan Year if the
         requirements  of section  16.8(a) would be satisfied for such Super Top
         Heavy Plan Year if the number "4%" were  substituted  for the number 3%
         in section 16.8(a); and

                  (ii) this section 16.8(b) shall not apply to an individual for
         a Top Heavy Plan Year if, during such Top Heavy Plan Year, there are no
         ESOP  Contributions or Loan Repayment  Contributions  allocated to such
         individual under this Plan, there are no contributions  under any other
         qualified  defined  contribution  plan maintained by the Employer,  and
         there are no accruals for such individual  under any qualified  defined
         benefit plan maintained by the Employer.

For purposes of this section 16.8(b), the term Super Top Heavy Plan Year means a
Top Heavy Plan Year in which the Plan would meet the  definitional  requirements
of sections  16.2(a) or 16.2(b) if the term "90%" were  substituted for the term
"60%" in sections 16.2(a), 16.2(b) and 16.2(c).



                                  ARTICLE XVII

                            MISCELLANEOUS PROVISIONS


                  SECTION 17.1 GOVERNING LAW.

                  The  Plan  shall  be  construed,   administered  and  enforced
according to the laws of the State of North  Carolina  without  giving effect to
the conflict of laws principles thereof, except to the extent that such laws are
preempted by federal law.


                  SECTION 17.2 NO RIGHT TO CONTINUED EMPLOYMENT.

                  Neither the  establishment  of the Plan, nor any provisions of
the Plan or of the Trust Agreement establishing the Trust Fund nor any action of
the Plan Administrator, the Committee or the Trustee, shall be held or construed
to confer upon any Employee any right to a  continuation  of  employment  by the
Employer.  The Employer  reserves the right to dismiss any Employee or otherwise
deal  with any  Employee  to the same  extent  as  though  the Plan had not been
adopted.


                  SECTION 17.3 CONSTRUCTION OF LANGUAGE.

                  Wherever  appropriate in the Plan,  words used in the singular
may be read in the plural, words used in the plural may be read in the singular,
and words importing the masculine gender may be read as referring equally to the
feminine and the neuter.  Any  reference  to an


<PAGE>


                                      -56-

Article  or  section  number  shall  refer to an Article or section of the Plan,
unless otherwise indicated.


                  SECTION 17.4 HEADINGS.

                  The headings of Articles and sections are included  solely for
convenience of reference. If there is any conflict between such headings and the
text of the Plan, the text shall control.


                  SECTION 17.5 MERGER WITH OTHER PLANS.

                  The  Plan  shall  not be  merged  or  consolidated  with,  nor
transfer its assets or liabilities  to, any other plan unless each  Participant,
Former Participant, Beneficiary and other person entitled to benefits, would (if
that plan then  terminated)  receive a  benefit  immediately  after the  merger,
consolidation or transfer which is equal to or greater than the benefit he would
have been entitled to receive if the Plan had terminated  immediately before the
merger, consolidation or transfer.


                  SECTION 17.6 NON-ALIENATION OF BENEFITS.

                  (a)  Except  as  provided  in  section  17.6(b),  the right to
receive  a  benefit  under  the Plan  shall  not be  subject  in any  manner  to
anticipation,  alienation or  assignment,  nor shall such right be liable for or
subject to debts,  contracts,  liabilities  or torts.  Should  any  Participant,
Former Participant or other person attempt to anticipate, alienate or assign his
interest  in or right to a benefit,  or should any person  claiming  against him
seek to subject such  interest or right to legal or equitable  process,  all the
interest or right of such  Participant  or Former  Participant  or other  person
entitled to benefits in the Plan shall cease, and in that event such interest or
right shall be held or applied, at the direction of the Plan Administrator,  for
or to the benefit of such Participant or Former Participant,  or other person or
his spouse,  children or other dependents in such manner and in such proportions
as the Plan Administrator may deem proper.

                  (b)  This   section   17.6   shall  not   prohibit   the  Plan
Administrator  from recognizing a Domestic Relations Order that is determined to
be a Qualified Domestic Relations Order in accordance with section 17.7.


                  SECTION 17.7 PROCEDURES INVOLVING DOMESTIC RELATIONS ORDERS.

                  Upon   receiving  a  Domestic   Relations   Order,   the  Plan
Administrator  shall segregate in a separate  account or in an escrow account or
separately  account  for the  amounts  payable  to any person  pursuant  to such
Domestic  Relations  Order,  pending  a  determination   whether  such  Domestic
Relations Order constitutes a Qualified Domestic Relations Order, and shall give
notice


<PAGE>


                                      -57-

of the receipt of the  Domestic  Relations  Order to the  Participant  or Former
Participant and each other person affected  thereby.  If, within 18 months after
receipt of such Domestic  Relations  Order, the Plan  Administrator,  a court of
competent  jurisdiction or another  appropriate  authority  determines that such
Domestic  Relations Order constitutes a Qualified  Domestic Relations Order, the
Plan Administrator  shall direct the Trustee to pay the segregated amounts (plus
any  interest  thereon)  to the person or  persons  entitled  thereto  under the
Qualified  Domestic  Relations  Order.  If it is  determined  that the  Domestic
Relations  Order  is  not  a  Qualified   Domestic  Relations  Order  or  if  no
determination  is made within the  prescribed  18-month  period,  the segregated
amounts shall be distributed as though the Domestic Relations Order had not been
received,  and any  later  determination  that  such  Domestic  Relations  Order
constitutes  a Qualified  Domestic  Relations  Order shall be applied  only with
respect to benefits that remain undistributed on the date of such determination.
The  Plan  Administrator  shall  be  authorized  to  establish  such  reasonable
administrative  procedures as he deems  necessary or  appropriate  to administer
this section 17.7.  This section 17.7 shall be construed and  administered so as
to comply with the requirements of section 401(a)(13) of the Code.


                  SECTION 17.8 LEASED EMPLOYEES.

                  (a) Subject to section  17.8(b),  a leased  employee  shall be
treated as an Employee  for  purposes of the Plan.  For purposes of this section
17.8, the term "leased employee" means any person (i) who would not, but for the
application  of this  section  17.8,  be an Employee and (ii) who pursuant to an
agreement between the Employer and any other person ("leasing organization") has
performed for the Employer (or for the Employer and related  persons  determined
in accordance with section 414(n)(6) of the Code), on a substantially  full-time
basis  for a period  of at  least  one  year,  services  of a type  historically
performed by employees in the business field of the Employer.

                  (b)      For purposes of the Plan:

                  (i)  contributions or benefits provided to the leased employee
         by  the  leasing   organization  which  are  attributable  to  services
         performed  for  the  Employer  shall  be  treated  as  provided  by the
         Employer; and

                  (ii) section 17.8(a) shall not apply to a leased employee if:

                           (A)  the  number  of  leased   employees   performing
                  services for the Employer does not exceed 20% of the number of
                  the  Employer's  Employees  who  are  not  Highly  Compensated
                  Employees; and

                           (B)  such  leased  employee  is  covered  by a  money
                  purchase   pension   plan   providing   (I)  a   nonintegrated
                  contribution  rate of at least  10% of the  leased  employee's
                  compensation;  (II)  immediate  participation;  (III) full and
                  immediate vesting;  and (IV) coverage for all of the employees
                  of

<PAGE>


                                      -58-

                    the leasing  organization  (other than employees who perform
                    substantially   all  of  their   services  for  the  leasing
                    organization).


                  SECTION 17.9 STATUS AS AN EMPLOYEE STOCK OWNERSHIP PLAN.

                  It is intended  that the Plan  constitute  an "employee  stock
ownership  plan," as  defined  in  section  4975(e)(7)  of the Code and  section
407(d)(6) of ERISA.  The Plan shall be construed and administered to give effect
to such intent.




<PAGE>
                                                                      EXHIBIT 13
                                TABLE OF CONTENTS

                               1998 ANNUAL REPORT

<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                        ----
<S>                                                                                    <C>
Selected Financial Data                                                                     1

Report to Stockholders                                                                      2

Management's Discussion and Analysis                                                   3 - 13

Independent Auditor's Report                                                               14

Financial Statements:

Statements of financial condition at September 30, 1998 and 1997                           15

Statements of income for years ended September 30, 1998 and 1997                           16

Statements of stockholders' equity for the years ended September 30, 1998 and 1997    17 - 18

Statements of cash flows for the years ended September 30, 1998 and 1997              19 - 20

Notes to financial statements                                                         21 - 41

Corporate Information                                                                 42 - 43

</TABLE>


                                      1
<PAGE>


This annual report to stockholders contains certain  forward-looking  statements
consisting  of estimates  with respect to the  financial  condition,  results of
operations  and other  business of the  Association  that are subject to various
factors  which  could  cause  actual  results  to differ  materially  from those
estimates.  Factors  which could  influence  the  estimates  include  changes in
general and local market conditions,  legislative and regulatory conditions, and
an adverse interest rate environment.














                                       2
<PAGE>



                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                             SELECTED FINANCIAL DATA


<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,
                                            -----------------------------------------------------------
                                               1998        1997        1996        1995        1994
                                            -----------------------------------------------------------

                                                                 (In Thousands)

<S>                                         <C>           <C>         <C>         <C>         <C>
Financial Condition Data:
Total assets                                $ 74,360    $ 63,453      $ 61,812    $ 55,136    $ 47,822

Investments (1)                               17,528       8,671        12,742       8,140       5,857

Loans receivable, net                         55,363      53,673        47,821      45,377      40,895

Deposits                                      60,038      50,056        48,956      48,090      41,630

Stockholders' equity (2)                      13,167      12,121        11,721       6,893       6,016
</TABLE>


<TABLE>
<CAPTION>
                                                              YEARS ENDED SEPTEMBER 30,
                                            -----------------------------------------------------------
                                               1998        1997        1996        1995        1994
                                            -----------------------------------------------------------
                                                      (in Thousands, Except Per Share Data)

<S>                                         <C>         <C>         <C>         <C>         <C>
Operating Data:
Interest and dividend income                $  5,983       5,183      $  4,859    $  4,122    $  3,468

Interest expense                               3,072       2,590         2,730       2,187       1,609
                                            -----------------------------------------------------------
Net interest income                            2,911       2,593         2,129       1,935       1,859

Provision for loan losses                                                              180          18

Noninterest income                                34          56            37          62          66

Noninterest expense                            1,264       1,195         1,291         665         738
                                            -----------------------------------------------------------
Income before income taxes                     1,681       1,454           875       1,152       1,169

Income tax expense                               620         543           322         431         448
                                            -----------------------------------------------------------
Net income                                  $  1,061         911      $    553    $    721    $    721
                                            ===========================================================
</TABLE>


                                       3
<PAGE>
<TABLE>

<S>                                         <C>         <C>         <C>          <C>        <C>
Basic earnings per share (2)                $     0.91  $     0.79  $     0.15  $      --   $      --

Diluted earnings per share (2)                    0.89        0.78        0.15         --          --

Dividends per share (2)                           0.46        0.35        0.14         --          --

Selected Other Data:

Return on average assets                         1.28%       1.47%        .92%       1.43%       1.53%

Return on average equity                         7.26%       7.55%       5.78%      11.00%      12.62%

Interest rate spread                             3.40%       3.32%       2.83%       3.28%       3.60%

Net interest margin                              4.26%       4.32%       3.69%       3.92%       4.02%

Allowance for loan losses to
nonperforming loans (3)                        196.79%     134.43%     124.64%     189.21%      89.25%

Nonperforming loans to total loans                .24%        .36%        .40%        .27%        .20%
</TABLE>


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

(1)   Includes interest earning deposits and investment securities

(2)   On  April  3,  1996,  Wake  Forest  Federal  Savings  &  Loan  Association
      reorganized  from a federal  chartered  mutual  savings  association  to a
      federal chartered stock savings  association.  Earnings per share for 1996
      is based on earnings  from April 3, 1996 to September  30, 1996 divided by
      the weighted average number of shares outstanding during the same period.

(3)   Nonperforming loans include mortgage loans delinquent more than 90 days.

(4)   Average balances are derived from month-end balances.

                                       4
<PAGE>

                             REPORT TO STOCKHOLDERS


On April 3, 1996, Wake Forest Federal reorganized from a mutual to stock form of
ownership. In connection with the reorganization, Wake Forest Bancorp, M. H. C.,
a mutual  holding  company was formed.  The Board of Directors and Management of
Wake Forest Bancorp,  M.H.C. committed themselves during this conversion of Wake
Forest  Federal  Savings & Loan  Association  to maximize  shareholder  value by
continuing  to  build  a  strong  and   profitable   institution.   This  report
demonstrates   that  a  combination  of  growth  and  quarterly  cash  dividends
contributed  to a significant  increase in  shareholder  value during 1998.  The
Board of  Directors  declared  regular  dividends  of $ .10 per share during the
first quarter, and $ .12 per share during the second, third and fourth quarters.

Total assets of Wake Forest Federal Savings & Loan  Association at September 30,
1998 were $74.4  million  compared to $63.5  million at September  30, 1997,  an
increase of approximately  $10.9 million or 17.2%. This increase was principally
due to an increase in interest bearing  deposits of approximately  $9.1 million.
Earnings  for the year  ended  September  30,  1998 were $1.1  million,  a 20.7%
increase  above 1997 earnings of $911,400.  1998 earnings were improved over the
prior year as a a result of a higher average balance of loans outstanding and an
increased yield received on the loan portfolio. Wake Forest Federal continues to
experience solid growth in all aspects of it's operations.

Loan demand  remains very strong in our primary  lending area of Wake,  Franklin
and  Granville  counties  and  management  of your  Association  is committed to
continue growing the  Association's  loan portfolio in a prudent manner. We also
intend to remain  competitive  with our  savings  products  to ensure  continued
growth and  profitabilty.  We, the  management,  directors  and  employees  look
forward to continue serving our local market as a  community-oriented  financial
institution.  We thank each stockholder for investing in Wake Forest Federal and
pledge our efforts to enhance the value of your investment  through the safe and
sound  operations of your  Association.  We seek your support and suggestions on
how we can provide the highest  quality  service to both our  customers  and our
stockholders.


                                             Respectfully,

                                             /s/ Anna O. Sumerlin
                                             ----------------------------------
                                             Anna O. Sumerlin
                                             President & Chief Executive Officer


                                       5
<PAGE>

                                     GENERAL

Wake Forest  Federal  Savings & Loan  Association  (the  "Association"  or "Wake
Forest  Federal") was  reorganized  from a federally  chartered  mutual  savings
association to a federally  chartered  stock  association on April 3, 1996. As a
part of the  reorganization,  the Association  formed a mutual holding  company,
Wake Forest Bancorp, M.H.C. (the "MHC"), which was issued a controlling interest
in the  Association's  common stock.  The MHC consist of depositors  and certain
borrowers of the Association.  The MHC's Board of Directors,  which is currently
the same as the  Association's  Board of  Directors,  will  generally be able to
control  the  outcome  of most  matters  presented  to the  stockholders  of the
Association  for resolution by vote except for certain  matters related to stock
compensation plans, a vote regarding conversion of the mutual holding company to
stock  form,  or  other  matters  which  require  a vote  only  by the  minority
stockholders. The MHC is registered as a savings and loan holding company and is
subject to  regulation,  examination,  and  supervision  by the Office of Thrift
Supervision (the "OTS").

The principal business of the Association is accepting deposits from the general
public and using those  deposits  and other  sources of funds  primarily to make
loans secured by real estate and to a lesser  extent,  other forms of collateral
located in the Association's primary market area of Wake, Franklin and Granville
counties in North Carolina.

Wake Forest Federal's results of operations depend primarily on its net interest
income,  which is the difference  between interest income from  interest-earning
assets and interest expense on interest-bearing  liabilities.  The Association's
operations are also affected by noninterest income, such as miscellaneous income
from loans,  customer  deposit  account  service  charges,  and other sources of
revenue.  The Association's  principal operating  expenses,  aside from interest
expense, consist of compensation and related benefits, federal deposit insurance
premiums, office occupancy costs, and other general and administrative expenses.

The  following  discussion  and  analysis  is  intended  to  assist  readers  in
understanding  the  results  of  operations  in 1998  and 1997  and  changes  in
financial   position  for  the  years  ended   September   30,  1998  and  1997,
respectively.

                               FINANCIAL CONDITION

Total assets  increased by $10.9  million  during  1998,  from $63.5  million at
September 30, 1997 to $74.4 million at September 30, 1998. The increase resulted
primarily  due to an increase in  interest-bearing  deposits of $9.1 million and
net growth in the loan  portfolio  of $1.7  million.  The increase in assets was
funded by an increase of $10 million in deposits.  Total investments,  including
short term interest-earning  deposits and U.S. Treasury obligations increased by
$8.9  million,  primarily as a result of the net growth of the interest  bearing
deposits. The investment securities portfolio, which amounted to $3.1 million at
September 30, 1998,  contains  available for sale  securities with an unrealized
gain of $769,450.  The gain reflects an increase of approximately  $229,300 over
the net unrealized  gain on available for sale securities at September 30, 1997,
primarily as a result of gains in the equity markets during 1998.


                                       6
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

                         FINANCIAL CONDITION (CONTINUED)

Loans receivable  increased by  approximately  $1.7 million during 1998 to $55.4
million at September 30, 1998. Loan demand in the Association's  primary lending
markets continues to be strong.  The economic base in the Association's  primary
lending  areas has  increased  over the last  several  years,  mostly due to the
continuing growth in the Research Triangle/Wake County area and the expansion of
it's population base into surrounding  communities such as Wake Forest.  Savings
deposits  increased  by  approximately  $10 million  during 1998 and totaled $60
million at September 30, 1998.  This was a planned  increase and less  expensive
way to increase  liquidity without utilizing borrowed funds. The Association had
no  outstanding  borrowings  during  1998 or  1997,  other  than the loan by the
Employee Stock Ownership Plan of the Association (the "ESOP") to purchase shares
of stock in the  Association,  which is  shown  as a  liability  of Wake  Forest
Federal.  The Association has borrowing  capacity  through the Federal Home Loan
Bank of Atlanta.

The Association's return on average assets was 1.28% and 1.47% and its return on
average equity was 7.26% and 7.55% for 1998 and 1997, respectively. The decrease
in return on average  assets is primarily  due to an increase the  Association's
interest-bearing  deposits held at the Federal Home Loan Bank and the difference
in yield between those deposits and loans.

The Association is required to meet certain capital  requirements as established
by the OTS. At September 30, 1998, the  Association's  capital was significantly
in excess  of  regulatory  capital  requirements  (See Note 11 to the  financial
statements).

                              RESULTS OF OPERATING

NET INCOME

Wake Forest Federal's net income for the years ended September 30, 1998 and 1997
was $1,060,900 and $911,400 respectively. Net income in 1998 was higher than the
earnings reported in 1997 primarily due to a change in the mix of loan portfolio
to shorter term higher yield loans.  Net interest income in 1998 was higher than
1997 by $318,750. Additionally, noninterest expenses increased by $68,900. These
net increases in earnings were  partially  offset by an increase in income taxes
of $77,500.


                                       7
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS



NET INTEREST INCOME

Net interest  income  represents  the  difference  between  income  derived from
interest-earning  assets  and  interest  expense  incurred  on  interest-bearing
liabilities.  Net interest income is affected by both (i) the difference between
the rates of interest  earned on  interest-earning  assets and the rates paid on
interest-bearing  liabilities  ("interest  rate  spread")  and (ii) the relative
amounts of interest-earning assets and interest-bearing  liabilities outstanding
during the period.

Net  interest  income  increased by $318,750 or 12% to  $2,911,300  for the year
ended September 30, 1998 from  $2,592,550  reported in 1997. The increase in net
interest  income  during 1998 was  attributable  primarily to an increase in the
Association's  shorter term higher yield loans which were funded  primarily from
lower yield  interest-bearing  deposits.  The  Association's  net interest  rate
spread increased from 3.32% in 1997 to 3.40% in 1998.






                                       8
<PAGE>



                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

INTEREST INCOME

Total interest income  increased to $5,983,250 for 1998 from $5,182,800 in 1997,
an  increase  of  $800,450  or 15%.  In  addition  to an increase in the average
balance of higher yield loans,  the average  balance of total  interest  earning
assets  increased by  approximately  $8.3 million from the previous year.  These
increases  were  the  primary  factors  for the  increase  in the  Association's
interest income. The Association's  overall yield on interest earning assets was
8.75% in 1998 as compared with 8.63% in 1997.

INTEREST EXPENSE

Total interest expense  increased to $3,071,950 in 1998 from $2,590,250 in 1997,
a increase of $481,700 or 18.6%. During 1998, the Association's  average balance
of outstanding  deposits  increased by approximately  $8.6 million from 1997. In
addition,  during 1998, the  Association's  cost of funds increased to 5.36%, up
from 5.31% in 1997.  The  increase  in the  average  balance of  deposits  was a
contributing factor in the increase in interest expense during 1998.

PROVISION FOR LOAN LOSSES

There were no provisions for loan losses during 1998 or 1997. The  Association's
management   determined  that  its  loan  loss  allowances  were  adequate  and,
accordingly, no additional provisions were provided. There were no loans charged
off against the allowances during either year.

The  provision,  which is charged to  operations,  and the  resulting  loan loss
allowances  are  amounts  Wake  Forest  Federal's  management  believes  will be
adequate to absorb losses on existing loans that may become uncollectible. Loans
are  charged  off  against  the   allowance   when   management   believes  that
collectibility  is  unlikely.  An  evaluation  to  increase  the  provision  and
resulting  allowances  is based on  factors,  such as  changes in the nature and
volume of the loan portfolio,  overall portfolio  quality,  and current economic
conditions.  Wake Forest Federal has adopted policies which it believes provides
for prudent and adequate levels of loan loss allowances.

The  Association's  level of nonperforming  loans,  defined as loans past due 90
days or  more,  are  relatively  insignificant  as  percentage  of  total  loans
outstanding and amounted to .24% and .36% at September 30, 1998


                                       9
<PAGE>


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


and  1997,   respectively.   Management   believes  such  loans  are  adequately
collateralized and should foreclosure be necessary, no losses are expected.

NONINTEREST INCOME

Noninterest   income   amounted  to  $33,600  and  $56,450  in  1998  and  1997,
respectively.  Noninterest income consists primarily of service charges and fees
associated with the  Association's  loan and savings  accounts as well as income
from real estate owned. The Association's  level of noninterest income decreased
during  1998  primarily  due to  gains on the sale of real  estate  acquired  in
settlement of loans in 1997.








                                       10
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


NONINTEREST EXPENSE

Noninterest  expense consists  primarily of operating  expenses for compensation
and related  benefits,  occupancy,  federal  insurance  premiums  and  operating
assessments,  and data  processing  charges as well as expenses  associated with
real estate owned. Noninterest expenses amounted to $1,264,150 and $1,195,250 in
1998 and 1997, respectively.

Compensation and related benefits increased from $667,650 in 1997 to $781,500 in
1998.  The primary causes for the increase were an increase in base salaries and
related bonuses and expenses associated with the ESOP and RRP plans.

Occupancy  expense and data  processing  and  outside  service  expense  changed
nominally from 1997 to 1998.  Other  operating  expense  decreased from $339,150
during 1997 to 281,750 during 1998, a decrease of $57,400. The decrease in other
operating expense was a continuation of expenses  associated with the Conversion
in 1996 which carried forward to 1997.

INCOME TAXES

The Association's effective income tax rate was 36.9% and 37.3% in 1998 and 1997
respectively.  The differences in rates were due to changes in the components of
permanent tax differences.

                         CAPITAL RESOURCES AND LIQUIDITY

During 1998 Wake Forest  Federal  declared  dividends  of $.10 per share for the
first  quarter,  $.12 per share for the for each of its last three  quarters  of
operations.  Although  the  Association  anticipates  that it will  continue  to
declare cash dividends on a regular basis,  the Board of Directors will continue
to review its policy on the payment of dividends on an ongoing  basis,  and such
payment  will be subject to future  earnings,  cash flows,  capital  needs,  and
regulatory restrictions.

The  objective  of the  Association's  liquidity  management  is to  ensure  the
availability of sufficient  cash flows to meet all financial  commitments and to
capitalize on opportunities to enhance  stockholders'  value. More specifically,
liquidity ensures that adequate funds are available to meet deposit withdrawals,
fund loan and capital expenditure  commitments,  maintain reserve  requirements,
pay operating expenses, and provide funds


                                       11
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS



for  debt  service,   dividends  to   stockholders,   and  other   institutional
commitments.  Funds are primarily  provided  through  financial  resources  from
operating  activities,  expansion of the deposit  base,  repayments  received on
loans, borrowings, the sale or maturity of investments,  or the ability to raise
equity capital.  During the year ended  September 30, 1998,  cash, a significant
source  of  liquidity,  increased  to  approximately  $15.3  million.  Cash flow
resulting from internal operating activities provided increases of $1,262,700 in
cash during the year ended September 30, 1998. Also,  financing  activities have
provided  Wake  Forest  Federal  with  sources  of funds  for asset  growth  and
liquidity. For the year ended September 30, 1998, deposits grew by approximately
$10 million.  Such funds were used primarily to fund investment and loan growth.
The Association's  ability to generate deposits has historically been sufficient
to fund its loan demand and provide for adequate  liquidity  without the need to
access other forms of credit  availability.  In addition,  the Association has a
readily available source of credit through its borrowing capacity at the Federal
Home Loan Bank of Atlanta.  Cash provided by operating and financing  activities
is used by Wake Forest Federal to originate new loans to customers,  to maintain
the Association's liquid investment portfolios, and to meet short term liquidity
requirements.  During 1998 and 1997, loans outstanding increased by $1.7 million
and $5.9 million, respectively. The Association purchased approximately $500,000
in  investment  securities  during  1998  and  1997,  respectively.  There  were
maturities of $1.0 million in investment securities during 1998, none in 1997.

          Regulations  of the OTS  require a savings  institution  to maintain a
specified  liquidity ratio (presently 4.0%) of cash, accrued interest receivable
on  unpledged  assets  that  qualify as liquid  assets and  specified  unpledged
securities to net  withdrawable  deposit accounts and borrowings due in one year
or less. The  Association's  liquidity  ratio at September 30, 1998, as computed
under OTS regulations,  was considerably in excess of such  requirements.  Given
its excess  liquidity and its ability to borrow from the Federal Home Loan Bank,
the Association  believes that it will have  sufficient  funds available to meet
anticipated future loan commitments,  unexpected deposit withdrawals,  and other
cash requirements.

                     IMPACT OF INFLATION AND CHANGING PRICES

The  financial  statements  and  accompanying  footnotes  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  consideration for changes in the relative purchasing
power of money over time due to  inflation.  The assets and  liabilities  of the
Association are primarily  monetary in nature and changes in interest rates have
a  greater  impact  on the  Association's  performance  than do the  effects  of
inflation.


                                       12
<PAGE>


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


                          FUTURE REPORTING REQUIREMENTS

The  Financial  Accounting  Standards  Board has issued  Statement  of Financial
Accounting Standard (SFAS) No. 130, Reporting  Comprehensive  Income,  which the
Association  will be  required  to adopt  beginning  in the fiscal year ended of
September 30, 1999.

SFAS  No.  130,  Reporting  Comprehensive  Income,   establishes  standards  for
reporting  and display of  comprehensive  income and its  components  (revenues,
expenses,  gains  and  losses)  in  a  full  set  of  general-purpose  financial
statements.  The  Statement  requires  that all items  that are  required  to be
recognized under accounting  standards as components of comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other financial statements. The Statement does not require a specific format for
that  financial  statement  but requires  the display of an amount  representing
total  comprehensive  income for the  period in that  financial  statement.  The
Statement requires (a) classification of items of other comprehensive  income by
their nature in a financial statement and (b) display the accumulated balance of
other  comprehensive  income  separately  from retained  earnings and additional
paid-in  capital in the equity  section of a statement  of  financial  position.
Adoption of SFAS No. 130 will have no effect on the  Association  's net income,
but will require that net income be combined with unrealized  gains or losses on
available for sale securities to report comprehensive income.







                                       13
<PAGE>


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS



                           ASSET/LIABILITY MANAGEMENT

Wake  Forest  Federal's  asset/liability   management,  or  interest  rate  risk
management,  is focused  primarily  on  evaluating  and  managing the Bank's net
interest  income  given  various  risk  criteria.  Factors  beyond  Wake  Forest
Federal's  control,  such as the effects of changes in market interest rates and
competition, may also have an impact on the management of interest rate risk.

In the  absence  of  other  factors,  Wake  Forest  Federal's  overall  yield on
interest-earning  assets  will  increase  as  will  its  cost  of  funds  on its
interest-bearing  liabilities when market rates increase over an extended period
of time. Inversely, Wake Forest Federal's yields and cost of funds will decrease
when market rates decline. Wake Forest Federal is able to manage these swings to
some extent by attempting to control the  maturities or rate  adjustments of its
interest-earning  assets and interest-bearing  liabilities over given periods of
time.  Wake Forest  Federal's  "gap" is typically  described  as the  difference
between the amounts of such assets and liabilities which reprice within a period
of time. In a declining interest rate environment a negative gap, or a situation
where Wake Forest Federal's  interest-bearing  liabilities  subject to repricing
exceed the level of interest-earning  assets which will mature or reprice, has a
favorable impact on Wake Forest Federal's net interest  income.  Conversely,  an
increase  in general  market  rates will tend to  adversely  affect  Wake Forest
Federal's net interest income.

In order to minimize the  potential  effects of adverse  material and  prolonged
increases  or  decreases  in  market  interest  rates on Wake  Forest  Federal's
operations,  management has implemented an  asset/liability  program designed to
improve  Wake  Forest  Federal's   interest  rate  gap.  The  program  primarily
emphasizes the  origination of adjustable rate mortgage loans which are held for
investment  purposes,  the  origination  of loans  which meet  secondary  market
requirements  and can therefore be sold if and when management  deems such sales
advisable,  the  investment  of  excess  cash  in  short  or  intermediate  term
interest-earning assets, and the solicitation of checking or transaction deposit
accounts  which are less  sensitive  to  changes  in  interest  rates and can be
repriced rapidly.

The following  Market Risk Analysis table  reflects  maturities of interest rate
sensitive assets and liabilities over the next five years.



                                       14
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


                              Market Risk Analysis


<TABLE>
<CAPTION>
                                                                  Expected Maturity Date
                         ----------------------------------------------------------------------------------------------------------
                                                                  Year Ended December 31,
                         ----------------------------------------------------------------------------------------------------------
                                1999             2000             2001            2002             2003             Thereafter
                         ---------------- ----------------- --------------- -------------- ------------------ ---------------------
<S>                       <C>               <C>             <C>             <C>              <C>                <C>
Assets:
  Loans-fixed:
   Balance .............     $ 27,629,150      $ 66,850        $ 513,900       $ 155,050        $ 65,400           $ 6,956,300
  Interest rate ........             9.24%         6.67%            9.50%           9.32%           9.41%                 9.35%
  Loans-variable(1):
   Balance .............        6,992,100     8,787,150       11,872,000       2,268,450         688,550               393,950
  Interest rate ........             8.18%         8.66%            8.87%           8.77%           8.62%                 8.13%
  Investments(2):
   Balance .............       16,258,800       499,650            --              --               --                    --
  Interest rate ........             5.44%         5.50%           --              --               --                    --

Liabilities:
  Deposits(3)
   Balance .............      12,310,800          --               --              --               --                    --
  Interest rate ........            2.60%         --               --              --               --                    --
  Deposits-certificates:
   Balance .............      32,404,600      8,389,650        3,374,700      1,448,350        2,058,150                  --
  Interest rate ........            5.78%          6.12%            5.90%          6.24%            5.93%                 --
</TABLE>




<TABLE>
<CAPTION>
                                          Expected Maturity Date
                         ------------------------------------------------------
                                         Year Ended December 31,
                         ------------------------------------------------------
                                   Total                      Fair Value
                         ------------------------   ---------------------------
<S>                      <C>                          <C>
Assets:
  Loans-fixed:
   Balance .............        35,386,650                   $35,382,600
  Interest rate ........              9.27%                       --
  Loans-variable(1):
   Balance .............        31,002,200                    31,002,200
  Interest rate ........              8.64%                       --
  Investments(2):
   Balance .............        16,758,450                    17,527,900
  Interest rate ........              5.44%                       --

Liabilities:
  Deposits(3)
   Balance .............        12,310,800                    12,310,800
  Interest rate ........              2.60%                       --
  Deposits-certificates:
   Balance .............        47,675,450                    47,951,450
  Interest rate ........              5.87%                       --
</TABLE>



(1)  Maturities  of variable  rate loans based on  contractual  maturity  except
     equity  line  mortgages  and  lines  of  credit,  which  are  based on next
     repricing date
(2)  Includes  interest bearing  deposits and investment  securities at carrying
     value
(3)  Includes passbook accounts and money market accounts




                                       15
<PAGE>
                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

                              Rate/Volume Analysis

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

<TABLE>
<CAPTION>
                                                      Year ended September 30,
                                                            1998 vs. 1997
                                  --------------------------------------------------------------
                                                 Increase (Decrease) Attributable to
                                  --------------------------------------------------------------

                                       Volume          Rate        Rate/Volume         Net
                                  --------------------------------------------------------------
                                                          (In Thousands)
<S>                                     <C>            <C>           <C>            <C>
Assets:
 Interest-earning assets:
 Interest-bearing deposits             $ 252          $ 14           $  9             $275
 Investment securities                    19           (11)            (2)               6
 Loans receivable                        304           201             14              519
                                       -----          -----          -----            -----
       Total                             575           204             21              800
                                       -----          -----          -----            -----
Liabilities:
 Interest-bearing liabilities:
 ESOP Debt                                (5)           --             --               (5)
 Passbook savings                         10            --             --               10
 NOW and MMDA Accounts                    (5)           (7)            --              (12)
 Certificates of deposit                 492            (3)            (1)             488
                                       -----          -----          -----            -----
       Total                             492           (10)            (1)             481
                                       -----          -----          -----            -----
       Net interest incom              $  83          $214           $ 22             $319
                                       =====          =====          =====            =====
</TABLE>

<TABLE>
<CAPTION>
                                                                     Year ended September 30,
                                                                          1998 vs. 1997
                                     ---------------------------------------------------------------------------
                                                               Increase (Decrease) Attributable to
                                      ---------------------------------------------------------------------------

                                           Volume              Rate           Rate/Volume            Net
                                      ------------------ --------------------------------------------------------
                                                                     In Thousands)
<S>                                        <C>                <C>              <C>                 <C>
Assets:
 Interest-earning assets:
 Interest-bearing deposits                 $(146)             $(10)             $  2                 $(154)
 Investment securities                       124               (12)              (18)                   94
 Loans receivable                            265               112                 7                   384
                                            -----             -----             -----                -----
       Total                                 243                90                (9)                  324
                                            -----             -----             -----                -----
Liabilities:
 Interest-bearing liabilities:
 ESOP Debt                                     6                 1                --                     7
 Passbook savings                              9                --                (1)                    8
 NOW and MMDA Accounts                        11               (13)               (1)                   (3)
 Certificates of deposit                     (54)             (101)                3                  (152)
                                            -----             -----             -----                -----
       Total                                 (28)             (113)                1                  (140)
                                            -----             -----             -----                -----
       Net interest incom                  $ 271              $203             $ (10)                $ 464
                                            =====             =====             =====                =====
</TABLE>

                                       16
<PAGE>


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS

                  Average Balances, Interest, Yields and Costs

The following table sets forth certain information  relating to he Association's
average balance sheets and reflects the average yield on assets and average cost
of  liabilities  at and for the  periods  indicated.  Such  yields and costs are
derived  by  dividing  income or  expense  by the  average  balance of assets or
liabilities,  respectively,  for the periods  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 a material
difference in the information presented.

<TABLE>
<CAPTION>
                                                                                               Year Ended September 30,
                                                                                -------------------------------------------------

                                                 At September 30, 1998                               1998
                                         ----------------------------------------------------------------------------------------

                                                                  Average         Average Balance     Interest         Average
                                           Actual Balance        Yield/Cost                                          Yield/Cost
                                         ----------------------------------------------------------------------------------------
                                                                        (Dollars in Thousands)
<S>                                         <C>                     <C>            <C>              <C>                 <C>
Assets:
Interest earning assets:


   Interest-bearing deposits                $   14,379              5.75%          $   12,588       $     699           5.55%
   Investment securities                         3,149              4.65%               3,500             181           5.17%
   Loans receivable(1)                          55,363              8.96%              52,257           5,103           9.77%
                                            ----------                             ----------       ---------
   Total interest-earning assets                72,891              8.14%              68,345       $   5,983           8.75%
                                                                                                    ---------
   Non-interest-earning assets                  1,469                                  3,109
                                            ---------                              ---------
       Total                                $  74,360                             $   71,454
                                            ==========                             ==========

Liabilities and retained earnings:
Interest-bearing liabilities:
   ESOP Debt                                $     265               8.50%         $      294        $     26            8.50%
   Passbook accounts                            3,599               3.07%              3,338             100            3.00%
   NOW and MMDA accounts                        8,378               2.50%              8,289             303            3.66%
   Certificates of deposit                     47,675               5.89%             45,423           2,643            5.82%
                                            ----------                             ----------       ---------
Total interest-bearing liabilities             59,917               5.17%             57,344       $   3,072            5.36%
                                                                                                    ---------
Non-interest-bearing liabilities                1,276                                  1,552
Stockholders' Equity                           13,167                                 12,558
                                            ----------                             ----------
       Total                                $  74,360                             $   71,454
                                            ==========                             ==========
Net interest income and interest rate
   spread(2)                                                         2.97%                         $   2,911            3.40%
                                                                                                    =========
Net yield on interest-earing
   assets(3)                                                         3.99%                                              4.26%
Ratio of interest-earning assets to
   interest-bearing liabilities                                    121.65%                                            119.18%

</TABLE>


<TABLE>
<CAPTION>
                                                           Year Ended September 30,
                                         ----------------------------------------------------------

                                                                     1997
                                         ----------------------------------------------------------

                                            Average Balance        Interest            Average
                                                                                      Yield/Cost
                                         ----------------------------------------------------------
                                                            (Dollars in Thousands)
<S>                                           <C>                <C>                     <C>
Assets:
Interest earning assets:
   Interest-bearing deposits                  $    7,896         $     424               5.37%
   Investment securities                           3,162               175               5.53%
   Loans receivable(1)                            49,004             4,584               9.35%
                                              ----------         ---------
   Total interest-earning assets                  60,062         $   5,183               8.63%
                                                                 ---------
   Non-interest-earning assets                     1,913
                                              ----------
       Total                                  $   61,975
                                              ==========

Liabilities and retained earnings:
Interest-bearing liabilities:
   ESOP Debt                                  $      353         $      30               8.50%
   Passbook accounts                               3,019                90               2.98%
   NOW and MMDA accounts                           8,432               315               3.74%
   Certificates of deposit                        36,979             2,155               5.83%
                                              ----------         ---------
Total interest-bearing liabilities                48,783         $   2,590               5.31%
                                                                 ---------
Non-interest-bearing liabilities                   1,116
Stockholders' Equity                              12,076
                                              ----------
       Total                                  $   61,975
                                              ==========
Net interest income and interest rate
   spread(2)                                                     $   2,593               3.32%
                                                                 =========
Net yield on interest-earing
   assets(3)                                                                             4.32%
Ratio of interest-earning assets to
   interest-bearing liabilities                                                        123.12%
</TABLE>


(1)  Balance  is net of  deferred  loan fees and loans in  process.  Non-accrual
     loans are included in the balances.

(2)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.

(3)  Net  yield  on  interest-earning  assets  represents  net  interest  income
     dividend by average interest-earning assets.



                                 YEAR 2000 ISSUE


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




                                       17
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS



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

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

In order to address the Year 2000 Issue and to minimize  its  potential  adverse
impact,  management  has begun a process to identify areas that will be affected
by the Year 2000 Problem,  assess its potential  impact on the operations of the
Association,  monitor the progress of third party software vendors in addressing
the matter,  test changes  provided by these  vendors,  and develop  contingency
plans  for any  critical  systems  which  are not  effectively  reprogrammed.  A
committee of senior  officers of the Association has been formed to evaluate the
effects that the upcoming Year 2000 could have on computer  programs utilized by
the Association. The Association's plan is divided into the five phases:

     (1)  Awareness.  Define the problem,  obtain  executive  level  support and
          develop an overall strategy. This phase was completed in April 1998.

     (2)  Assessment.  Identify all systems and the  criticality of the systems.
          This phase was completed in June 1998.

     (3)  Renovation.  Program  enhancements,  hardware and  software  upgrades,
          system  replacements,  and  vendor  certifications.  This  phase is in
          process and with a scheduled completion date of December 1998.

     (4)  Validation. Test and verify system changes and coordinate with outside
          parties.  This phase is in process with a scheduled completion date of
          April 1999.

     (5)  Implementation.  Components certified as Year 2000 compliant and moved
          to  production.  This phase is in process with a scheduled  completion
          date of July 1999.






                                       18
<PAGE>

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                      MANAGEMENT'S DISCUSSION AND ANALYSIS


Third party vendors  provide the majority of software  used by the  Association.
All of the Association's vendors are aware of the Year 2000 situation,  and each
has assured the  Association  that it is currently  working to have its software
compliant by July 1999, and testing for the critical applications began in April
1998. This will enable the Association to devote substantial time to the testing
to the upgraded systems prior to the arrival of the millennium.  The Association
utilizes the service of a third party  vendor to provide the  software  which is
used  to  process  and  maintain  most  mortgage  and  deposit  customer-related
accounts. This vendor has provided the Company with a software version which has
been certified to be Year 2000 compliant. Testing by the Association is underway
to verify  compliance for its application and usage.  The Association  presently
believes that with  modifications  to existing  software and  conversions to new
software,  the Year 2000 Problem will be  mitigated  without  causing a material
adverse  impact  on  the  operations  of  the  Association.   However,  if  such
modifications  and  conversions are not made, or are not completed  timely,  the
Year 2000 Problem could have an impact on the operations of the Association.

In  addition,  monitoring  and  managing  the Year 2000  project  will result in
additional  direct and indirect costs to the  Association.  Direct costs include
potential  charges by third party  software  vendors  for product  enhancements,
costs involved in testing software  products for Year 2000  compliance,  and any
resulting costs for developing and implementing  contingency  plans for critical
software  products  which are not  enhances.  Indirect  costs  will  principally
consist of the time devoted by existing employees in monitoring  software vendor
progress,  testing  enhanced  software  products and  implementing any necessary
contingency plans. The Association has spent approximately  $32,000 on Year 2000
related costs to date and estimates that it will spend an additional $35,000 for
Year 2000 compliance. Both direct and indirect costs of addressing the Year 2000
Problem  will be charged to  earnings  as  incurred.  The  Association  does not
believe  that such costs will have a material  effect on results of  operations.
However,  there can be no guarantee that the systems of other companies on which
the Association's  systems rely will be timely  converted,  or that a failure to
convert  by  another  company  or a  conversion  that is  incompatible  with the
Association's   systems,   would  not  have  material   adverse  effect  on  the
Association.

The costs of the project and the date on which the Association plans to complete
the Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous  assumptions of future events including the continued
availability  of certain  resources,  third party  modification  plans and other
factors.  However,  there  can be no  guarantee  that  these  estimates  will be
achieved and actual results could differ  materially from those plans.  Specific
factors that might cause such material  differences include, but are not limited
to, the availability and cost of personnel  trained in this area, the ability to
locate and correct all relevant computer codes, and similar uncertainties.



                                       19
<PAGE>



                          INDEPENDENT AUDITOR'S REPORT


To the Board of Directors
Wake Forest Federal  Savings & Loan  Association
Wake Forest, North Carolina

We have  audited the  accompanying  statements  of  financial  condition of Wake
Forest Federal Savings & Loan  Association as of September 30, 1998 and 1997 and
the related statements of income,  stockholders'  equity, and cash flows for the
years then ended.  These  financial  statements  are the  responsibility  of the
Association's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of Wake Forest Federal Savings &
Loan  Association  as of  September  30,  1998 and 1997 and the  results  of its
operations  and its cash  flows  for the years  then  ended in  conformity  with
generally accepted accounting principles.


                                           /s/ McGladrey & Pullen, LLP


Raleigh, North Carolina
October 30, 1998, except for Note
15, as to which the date is
November 16, 1998.




                                       20
<PAGE>


WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

STATEMENTS OF FINANCIAL CONDITION
SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
ASSETS                                                         1998            1997
- ------------------------------------------------------------------------------------------
<S>                                                        <C>             <C>
Cash:
Interest-bearing deposits                                  $  14,378,700   $    5,262,400

Noninterest-bearing deposits                                     932,650          542,250
                                                           -------------------------------
                                                              15,311,350        5,804,650
                                                           -------------------------------
Investment securities (Note 2):
Available for sale, at market value                            2,785,100        3,044,650

FHLB stock                                                       364,100          364,100

Loans receivable, net (Note 3)                                55,363,450       53,672,500
Accrued interest receivable, investments                          25,550           35,400
Property and equipment, net (Note 4)                             459,550          492,150
Prepaid expenses and other assets                                 51,350           39,950
                                                           -------------------------------
Total assets                                               $  74,360,450   $   63,453,400
                                                           ===============================

LIABILITIES AND EQUITY
Liabilities:
Savings accounts (Note 5)                                  $  60,037,950   $   50,055,750

Accounts payable and accrued expenses                            303,200          309,650

Dividends payable                                                145,900          119,100

Note payable - ESOP (Note 9)                                     264,850          323,700

Deferred income taxes (Note 10)                                  170,600          106,100

Redeemable common stock held by the ESOP, net of

unearned ESOP shares (Note 9)                                    270,750          417,900
                                                           -------------------------------
Total liabilities                                             61,193,250       51,332,200
                                                           -------------------------------
Commitments and contingencies (Note 12)
Stockholders' Equity (Note 11):
Preferred stock, authorized 1,000,000 shares, none issued           --              --

Common stock, $.01 par value, authorized 5,000,000 shares;
issued and outstanding 1,215,862 in 1998 and 1,191,200
in 1997                                                           12,000           11,900

Additional paid-in-capital                                     4,772,950        4,592,750

Net unrealized gain on available for sale securities, net
of tax (Note 2)                                                  477,100          334,950

Retained  earnings, substantially restricted (Note 11)         7,905,150        7,181,600
                                                           -------------------------------
Total stockholders' equity                                    13,167,200       12,121,200
                                                           -------------------------------
                                                           $  74,360,450   $   63,453,400
                                                           ===============================
</TABLE>


See Notes to Financial Statements.


                                       21
<PAGE>


WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

STATEMENTS OF INCOME
YEARS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 1998            1997
- -------------------------------------------------------------------------------------------
<S>                                                        <C>              <C>
Interest and dividend income:
Loans                                                      $    5,103,450   $    4,583,850

Investment securities                                             180,950          175,150

Interest-bearing deposits                                         698,850          423,800
                                                           --------------------------------
                                                                5,983,250        5,182,800
                                                           --------------------------------
Interest expense:
Savings accounts (Note 5)                                       3,046,000        2,559,700

Borrowings                                                         25,950           30,550
                                                           --------------------------------
                                                                3,071,950        2,590,250
                                                           --------------------------------
NET INTEREST INCOME                                             2,911,300        2,592,550
                                                           --------------------------------
Noninterest income:                                                33,600           56,450
                                                           --------------------------------
Noninterest expense:
Compensation and benefits (Notes 6,7, 8, and 9)                   781,500          667,650

Occupancy                                                          44,950           37,550

Federal insurance premiums
and operating assessments                                          55,300           66,000

Data processing and outside service fees                          100,650           84,900

Other operating expense                                           281,750          339,150
                                                           --------------------------------
                                                                1,264,150        1,195,250
                                                           --------------------------------

INCOME BEFORE INCOME TAXES                                      1,680,750        1,453,750
                                                           --------------------------------
Income taxes (Note 10):
Current                                                           642,500          456,550

Deferred                                                          (22,650)          85,800
                                                           --------------------------------
                                                                  619,850          542,350
                                                           --------------------------------
NET INCOME                                                 $    1,060,900   $      911,400
                                                           ================================

Basic earnings per share                                   $         0.91   $         0.79
                                                           ================================
Diluted earnings per share                                 $         0.89   $         0.78
                                                           ================================
Dividends paid per share                                   $         0.46   $         0.35
                                                           ================================
</TABLE>


See Notes to Financial Statements.


                                       22
<PAGE>
WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                    UNREALIZED
                                                     RETAINED        ADDITIONAL       UNREALIZED
                                                      COMMON          PAID IN           GAIN ON      RETAINED
                                                      STOCK           CAPITAL         SECURITIES     EARNINGS         TOTAL
- ---------------------------------------------------------------------------------  ----------------------------------------------
<S>                                               <C>             <C>               <C>            <C>               <C>
Balance at September 30, 1996                     $     11,900    $    4,565,900    $  229,700     $ 6,913,750       $ 11,721,250
                                                                                                       911,400            911,400
Net income for 1997                                        --                --          --                                26,850

Contributions to ESOP (Note 9)                             --             26,850         --           (226,650)          (226,650)
                                                           --                --          --           (416,900)          (416,900)
Market value adjustment for redeemable
common stock eld by ESOP                                   --                --       105,250           --               105,250
                                                  ------------    --------------    ----------       ---------       ------------
Cash dividends ($0.35 per share)

Net unrealized gain on securities
Balance at September 30, 1997                           11,900         4,592,750       334,950       7,181,600         12,121,200

Net income for 1998                                        --                --          --          1,060,900          1,060,900

Contributions to ESOP (Note 9)                             --             55,000         --             --                 55,000

Market value adjustment for redeemable
 common stock  held by ESOP                                --                --          --            206,050            206,050

Issuance of stock to the RRP
(Note 7)                                                   200           283,400         --             --                283,600

Deferral of RRP shares issued but not
earned (Note 7)                                           (150)         (222,050)        --             --               (222,200)

Amortization of earned RRP shares (Note 7)                 --             33,100         --             --                 33,100

Stock options exercised (2,414 shares)                      50            30,750         --             --                 30,800

Cash dividends ($0.46 per share)                           --                --          --           (543,400)          (543,400)

Net unrealized gain on securities                          --                --         142,150         --                142,150
                                                  -------------------------------  ----------------------------------------------
Balance at September 30, 1998                     $     12,000    $    4,772,950   $   477,100   $   7,905,150       $ 13,167,200
                                                  ===============================  ==============================================


</TABLE>


See Notes to Financial Statements.


                                       23

<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 1998             1997
- --------------------------------------------------------------------------------------------
<S>                                                        <C>              <C>
Cash Flows From Operating Activities
Net income                                                 $    1,060,900   $     911,400

Adjustments to reconcile net income to net
  cash provided by operations:

Depreciation                                                       35,700          44,500

Gain on disposal of real estate acquired
in settlement of loans                                               --           (17,000)

Amortization of discounts on investments                          (11,650)        (14,050)

Amortization of unearned RRP shares                                56,750            --

ESOP compensation expense credited to
paid-in-capital                                                    55,000          26,850

Deferred income taxes                                             (22,650)         85,800

Changes in assets and liabilities:

(Increase) decrease in:

   Accrued interest receivable                                      9,850          (2,850)

   Prepaid expenses and other assets                               (6,400)         25,000

   Income tax refund receivable                                    (4,950)         25,500

Increase (decrease) in:

   Accounts payable and accrued expenses                           31,300        (227,300)
                                                             -------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                       1,203,850         857,850
                                                             -------------------------------
Cash Flows From Investing Activities

Principal collected on  loans                                  31,343,900      22,073,850

Mortgage loans purchased                                          (90,000)       (155,000)

Loans originated                                              (32,944,850)    (28,108,000)

Purchase of investment securities                                (499,500)       (510,200)

Proceeds from maturing investment securities                    1,000,000            --

Purchases of property and equipment                                (3,100)         (4,250)

Proceeds from sale of real estate acquired
 in settlement of  loans                                             --          390,200
                                                             -------------------------------
NET CASH USED IN INVESTING ACTIVITIES                          (1,193,550)       (6,313,400)

<PAGE>
                                                                 1997             1996
- --------------------------------------------------------------------------------------------

Cash Flows From Financing Activities


Cash dividends paid                                              (516,600)         (381,200)

Payments received on excercised options                            30,800             --

Net increase in savings accounts                                9,982,200         1,100,250
                                                              -------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                       9,496,400           719,050
                                                              -------------------------------
NET INCREASE (DECREASE) IN CASH                                 9,506,700        (4,736,500)

Cash:
Beginning                                                       5,804,650        10,541,150
                                                              -------------------------------
Ending                                                      $  15,311,350     $   5,804,650
                                                            =================================
Supplemental Disclosures of Cash Flow Information
Cash payments for:

Interest                                                    $  3,083,600      $   2,575,950
                                                            =================================
Income taxes                                                $    649,950      $     414,800
                                                            =================================
Supplemental Schedule of Noncash Investing
 and Financing Activities:

Net RRP shares issued                                       $     94,500      $        --
                                                            =================================
Fair value of ESOP shares in excess of
unearned ESOP shares charged to retained earnings           $    206,050      $    (226,650)
                                                            =================================
Dividends accrued                                           $    145,900      $     119,100
                                                            =================================
Change in unrealized gain (loss) on available for sale
securities, net of tax effect                               $    142,150      $     105,250
                                                            =================================
Transfers from loans to real estate
acquired in settlement of loans                             $      --         $     337,650
                                                            =================================
</TABLE>


See Notes to Financial Statements.


                                       24
<PAGE>
             NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of business:  The Association is a federally  chartered stock savings and
loan  association,  and its principal  activities  consist of obtaining  savings
deposits and providing  mortgage credit to customers in its primary market area,
the  counties  of northern  Wake and  southern  Franklin  and  Granville,  North
Carolina.   The  Association's   primary  regulator  is  the  Office  of  Thrift
Supervision  (OTS) and its  deposits  are  insured  by the  Savings  Association
Insurance Fund (SAIF) of the Federal Deposit Insurance  Corporation  (FDIC). The
majority of the Association's  common stock (approximately 52%) is owned by Wake
Forest Bancorp M.H.C., a mutual holding  company.  Members of the mutual holding
company consist of depositors and certain borrowers of the Association, who have
the sole  authority  to elect  the  board of  directors  of the  mutual  holding
company.  The mutual holding company is registered as a savings and loan holding
company and is subject to regulation, examination, and supervision by the OTS.

A summary of the Association's significant accounting policies follows:

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

Cash:  For purposes of  reporting  cash flows,  the  Association  considers  all
interest-bearing   deposits  with  maturities  of  less  than  three  months  at
acquisition,  noninterest-bearing  deposits,  and  cash on hand to be  cash.  At
times, the Association maintains deposits in correspondent banks in amounts that
may be in excess of the FDIC insurance limit.

Investment  securities:  The Association  carries its investments at fair market
value or amortized cost depending on its classification of such securities.

Classification  of securities and the Association's  accounting  policies are as
follows:

         Securities held to maturity:  Securities classified as held to maturity
         are those  debt  securities  the  Association  has both the  intent and
         ability to hold to maturity regardless of changes in market conditions,
         liquidity  needs or  changes  in  general  economic  conditions.  These
         securities are carried at cost adjusted for amortization of premiums or
         accretion of  discounts,  computed by a method which  approximates  the
         interest  method,   over  their  contractual   lives.  The  Association
         currently has no securities which are classified as held to maturity.

         Securities available for sale:  Securities  classified as available for
         sale are those debt securities that the Association intends to hold for
         an indefinite period of time but not necessarily to maturity and equity
         securities not  classified as held for trading.  Any decision to sell a
         security  classified  as  available  for sale would be based on various
         factors,  including significant movements in interest rates, changes in
         the  maturity  mix  of  its  securities,   liquidity  needs  and  other
         significant factors.  Securities available for sale are carried at fair
         value. Unrealized gains and losses are reported as a separate component
         of equity,  net of related tax effects.  Realized  gains and losses are
         included in earnings.


                                       25
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 1.   NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Investment securities (continued):

         Securities   held  for  trading:   Trading   securities   are  held  in
         anticipation of short-term market gains. Such securities are carried at
         fair value with realized and  unrealized  gains and losses  included in
         earnings.  The  Association  currently  has  no  securities  which  are
         classified as trading.

Loans receivable: Loans receivable are stated at unpaid principal balances, less
the  allowance  for loan losses and net  deferred  loan  origination  fees.  The
Association's   loan   portfolio   consists   principally   of  mortgage   loans
collateralized  by  first  trust  deeds  on  single  family  residences,   other
residential property, commercial property and land.

Loan fees: The  Association  receives fees for originating  mortgage loans.  The
Association  defers all loan fees less certain  direct costs as an adjustment to
yield with  subsequent  amortization  into  income  over the life of the related
loan.

Allowance for loan losses:  A provision for loan losses is charged to operations
based on the  Association's  evaluation  of the  potential  and inherent risk of
losses in its loan  portfolio.  Such  evaluation  includes a review of loans for
which full  collectibility  appears  doubtful and other  factors,  including the
nature and volume of the portfolio,  overall loan quality,  and current economic
conditions,   which  in  the  Association's   judgment  deserve  recognition  in
estimating such potential  losses.  Provisions not  specifically  identified are
based on the Association's  experience and other factors.  While management uses
the best information  available to make evaluations,  future  adjustments may be
necessary,  if  economic  or  other  conditions  differ  substantially  from the
assumptions used.

The Association  establishes specific loan loss allowances for impaired loans if
it is doubtful  that all  principal and interest due according to the loan terms
will be  collected.  An allowance is recorded if the present value of the loan's
future cash flows,  discounted using the loan's effective interest rate, is less
than the carrying  value of the loan. An impaired loan can also be valued at its
fair value in the market place or on the basis of its  underlying  collateral if
the loan is primarily collateral dependent.  If foreclosure is imminent, and the
loan is  collateral  dependent,  the loan is valued based upon the fair value of
the underlying collateral.

The  Association had no loans  outstanding  during the years ended September 30,
1998 and 1997 which it considers to be impaired. Therefore, there is no specific
allowance for impaired loans at September 30, 1998 and 1997.


                                       26
<PAGE>


WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

Interest income: The Association does not record interest on loans delinquent 90
days or more unless in the opinion of management,  collectibility is assured. If
collectibility  is not  certain,  the  Association  establishes  a  reserve  for
uncollected  interest.  Interest  collected  while the loan is in such status is
credited to income in the period received. If the loan is brought to a status in
which it is no longer  delinquent 90 days, the reserve for uncollected  interest
is reversed and interest income is recognized.  The Association anticipates that
it will  account  for  interest on  impaired  loans in a similar  fashion in the
future  if and  when  it has  impaired  loans.  Such  interest  when  ultimately
collected is credited to income in the period received.











                                       27
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 1.   NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Property, equipment and depreciation:  Property and equipment are stated at cost
less accumulated  depreciation.  The Association computes depreciation primarily
by use of the straight-line method.

Real estate acquired in settlement of loans: Real estate acquired through, or in
lieu of, loan  foreclosure  is  initially  recorded at fair value at the date of
foreclosure  establishing a new cost basis.  After  foreclosure,  valuations are
periodically performed by management and the real estate is carried at the lower
of cost or fair value minus costs to sell. Revenue and expenses from holding the
properties  and additions or recoveries to the valuation  allowance are included
in operations.

Income taxes:  Deferred income taxes are provided on a liability  method whereby
deferred tax assets are  recognized  for deductible  temporary  differences  and
deferred tax  liabilities  are  recognized  for taxable  temporary  differences.
Temporary differences are differences between the reported amounts of assets and
liabilities  and their tax bases.  Deferred  tax assets are reduced by valuation
allowances  if in the opinion of management it is more likely than not that some
portion or all of the  deferred  tax assets will not be  realized.  Deferred tax
assets and  liabilities  are adjusted for the effects of changes in tax laws and
rates on the date of enactment.

Earnings per share: The Association  adopted  Statement of Financial  Accounting
Standard (SFAS) No. 128 during 1998. This statement  requires dual  presentation
of basic and  diluted  earnings  per share  (EPS) with a  reconciliation  of the
numerator and  denominator  of the EPS  computations.  Basic  earnings per share
amounts are based on the weighted  average  shares of common stock  outstanding.
Diluted  earnings per share assume the  conversion,  exercise or issuance of all
potential  common stock  instruments  such as options,  warrants and convertible
securities,  unless  the  effect is to reduce a loss or  increase  earnings  per
share. Shares owned by the Association's ESOP that have not been committed to be
released  are not  considered  to be  outstanding  for the purposes of computing
earnings per share.  Accordingly,  this  presentation  has been adopted for both
periods  presented.  There were no  adjustments  required  to net income for all
periods  presented in the computation of diluted  earnings per share.  The basic
and  diluted  weighted  average  shares  outstanding  for  1998  and 1997 are as
follows:


                                       28
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                DILUTED
                                                                           1998            1997
                                                                      -----------------------------
<S>                                                                   <C>                <C>
WEIGHTED AVERAGE OUTSTANDING SHARES USED FOR BASIC EPS                  1,169,464        1,158,014

Plus incremental shares from assumed issuances pursuant to
stock options and stock award plans                                        24,178            6,405
                                                                      -----------------------------
Weighted average outstanding shares used for diluted EPS                1,193,642        1,164,419
                                                                      =============================
</TABLE>


Off-balance-sheet  risk and credit risk: The Association is a party to financial
instruments  with  off-balance-sheet  risk such as commitments to extend credit.
Management  assesses the risk related to these  instruments  for potential loss.
The  Association  lends  primarily  on  one-to-four   family  residential  loans
throughout its primary lending area,  Wake,  Franklin and Granville  counties of
North Carolina.






                                       29
<PAGE>
WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

NOTE 1.   NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Fair value of financial instruments:  Estimated fair values have been determined
by the Association using available market information and appropriate  valuation
methodologies.  However,  considerable  judgment  is  required  to  develop  the
estimates of fair value.  Accordingly,  the  estimates for the fair value of the
Association's  financial  instruments  are  not  necessarily  indicative  of the
amounts the Association  could realize in a current market exchange.  The use of
different  market  assumptions or estimation  methodologies  may have a material
effect on the estimated fair value amounts.  The fair value  estimates are based
on pertinent  information  available  to  management  as of September  30, 1998.
Although management is not aware of any factors that would significantly  affect
the estimated  fair value  amounts,  such amounts have not been  comprehensively
revalued  for  purposes  of these  financial  statements  since that  date,  and
therefore,  current  estimates of fair value may differ  significantly  from the
amounts presented herein. The following methods and assumptions were used by the
Association in estimating its fair value disclosures for financial instruments:

   Cash and accrued  interest  receivable:  The carrying amounts reported in the
   statement of financial condition approximate those assets' fair values.

   Investment   securities:   The  fair  values  of  investment  securities  are
   determined based on quoted market values. For the Association's investment in
   Federal  Home Loan Bank stock,  no ready  market  exists and it has no quoted
   market value. For disclosure  purposes,  such stock is assumed to have a fair
   value which is equal to its cost.

   Loans   receivable:   The  fair  value  for  all  loans,   except  short-term
   construction  loans, has been estimated by discounting  projected future cash
   flows using the current rate at which loans with similar  maturities would be
   made to borrowers with similar credit ratings. Certain prepayment assumptions
   were made to the  Association's  portfolio of long-term  fixed rate  mortgage
   loans.  The fair value of construction  loans is assumed to be equal to their
   recorded amounts because such loans have relatively short terms and fluctuate
   with prime.

   Deposits:  The fair value of deposits with no stated  maturities is estimated
   to be equal to the amount  payable on demand at September 30, 1998.  The fair
   value of certificates of deposit is based upon the discounted value of future
   contractual cash flows. The discount rate is estimated using rates offered on
   September 30, 1998 for deposits of similar remaining maturities.


                                       30
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


   ESOP note payable:  The fair value of the ESOP note is assumed to be equal to
   its  recorded  amount  because the terms of the note are similar to the terms
   the Association could currently obtain for comparable debt instruments.

Off-balance-sheet  commitments:  Because the  Association's  commitments,  which
consist entirely of loan commitments, are either short-term in nature or subject
to   immediate   repricing,   no  fair   value  has  been   assigned   to  these
off-balance-sheet items.

Future  Reporting  Requirements:  The Financial  Accounting  Standards Board has
issued SFAS No. 130, Reporting  Comprehensive  Income which the Association will
be required to adopt subsequent to September 30, 1998.






                                       31
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS



NOTE 1.   NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Future Reporting Requirements (continued):

SFAS  No.  130,  Reporting  Comprehensive  Income,   establishes  standards  for
reporting  and display of  comprehensive  income and its  components  (revenues,
expenses,  gains  and  losses)  in  a  full  set  of  general-purpose  financial
statements.  The  Statement  requires  that all items  that are  required  to be
recognized under accounting  standards as components of comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other financial statements. The Statement does not require a specific format for
that  financial  statement  but requires  the display of an amount  representing
total  comprehensive  income for the  period in that  financial  statement.  The
Statement requires (a) classification of items of other comprehensive  income by
their nature in a financial statement and (b) display of the accumulated balance
of other  comprehensive  income separately from retained earnings and additional
paid-in  capital in the equity  section of a statement  of  financial  position.
Adoption of SFAS No. 130 will have no effect on the  Association  's net income,
but will require that net income be combined with unrealized  gains or losses on
available for sale securities to report comprehensive income.

         INVESTMENT SECURITIES

The amortized cost, estimated market value and gross unrealized gains and losses
of the Association's investment securities at September 30, 1998 and 1997 are as
follows:

<TABLE>
<CAPTION>
                                                                1998
                                       -------------------------------------------------------
                                                       GROSS         GROSS      ESTIMATED
                                       AMORTIZED     UNREALIZED    UNREALIZED    MARKET
                                         COST          GAINS         LOSSES      VALUE
                                       -------------------------------------------------------
<S>                                    <C>          <C>            <C>         <C>
Available for sale securities:

Marketable equity securities:

FHLMC stock                            $   15,200   $  752,250     $    --        $   767,450
</TABLE>


                                       32
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>

<S>                                      <C>             <C>        <C>              <C>
Debt securities:

U.S. Treasury obligations                  2,000,450       17,200        --          2,017,650
                                          ------------------------------------------------------
                                           2,015,650      769,450        --          2,785,100
                                          ------------------------------------------------------
Nonmarketable equity securities:

Federal Home Loan Bank stock                 364,100           --        --            364,100
                                          ------------------------------------------------------
                                          $2,379,750   $  769,450    $   --       $  3,149,200
                                          ======================================================
</TABLE>





                                       33
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 2.         INVESTMENT SECURITIES (CONTINUED)

<TABLE>
<CAPTION>
                                                                           1997
                                                  -------------------------------------------------------
                                                                   GROSS         GROSS        ESTIMATED
                                                    AMORTIZED     UNREALIZED    UNREALIZED     MARKET
                                                      COST          GAINS         LOSSES       VALUE
                                                  -------------------------------------------------------
<S>                                               <C>            <C>           <C>          <C>
Available for sale securities:
Marketable equity securities:

FHLMC stock                                       $    15,200      $  531,350   $    --       $   546,550

Debt securities:

U.S. Treasury obligations                           2,489,250           8,850        --         2,498,100
                                                  -------------------------------------------------------
                                                    2,504,450         540,200        --         3,044,650
                                                  -------------------------------------------------------
Nonmarketable equity securities:

Federal Home Loan Bank stock                          364,100            --          --           364,100
                                                  -------------------------------------------------------
                                                  $ 2,868,550      $  540,200   $    --      $  3,408,750
                                                  =======================================================
</TABLE>

The  amortized  cost and  estimated  market  values of  available  for sale debt
securities at September 30, 1998 by contractual maturity are shown below:

<TABLE>
<CAPTION>
                                                    SEPTEMBER 30, 1998
                                            -----------------------------
                                                              ESTIMATED
                                              AMORTIZED         MARKET
                                                 COST           VALUE
                                            ----------------------------
<S>                                         <C>            <C>
Due in one year or less                     $  1,500,800    $  1,511,100
Due in one year through five years               499,650         506,550
                                            ----------------------------
                                            $  2,000,450    $  2,017,650
                                            ============================

</TABLE>


                                       34
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

There were no sales of investment  securities  during the years ended  September
30, 1998 and 1997.

The change during 1998 and 1997 in net  unrealized  gains and losses  associated
with  available  for sale  securities  is as  follows:

<TABLE>
<CAPTION>
                                                          1998             1997
                                                      ----------------------------
<S>                                                   <C>                  <C>
Balance in equity component, beginning of year         $  334,950    $   229,700

Change in unrealized gains                                229,250        169,700

Change in related deferred income taxes                   (87,100)       (64,450)
                                                      ----------------------------
Balance in equity component, end of year              $   477,100    $   334,950
                                                      ============================

</TABLE>


NOTE 2.         INVESTMENT SECURITIES (CONTINUED)

The Association,  as a member of the Federal Home Loan Bank system,  is required
to maintain an  investment  in capital stock of the Federal Home Loan Bank in an
amount equal to the greater of 1% of its outstanding home loans or one-twentieth
of its  outstanding  advances.  No ready market exists for the bank stock and it
has no quoted market value.  For disclosure  purposes,  such stock is assumed to
have a market value which is equal to cost.


         LOANS RECEIVABLE

Loans receivable consist of the following:
                                                 1998             1997
                                             --------------------------------

First mortgage loans:
Single family, one-to-four units             $  25,479,350    $   28,234,000


                                       35
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

<S>                                              <C>            <C>

Multifamily, residential                            289,400         379,000

Commercial real estate                            5,830,600       6,791,000

Land                                              4,840,200       4,611,000

Residential construction                         25,339,700      18,082,000

Commercial construction                           2,246,850       3,261,000

Lines of credit                                     865,950          --
                                                 ----------------------------
                                                 64,892,050      61,358,000
Equity line mortgages                             1,295,800          --
Loans on savings accounts                           201,000         283,900
                                                 ----------------------------
                                                 66,388,850      61,641,900
                                                 ----------------------------
Less:

Undisbursed portion of loans in process          10,602,600       7,518,300

Allowance for loan losses                           263,000         263,000

Deferred loan fees                                  159,800         188,100
                                                 ----------------------------
                                                 11,025,400       7,969,400
                                                 ----------------------------
                                              $  55,363,450   $  53,672,500
                                                 ============================
Weighted average yield on loans receivable             8.96%           8.86%
                                                 ============================
</TABLE>

At September 30, 1998 and 1997,  the  Association's  level of general  valuation
allowances  for loan losses  amounted to $263,000.  There were no provisions for
loan losses made or  charge-offs  of any loans during the years ended  September
30, 1998 and 1997.

                                       36
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 3.         LOANS RECEIVABLE (CONTINUED)

The  Association  does not accrue interest on loans past due 90 days or more if,
in the  opinion of  management,  collectibility  is in doubt.  Such  interest is
removed  from income  through  the  establishment  of a reserve for  uncollected
interest.  At September 30, 1998 and 1997, a reserve for uncollected interest on
loans  delinquent  more  than 90 days  was not  established  because  management
expects  that all such  interest is fully  collectible.  The balance of accruing
loans past due more than 90 days was  approximately  $133,650  and  $195,600  at
September 30, 1998 and 1997, respectively.

There were no  transactions  in the  Association's  allowance for losses on real
estate acquired in settlement of loans during 1998 and 1997.

Shareholders  of the  Association  and officers and directors,  including  their
families and companies of which they are principal owners,  are considered to be
related  parties.  These related  parties were loan  customers of, and had other
transactions  with the  Association  in the  ordinary  course  of  business.  In
management's  opinion,  these loans and  transactions  were on the same terms as
those for comparable loans and transactions  with nonrelated  parties during the
years ended September 30, 1998 and 1997

Aggregate  loan  transactions  with  related  parties  during  the  years  ended
September 30, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>

                                                                                1998               1997
                                                                        -----------------------------------
<S>                                                                     <C>               <C>
Beginning balance                                                       $    8,247,800    $        85,500

New loans                                                                      101,250            175,000
Reductions                                                                      (7,400)           (12,700)
                                                                        -----------------------------------
Ending balance                                                          $    8,341,650    $       247,800

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

Maximum balance during the year                                         $      349,050    $       251,950
                                                                        ===================================

</TABLE>


         PROPERTY AND EQUIPMENT

Property and equipment at September 30, 1998 and 1997 are summarized as follows:


                                       37
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>


                                                     1998             1997
                                               -------------------------------
<S>                                            <C>             <C>
Land                                           $     20,950    $      20,950

Office buildings and improvements                   584,300          584,300


Furniture and fixtures                              172,900          169,800
                                               -------------------------------

                                                    778,150          775,050
Less accumulated depreciation                      (318,600)        (282,900)
                                               -------------------------------
                                               $    459,550    $     492,150
                                               ===============================


</TABLE>


         SAVINGS ACCOUNTS

Savings accounts at September 30, 1998 and 1997 consist of the following:

<TABLE>
<CAPTION>

                                                                   1998           1997
                                                            -------------------------------
<S>                                                         <C>            <C>
Passbook accounts, weighted average rate of  3.07%
(3.07% in 1997)                                             $   3,599,150   $    3,240,700

MMDA accounts, weighted average rate of 2.50%
(3.75% in 1997)                                                 7,100,300        7,118,700

NOW accounts, weighted average rate of  2.51%
(3.00% in 1997)                                                 1,277,400        1,111,400

Noninterest-bearing accounts                                      333,950          259,400
                                                            -------------------------------
                                                               12,310,800       11,730,200
                                                            -------------------------------
Certificate of deposit accounts:

3.00% to 4.99%                                                    599,600         278,100

5.00% to 6.99%                                                 46,862,300      37,789,250

7.00% to 8.00%                                                    213,550         194,800
                                                            -------------------------------
                                                               47,675,450      38,262,150
                                                            -------------------------------

</TABLE>


                                       38

<PAGE>
WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

<S>                                         <C>             <C>

Accrued interest on savings                        51,700           63,350
                                            -------------------------------
                                            $  60,037,950   $   50,055,700
                                            ===============================
Weighted average cost of savings                     5.15%            5.27%
                                            ===============================

</TABLE>


Certificates  of deposit by range of rate and maturity at September 30, 1998 are
summarized as follows:

<TABLE>
<CAPTION>


                                                            AMOUNTS MATURING DURING
                          -----------------------------------------------------------------------------
Rate Range                     1999            2000            2001        Thereafter        Total
- -------------------------------------------------------------------------------------------------------
<S>                       <C>             <C>             <C>            <C>             <C>

3.00% to 5.00%            $     599,600    $    --         $   --         $   --          $   599,600

5.01% to 7.00%               31,805,000      8,176,100       3,374,700      3,506,500      46,862,300

7.01% to 8.00%                   --            213,550         --             --              213,550
                          -----------------------------------------------------------------------------
                          $  32,404,600    $ 8,389,650     $ 3,374,700    $ 3,506,500     $47,675,450
                          =============================================================================


</TABLE>
The aggregate  amount of certificates of deposit with a minimum  denomination of
$100,000 included in the table above is as follows:

<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,
MATURITY PERIOD:                                                  1998
                                                            ----------------
<S>                                                         <C>
Within three months                                         $    2,018,200

After three months but within six months                         1,922,800

After six months but within twelve months                        2,835,800

After twelve months but within twenty four months                2,007,500

After twenty four months                                         1,648,400
                                                            ----------------
                                                            $   10,432,700
                                                            ================
</TABLE>


                                       39
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 5.    SAVINGS ACCOUNTS (CONTINUED)

Interest  expense on savings accounts for the years ended September 30, 1998 and
1997 is summarized as follows:

<TABLE>
<CAPTION>
                                                    1998            1997
                                               --------------- ----------------
<S>                                            <C>             <C>
Passbook accounts                              $    100,050    $      89,750

MMDA and NOW accounts                               302,750          314,550

Certificate of deposit accounts                   2,662,100        2,165,600
                                               --------------- ----------------
                                                  3,064,900        2,569,900
Forfeitures                                         (18,900)         (10,200)
                                               --------------- ----------------
                                               $  3,046,000    $   2,559,700
                                               =============== ================

Eligible  savings  deposits  are insured to $100,000 by the Savings  Association
Insurance Fund (SAIF) which is administered by the FDIC.
</TABLE>

EMPLOYEES AND DIRECTORS BENEFIT PLANS

The Association has a noncontributory 401k plan for substantially all employees.
The  Association has no obligation to make  contributions  to the plan, but pays
administrative  costs of the Plan.  There were no costs associated with the Plan
during 1998 and 1997.

The Association adopted a nonqualified  noncontributory retirement plan covering
its  directors  during 1996.  Retirement  plan expense is computed  based on the
discounted  present value of expected future payments over the expected  service
years for the directors. Under the plan, directors will receive upon retirement,
monthly payments for ten years in amounts not to exceed $5,000  annually.  Other
stipulations  and limitations  based on years of service,  death and disability,
change of control, and early termination apply. Expense associated with the plan
amounted to $39,250 and $65,750 for 1998 and 1997, respectively.

The  Association  has also entered into  employment  agreements with its two key
executives.  The  agreements  provide  for a three  year  term,  but  upon  each
anniversary,  the agreements automatically extend so that the terms shall always
be three years,  unless either party gives notice that the agreement will not be
renewed.  Performance  reviews by a  committee  of the Board  will be  conducted
annually and the agreements can be terminated by the  Association at anytime for
cause as defined in the  agreements.  The  agreements  provide for a base salary
plus performance  bonus to be determined  annually.  In the event of termination
other than for cause,  the  employees are entitled to a lump sum cash payment in
an amount equal to the present  value of the base salary,  bonus  payments,  and
other benefits described in the agreements through the remainder of the term.


                                       40
<PAGE>


WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

         RECOGNITION AND RETENTION PLAN


During 1997,  the  Association's  shareholders  approved the Wake Forest Federal
Savings and Loan  Association  1997  Recognition  and Retention Plan (the "RRP")
whereby  22,248  shares of common stock would be awarded to  employees.  The RRP
shares vest over a five year period, beginning one year from date of stockholder
approval. Accelerated vesting may occur in certain circumstances as disclosed in
the plan documents.  In January,  1998, the Association  issued shares of common
stock from authorized but unissued shares to fund the plan and transferred 4,450
shares or 20% to  participants.  The remaining  shares were  transferred  into a
trust account to be issued to participants  at the annual vesting date.  Expense
associated with the plan for years ended September 30, 1998 and 1997 was $56,750
and $37,800, respectively.

         STOCK OPTION PLAN

During  1997,  the  Association's  shareholders  approved  a Stock  Option  Plan
providing for the grant of incentive stock options to officers,  directors,  and
key employees providing services to the Association.

A summary of the status of the Stock  Option  Plan at  September  30, 1998 is as
follows:

<TABLE>
<CAPTION>

                                                                        WEIGHTED
                                                                        AVERAGE
OPTIONS                                                SHARES        EXERCISE PRICE
- -------------------------------------------------------------------------------------
<S>                                                  <C>            <C>
Outstanding at September 30, 1996                        --         $         --
Granted                                                54,000                12.75

Exercised                                                --                   --

Forfeited                                                --                   --
                                                     --------------------------------
Outstanding at September 30, 1997                      54,000                12.75

Granted                                                  --                   --

Exercised                                              (2,414)               12.75

Forfeited                                                --                   --

                                                     --------------------------------
Outstanding at September 30, 1998                      51,586       $        12.75
                                                     ================================

</TABLE>


The options were granted on January 22, 1997 and become  exercisable at the rate
of 20%  annually  for five years during such periods of services as an employee,
officer, or director, expiring after ten years. Accelerated vesting may occur in
certain circumstances as disclosed in the plan documents.


                                       41
<PAGE>
WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


Grants  of  options  under  the  plan are  accounted  for  following  Accounting
Principles Board (APB) Opinion No. 25 and related interpretations.  Accordingly,
no  compensation  cost has been  recorded.  In 1995,  the  Financial  Accounting
Standards Board issued Standard No. 123, which requires  disclosures  concerning
the fair value of options  and  encourages  accounting  recognition  for options
using  the  fair  value  method.  The  Association  has  elected  to  apply  the
disclosure-only provisions of the Statement. However, had compensation cost been
recorded  based on the fair value of awards at the grant date ($8.38 per share),
the pro forma impact on the  Association's  net income and net income per common
share would have been  approximately  $60,000  and $0.05 per basic and  dilutive
share for 1998 and 1997.









                                       42
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

NOTE 8.   STOCK OPTION PLAN (CONTINUED)

The  fair  value  of each  grant  is  estimated  at the  grant  date  using  the
Black-Scholes  option-pricing  model with the  following  assumptions  for 1997:
dividend rate of 1.56%;  risk-free interest rates of 5.88%;  expected lives of 7
years; and price volatility of 29.94%.

         EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

The Association has an ESOP to benefit substantially all employees. In 1996, the
ESOP purchased  41,200 shares of common stock with the proceeds from a loan from
a third party  financial  institution.  The note  requires  quarterly  principal
payments of $14,714 plus interest at the lending institution's prime rate (8.50%
at September 30, 1998) until March,  2003.  The  Association is expected to make
quarterly  contributions to the ESOP in amounts  sufficient to allow the ESOP to
make its scheduled  principal and interest payments on the note. The ESOP shares
are  pledged  as  collateral  for the debt.  As the debt is  repaid,  shares are
released  from  collateral  and  allocated  to  active  employees,  based on the
proportion of debt service paid in the year. The debt of the ESOP is recorded as
debt in the Association's accompanying balance sheet.

At September 30, 1998, future principal payments are due as follows:


     1999                  $      58,856
     2000                         58,856
     2001                         58,856
     2002                         58,856
     2003                         29,426
                            ---------------
                           $     264,850
                            ===============


As shares are released from  collateral,  the Association  reports  compensation
expense equal to the current  market price of the shares,  and the shares become
outstanding for EPS computations.

The Association makes cash  contributions to the ESOP sufficient to amortize the
debt, but records  expense based upon the fair value of the shares  allocated to
plan participants each year. The difference  between the cash  contributions and
the amount expensed is credited or charged to additional  paid-in capital.  ESOP
compensation  expense was $116,650 and $85,700 for the years ended September 30,
1998 and 1997, respectively.


                                       43
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 9.   EMPLOYEE STOCK OWNERSHIP PLAN (ESOP) (CONTINUED)

The ESOP has a put option which  requires that the  Association  repurchase  its
common stock from  participants in the ESOP who are eligible to receive benefits
under the  terms of the plan and elect to  receive  cash in  exchange  for their
common stock.  The Association is required to reflect as a liability the maximum
possible cash  obligation to redeem the shares,  which is the fair value of such
shares,  whether allocated or unallocated.  The initial purchase of common stock
by the ESOP is treated as a reduction in stockholder's equity and as a liability
for the put option.  The  liability  for the put option has been  reduced to the
extent of the unearned ESOP shares at September 30, 1998.  The liability for the
put option at September  30, 1998,  based upon the fair value of the ESOP shares
at that time of $13.00,  was  $270,750.  The  liability  for the put option will
fluctuate based upon the fair value of the shares with the resulting increase or
decrease reflected as change to retained earnings.

Shares of the Association held by the ESOP at September 30, 1998 and 1997 are as
follows:

<TABLE>
<CAPTION>
                                                  1998             1997
                                              --------------------------------
<S>                                            <C>              <C>
Shares held by the ESOP                          41,200           41,200

Shares released for allocation                  (14,710)          (8,826)
                                              --------------------------------
Unreleased (unearned) shares                     26,490           32,374
                                              ================================

Fair value of unreleased (unearned) shares    $ 344,370       $  582,750
                                              ================================
</TABLE>

NOTE 10. INCOME TAXES

At September 30, 1998 and 1997,  retained  earnings contain certain additions to
bad debt  reserves  for income tax  purposes of  approximately  $1,434,000,  the
balance at September  30, 1998,  for which no deferred  taxes have been provided
because the Association does not intend to use these reserves for purposes other
than to  absorb  losses.  The  amount  of  deferred  taxes  on such tax bad debt
reserves which is unrecorded amounted to approximately $545,000 at September 30,
1998 and 1997. If amounts which  qualified as bad debt  deductions  are used for
purposes other than to absorb losses or  adjustments  arising from the carryback
of net operating losses, income taxes may be imposed at the then existing rates.



         INCOME TAXES (CONTINUED)

Deferred  income taxes consist of the  following  components as of September 30,
1998 and 1997:

<TABLE>
<CAPTION>
                                                  1998             1997
                                              --------------------------------
<S>                                           <C>             <C>
Deferred tax assets:

Loan loss allowances                          $  99,950       $   99,950

Deferred loan fees                               22,950           36,150
</TABLE>


                                       44
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS



<TABLE>
<S>                                             <C>              <C>
Health insurance accrual                          15,850           15,900

MRP expense accrual                               14,400

Retirement plan accrual                           64,600           44,100
                                             -------------------------------
                                                 217,750          196,100
                                             -------------------------------

Deferred tax liabilities:

Tax bad debt reserves                             71,850          71,850

Excess accumulated tax depreciation               24,100          25,100

Unrealized net appreciation, investments         292,400         205,250
                                             -------------------------------
                                                 388,350         302,200
                                             -------------------------------
                                             $  (170,600)   $   (106,100)
                                             ===============================
</TABLE>



                                       45
<PAGE>

NOTE 10.    INCOME TAXES (CONTINUED)

Income tax expense differs from the federal statutory rate of 34% as follows:

<TABLE>
<CAPTION>


                                                                      1998             1997
                                                               -------------------------------
<S>                                                            <C>                   <C>
Statutory federal income tax rate                                     34.00%           34.00%

Increase (decrease) in income taxes resulting from:

Nontaxable income, net                                                (0.10)           (0.10)

State income taxes, net of federal benefit                             2.68             3.29

Other, net                                                             0.30             0.12
                                                               -------------------------------
                                                                      36.88%           37.31%
                                                               ===============================

</TABLE>


         CAPITAL

Concurrent  with the  reorganization  in 1996, the Association has established a
liquidation  account  in an amount  equal to its net worth as  reflected  in its
latest statement of financial condition used in its final offering circular. The
liquidation  account  will be  maintained  for the benefit of  eligible  deposit
account holders and  supplemental  eligible deposit account holders who continue
to maintain their deposit accounts in the Association after the  reorganization.
Only in the  event of a  complete  liquidation  will  eligible  deposit  account
holders and supplemental eligible deposit account holders be entitled to receive
a  liquidation   distribution   from  the  liquidation   account   adjusted  for
transactions  since  the  reorganization.  Dividends  paid  by  the  Association
subsequent to the reorganization cannot be paid from this liquidation account.

The  Association  may not declare or pay a cash  dividend on its common stock if
its net worth would thereby be reduced  below either the  aggregate  amount then
required  for  the  liquidation   account  or  the  minimum  regulatory  capital
requirements imposed by federal regulations.



                                       46
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 11.   CAPITAL (CONTINUED)

The Association is subject to the capital requirements established by the Office
of Thrift  Supervision  (OTS).  The OTS requires that the Association meet three
separate capital  standards;  tangible capital of at least 1.5% of total assets,
core capital of at least 4% of total assets,  and risk-based capital of at least
8% of  risk-weighted  assets.  At September 30, 1998,  the  Association  met and
exceeded all of the capital  requirements  described above as shown in the table
below:

<TABLE>
<CAPTION>
                                                                            SEPTEMBER 30, 1998
                                                           ------------------------------------------------
                                                             TANGIBLE           CORE          RISK-BASED
                                                              CAPITAL          CAPITAL         CAPITAL
                                                             REQUIREMENT      REQUIREMENT     REQUIREMENT
                                                           ------------------------------------------------
<S>                                                        <C>              <C>             <C>
Equity (GAAP)                                              $   13,167,200   $  13,167,200   $  13,167,200

Net unrealized gain on investment securities                     (477,100)       (477,100)       (477,100)

Supplemental capital items:

General valuation allowances                                         --             --            263,000
                                                           ------------------------------------------------
Regulatory capital                                             12,690,100      12,690,100      12,953,100

Minimum capital requirement                                     1,104,100       2,944,350       3,745,100
                                                           ------------------------------------------------
Excess regulatory capital                                  $   11,586,000   $   9,745,750   $   9,208,000
                                                           ================================================




                                                                            SEPTEMBER 30, 1998
                                                           ------------------------------------------------
                                                             TANGIBLE           CORE          RISK-BASED
                                                              CAPITAL          CAPITAL         CAPITAL
                                                              REQUIREMENT    REQUIREMENT      REQUIREMENT
                                                           ------------------------------------------------
<S>                                                        <C>               <C>              <C>

Total assets at September 30, 1998 less fair
market value adjustment of securities                      $   73,608,200    $  73,608,200          --

Risk-weighted assets at September 30, 1998                          --             --        $  46,813,800





Capital as a percentage of assets:

Actual                                                              17.07%           17.07%          27.67%

Required                                                             1.50             4.00            8.00
                                                           ------------------------------------------------
Excess                                                              15.57%           13.07%          19.67%
                                                           ================================================


</TABLE>


Under the OTS prompt corrective  action  regulations,  a savings  association is
considered to be well capitalized if its ratio of total capital to risk-weighted
assets is at least 10%, its ratio of core capital to risk-weighted  assets is at
least 6.0%,  and its ratio of core capital to total  average  assets is at least
5.0%. The Association  meets all of the above  requirements and is considered to
be well capitalized under the prompt corrective action regulations.


                                       47
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

         CONCENTRATION OF CREDIT RISK AND OFF-BALANCE-SHEET RISK


The Association is a party to financial instruments with  off-balance-sheet risk
in the normal course of business to meet the financing  needs of its  customers.
These  financial  instruments  include  commitments  to  extend  credit  and the
undisbursed portion of construction loans. Those instruments involve, to varying
degrees,  elements  of credit and  interest  rate risk in excess of the  amounts
recognized  in the balance  sheet.  The  contract  or notional  amounts of those
instruments  reflect the extent of involvement the Association has in particular
classes of financial instruments.

The Association's  exposure to credit loss in the event of nonperformance by the
other party to the  financial  instrument  for  commitments  to extend credit is
represented  by the  contractual  notional  amount  of  those  instruments.  The
Association uses the same credit policies in making  commitments and conditional
obligations as it does for on-balance-sheet  instruments.  At September 30, 1998
the Association had outstanding  loan commitments  amounting to $2,358,300.  The
undisbursed  portion of  construction  loans amounted to $10,602,600  and unused
lines of credit amounted to $986,300 at September 30, 1998.

The Association  evaluates each customer's  credit  worthiness on a case-by-case
basis. 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. Since many of the commitments are expected to
expire without being drawn upon, the total commitment amounts do not necessarily
represent future cash requirements. The amount of collateral obtained, if deemed
necessary by the Association upon extension of credit,  is based on management's
credit  evaluation  of the  customer.  Collateral  held is the  underlying  real
estate.


                                       48
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

         FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  table presents the carrying  amounts and estimated fair values of
the Association's  financial instruments at September 30, 1998. See Note 1 for a
description of the Association's  accounting policies and the limitations of its
disclosures in reporting on the fair value of its financial instruments.

<TABLE>
<CAPTION>
                                                                     SEPTEMBER 30
                                                           1998                         1997
                                               ----------------------------------------------------------
                                                 CARRYING         FAIR         CARRYING         FAIR
                                                  AMOUNT          VALUE         AMOUNT         VALUE
                                               ----------------------------------------------------------
<S>                                             <C>            <C>            <C>            <C>
Financial assets:
Cash                                           $ 15,311,350    $ 15,311,350   $ 5,804,650    $ 5,804,650

Investment securities:

Available for sale                                2,785,100       2,785,100     3,044,650      3,044,650

FHLB stock                                          364,100         364,100       364,100        364,100

Loans receivable                                 55,363,450      55,359,400    53,672,500     53,652,450

Accrued interest receivable                          25,550          25,550        35,400         35,400

Financial liabilities:

Savings accounts                                 60,037,950      60,262,250    50,055,750     50,137,300

Note payable - ESOP                                 264,850         264,850       323,700        323,700

</TABLE>

         MUTUAL HOLDING COMPANY DATA

The following is a summary of the condensed financial  statements of Wake Forest
Bancorp, M.H.C. as of and for the periods indicated:


                                       49
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

                                          CONDENSED BALANCE SHEETS

                                         SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                      1998             1997
                                                                ---------------------------------
<S>                                                             <C>                 <C>
Assets:

Cash and cash equivalents                                       $     526,900         299,400

Accrued dividends receivable, Wake Forest Federal                      76,200          63,500

Income tax refund receivable                                             --             7,800

Investment in Wake Forest Federal                                   5,007,700       4,442,150
                                                                ---------------------------------
                                                                $   5,610,800   $   4,812,850
                                                                =================================
Liabilities and Equity:

Liabilities:

Accounts payable and accrued expenses                           $      10,500   $      10,500
                                                                ---------------------------------
Equity:

Capitalization by Wake Forest Federal                                 106,350         106,350

Equity in Wake Forest Federal                                       3,854,700       3,854,750

Retained earnings                                                   1,639,250         841,250
                                                                ---------------------------------
                                                                    5,600,300       4,802,350
                                                                ---------------------------------
                                                                $   5,610,800   $   4,812,850
                                                                =================================

</TABLE>


                                       50
<PAGE>
WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS



                         CONDENSED STATEMENTS OF INCOME
                 FOR THE YEARS ENDED SEPTEMBER 30, 1998 AND 1997


<TABLE>
<CAPTION>
                                                           1998             1997
                                                    ---------------------------------
<S>                                                 <C>              <C>
Interest income                                     $      19,650     $       8,700

Dividend income, Wake Forest Federal                      292,100           222,250

Equity in earnings of Wake Forest Federal                 565,550           485,850

Accounting and tax expense                                (12,700)          (22,700)

Attorney Fees                                             (21,100)          (14,150)

Director's fees                                           (43,500)          (13,200)

Exam Expense                                               (1,450)             --

Franchise Tax                                                (550)             --
                                                    ---------------------------------
                                                          798,000           666,750
                                                    ---------------------------------


</TABLE>



                                       51
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS


NOTE 14.     MUTUAL HOLDING COMPANY DATA (CONTINUED)

                       CONDENSED STATEMENTS OF CASH FLOWS
                 FOR THE YEARS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                     1998             1997
                                                               --------------------------------
<S>                                                            <C>              <C>
Cash Flows from Operating Activities:

Net income                                                     $     798,000    $     666,750

Noncash income items:

Equity in earnings of Wake Forest Federal                           (565,600)        (485,850)

Change in assets and liabilities:

(Increase) in accrued dividends receivable                           (12,700)         (19,050)

Decrease/(Increase) in income tax refund receivable                    7,800           (7,800)

Increase in accounts payable                                                            9,400
                                                               --------------------------------
Net cash provided by operating activities                            227,500          163,450

Cash - beginning                                                     299,400          135,950
                                                               --------------------------------
Cash - ending                                                  $     526,900    $     299,400
                                                               ================================

</TABLE>

                                       52
<PAGE>

WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

NOTE 15. SUBSEQUENT EVENT

On November 16, 1998,  the Board of Directors  approved an Agreement and Plan of
Reorganization (the Plan of Reorganization). The Plan of Reorganization provides
for the  establishment  of Wake  Forest  Bancshares,  Inc.  (the  Stock  Holding
Company)  as a stock  holding  company  parent of the  Association,  which stock
holding  company will be majority owned by Wake Forest  Bancorp,  MHC (the MHC),
the Association's mutual holding company. The reorganization into the "two-tier"
mutual  holding  company  structure  (the  Reorganization)  under  the  Plan  of
Reorganization  is also subject to approval by  stockholders  of the Association
and by regulatory authorities.

In the  Reorganization,  each outstanding share of Association Common Stock will
be converted  into one share of common stock,  par value $.01 per share,  of the
Stock  Holding  Company  (Holding  Company  Common  Stock)  and the  holders  of
Association  Common  Stock  will  become the  holders of all of the  outstanding
Holding Company Common Stock.  Accordingly,  as a result of the  Reorganization,
the Association's minority shareholders will become minority shareholders of the
Stock Holding Company. The Stock Holding Company was incorporated solely for the
purpose  of  becoming  a  savings  and  loan  holding  company  and has no prior
operating history.  The Reorganization  will have no impact on the operations of
the Association or the MHC. The Association  will continue its operations at the
same  locations,  with the  same  management,  and  subject  to all the  rights,
obligations and liabilities of the Association existing immediately prior to the
Reorganization.

The Board of Directors of the  Association  presently  intends to capitalize the
Stock Holding Company with up to $100,000.  Future  capitalization  of the Stock
Holding Company will depend upon dividends  declared by the Association based on
future  earnings,  or the  raising of  additional  capital by the Stock  Holding
Company  through a future  issuance of securities,  debt or by other means.  The
Board  of  Directors  of the  Stock  Holding  Company  has no  present  plans or
intentions  with respect to any future  issuance of  securities  or debt at this
time.  Furthermore,  as long as it is in existence,  the MHC must own at least a
majority of the Stock Holding Company's outstanding voting stock.

                                       53
<PAGE>


WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

NOTES TO FINANCIAL STATEMENTS

NOTE 15. SUBSEQUENT EVENT (CONTINUED)

The  Reorganization  will be  treated  similar  to a pooling  of  interests  for
accounting  purposes.   Therefore,  the  consolidated  capitalization,   assets,
liabilities,  income  and  financial  statements  of the Stock  Holding  Company
immediately following the Reorganization will be substantially the same as those
of the Association immediately prior to consummation of the Reorganization,  all
of which will be shown on the Stock Holding  Company's books at their historical
recorded values.

                            COMMON STOCK INFORMATION

The  Association's  stock began  trading on April 3, 1996.  There are  1,215,862
shares of common stock  outstanding of which  approximately 44% were held by 252
stockholders  of record on September 30, 1998.  The MHC, ESOP and RRP Trust hold
approximately  56%.  There is no  established  market for the  stock,  excluding
occasional  quotations,  although  the  stock is  quoted  on the OTC  Electronic
Bulletin  Board  under the symbol  "WAKE." The table  below  reflects  the stock
trading and dividend  payment  frequency of the  Association for the years ended
September 30, 1998 and 1997,  based upon  information  provided to management of
the  Association  by certain  securities  firms  effecting  transactions  in the
Association's stock on an agency basis.

<TABLE>
<CAPTION>
                                                      STOCK PRICE
                                           ---------------------------------
                            DIVIDENDS           HIGH              LOW
                          ---------------  ---------------   ---------------
<S>                  <C>                 <C>              <C>
1998:

First Quarter           $           0.10  $        23 1/2  $         19 1/4

Second Quarter                      0.12           23 1/2            20 5/8

Third Quarter                       0.12           23 1/4            18

Fourth Quarter                      0.12           21 1/2            13



1997:

First Quarter           $           0.07  $        14      $         12 1/2

Second Quarter                      0.08           14 1/4            12 3/4

Third Quarter                       0.10           15                13 1/2

Fourth Quarter                      0.10           20                14 3/8
</TABLE>

                                       54
<PAGE>
<TABLE>
<CAPTION>
                              CORPORATE INFORMATION

                               EXECUTIVE OFFICERS
<S>                            <C>                           <C>
   Anna O. Sumerlin                                               Carlton Chappell
  President and CEO                                          Vice President/Secretary -
                                                                     Treasurer
                                    DIRECTORS

     Howard Brown               R. W. Wilkinson III                 John D. Lyon
Chairman of the Board        Vice Chairman of the Board

  Rodney M. Privette              Anna O. Sumerlin              Harold R. Washington

    Paul Brixhoff                Leelan A. Woodlief              William S. Wooten




 STOCK TRANSFER AGENT                       ANNUAL MEETING

 ChaseMellon Shareholder Services           The 1998 annual meeting of stockholders of
 450 W. 33rd St.  15th Floor                Wake Forest Federal Savings & Loan Association
 New York, NY  10001                        will  be held at  2:00  pm on  February  23,  1999 at
                                            the Wake Forest Police and Justice Center at
 SPECIAL LEGAL COUNSEL                      401 Elm Ave, Wake Forest, NC.

 Thacher, Proffitt & Wood                   FORM 10-K
 1500 K Street N.W.                         A copy of Form 10-KSB as filed with the Office
 Washington, DC 20005                       of Thrift Supervision  will be furnished without
 INDEPENDENT AUDITORS                       charge to stockholders upon written request to
                                            Wake Forest Federal  Savings & Loan Association
 McGladrey & Pullen, LLP                    PO Box 1167, Wake Forest, N.C. 27588
 2418 Blue Ridge Road
 PO Box 10366                               CORPORATE OFFICE:
 Raleigh, N.C. 27605
                                            302 S. Brooks St.
                                            Wake Forest, N.C.,  27587
</TABLE>
                                       55

<PAGE>

                                PROXY STATEMENT
                                 EXHIBIT 99 TO
                                  EXHIBIT 99.1


                                                                January 21, 1999

Dear Shareholder:

         You are  cordially  invited  to  attend  the  1999  Annual  Meeting  of
Shareholders  (the  "Annual  Meeting")  of Wake  Forest  Federal  Savings & Loan
Association (the "Association"), which will be held on February 23, 1999 at 2:00
p.m., local time, at the Wake Forest Police and Justice Center,  401 Elm Avenue,
Wake Forest, North Carolina.

         The  attached  Notice of the 1999 Annual  Meeting of  Shareholders  and
Proxy  Statement  describe the formal  business to be  transacted  at the Annual
Meeting. Directors and officers of the Association,  as well as a representative
of  McGladrey & Pullen,  LLP,  the  accounting  firm  appointed  by the Board of
Directors  to be the  Association's  independent  auditors  for the fiscal  year
ending  September 30, 1999,  will be present at the Annual Meeting to respond to
appropriate questions.

         The  Board of  Directors  of the  Association  has  determined  that an
affirmative vote on each matter to be considered at the Annual Meeting is in the
best  interests  of  the  Association  and  its   shareholders  and  unanimously
recommends a vote "FOR" each of these matters.

         Please  complete,  sign and return  the  enclosed  proxy card  promptly
whether  or not you plan to attend the Annual  Meeting.  YOUR VOTE IS  IMPORTANT
REGARDLESS OF THE NUMBER OF SHARES YOU OWN. VOTING BY PROXY WILL NOT PREVENT YOU
FROM VOTING IN PERSON AT THE ANNUAL  MEETING,  BUT WILL ASSURE THAT YOUR VOTE IS
COUNTED IF YOU ARE UNABLE TO ATTEND.  IF YOU ARE A SHAREHOLDER  WHOSE SHARES ARE
NOT REGISTERED IN YOUR OWN NAME,  YOU WILL NEED  ADDITIONAL  DOCUMENTATION  FROM
YOUR  RECORD  HOLDER TO ATTEND AND TO VOTE  PERSONALLY  AT THE  ANNUAL  MEETING.
EXAMPLES OF SUCH  DOCUMENTATION  INCLUDE A BROKER'S  STATEMENT,  LETTER OR OTHER
DOCUMENT CONFIRMING YOUR OWNERSHIP OF SHARES OF THE ASSOCIATION.

         On behalf of the Board of  Directors  and the  employees of Wake Forest
Federal Savings & Loan Association, we thank you for your continued support.

                                           Sincerely yours,




                                           Anna O. Sumerlin
                                           PRESIDENT AND CHIEF EXECUTIVE OFFICER



<PAGE>



                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                       302 S. BROOKS STREET, P.O. BOX 707

                     WAKE FOREST, NORTH CAROLINA 27588-0707

                                 (919) 556-5146

                NOTICE OF THE 1999 ANNUAL MEETING OF SHAREHOLDERS

                         TO BE HELD ON FEBRUARY 23, 1999

         NOTICE IS HEREBY GIVEN that the 1999 Annual Meeting of  Shareholders of
Wake Forest Federal Savings & Loan Association (the  "Association") will be held
at the Wake Forest Police and Justice Center, 401 Elm Avenue, Wake Forest, North
Carolina,  on February 23, 1999 at 2:00 p.m.,  local time,  to consider and vote
upon the:

          1.   Election of two directors for terms of three years each;

          2.   Approval of the Agreement and Plan of  Reorganization  (the "Plan
               of  Reorganization")  providing  for  the  establishment  of Wake
               Forest Bancshares,  Inc. (the "Stock Holding Company") as a stock
               holding  company  parent of the  Association  which stock holding
               company  will be majority  owned by Wake Forest  Bancorp,  M.H.C.
               (the "MHC"), the Association's  mutual holding company.  Pursuant
               to the Plan of Reorganization:  (i) the Association will become a
               wholly owned  subsidiary of the Stock Holding  Company which will
               become a  majority  owned  subsidiary  of the MHC,  and (ii) each
               outstanding  share of common stock,  par value $.01 per share, of
               the Association will be converted into one share of common stock,
               par value  $.01 per  share,  of the  Stock  Holding  Company;

          3.   Ratification  of the  appointment  of McGladrey & Pullen,  LLP as
               independent  auditors  for the fiscal year ending  September  30,
               1999; and

          4.   Authorization  of the Board of Directors,  in its discretion,  to
               direct the vote of proxies upon such matters as may properly come
               before the Annual  Meeting,  and any  adjournment or postponement
               thereof,  including,  without limitation, a motion to adjourn the
               Annual Meeting.  Please note that the Association is not aware of
               any such business.

         The Board of Directors  has fixed  December 29, 1998 as the record date
for the  determination of shareholders  entitled to notice of and to vote at the
Annual Meeting and any adjournment or postponement thereof. Only shareholders of
record at the close of  business  on that date will be entitled to notice of and
to vote at the Annual Meeting and any adjournment or postponement thereof.

                                             By Order of the Board of Directors,

                                             Carlton E. Chappell
Wake Forest, North Carolina                  VICE PRESIDENT, SECRETARY
January 21, 1999                               AND TREASURER


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

         YOU ARE CORDIALLY INVITED TO ATTEND THE ANNUAL MEETING. IT IS IMPORTANT
THAT YOUR SHARES BE REPRESENTED  REGARDLESS OF THE NUMBER OF SHARES YOU OWN. THE
BOARD OF  DIRECTORS  URGES YOU TO SIGN,  DATE AND MARK THE  ENCLOSED  PROXY CARD
PROMPTLY AND RETURN IT IN THE ENCLOSED  ENVELOPE.  RETURNING THE PROXY CARD WILL
NOT PREVENT YOU FROM VOTING IN PERSON IF YOU ATTEND THE ANNUAL MEETING.

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


<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                       PAGE


<S>                                                                                                      <C>
GENERAL INFORMATION......................................................................................1
         General.........................................................................................1
         Summary of Proposals............................................................................1
         Record Date and Voting Rights...................................................................3
         Vote Required...................................................................................4
         Vote by MHC.....................................................................................4
         Revocability of Proxies.........................................................................4
         Solicitation of Proxies.........................................................................4

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...........................................5
         Principal Shareholders of the Association.......................................................5
         Security Ownership of Management................................................................6

MARKET FOR THE COMMON STOCK..............................................................................7

DIVIDEND POLICY..........................................................................................7

PROPOSAL 1 - ELECTION OF DIRECTORS.......................................................................8
         General.........................................................................................8
         Vote Required...................................................................................8
         Information as to Nominees and Continuing Directors.............................................8
         Nominees for Election as Director...............................................................9
         Continuing Directors............................................................................9
         Meetings and Committees of the Board of Directors of the Association...........................10
         Executive Officers.............................................................................11

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS........................................................12
         Directors' Compensation........................................................................12
         Executive Compensation.........................................................................13
         Employment Agreements..........................................................................13
         Benefits.......................................................................................14
         Stock Options .................................................................................16
         Transactions with Certain Related Persons......................................................17
         Section 16(a) Beneficial Ownership Reporting Compliance........................................17

PROPOSAL 2 - AGREEMENT AND PLAN OF REORGANIZATION.......................................................18
         General........................................................................................18
         Reasons for and Risks of the Reorganization....................................................18
         OTS Approval Process...........................................................................20
         Plan of Reorganization.........................................................................20
         Effective Date.................................................................................22
         Optional Exchange of Stock Certificates........................................................22
         Rights of Dissenting Shareholders..............................................................22
         Tax Consequences...............................................................................23
</TABLE>

                                               -i-


<PAGE>

<TABLE>
<CAPTION>


<S>                                                                                           <C>
Consequences Under Federal Securities Laws.....................................................24
Conditions to the Reorganization...............................................................24
Amendment, Termination or Waiver...............................................................24
Business of the Association....................................................................25
Business of the Stock Holding Company..........................................................25
Management of the Stock Holding Company........................................................26
Comparison of Shareholder Rights and Certain Anti-Takeover Provisions..........................27
Regulation of the Stock Holding Company........................................................30
Description of Capital Stock of The Stock Holding Company......................................32
Common Stock...................................................................................32
Preferred Stock................................................................................33
Accounting Treatment...........................................................................33
Vote Required..................................................................................33
Recommendation.................................................................................34

PROPOSAL 3 - RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS...............................35
         General...............................................................................35
         Vote Required.........................................................................35

PROPOSAL 4 - AUTHORIZATION OF THE BOARD OF DIRECTORS TO DIRECT THE VOTE  UPON
         OTHER MATTERS.........................................................................36
         General...............................................................................36
         Vote Required.........................................................................36

ADDITIONAL INFORMATION.........................................................................37
         Notice of Business to be Conducted at Annual Meeting..................................37
         Date for Submission of Shareholder Proposals..........................................37

AVAILABLE INFORMATION..........................................................................37

FINANCIAL INFORMATION..........................................................................38

LEGAL MATTERS..................................................................................38

OTHER MATTERS..................................................................................38

EXHIBITS

A.       Agreement and Plan of Reorganization
B.       Charter of Wake Forest Bancshares, Inc.
C.       Bylaws of Wake Forest Bancshares, Inc.
D.       Section 552.14 of OTS Regulations
</TABLE>

                                      -ii-


<PAGE>




                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION

                             PROXY STATEMENT FOR THE
                       1999 ANNUAL MEETING OF SHAREHOLDERS

                         TO BE HELD ON FEBRUARY 23, 1999

                               GENERAL INFORMATION

GENERAL

         This Proxy  Statement/Prospectus  and accompanying proxy card are being
furnished to the  shareholders of Wake Forest Federal Savings & Loan Association
(the  "Association") in connection with the solicitation of proxies by the Board
of Directors of the Association from holders of the shares of the  Association's
issued and  outstanding  common  stock,  par value  $.01 per share (the  "Common
Stock"),  as of the close of business on December 29, 1998 (the "Record  Date"),
for use at the 1999  Annual  Meeting of  Shareholders  of the  Association  (the
"Annual  Meeting") to be held on February 23, 1999 at the Wake Forest Police and
Justice Center, 401 Elm Avenue, Wake Forest, North Carolina, at 2:00 p.m., local
time   and   at  any   adjournment   or   postponement   thereof.   This   Proxy
Statement/Prospectus,  together  with the  enclosed  proxy card,  is first being
mailed to shareholders on or about January 21, 1999.

         On April 3, 1996, the Association completed its reorganization into the
mutual holding company form (the "MHC Reorganization") and offering of shares of
its Common Stock (the "Offering").  As a result of the MHC  Reorganization,  the
Association became a stock savings and loan association and Wake Forest Bancorp,
M.H.C.  (the "MHC") was issued  635,000  shares of Common  Stock which as of the
Record Date  constituted  approximately  52% of the total issued and outstanding
shares of the Association.

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

THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS, DEPOSITS, OR
OTHER  OBLIGATIONS OF A BANK OR SAVINGS  ASSOCIATION  AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT  INSURANCE  CORPORATION OR ANY OTHER  GOVERNMENT  AGENCY.  THESE
SHARES ARE SUBJECT TO INVESTMENT RISKS, INCLUDING POSSIBLE LOSS OF INVESTMENT.

SUMMARY OF PROPOSALS

         At the Annual  Meeting,  in  addition  to the  election  of  directors,
shareholders  of the  Association  are being asked to approve the  Agreement and
Plan of  Reorganization  providing  for the  establishment  of an interim  stock
holding  company and to ratify the  appointment of McGladrey and Pullen,  LLP as
independent  auditors  for the fiscal  year ending  September  30,  1999.  These
proposals and the potential  effects on the  shareholders of the Association are
summarized below.

                                        1


<PAGE>



         APPROVAL OF AGREEMENT AND PLAN OF  REORGANIZATION.  The  reorganization
into the two-tier mutual holding company structure (the  "Reorganization")  will
be accomplished under the Plan of Reorganization, which was unanimously approved
by the  Board  of  Directors  on  November  16,  1998.  Pursuant  to the Plan of
Reorganization,  the Association  will become a wholly owned  subsidiary of Wake
Forest  Bancshares,  Inc. (the "Stock  Holding  Company"),  a newly formed stock
corporation which will be majority owned by the MHC. In the Reorganization, each
outstanding share of the  Association's  Common Stock will be converted into one
share of common stock,  par value $.01 per share,  of the Stock Holding  Company
("Holding  Company  Common Stock") and the holders of the  Association's  Common
Stock will become the holders of all of the  outstanding  Holding Company Common
Stock.  Accordingly,  as a  result  of  the  Reorganization,  the  Association's
Minority  Shareholders  (as defined below) will become minority  shareholders of
the Stock Holding Company and the balance of the issued and  outstanding  shares
of the Stock Holding Company will be owned by the MHC. The Stock Holding Company
will be  incorporated  solely  for the  purpose of  becoming a savings  and loan
holding company and has no prior operating history. The Reorganization will have
no impact on the operations of the Association or the MHC. The Association  will
continue its operations at the same  locations,  with the same  management,  and
subject  to all the  rights,  obligations  and  liabilities  of the  Association
existing immediately prior to the Reorganization.

         The Board of Directors of the  Association  believes that the formation
of the Stock  Holding  Company  as a  subsidiary  of the MHC will be in the best
interests of shareholders and will offer greater  operating  flexibility than is
currently  available to the  Association in its existing  mutual holding company
structure. More specifically, the Board of Directors of the Association believes
that the  formation of the Stock  Holding  Company will provide the  Association
with an enhanced  ability to invest in other financial  institutions or business
enterprises,  facilitate  mergers  and  acquisitions  and provide the ability to
engage  in  stock  repurchases.   See  "Proposal  2  -  Agreement  and  Plan  of
Reorganization - Reasons for and Risks of the Reorganization."

         As a result of the Reorganization,  holders of the Association's Common
Stock,  whose rights are  presently  governed by federal law and the OTS's Rules
and  Regulations as well as by the Charter and Bylaws of the  Association,  will
become  shareholders  of  the  Stock  Holding  Company,  a  federally  chartered
corporation.  Accordingly, their rights will also be governed by federal law and
the OTS's  Rules and  Regulations,  as well as by the  Charter and Bylaws of the
Stock Holding  Company,  and any conditions set forth in the OTS order approving
the Reorganization. See "Proposal 2 - Agreement and Plan of Reorganization - OTS
Policy and the Notice of  Proposed  Rulemaking."  Management  believes  that the
Stock Holding Company will generally be subject to the same corporate governance
regulations as those to which the Association is subject.

         A number of provisions in the Charter and Bylaws of the Association and
the Stock Holding Company deal with matters of corporate  governance and certain
rights of shareholders.  Provisions in the Stock Holding  Company's  Charter and
Bylaws relating to the calling of a special meeting of shareholders,  nomination
of  directors  and new business  provisions,  removal of  directors,  cumulative
voting for the election of directors,  staggered directors' terms, the amendment
of the Stock  Holding  Company's  Charter  and  Bylaws,  and  certain  statutory
provisions  relating to stock ownership and transfer,  may make it difficult for
shareholders  to  influence  the Stock  Holding  Company or the  Association  or
replace all of incumbent  management  even if the MHC is no longer in existence.
In addition, certain provisions of the Charter and Bylaws of the Association and
the Stock Holding Company that are not identical and certain other statutory and
regulatory provisions might be deemed to have potential  antitakeover effects. A
vote in favor of the Agreement and Plan of  Reorganization  also includes a vote
in favor of the Charter and Bylaws of the Stock

                                        2


<PAGE>



Holding Company which include certain anti-takeover provisions. For a summary of
these provisions and their potential effects on shareholders,  see "Proposal 2 -
Agreement  and Plan of  Reorganization  - Comparison of  Shareholder  Rights and
Certain Anti-Takeover Provisions."

         RATIFICATION  OF  APPOINTMENT  OF  INDEPENDENT  AUDITORS.  The Board of
Directors  has  appointed  the  firm  of  McGladrey  &  Pullen,  LLP  to  act as
independent  auditors for the Association  for the fiscal year ending  September
30,  1999,  subject  to  ratification  by  the  Association's  shareholders.   A
representative  of  McGladrey  & Pullen,  LLP is  expected  to be present at the
Annual Meeting and will be given an opportunity to make a statement if he or she
desires to do so and will be available to respond to appropriate  questions.  No
determination  has been made as to what action the Board of Directors would take
if  the  shareholders  do  not  ratify  the  appointment.   See  "Proposal  3  -
Ratification of Appointment of Independent Auditors."

         AUTHORIZATION OF THE BOARD OF DIRECTORS,  IN ITS DISCRETION,  TO DIRECT
THE VOTE UPON OTHER  MATTERS.  The Board of  Directors is not aware of any other
business that may properly come before the Annual  Meeting.  The Board seeks the
authorization  of the  shareholders  of the  Association,  in the event  matters
properly  come  before  the  meeting,   including,   but  not  limited  to,  the
consideration  of whether to adjourn the Annual Meeting once called to order and
to direct the manner in which those shares  represented at the Annual Meeting by
proxies solicited pursuant to this Proxy  Statement/Prospectus shall be voted. A
vote in favor of proposal 4 is a vote to allow the directors of the  Association
to adjourn the Annual Meeting in order to solicit  additional  shareholder votes
in favor of these proposals,  or for other reasons. As to all such matters,  the
Board  intends  that it would  direct  the  voting of such  shares in the manner
determined by the Board,  in its  discretion,  and in the exercise of its duties
and  responsibilities,  to be in the best interests of the  Association  and its
shareholders, taken as a whole.

RECORD DATE AND VOTING RIGHTS

         The  Board of  Directors  of the  Association  has  fixed  the close of
business on December  29, 1998 as the record date for the  determination  of the
Association's  shareholders  entitled  to  notice  of and to vote at the  Annual
Meeting.  Accordingly,  only  holders of record of shares of Common Stock at the
close of business  on such date will be entitled to vote at the Annual  Meeting.
On the Record  Date,  there were  1,215,862  shares of Common  Stock  issued and
outstanding,  of which 580,862 shares of Common Stock were held by persons other
than the MHC (the "Minority Shareholders"). The presence, in person or by proxy,
of the holders of at least a majority of the total number of outstanding  shares
of  Common  Stock  entitled  to vote  at the  Annual  Meeting  is  necessary  to
constitute a quorum thereat.

         Each holder of shares of Common  Stock  outstanding  on the Record Date
will be  entitled  to one vote for each share held of record  (other than Excess
Shares as  defined  below)  at the  Annual  Meeting  and at any  adjournment  or
postponement  thereof.  As provided in the Association's  Federal Stock Charter,
record  holders  of Common  Stock who  beneficially  own in excess of 10% of the
outstanding  shares of Common Stock  ("Excess  Shares") shall not be entitled to
vote  Excess  Shares.  A person or entity is deemed to  beneficially  own shares
owned by an affiliate or associate as well as by persons  acting in concert with
such person or entity.

         All properly executed proxies received by the Association will be voted
in accordance with the instructions  indicated  thereon.  IF NO INSTRUCTIONS ARE
GIVEN,  EXECUTED  PROXIES WILL BE VOTED FOR ELECTION OF EACH OF THE TWO NOMINEES
FOR DIRECTOR,  AND FOR EACH OTHER PROPOSAL  IDENTIFIED IN THE NOTICE OF THE 1999
ANNUAL  MEETING OF  SHAREHOLDERS.  Management  is not aware of any matters other
than those set forth

                                        3


<PAGE>



in the Notice of the 1999  Annual  Meeting of  Shareholders  that may be brought
before the Annual Meeting.  If any other matters properly come before the Annual
Meeting,  the persons named in the accompanying  proxy card will vote the shares
represented by all properly  executed  proxies on such matters in such manner as
shall be determined by a majority of the Board of Directors of the Association.

         IF YOU ARE A  SHAREHOLDER  WHOSE SHARES ARE NOT  REGISTERED IN YOUR OWN
NAME, YOU WILL NEED APPROPRIATE DOCUMENTATION FROM YOUR SHAREHOLDER OF RECORD TO
VOTE  PERSONALLY AT THE ANNUAL  MEETING.  Examples of such  documentation  would
include a broker's  statement,  letter or other  document that will confirm your
ownership of shares of the Association.

VOTE REQUIRED

         Directors  are elected by a  plurality  of the votes cast with a quorum
present.  The  affirmative  vote  of the  holders  of a  majority  of the  total
outstanding shares of Common Stock is required for the approval of the Agreement
and  Plan of  Reorganization  providing  for the  establishment  of Wake  Forest
Bancshares,  Inc. as a stock holding company parent of the Association ("Plan of
Reorganization"). The affirmative vote of the holders of a majority of the total
votes present in person or by proxy at the Annual  Meeting is required to ratify
the appointment of the independent auditors. See "--Voted Required" set forth in
the discussion of each proposal.

VOTE BY MHC

         As indicated above and under "Security  Ownership of Certain Beneficial
Owners and Management," the MHC owns  approximately  52% of the shares of Common
Stock  entitled  to vote at the Annual  Meeting.  The MHC has  indicated  to the
Association that it intends to vote such shares of Common Stock FOR the election
of the  Association's  nominees  for  director,  FOR the approval of the Plan of
Reorganization  and FOR the  ratification  of the appointment of the independent
auditors thereby ensuring a quorum at the Annual Meeting,  and the likelihood of
the election of such nominees,  the approval of the Plan of  Reorganization  and
the ratification of the appointment of the independent auditors.

REVOCABILITY OF PROXIES

         A proxy  may be  revoked  at any time  before  it is voted by  filing a
written  revocation  of the proxy with the  Secretary of the  Association  or by
submitting  a duly  executed  proxy  bearing a later  date.  A proxy also may be
revoked by  attending  and voting at the Annual  Meeting or any  adjournment  or
postponement thereof, if a written revocation is filed with the Secretary of the
Annual Meeting prior to the voting of such proxy.

SOLICITATION OF PROXIES

         The  Association  will bear the costs of  soliciting  proxies  from its
shareholders.  In  addition  to the use of mail,  proxies  may be  solicited  by
officers,  directors or employees  of the  Association,  by telephone or through
other forms of communication.  The Association will also request persons,  firms
and corporations holding shares in their names or in the name of their nominees,
which are  beneficially  owned by others,  to send proxy materials to and obtain
proxies  from such  beneficial  owners,  and will  reimburse  such  holders  for
reasonable expenses incurred in connection therewith.

                                        4


<PAGE>



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

PRINCIPAL SHAREHOLDERS OF THE ASSOCIATION

         The  following  table sets forth,  as of December 29, 1998,  the record
date ("Record Date") certain  information as to Common Stock  beneficially owned
by persons owning in excess of 5% of the  outstanding  shares of Common Stock of
the  Association.  Management  knows of no person,  except as listed below,  who
beneficially  owned  more  than 5% of the  Association's  outstanding  shares of
Common  Stock  as of  the  Record  Date.  Except  as  otherwise  indicated,  the
information  provided in the following  table was obtained from filings with the
Office of Thrift  Supervision  (the "OTS") and with the Association  pursuant to
the Securities Exchange Act of 1934, as amended (the "Exchange Act").  Addresses
provided are those listed in the filings as the address of the person authorized
to receive notices and  communications.  For purposes of the table below and the
table set forth under  "Security  Ownership of  Management,"  in accordance with
Rule  13d-3  under the  Exchange  Act,  a person is deemed to be the  beneficial
owner,  for purposes of this table, of any shares of Common Stock (1) over which
he has or shares, directly or indirectly,  voting or investment power, or (2) of
which he has the right to acquire  beneficial  ownership  at any time  within 60
days after the Record Date. As used herein,  "voting power" is the power to vote
or direct the  voting of shares and  "investment  power"  includes  the power to
dispose or direct the disposition of such shares.

<TABLE>
<CAPTION>
                NAME AND ADDRESS OF                          AMOUNT AND NATURE OF
                  BENEFICIAL OWNER                           BENEFICIAL OWNERSHIP                      PERCENT
                --------------------                         --------------------                --------------------
<S>                                                              <C>                                 <C>
Wake Forest Bancorp, M.H.C.                                         635,000                             52.2%
302 S. Brooks Street, P.O. Box 707
Wake Forest, North Carolina 27588-0707

</TABLE>

                                        5


<PAGE>



SECURITY OWNERSHIP OF MANAGEMENT

         The following table sets forth  information  with respect to the shares
of Common Stock beneficially owned by each director of the Association,  by each
named  executive   officer  of  the   Association   identified  in  the  Summary
Compensation  Table included  elsewhere herein,  and all directors and executive
officers  of the  Association  as a  group  as of the  Record  Date.  Except  as
otherwise  indicated,  each  person and each  group  shown in the table has sole
voting  and  investment  power  with  respect  to the  shares  of  Common  Stock
indicated.

<TABLE>
<CAPTION>
                                                                         AMOUNT AND NATURE               PERCENT OF
                                        POSITION WITH                      OF BENEFICIAL                COMMON STOCK
            NAME                       THE ASSOCIATION                    OWNERSHIP(1)(2)                OUTSTANDING
      ---------------                  ---------------                    ---------------              ---------------
<S>                            <C>                                           <C>                             <C>
Anna O. Sumerlin               Director, President and Chief                 23,034(3)                       1.89%
                               Executive Officer
Paul K. Brixhoff               Director                                       6,308(4)                         *
John D. Lyon                   Director                                      15,103(5)                       1.24%
Harold R. Washington           Director                                       2,808(6                          *
R.W. Wilkinson, III            Director and Vice-Chairman                     5,808(7)                         *
William S. Wooten              Director                                       1,325                            *
Howard L. Brown                Director, Chairman of                          6,308(8)                         *
                               the Board

Leelan A. Woodlief             Director                                       4,308(9)                         *
Rodney M. Privette             Director                                         100                            *
All directors and executive officers as a group (10) persons                 91,592                          7.53%
</TABLE>

- ---------------------
* Less than one percent.

(1)  See  "Principal  Shareholders  of  the  Association"  for a  definition  of
     "beneficial  ownership."  All  persons  shown in the above  table have sole
     voting and investment power, except as otherwise indicated.

(2)  The figures  shown for Ms.  Sumerlin do not include  26,490  shares held in
     trust pursuant to the Employee Stock  Ownership Plan of Wake Forest Federal
     Savings & Loan  Association  ("ESOP")  that have not been  allocated to any
     individual's  account and as to which Ms. Sumerlin shares voting power with
     other  ESOP  participants  and  the  Association's  Compensation  Committee
     (consisting   of  Messrs.   Woodlief,   Brown  and  Wilkinson   (the  "ESOP
     Committee"). The figure shown for all directors and executive officers as a
     group  includes  such  26,490  shares as to which the  members  of the ESOP
     Committee may be deemed to have sole  investment  power,  except in limited
     circumstances,  thereby  causing  each  Committee  member  to be  deemed  a
     beneficial owner of such shares.  Each of the members of the ESOP Committee
     disclaims beneficial ownership of such shares and, accordingly, such shares
     are not attributed to the members of the ESOP Committee  individually.  See
     "Compensation  of Directors and Executive  Officers--  Benefits--  Employee
     Stock  Ownership Plan and Trust." (3) Includes 8,495 shares as to which Ms.
     Sumerlin  may be deemed to share  voting  and  investment  power;  includes
     options to purchase 5,400 shares of Common Stock at $12.75 per share option
     plan granted under the Wake Forest  Savings & Loan  Association  1997 Stock
     Option Plan ("Option Plan");  includes 2,226 shares of Common Stock granted
     under the Wake  Forest  Savings & Loan  Association  1997  Recognition  and
     Retention Plan ("RRP");  includes 4,782 shares of Common Stock allocated to
     Ms.  Sumerlin  under  the ESOP as to which  she has  voting  power,  but no
     investment power except in limited circumstances;  includes 2,181 shares of
     Common Stock held in Ms. Sumerlin's IRA account.

(4)  Includes options to purchase 926 shares of Common Stock at $12.75 per share
     option plan granted under the Wake Forest Savings & Loan  Association  1997
     Stock Option Plan  ("Option  Plan") and 382 shares of Common Stock  granted
     under the RRP.

                                         (footnotes continued on following page)

                                        6


<PAGE>


(5)  Includes  7,095  shares as to which Mr. Lyon may be deemed to share  voting
     and  investment  power;  includes  options to purchase 926 shares of Common
     Stock at $12.75 per share  granted  under the Option Plan and 382 shares of
     Common Stock granted under the RRP.

(6)  Includes options to purchase 926 shares of Common Stock at $12.75 per share
     granted  under the Option Plan and 382 shares of Common Stock granted under
     the RRP. (7) Includes 900 shares as to which Mr. Wilkinson may be deemed to
     share voting and investment power;  includes options to purchase 926 shares
     of Common Stock at $12.75 per share  granted  under the Option Plan and 382
     shares of Common Stock granted under the RRP.

(8)  Includes options to purchase 926 shares of Common Stock at $12.75 per share
     granted  under the Option Plan and 382 shares of Common Stock granted under
     the RRP.  (9)  Includes  options to purchase  926 shares of Common Stock at
     $12.75 per share  granted  under the  Option  Plan and 382 shares of Common
     Stock granted under the RRP.


                           MARKET FOR THE COMMON STOCK

The Association had 1,215,862  shares of common stock  outstanding at the Record
Date,  of which 539,662  shares were held by 252 holders of record.  The MHC and
ESOP hold the remaining  676,200 shares There is no  established  market for the
Association's  common  stock,  excluding  occasional  quotations,  although  the
Association's  common stock is quoted on the OTC Electronic Bulletin Board under
the symbol  "WAKE."  The table below  reflects  the stock  trading and  dividend
payment  frequency of the Association for the years ended September 30, 1998 and
1997.  Stock  prices  reflect bid prices  between  broker-dealers,  prior to any
markups,  markdowns  or  commissions,  is based  upon  information  provided  to
management of the Association by certain securities firms effecting transactions
in the  Association's  stock  on an  ongoing  basis,  and  may  not  necessarily
represent actual transactions.
<TABLE>
<CAPTION>

                                                                                STOCK PRICE

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

            QUARTER ENDED                   DIVIDENDS              HIGH                      LOW

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

<S>                                           <C>                <C>                         <C>
September 30, 1998...................         $0.12              $21 1/2                     $13
June 30, 1998........................          0.12               23 1/4                      18
March 31, 1998.......................          0.12               23 1/2                      20 5/8
December 31, 1997....................          0.10               23 1/2                      19 1/4
September 30, 1997...................          0.10               20                          14 3/8
June 30, 1997........................          0.10               15                          13 1/2
March 31, 1997.......................          0.08               14 1/4                      12 3/4
December 31, 1996....................          0.07               14                          12 1/2

</TABLE>

                                 DIVIDEND POLICY

The  Association  has paid  quarterly  cash  dividends  every  quarter since the
completion of the MHC  Reorganization and minority stock offering in April 1996.
It is the  intention  of the  Stock  Holding  Company  to  continue  to pay cash
dividends. Dividends paid by the Stock Holding Company will be determined by the
Stock  Holding  Company's  Board  of  Directors  and  will  be  based  upon  its
consolidated  financial  condition,  results of operations,  tax considerations,
economic  conditions,  regulatory  restrictions  which  affect  the  payment  of
dividends by the  Association to the Stock Holding  Company,  and other factors.
There can be no  assurance  that  dividends  will be paid on the Common Stock or
that, if paid,  such  dividends will not be reduced or eliminated in the future.
See  "Proposal 2 --  Approval of the  Agreement  and Plan of  Reorganization  --
Comparison of Shareholder Rights and Certain Anti-Takeover Provisions -- Payment
of

                                        7


<PAGE>



Dividends"   for   information   regarding   regulatory   restrictions   on  the
Association's  ability to pay dividends or make cash  contributions to the Stock
Holding Company.

     The MHC may elect to waive the right to receive all  dividends  paid by the
Association,  OTS regulations  require the MHC to notify the OTS of any proposed
waiver  of the  right to  receive  dividends,  and the  right to waive  any such
dividend  is subject  to  non-objection  by the OTS.  The MHC has not waived the
right to receive any dividends  paid by the  Association  thus far,  although it
determines  whether  to do so on a  quarterly  basis  and  may  elect  to  waive
dividends in the future.

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

                                   PROPOSAL 1

                              ELECTION OF DIRECTORS

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

GENERAL

         The Federal Stock Charter and Bylaws of the Association provide for the
election  of  directors  by the  shareholders.  For this  purpose,  the Board of
Directors of the  Association is divided into three classes,  as nearly equal in
number as possible.  The terms of office of the members of one class expire, and
a successor  class is to be elected,  at each  annual  meeting of  shareholders.
There are currently nine directors of the Association.

         The terms of two directors  expire at the Annual  Meeting.  Each of the
two  incumbent  directors,  R. W.  Wilkinson,  III and  Howard L. Brown has been
nominated by the Nominating Committee of the Board of Directors to be re-elected
at the Annual  Meeting for a three-year  term expiring at the annual  meeting of
shareholders  to be held in 2002, or when their  successors  are otherwise  duly
elected and  qualified.  The terms of the  remaining  two  classes of  directors
expire  at the  annual  meetings  of  shareholders  to be held in 2000 and 2001,
respectively, or when their successors are otherwise duly elected and qualified.
Each nominee has  consented to being named in this Proxy  Statement and to serve
if elected.

         In the event that any nominee for  election as a director at the Annual
Meeting is unable or  declines  to serve,  which the Board of  Directors  has no
reason to expect,  the persons named in the Proxy Card will vote with respect to
a substitute nominee designated by the present Board of Directors.

VOTE REQUIRED

         Directors  are elected by a plurality of the votes cast in person or by
proxy at the Annual  Meeting.  The  holders  of Common  Stock may not vote their
shares  cumulatively  for the election of directors.  Shares  underlying  broker
non-votes  will not be  counted  as having  been voted in person or by proxy and
will have no effect on the  election of  directors.  The MHC intends to vote for
the  election of the  Association's  nominees for  director  thereby  ensuring a
quorum and the likelihood of the election of such nominees.

INFORMATION AS TO NOMINEES AND CONTINUING DIRECTORS

         The following table sets forth certain information with respect to each
nominee for election as a director and each director  whose term does not expire
at the Annual Meeting  ("Continuing  Director").  There are no  arrangements  or
understandings between the Association and any director or nominee pursuant to

                                        8


<PAGE>



which such person was elected or nominated to be a director of the  Association.
For information with respect to security  ownership of directors,  see "Security
Ownership of Certain  Beneficial Owners and Management -- Security  Ownership of
Management."

<TABLE>
<CAPTION>
                                                         DIRECTOR           TERM                 POSITION(S) HELD WITH THE
NOMINEES                                 AGE(1)           SINCE            EXPIRES                      ASSOCIATION
- --------                              -----------      -----------       -----------                    -----------
<S>                                       <C>              <C>               <C>                    <C>
Howard L. Brown...............            71               1986              1999                   Director and Chairman
                                                                                                    of the Board
R.W. Wilkinson, III...........            70               1992              1999                   Director and Vice-
                                                                                                     Chairman

CONTINUING DIRECTORS
- --------------------
Anna O. Sumerlin..............            52               1993              2000                   Director, President and
                                                                                                    Chief Executive Officer
Paul K. Brixhoff..............            77               1970              2000                   Director
Harold R. Washington..........            73               1969              2000                   Director
Leelan A. Woodlief............            72               1988              2001                   Director
John D. Lyon..................            61               1988              2001                   Director
William S. Wooten.............            41               1997              2001                   Director
Rodney M. Privette............            43               1997              2001                   Director
</TABLE>


- ---------------------
(1)      As of the Record Date.

         The principal  occupation  and business  experience of each nominee for
election as director and each  Continuing  Director are set forth below.  Unless
otherwise indicated, each of the following persons has held his present position
for the last five years.

NOMINEES FOR ELECTION AS DIRECTOR

         HOWARD L. BROWN has served as Chairman of the Board of Directors  since
1996 and as a Director of the Association since 1986. He served as Vice Chairman
of the Board of Directors from 1992 to 1996. Mr. Brown is the former owner of an
oil distribution company and has been retired since 1988.

         R.W.  WILKINSON,  III has served as a Director of the Association since
1992. From 1979 to 1988, he served as Managing Officer, Executive Vice President
and Corporate Secretary-Treasurer and from 1963 to 1979, Mr. Wilkinson served as
Assistant  Manager of the Association.  Mr. Wilkinson was elected Vice-Chairman
of the Board of Directors of the Association in 1997.

THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT SHAREHOLDERS
VOTE "FOR" THE NOMINEES FOR ELECTION AS DIRECTORS.

CONTINUING DIRECTORS

         ANNA O.  SUMERLIN has served as the  Association's  President and Chief
Executive Officer since 1995. Prior to that, Ms. Sumerlin served as the Managing
Officer, Executive Vice President, Corporate Secretary

                                        9


<PAGE>



and  Treasurer  from 1988 to 1995 and as the  Assistant  Manager  and  Assistant
Secretary-Treasurer beginning in 1979. She was elected to the Board of Directors
in 1993.

         PAUL K.  BRIXHOFF  has served as a Director  of the  Association  since
1970. He retired from the automotive parts supply business in 1982.

         HAROLD R. WASHINGTON has served as a Director of the Association  since
1969.  He is the former owner of an  automobile  distributorship  and retired in
1980.

         JOHN D. LYON has served as a Director of the Association since 1988. He
has owned an independent,  state-certified  appraisal  company for the past four
years and has owned and managed a real estate  portfolio for over 26 years.  Mr.
Lyon also has close to 31 years of retail management experience.

         WILLIAM S.  WOOTEN has served as a director  of the  Association  since
1997.  He has  operated a  successful  dental  practice  in Wake  Forest,  North
Carolina  since 1982. Mr. Wooten is a life-long  resident of Wake Forest,  North
Carolina.

         RODNEY  M.  PRIVETTE  is  President  and a  general  agent of  Privette
Insurance  Company in Rolesville,  North Carolina.  Mr. Privette  specializes in
life insurance,  retirement planning and property and casualty insurance and has
over  22  years  experience  in this  field.  Mr.  Privette  has  served  on the
Rolesville Fire Department since 1975 and as Fire Chief since 1992.

         LEELAN A.  WOODLIEF has served as a Director of the  Association  since
1988.  He is in retail  management  and is  semi-retired  from  Woodlief  Supply
Company,  a  farming  supply  store,  and has  over 48 years  experience  in the
agriculture and insurance businesses.

MEETINGS AND COMMITTEES OF THE BOARD OF DIRECTORS OF THE ASSOCIATION

         The Board of Directors meets on a monthly basis and may have additional
special  meetings  upon the  request of the  Chairman  of the Board.  During the
fiscal year ended  September  30, 1998 the Board of Directors  met 12 times.  No
current  director  attended fewer than 75% of the total number of Board meetings
and committee meetings of which such director was a member.

         The Board of Directors of the Association has established the following
committees:

         The  Nominating  Committee for fiscal year 1998 was chaired by Director
Wilkinson, with Directors Washington and Sumerlin as members. Membership changes
annually.  This  committee  nominates  candidates  for  Board  membership.   The
Nominating   Committee  met  once  in  fiscal  1998.  In  accordance   with  the
Association's Bylaws, no nominations for election as director, except those made
by the  Nominating  Committee,  shall be voted upon at the Annual Meeting unless
properly made by a shareholder in accordance with the procedures set forth below
under  "Additional  Information  -- Notice of Business to be Conducted at Annual
Meeting."

         The  Compensation  Committee  is chaired  by  Director  Woodlief,  with
Directors  Brown and  Wilkinson  as  members.  This  committee  establishes  the
compensation of the Chief Executive Officer,  approves the compensation of other
officers and determines compensation and benefits to be paid to employees of the
Association.  It also sets directors' fees and bonuses.  The committee met seven
times in 1998 as requested

                                       10


<PAGE>



by the Board of Directors.  The Compensation Committee met twice in fiscal 1998.
The Compensation Committee also acts as the ESOP Committee,  and meets to review
the  Association's  ESOP. The Compensation  Committee is currently acting as the
Option Plan  Committee and the RRP  Committee.  Each member of the  Compensation
Committee is a "Disinterested  Director" within the meaning of Section 162(m) of
the Internal Revenue Code of 1986 (the "Code") and Rule 16b-3  promulgated under
the Exchange Act.

EXECUTIVE OFFICERS

         The following individuals are executive officers of the Association and
hold the offices set forth below opposite their names.

<TABLE>
<CAPTION>

                                                          POSITION HELD WITH THE
NAME                                        AGE               ASSOCIATION
- ----                                       -----              -----------
<S>                                         <C>             <C>
Anna O. Sumerlin                             52              President and Chief
                                                             Executive Officer

Carlton E. Chappell                          67              Vice President, Secretary
                                                             and Treasurer

Robert C. White                              42              Chief Financial Officer,
                                                             Vice President
</TABLE>


         The executive officers of the Association are elected annually and hold
office until their  respective  successors  have been  elected and  qualified or
until death, resignation,  or removal by the Board of Directors. The Association
has entered into Employment  Agreements  with certain of its executive  officers
which set forth the terms of their  employment.  See  "Compensation of Directors
and Executive Officers -- Employment Agreements."

         Biographical  information of the executive  officers of the Association
who are not directors is set forth below.

         CARLTON E.  CHAPPELL has served as the  Association's  Vice  President,
Secretary  and  Treasurer  since  1996  and as  the  Association's  Senior  Vice
President  since 1988.  Prior to 1988, Mr.  Chappell served as a Director of the
Association  for 15 years.  Mr.  Chappell  has over 36 years of  business  sales
experience.

         ROBERT C. WHITE began  employment  with the  Association on December 1,
1998 as Chief  Financial  Officer  and Vice  President.  Prior  to  joining  the
Association, Mr. White served as CFO and Senior Vice President of United Federal
Savings  Bank in Rocky Mount,  N.C.  from April,  1997 to  September,  1998.  In
September of 1998, United Federal was acquired in a merger transaction. Prior to
his employment with United  Federal,  Mr. White was a partner in the CPA firm of
McGladrey & Pullen,  LLP in Raleigh,  N.C. He was with the CPA firm for nineteen
years and was in charge of the local office's financial institutions practice.

                                       11


<PAGE>



                COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

DIRECTORS' COMPENSATION

         FEE  ARRANGEMENTS.   Currently,   each  non-employee  director  of  the
Association  receives a fee of $500 per meeting attended except for the Chairman
who  receives  $600 per meeting  attended.  Directors  are not  compensated  for
attending committee meetings.  In addition,  each non-employee  director who has
attended a minimum of 75% of the aggregate number of Association  Board meetings
and meetings of  Association  Board  committees  of which he is a member  called
during the  respective  calendar  year,  will receive an annual  retainer fee of
$2,500, payable in December. The aggregate amount of fees paid to such directors
by the  Association  for the year ended  September 30, 1998,  was  approximately
$43,540.  Directors  are also  covered  by the  Option  Plan  and  RRP.  See "--
Benefits--Stock Option Plan," and "-- Recognition and Retention Plan."

         DIRECTORS'  RETIREMENT PLAN. The Association has adopted a nonqualified
Retirement Plan for Board Members of the Association (the "Directors' Retirement
Plan"), which will provide benefits to each eligible outside director commencing
on his  termination  of Board service at or after age 65. Each outside  director
who serves or has agreed to serve as an outside director automatically becomes a
participant  in the Directors'  Retirement  Plan. An eligible  outside  director
retiring at or after age 65 will be paid an annual  retirement  benefit equal to
the  lesser of the  amount  of the  aggregate  compensation  for  services  as a
director  (excluding  stock  compensation)  paid to him for the 12-month  period
immediately prior to his termination of Board service or $5,000, multiplied by a
fraction,  the  numerator  of which is the  number of his years of service as an
outside director  (including service as a director or trustee of the Association
or any  predecessor)  and the  denominator  of which is 10.  An  individual  who
terminates Board service after having served as an outside director for 10 years
may elect to begin collecting  benefits under the Directors'  Retirement Plan at
or after attainment of age 50, but the annual retirement benefits payable to him
will be reduced  pursuant to the Directors'  Retirement  Plan's early retirement
reduction  formula to reflect the  commencement of benefit payments prior to age
65. Benefits are paid for a fixed period of 10 years.  Upon a change in control,
participants will receive an immediate lump sum distribution of their benefit.

         OTHER ARRANGEMENTS.  Mr. Lyon's  state-certified  independent appraisal
company  is one of the  appraisers  designated  by the  Association  to  perform
appraisals.  A fee of $300 per appraisal is charged to the  borrower.  In fiscal
year 1998, Mr. Lyon's appraisal company received $26,850 in appraisal fees.

                                       12


<PAGE>



EXECUTIVE COMPENSATION

         CASH COMPENSATION. The following table sets forth the cash compensation
paid by the  Association  for  services  rendered in all  capacities  during the
fiscal years ended September 30, 1998, 1997 and 1996, to the President and Chief
Executive  Officer  of  the  Association.  No  other  executive  officer  of the
Association had salary and bonus during the fiscal year ended September 30, 1998
aggregating in excess of $100,000.

                           SUMMARY COMPENSATION TABLE
 <TABLE>
<CAPTION>
                                                                                                         LONG TERM COMPENSATION
                                                                                                         ----------------------

                                                   ANNUAL COMPENSATION(1)                           AWARDS             PAYOUTS
                                                   ----------------------                           ------             -------
                                                                       OTHER       RESTRICTED
                                                                       ANNUAL        STOCK                  LTIP        ALL OTHER
                                                SALARY              COMPENSATION     AWARDS     OPTIONS     PAYOUTS    COMPENSATION
 NAME AND PRINCIPAL POSITIONS            YEAR   ($)(1)    BONUS($)     ($)(2)        ($)(3)       (#)         ($)         ($)(4)
- ---------------------------------        ----   ------   --------   ------------     -------    -------     -------    ------------

<S>                                      <C>    <C>        <C>        <C>          <C>         <C>          <C>         <C>
Anna O. Sumerlin, President and Chief    1998   85,000     50,000     --              --          --         --          21,072
 Executive Officer                       1997   79,000     40,000     --            70,915      13,500       --          34,535
                                         1996   75,000     30,000     --              --          --         --          18,341

</TABLE>

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

(1)  Includes  amounts,  if any, deferred pursuant to Section 401(k) of the Code
     under the Association's 401(k) Plan.

(2)  For 1998, 1997 and 1996,  there were no: (a) perquisites  with an aggregate
     value for any named individual in excess of the lesser of $50,000 or 10% of
     the total of the  individual's  salary and bonus for the year; (b) payments
     of  above-market  preferential  earnings  on  deferred  compensation;   (c)
     payments of earnings  with  respect to long-term  incentive  plans prior to
     settlement  or  maturation;   (d)  tax  payment   reimbursements;   or  (e)
     preferential discounts on stock.

(3)  Pursuant to the RRP, Ms.  Sumerlin was awarded  5,562 shares of  restricted
     stock  effective  as of  January  22,  1997,  which  vests  in five  annual
     installments  commencing January 22, 1998.  Dividends  attributable to such
     shares will be distributed  with such shares when they become  vested.  The
     dollar amount shown in the table for 1997 is based on the fair market value
     of the shares on January 22, 1997. No additional grants of restricted stock
     were made to Ms. Sumerlin during the fiscal year ended September 30, 1998.

(4)  Includes (i) the dollar value of premiums,  if any, paid by the Association
     with  respect to term life  insurance  (other  than  group  term  insurance
     coverage under a plan available to  substantially  all salaried  employees)
     for the benefit of the executive  officer and (ii) the fair market value of
     1,756,  1,716 and 1,310 shares allocated to the executive officer under the
     ESOP on December 31, 1998, 1997 and 1996, respectively,  based on a closing
     price of $12.00,  $20.125 and $14.00, on December 31, 1998, 1997, and 1996,
     respectively. See "--Benefits--Employee Stock Ownership Plan and Trust."

         EMPLOYMENT AGREEMENTS

          The Association is a party to an Employment Agreement with each of Ms.
     Sumerlin  and  Mr.  Chappell  ("Senior  Executive(s)").   These  Employment
     Agreements  establish the respective  duties and compensation of the Senior
     Executives and are intended to ensure that the Association  will be able to
     maintain a stable and competent  management base. The continued  success of
     the  Association  depends  to  a  significant  degree  on  the  skills  and
     competence of the Senior Executives.

          The Employment Agreements provide for three-year terms. The Employment
     Agreements  provide  that,  commencing  on the first  anniversary  date and
     continuing each anniversary  date  thereafter,  the Board of Directors may,
     with the Senior Executive's  concurrence,  extend the Employment Agreements
     for an additional  year, so that the remaining  terms shall be three years,
     after  conducting a  performance  evaluation of the Senior  Executive.  The
     Employment  Agreements provide that the Senior Executive's base salary will
     be reviewed annually.  It is anticipated that this review will be performed
     by the Compensation  Committee of the Board and the Senior Executive's base
     salary may be increased on the basis of her or his job  performance and the
     overall performance of the Association.  The base salaries for Ms. Sumerlin
     and Mr.  Chappell,  as of  September  30, 1998 were  $85,000  and  $59,000,
     respectively. Each Senior Executive may

                                       13


<PAGE>



receive a bonus based upon achievement of prescribed  performance  criteria.  In
addition to base salary,  the  Employment  Agreements  provide for,  among other
things,  entitlement to participation  in stock,  retirement and welfare benefit
plans and eligibility for fringe benefits applicable to executive personnel such
as  fees  for  club  and  organization  memberships  deemed  appropriate  by the
Association  and the Senior  Executive.  The Employment  Agreements  provide for
termination  by  the  Association  at any  time  for  cause  as  defined  in the
Employment  Agreements.  In the event the  Association  chooses to terminate the
Senior Executive's  employment for reasons other than for cause, or in the event
of the Senior Executive's  resignation from the Association upon: (i) failure to
re-appoint,  elect  or  re-elect  the  Senior  Executive  to her or his  current
offices; (ii) a material change in the Senior Executive's  functions,  duties or
responsibilities;  (iii) a relocation of the Senior Executive's  principal place
of employment outside Wake County without the Senior Executive's  consent;  (iv)
liquidation or dissolution of the Association;  (v) a change of control; or (vi)
a breach of the Employment  Agreement by the  Association,  the Senior Executive
or, in the event of death, her or his beneficiary is entitled to a lump sum cash
payment  in an  amount  equal to the base  salary  and bonus  payments,  and the
additional  contributions  or benefits  under any employee  benefit plans of the
Association  or the MHC that the Senior  Executive  would have earned during the
remaining  terms  of the  Employment  Agreements.  The  Association  would  also
continue the Senior  Executive's life, health and disability  insurance coverage
for the remaining terms of the Employment Agreements.

         The Association's  Employment  Agreements restrict the dollar amount of
compensation  and  benefits  payable  to a  Senior  Executive  in the  event  of
termination   following  a  "change  in  control"  to  three  times  the  Senior
Executive's average annual compensation for the previous five calendar years. In
general,  for purposes of the Employment  Agreements and the plans maintained by
the Association,  a "change in control" will generally be deemed to occur when a
person or group of persons acting in concert  acquires  beneficial  ownership of
25% or more of any  class  of  equity  security,  such as  Common  Stock  of the
Association,  or in the event of a tender offer, exchange offer, merger or other
form of business combination,  sale of assets or contested election of directors
which  results in a change in control of the  majority of the Board of Directors
of the  Association.  The Senior  Executives  are entitled to  reimbursement  of
certain costs incurred in negotiating,  interpreting or enforcing the Employment
Agreements.  Each  Employment  Agreement  also provides for the  Association  to
indemnify the Senior  Executive to the fullest  extent  allowable  under federal
law.

         Cash and  benefits  paid to a Senior  Executive  under  the  Employment
Agreements  together with payments under other benefit plans following a "change
in control" of the  Association  may  constitute an "excess  parachute"  payment
under Section 280G of the Code,  resulting in the imposition of a 20% excise tax
on the recipient and the denial of the deduction for such excess  amounts to the
Association.

BENEFITS

         EMPLOYEE  STOCK   OWNERSHIP  PLAN  AND  TRUST.   The   Association  has
established  and  adopted,  for the benefit of eligible  employees,  an ESOP and
related trust. All salaried  employees of the Association are eligible to become
participants  in the ESOP.  The ESOP  purchased  41,200  shares of Common  Stock
issued in connection with the Reorganization and Offering.  In order to fund the
ESOP's  purchase  of  such  Common  Stock,  the  ESOP  borrowed  funds  from  an
unaffiliated  lender equal to the balance of the aggregate purchase price of the
Common  Stock.  Although  contributions  to  the  ESOP  are  discretionary,  the
Association  intends to make annual  contributions  to the ESOP in an  aggregate
amount at least equal to the  principal  and interest  requirement  on the debt.
This loan is for a term of seven years,  bears  interest at the prime rate,  and
calls for

                                       14


<PAGE>



level annual  payments of principal plus accrued  interest  designed to amortize
the loan over its term.  Prepayments are also  permitted.  The loan due from the
ESOP is reflected on the Company's balance sheet.

         Shares  purchased by the ESOP were pledged as collateral  for the loan,
and  are  held  in a  suspense  account  until  released  for  allocation  among
participants  in the ESOP as the loan is  repaid.  The  pledged  shares  will be
released  annually from the suspense  account in an amount  proportional  to the
repayment  of the ESOP loan for each plan  year.  The  released  shares  will be
allocated among the accounts of  participants on the basis of the  participant's
compensation for the year of allocation.  Benefits  generally become 100% vested
after  three  years of  service;  prior to such  time,  benefits  are 0% vested.
Participants also become  immediately  vested upon termination of employment due
to death, retirement at age 65, permanent disability or upon the occurrence of a
change in control. Forfeitures will be reallocated among remaining participating
employees, in the same proportion as contributions.  Vested benefits may be paid
in a single sum or installment  payments and are payable upon death,  retirement
at age 65, disability or separation from service.

         The ESOP  Committee,  which is  currently  comprised  of members of the
Compensation  Committee,  may instruct the trustee regarding investment of funds
contributed to the ESOP. The ESOP trustee,  subject to its fiduciary  duty, must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the participating employees. Under the ESOP, unallocated shares will be voted
in a manner  calculated  to most  accurately  reflect  the  instructions  it has
received from participants regarding the allocated stock as long as such vote is
in accordance with the provisions of the Employee Retirement Income Security Act
of 1974, as amended ("ERISA"). The ESOP may purchase additional shares of Common
Stock in the future.

         STOCK OPTION PLAN. The Wake Forest Federal  Savings & Loan  Association
1997 Stock  Option  Plan  ("Option  Plan") was  adopted by the  Association  and
approved  by its  shareholders  at the  1997  Annual  Meeting.  The  Association
reserved  54,000 shares of Common Stock ("Option  Shares") for issuance upon the
exercise of options  and, as of the Record  Date,  options  have been granted to
eligible  executives and directors  with respect to such Option  Shares.  Option
Shares may be authorized  and unissued  shares or shares  previously  issued and
reacquired by the  Association.  Any Option  Shares  subject to grants under the
Option Plan which expire or are terminated, forfeited or canceled without having
been  exercised or vested in full,  shall again be available for purposes of the
Option Plan.

         Any employee of the Association or any affiliate  approved by the Board
who is selected by the Option Committee is eligible to participate in the Option
Plan as an  "Eligible  Individual."  As of the  Record  Date,  there  were  nine
Eligible  Individuals.  Members of the Board of Directors of the  Association or
any  affiliate  approved by the Board who are not  employees  or officers of the
Association  or such  affiliate  are  eligible to  participate  as an  "Eligible
Director." As of the Record Date, there were eight Eligible Directors.

         The Option Plan  provides  for the grant of options  which  qualify for
favorable  federal income tax treatment as "incentive  stock options"  ("ISOs"),
and  non-qualified  stock  options which do not so qualify  ("NQSOs").  ISOs are
subject to certain  restrictions  under the Code.  In general,  options  granted
under the Plan will be  exercisable  for a period of ten years after the date of
grant (or for a shorter  period  ending three  months after the option  holder's
termination of employment for reasons other than death, disability or retirement
or  discharge  for cause,  one year after  termination  of service due to death,
disability or retirement,  or immediately  upon  termination  for cause).  In no
event may an option be  granted  with an  exercise  price per share that is less
than fair  market  value of a share of Common  Stock when the option is granted.
The Option Plan  provides  for an option  holder's  right to exercise his option
grant to be suspended during any period when the option holder is the subject of
a pending proceeding to terminate his or her employment for cause. If an

                                       15


<PAGE>



option expires during such suspension, the Association will, upon the employee's
reinstatement,  pay damages  equal to the value of the expired  Options less the
exercise price.

         Upon the  exercise  of an option,  the  exercise  price must be paid in
full.  Payment may be made in cash or in such other  consideration as the Option
Committee deems appropriate, including, but not limited to, Common Stock already
owned by the option  holder or Option Shares to be acquired by the option holder
upon exercise of the option.

STOCK OPTIONS

         The following table provides  certain  information  with respect to the
number of shares of Common Stock represented by outstanding  options held by the
Named Executive  Officers as of September 30, 1998. Also reported are the values
for  "in-the-money"  options  which  represent the positive  spread  between the
exercise  price of any such existing stock options and the year-end price of the
Common Stock, which was $13.00 per share.

<TABLE>
<CAPTION>

                                         FISCAL YEAR END OPTION/SAR VALUES

                                                           NUMBER OF SECURITIES
                                                          UNDERLYING UNEXERCISED    VALUE OF UNEXERCISED IN-THE-MONEY
                                                               OPTIONS/SARS             OPTIONS/SARS AT FISCAL
                                                          AT FISCAL YEAR END (#)            YEAR END ($)(1)
                                                         ------------------------          ----------------
                      SHARES ACQUIRED      VALUE
                      ON EXERCISE         REALIZED
      NAME                 (#)              ($)           EXERCISABLE/UNEXERCISABLE         EXERCISABLE/UNEXERCISABLE
 ----------------------------------------------------------------------------------------------------------------------
<S>                         <C>             <C>               <C>                             <C>
Anna O. Sumerlin            --              --                2,700/10,800                    675/2,700

</TABLE>

- ---------------
(1) Ms.  Sumerlin  has 13,500  options  exercisable  at $12.75 per share.  As of
    September 30, 1998, the closing price of the Common Stock as reported on the
    OTC  Bulletin  Board was $13.00.  Ms.  Sumerlin  did not exercise any of her
    options during the fiscal year ended September 30, 1998.

         RECOGNITION  AND RETENTION PLAN. The Wake Forest Federal Savings & Loan
Association  1997  Recognition and Retention Plan was adopted by the Association
and approved by its shareholders at the 1997 Annual Meeting. The Association has
established  a  trust   ("Trust")  to  purchase  up  to  22,248  shares  of  the
Association's Common Stock which may be used for awards granted under the RRP.

         Any employee of the Association or any affiliate  approved by the Board
who is selected by the RRP Committee is eligible to participate in the RRP as an
"Eligible  Individual."  As  of  the  Record  Date,  there  were  nine  Eligible
Individuals.  Members  of the  Board  of  Directors  of the  Association  or any
affiliate  approved  by the  Board  who are not  employees  or  officers  of the
Association  or such  affiliate  are  eligible to  participate  as an  "Eligible
Director." As of the Record Date, there were eight Eligible Directors. As of the
Record  Date,  awards have been  granted with respect to all of the share awards
under the Plan.

         Stock  subject  to  awards is held in trust  pursuant  to the RRP until
vested.  An  individual  to whom an award  is  granted  is  credited  with  cash
dividends  with respect to stock subject to Awards granted to him whether or not
vested. Awards generally vest at a rate of 20% over a five-year period. However,
any shares  covered by the award will  become  100% vested as of the date of the
recipient's death or disability.  If an individual covered by an award ceases to
be a director,  an advisory director or director emeritus for reasons other than
death or disability,  the individual  forfeits all rights to his unvested shares
remaining in the RRP trust.  Individuals  may designate a beneficiary to receive
distributions on account of death. The RRP Committee will exercise voting rights
with respect to shares in the Trust in a manner that reflects the votes

                                       16


<PAGE>



or responses  of all other  shareholders  and will respond to any tender  offer,
exchange offer or other offer made to shareholders.

TRANSACTIONS WITH CERTAIN RELATED PERSONS

         The  Association's   authority  to  engage  in  transactions  with  its
"affiliates"  is limited by OTS  regulations  and by Sections 23A and 23B of the
Federal  Reserve Act (the "FRA").  This authority is derived from 12 U.S.C.
ss.1468 of the Home  Owners  Loan Act  ("HOLA").  Section 23A of the FRA limits
the aggregate  amount of  transactions  with any individual  affiliate to 10% of
the capital and surplus of the savings  association and limits the aggregate
amount of transactions with all affiliates to 20% of the savings  association's
capital and surplus.

         The  Association's   authority  to  extend  credit  to  its  directors,
executive officers,  and 10% shareholders,  as well as to entities controlled by
such persons,  is currently  governed by the  requirements of Sections 22(g) and
22(h) of the FRB and  Regulation O of the FRB  thereunder.  Among other  things,
these  provisions  require that  extensions of credit to insiders (a) be made on
terms  that are  substantially  the  same as,  and  follow  credit  underwriting
procedures  that are not less stringent  than,  those  prevailing for comparable
transactions  with  unaffiliated  persons and that do not involve  more than the
normal risk of repayment or present  other  unfavorable  features and (b) do not
exceed  certain  limitations  on the amount of credit  extended to such persons,
individually  and in the  aggregate,  which  limits are based,  in part,  on the
amount  of  the  Association's   capital.   The  Association  intends  that  any
transactions in the future between the  Association and its executive  officers,
directors, holders of 10% or more of the shares of any class of its common stock
and affiliates thereof,  will contain terms no less favorable to the Association
than  could  have  been  obtained  by  it  in  arm's-length   negotiations  with
unaffiliated  persons and will be approved by a majority of independent  outside
directors of the Association not having any interest in the transaction.

         The  Association  has made loans or  extended  credit to its  executive
officers and directors and also to certain persons related to executive officers
and  directors.  All such loans  were made by the  Association  in the  ordinary
course of business and were not made more favorable  terms, nor did they involve
more than the normal risk of collectibility or present unfavorable features. The
outstanding principal balance of such loans to directors, executive officers and
their associates totaled $341,650,  or 2.59%, of the Association's  total equity
at September 30, 1998.

         The  appraisal  firm owned by a director  of the  Association  conducts
certain  appraisals for the  Association  and receives fees therefor and another
director  of  the  Association  is  compensated   for  performing   construction
inspections. See "-- Directors' Compensation -- Other Arrangements."

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section 16(a) of the Exchange Act requires the Association's  executive
officers  and  directors,  and persons who own more than 10% of Common  Stock to
file with the OTS  reports of  ownership  and  changes of  ownership.  Officers,
directors and greater than 10%  shareholders  are required by the regulations of
the  OTS  and  the  Securities   Exchange  Commission  ("SEC")  to  furnish  the
Association  with copies of all Section 16(a) forms they file.  The  Association
knows  of no  other  person  other  than  the  MHC who  owns  10% or more of the
Association's Common Stock.

         Mr.  Lyon  failed  to file a Form 4 in a timely  manner  reporting  the
purchase of 175 shares of Common Stock of the Association.  This transaction has
been  reported  on  Form 5 and Mr.  Lyon is now  current  in his  Section  16(a)
filings.

                                       17


<PAGE>




         Based solely on its review of the copies of such forms  received by it,
or written  representations  from certain  reporting  persons,  the  Association
believes  that  all  other  filing  requirements  applicable  to  its  executive
officers,  directors and greater than 10% beneficial  owners were complied with,
as of September 30, 1998.

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

                                   PROPOSAL 2

                      AGREEMENT AND PLAN OF REORGANIZATION

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

GENERAL

         The reorganization into the "two-tier" mutual holding company structure
(the  "Reorganization")  will be accomplished  under the Plan of Reorganization,
which was  unanimously  approved by the Board of Directors on November 16, 1998.
Pursuant to the Plan of  Reorganization,  the  Association  will become a wholly
owned subsidiary of Wake Forest Bancshares,  Inc. (the "Stock Holding Company"),
a newly formed  stock  corporation  which will be majority  owned by Wake Forest
Bancorp,  M.H.C. (the "MHC"). In the  Reorganization,  each outstanding share of
Association  Common Stock will be converted into one share of common stock,  par
value $.01 per share,  of the Stock Holding  Company  ("Holding  Company  Common
Stock") and the holders of  Association  Common Stock will become the holders of
all of the outstanding Holding Company Common Stock. Accordingly, as a result of
the Reorganization, the Association's Minority Shareholders will become minority
shareholders  of the Stock  Holding  Company.  The  Stock  Holding  Company  was
incorporated  solely for the  purpose of  becoming  a savings  and loan  holding
company and has no prior  operating  history.  The  Reorganization  will have no
impact on the  operations of the  Association or the MHC. The  Association  will
continue its operations at the same  locations,  with the same  management,  and
subject  to all the  rights,  obligations  and  liabilities  of the  Association
existing immediately prior to the Reorganization. ALTHOUGH THE REORGANIZATION IS
SUBJECT  TO THE  APPROVAL  OF THE  OTS,  OTS  APPROVAL,  AS  WELL  AS ANY  OTHER
REGULATORY APPROVALS, DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE
REORGANIZATION BY THE OTS, OR OTHER REGULATORY AGENCIES.

REASONS FOR AND RISKS OF THE REORGANIZATION

         REASONS  FOR THE STOCK  HOLDING  COMPANY  REORGANIZATION.  The Board of
Directors of the  Association  believes  that the formation of the Stock Holding
Company as a subsidiary of the MHC will be in the best interests of shareholders
and will offer greater operating  flexibility than is currently available to the
Association in its existing mutual holding company  structure.  The MHC does not
operate as a  traditional  holding  company at the present  time because it is a
mutual  organization  and represents only the mutual  ownership  interest in the
Association.  Establishing  the Stock Holding Company as a subsidiary of the MHC
will permit the Stock Holding Company to conduct activities and make investments
for the  benefit  of all  shareholders.  Management  believes  that it will also
provide enhanced ability to invest through the Stock Holding Company, facilitate
mergers, acquisitions and stock repurchases, all as described below.

         ENHANCED ABILITY TO INVEST THROUGH THE STOCK HOLDING COMPANY. Under the
existing  mutual holding  company  structure the MHC cannot make  investments in
other  financial  institutions  or business  enterprises  for the benefit of all
shareholders of the Association, and the Association itself is limited by law or
regulation in its permissible  investment  activities.  For example,  if the MHC
invests in 5% of the common stock of another bank or thrift holding company, any
gain on such investment would accrue only to the MHC. The

                                       18


<PAGE>



Reorganization will permit the entity that issues stock (i.e., the Stock Holding
Company) to make investments,  diversify business  activities,  or acquire other
financial  institutions  for  the  benefit  of  all  shareholders.  No  specific
investments,  new  business  activities  or  acquisitions  by the Stock  Holding
Company are planned at the present time.

         FACILITATE  MERGERS  AND  ACQUISITIONS.  The  Reorganization  will also
facilitate  the approval and  completion of mergers and  acquisitions  since the
Stock Holding Company,  acting as the sole shareholder of the Association,  will
be able to approve mergers and acquisitions  involving the Association.  This is
consistent  with the way  other  stock  holding  companies  are able to  approve
mergers  of  their  bank or  savings  institution  subsidiaries.  Moreover,  the
Reorganization  will enable the Stock Holding Company to acquire other financial
institutions and to operate them as separate subsidiaries for the benefit of all
shareholders of the Stock Holding Company.

         STOCK  REPURCHASES.  The  Reorganization  will enable the Stock Holding
Company to  repurchase  Holding  Company  Common  Stock.  In recent  years,  the
repurchase of stock has been an important, if not essential, means for banks and
savings  institutions to enhance shareholder value and invest capital resources.
Historically, the Association has used the bad debt reserve method of accounting
for bad debts for tax purposes. Under recent changes in the federal tax law, the
Association is required to recapture  (I.E.,  take into income) a portion of its
tax bad debt reserves  accumulated for tax purposes  subsequent to September 30,
1988,  but is not  required to recapture  its tax bad debt  reserves for earlier
periods  (the  "base  year  reserves").   However,   certain  distributions  and
redemptions,  such as stock repurchases, by a thrift institution would result in
an additional  recapture of a portion of the  institutions's  bad debt reserves,
including the base year reserves.  Thus, if the  Association  were to repurchase
any of its  outstanding  common stock,  it would be required to recapture all or
part of its tax bad debt reserves,  including its base year reserves.  The Stock
Holding Company, however, will be permitted to repurchase Holding Company Common
Stock without  causing a recapture of the  Association's  tax bad debt reserves.
Dividends paid by the  Association to the Stock Holding Company will also result
in a recapture  of the  Association's  tax bad debt  reserves to the extent such
dividends exceed the Association's  current and accumulated earning and profits,
as computed for federal income tax purposes.  The Association does not intend to
pay  dividends  to the Stock  Holding  Company  in excess of such  earnings  and
profits,  and the Stock  Holding  Company  has no  current  plan to  commence  a
repurchase program immediately after the conclusion of the  Reorganization.  The
Stock Holding Company,  however, may implement a stock repurchase program in the
future as another  alternative  to  enhancing  shareholder  value and  investing
capital resources.

         STOCK HOLDING COMPANY POWERS.  The Association may engage only in those
activities that are permissible for federal savings  associations under the Home
Owners' Loan Act ("HOLA") and applicable regulations thereunder. Pursuant to the
OTS policy,  the Stock Holding Company will be subject to the same restrictions,
including,  but not limited, to activity limitations applicable to the MHC under
Section 10(o)5 of the HOLA and the regulations promulgated thereunder. The Stock
Holding  Company  will  be  permitted  to  engage  in  activities  that  are not
permissible for the Association,  such as making  investments in up to 5% of the
common  stock of  another  financial  institution.  The  Stock  Holding  Company
generally  would be permitted to engage in the activities  that are  permissible
for bank holding companies under the Bank Holding Company Act (i.e.,  activities
that are  closely  related to  banking)  and  activities  permitted  for service
corporations of a  federally-chartered  savings association.  See "Stock Holding
Company Regulation" herein.

         RISKS  OF  THE  REORGANIZATION.  Management  believes  that  there  are
substantial  benefits  that will be  achieved  through  the  Reorganization,  as
discussed above. In addition,  because the federal charter pursuant to which the
Stock Holding  Company is to be  incorporated  was only recently  created by the
OTS, there are no judicial  interpretations with respect to corporate governance
matters  with  respect to such  charter.  The OTS has stated that the  corporate
governance of the Stock Holding Company would be governed by

                                       19


<PAGE>



corporate governance matters that are precedents applicable to a federal savings
association.  However, there can be no assurance that any such court would apply
such law or as to what other sources of precedent a court may look to.

OTS APPROVAL PROCESS

         Based on recent OTS approvals of similar transactions,  the Association
believes  that OTS  approval  of the  Reorganization  will be subject to certain
conditions that may include, among others, the following:  prior to consummation
of the  Reorganization,  the Stock Holding Company must obtain a federal charter
from the OTS and submit bylaws  acceptable to the OTS; the Stock Holding Company
is subject to the  provisions of OTS  regulations  pertaining to minority  stock
issuances as if it were a former mutual  savings  association  that  reorganized
into a mutual holding company structure; the Stock Holding Company is subject to
the  same   restrictions   (including,   but  not  limited  to,  the  activities
limitations) to which the MHC is subject under federal law and OTS  regulations;
the Stock  Holding  Company must hold all of the issued and  outstanding  common
stock of the  Association,  and the Association may not issue any other class of
equity  security;  the Stock  Holding  Company and the  Association  must obtain
approval from the OTS prior to issuing any securities; the Stock Holding Company
must  comply  with OTS  procedures  applicable  to  federal  stock  associations
regarding any proposed  amendments to its charter and bylaws;  the Stock Holding
Company shall cease any activity,  reverse any action, or amend any provision of
its  charter or bylaws,  to which the OTS  objects as being  contrary to the OTS
regulations in effect at the time of OTS approval of the  Reorganization,  or as
subsequently  amended;  and if the MHC undertakes a mutual-to-stock  conversion,
OTS  policies  regarding  purchases  of stock in the  conversion  will  apply to
shareholders  of the Stock  Holding  Company.  ALTHOUGH  THE  REORGANIZATION  IS
SUBJECT  TO THE  APPROVAL  OF THE  OTS,  OTS  APPROVAL,  AS  WELL  AS ANY  OTHER
REGULATORY APPROVALS, DOES NOT CONSTITUTE A RECOMMENDATION OR ENDORSEMENT OF THE
REORGANIZATION BY THE OTS, OR OTHER REGULATORY AGENCIES.

PLAN OF REORGANIZATION

         The   Reorganization   will  be   accomplished   under   the   Plan  of
Reorganization,  which is attached as Exhibit C hereto. The following discussion
is qualified in its  entirety by  reference to the Plan of  Reorganization.  The
Plan of  Reorganization  was  unanimously  approved by the Board of Directors on
November 16, 1998.

         The Stock  Holding  Company is a newly  organized  federally  chartered
corporation  which was  formed by the  Association  solely  for the  purpose  of
effecting the Reorganization.  Therefore, the Stock Holding Company has no prior
operating history.  The Plan of Reorganization is by and among the Stock Holding
Company,  the  Association,  and Interim,  a to-be-formed  interim federal stock
savings association.

         The  Reorganization  and the establishment of the Stock Holding Company
will be  accomplished as follows:  (i) the  Association  will organize the Stock
Holding Company as a wholly owned subsidiary (ii) the Stock Holding Company will
organize an interim  federal stock savings  association  ("Interim") as a wholly
owned  subsidiary;  (iii)  Interim  will  merge into the  Association,  with the
Association as the surviving corporation;  (iv) in connection with the merger in
step (iii) above,  all of the issued and  outstanding  shares of Holding Company
Common Stock held by the  Association  will be  canceled,  all of the issued and
outstanding shares of Association Common Stock will be converted by operation of
law into an equal  number of shares of Holding  Company  Common  Stock,  and the
issued and  outstanding  shares of  Interim,  all of which are held by the Stock
Holding Company, will automatically be converted by operation of law into common
stock of the  Association.  As a result  of steps  (ii)  and  (iii)  above,  the
Association  will  become  the  wholly  owned  subsidiary  of the Stock  Holding
Company,  the Stock Holding Company will become the majority

                                       20


<PAGE>


owned  subsidiary  of the MHC,  and Minority  Shareholders  will become minority
shareholders of the Stock Holding Company.

         The  following  diagram  sets forth the  Association's  current  mutual
holding company structure: [GRAPHIC OMITTED]

         The following  diagram sets forth the  Association's  proposed mutual
holding company structure following completion of the Reorganization:















                               [GRAPHIC OMITTED]


















                                       21


<PAGE>



         The  Board  of  Directors  of  the  Association  presently  intends  to
capitalize  the  Stock  Holding  Company  with up to  $100,000,  subject  to the
approval of the OTS.  Future  capitalization  of the Stock Holding  Company will
depend upon dividends  declared by the Association based on future earnings,  or
the raising of additional  capital by the Stock Holding Company through a future
issuance of  securities,  debt or by other means.  The Board of Directors of the
Stock Holding  Company has no present  plans or  intentions  with respect to any
future issuance of securities or debt at this time.  Furthermore,  as long as it
is in  existence,  the MHC must own at least a  majority  of the  Stock  Holding
Company's outstanding voting stock.

         After the  Reorganization,  the Association  will continue its existing
business  and  operations  as a  wholly-owned  subsidiary  of the Stock  Holding
Company and the consolidated  capitalization,  assets, liabilities,  and form of
financial  statements of the Stock  Holding  Company  immediately  following the
Reorganization  will be  substantially  the  same as  those  of the  Association
immediately  prior to  consummation  of the  Reorganization.  The Federal  Stock
Charter and the Bylaws of the Association will continue in effect,  and will not
be affected in any manner by the  Reorganization.  The name "Wake Forest Federal
Savings  &  Loan  Association"  will  continue  to be  utilized.  The  corporate
existence of the  Association  will continue  unaffected  and  unimpaired by the
Reorganization.

EFFECTIVE DATE

         The "Effective Date" of the Reorganization  will be the date upon which
the Articles of  Combination  are filed with and  endorsed by the OTS.  Although
management of the  Association  does not  anticipate any  significant  delays in
obtaining the OTS's endorsement of the Articles,  the effects of any such delays
on  holders of  Association  Common  Stock  cannot be  determined  at this time.
ALTHOUGH THE REORGANIZATION IS SUBJECT TO THE APPROVAL OF THE OTS, OTS APPROVAL,
AS WELL AS ANY OTHER REGULATORY APPROVALS,  DOES NOT CONSTITUTE A RECOMMENDATION
OR ENDORSEMENT OF THE REORGANIZATION BY THE OTS, OR OTHER REGULATORY AGENCIES.

OPTIONAL EXCHANGE OF STOCK CERTIFICATES

         After  the  Effective  Date  stock  certificates  evidencing  shares of
Association Common Stock will represent, by operation of law, the same number of
shares of Holding  Company Common Stock.  Former  holders of Association  Common
Stock  will  not  be  required  to  exchange  their  Association   Common  Stock
certificates  for Holding Company Common Stock  certificates,  but will have the
option to do so. DO NOT SEND YOUR STOCK  CERTIFICATES TO THE ASSOCIATION AT THIS
TIME. Any shareholder  desiring more information about such exchange may request
additional  information  from the  Association  by writing the  Secretary of the
Association at the address given above.

RIGHTS OF DISSENTING SHAREHOLDERS

         Pursuant  to  Section  552.14  of the  OTS  Regulations  (the  "Dissent
Regulations"),  a shareholder of a federally  chartered savings association that
engages in a merger  transaction shall have the right to demand from the savings
association  the payment of the fair or  appraised  value of his or her stock in
the savings  association,  subject to the  satisfaction of specified  procedural
requirements.  For  purposes of these OTS rules,  the  Reorganization  will be a
"merger transaction."  Therefore,  each holder of Association Common Stock as of
the Record Date who objects to the Reorganization and who does not vote in favor
of the  Plan of  Reorganization  is  entitled  to the  rights  and  remedies  of
dissenting shareholders provided in the Dissent Regulation which is set forth in
Exhibit D hereto,  and the  following  summary of such  rights and  remedies  is
qualified in its entirety by reference to such Exhibit.

                                       22


<PAGE>



         The dissenting  shareholder  shall deliver to the  Association,  before
voting on the Plan of Reorganization at the Annual Meeting on February 23, 1999,
a written demand identifying himself or herself and stating his or her intention
to demand  appraisal  of and payment for the fair cash value of the shares owned
by such  shareholder.  Such demand must be in addition to and separate  from any
proxy or vote against the Plan of Reorganization by the shareholder. Thereafter,
the shareholder  shall comply with the procedural  requirements set forth in the
dissent regulation,  or, generally,  lose all rights under such regulation.  The
Stock Holding  Company will provide  written notice of the effective date of the
Reorganization  as required by 12 C.F.R.  ss.  552.14(c)(3)(i).  Within ten days
after the effective date of the  Reorganization,  the Stock Holding Company will
make a written offer to the dissenting  shareholder to pay for his or her shares
at a price deemed to be fair by the Stock Holding Company.  The fair value for a
share shall be determined as of the effective date of the  Reorganization and in
computing fair value, any appreciation or depreciation in market value resulting
from the proposal shall be excluded.

         If within sixty days of the effective  date of the  Reorganization  the
Holding  Company  and the  dissenting  shareholder  do not  agree as to the fair
value,  then  such  shareholder  may  file  a  petition  with  the  OTS,  for  a
determination  of the fair market value.  Failure to file such petition shall be
deemed an  acceptance  of the terms  offered  under the Plan of  Reorganization.
Within sixty days of the  effective  date of  Reorganization,  each  shareholder
demanding appraisal and payment under the Dissent Regulation shall submit to the
transfer  agent his or her  certificates  of stock  for  notation  thereon.  Any
shareholder who fails to submit his or her stock  certificates for such notation
shall no longer be  entitled  to  appraisal  rights  and shall be deemed to have
accepted the terms offered under the Plan of Reorganization.

         HOLDERS OF ASSOCIATION  COMMON STOCK SHOULD BE AWARE THAT THEIR FAILURE
TO PROCEED  IN  ACCORDANCE  WITH THE  PROVISIONS  OF  SECTION  552.14 OF THE OTS
REGULATIONS  WILL  RESULT IN THE LOSS OF ALL  DISSENTERS'  RIGHTS  AND RESULT IN
THEIR BEING BOUND BY THE REORGANIZATION. The shares held by an Association
shareholder who has lost his or her dissenters' rights by failing to comply with
the regulatory procedures will be converted into shares of the Stock Holding
Company  as  though  such  shareholder  had  assented  to the  Plan  of
Reorganization.

TAX CONSEQUENCES

         The  Association  will  receive an opinion  (the "Tax  Opinion") of its
special  counsel,  Thacher  Proffitt  & Wood,  Washington,  D.C.,  as to certain
federal income tax consequences of the Reorganization.  This opinion of counsel,
which is not binding upon the Internal Revenue Service (the "Service"), provides
substantially  as  follows:  (i)  the  merger  of  Interim  with  and  into  the
Association will constitute a reorganization  under Section 368 of the Code, and
the Stock Holding Company,  the Association and Interim will each be a "party to
a  reorganization"  within the meaning of Section  368(b) of the Code,  provided
that  the  merger  of  Interim  with and into  the  Association  qualifies  as a
statutory  merger under  applicable  law,  and  provided  further that after the
transaction the Association will hold substantially all of the assets of Interim
and  Association  shareholders  exchange solely for Stock Holding Company voting
stock at  least 80  percent  of the  combined  voting  power of all  classes  of
Association  stock entitled to vote and at least 80 percent of all other classes
of  Association  stock;  (ii) no gain or loss will be recognized by  Association
shareholders on the exchange of Association  Common Stock solely for the Holding
Company  Common  Stock;  (iii) no gain or loss will be  recognized  by the Stock
Holding  Company on the  receipt by it of  Association  Common  Stock  solely in
exchange for Holding  Company  Common  Stock;  (iv) the tax basis of the Holding
Company Common Stock received by the Association's shareholders will be the same
as the basis of the Association  Common Stock surrendered in exchange  therefor;
(v) the holding  period of the Holding  Company  Common  Stock to be received by
Association  shareholders  will  include the holding  period of the  Association
Common Stock surrendered in exchange  therefor,  provided the Association Common
Stock was held as a capital asset

                                       23


<PAGE>



on the date of the  exchange;  and (vi) no gain or loss  will be  recognized  by
Association  shareholders  as a result of conversion of their option to purchase
Common Stock into options to purchase Holding Company Common Stock.

         The Tax Opinion will not be binding on the Service, and there can be no
assurance that the Service will not contest the conclusions  expressed  therein.
The Tax Opinion may be based in part upon certain  factual  assumptions and upon
certain  representations made, and certificates  delivered,  by the Association,
the Association  Holding  Company and certain of the  Association  shareholders,
officers and other  persons,  which  representations  and  certificates  Thacher
Proffitt  &  Wood  will  assume  to be  true,  correct  and  complete.  If  such
representations  or  certificates  are  inaccurate,  the Tax  Opinion  could  be
adversely affected.

         Each Association  shareholder  should consult his own tax counsel as to
specific  federal,  state and local tax consequences of the  Reorganization,  if
any, to such shareholder.

CONSEQUENCES UNDER FEDERAL SECURITIES LAWS

         The  Association  Common Stock is  registered  under  Section 12 of the
Exchange Act of 1934, as amended,  as administered by the OTS. Upon consummation
of the Reorganization,  the Stock Holding Company will register the Common Stock
under  the  Section  12 of the  Exchange  Act as  administered  by the SEC.  The
Exchange Act will apply to the Stock Holding  Company to the same degree that it
currently  applies to the  Association,  except that the powers,  functions  and
duties to  administer  and  enforce  the  Exchange  Act  requirements  regarding
periodic and other reports, proxies, tender offers, and short swing profits, and
certain  other  requirements  of the  Exchange Act that are vested in the OTS as
regards securities of insured savings associations such as the Association,  are
vested  in the SEC as  regards  securities  of  corporations  such as the  Stock
Holding Company.

         The issuance of the Common Stock in connection with the  Reorganization
is exempt from  registration  under section  3(a)(12) of the  Securities  Act of
1933, as amended.

CONDITIONS TO THE REORGANIZATION

         The Plan of  Reorganization  sets forth a number of  conditions  to the
completion  of the  Reorganization,  including:  (i)  approval  of the  Plan  of
Reorganization  by the  holders  of a  majority  of the  outstanding  shares  of
Association  Common  Stock;  (ii)  receipt of an  opinion  of  counsel  that the
Reorganization  will be treated as a non-taxable  transaction for federal income
tax purposes; and (iii) receipt of all required approvals.

         The MHC, which owns a majority of the outstanding shares of Association
Common Stock, intends to vote its shares in favor of the Plan of Reorganization.
The   Association   has  received  an  opinion  of  special   counsel  that  the
Reorganization  will be treated as a non-taxable  transaction for federal income
tax purposes.

AMENDMENT, TERMINATION OR WAIVER

         The  Board  of  Directors  of the  Association  may  cause  the Plan of
Reorganization  to be  amended or  terminated  if the Board  determines  for any
reason that such amendment or termination would be advisable.  Such amendment or
termination may occur at any time prior to the filing of Articles of Combination
with  the  OTS,  provided  that no  such  amendment  may be made to the  Plan of
Reorganization  after  shareholder  approval if such  amendment  is deemed to be
materially adverse to the shareholders of the Association.  Additionally, any of
the terms or conditions of the Plan of Reorganization may be waived by the party
which

                                       24


<PAGE>



is entitled to the benefit  thereof.  In  addition,  material  changes,  if any,
necessary to obtain such approval may require a  resolicitation  of  shareholder
approval.

BUSINESS OF THE ASSOCIATION

         The   Association  is  a  federally   chartered   savings   association
headquartered in Wake Forest,  North Carolina.  The  Association's  deposits are
insured by the Federal Deposit Insurance Corporation  ("FDIC").  The Association
is a member of the Federal Home Loan Bank System.  At  September  30, 1998,  the
Association had total assets of $74.4 million,  total deposits of $60.0 million,
and shareholders' equity of $13.2 million.

         The principal  business of the  Association is accepting  deposits from
the general public and using those deposits and other sources of funds primarily
to make loans  secured by real  estate and to a lesser  extent,  other  forms of
collateral  located in the Association's  primary market area of Wake,  Franklin
and Granville counties in North Carolina.

         The  Association's  results of operations  depend  primarily on its net
interest  income,   which  is  the  difference   between  interest  income  from
interest-earning  assets and interest expense on  interest-bearing  liabilities.
The Association's  operations are also affected by noninterest  income,  such as
miscellaneous  income from loans,  customer deposit account service charges, and
other sources of revenue. The Association's principal operating expenses,  aside
from interest  expense,  consist of compensation  and related  benefits,  office
occupancy costs, and other general and administrative expenses.

         The  Association's  principal  executive office is located at 302 South
Brooks  Street,  P.O. Box 707, Wake Forest,  North  Carolina  27588-0707 and its
telephone number at that address is (919) 556-5146.

BUSINESS OF THE STOCK HOLDING COMPANY

         GENERAL.  The Stock Holding  Company will be formed upon  completion of
the Reorganization and currently has no business activities. Upon the completion
of the Reorganization,  the Association will become a wholly owned subsidiary of
the Stock Holding Company and each  shareholder of the Association will become a
shareholder  of the  Stock  Holding  Company  with the same  ownership  interest
therein as such shareholder's  ownership interest in the Association immediately
prior to the Reorganization.

         Immediately  upon  consummation of the  Reorganization,  it is expected
that the Stock Holding  Company will not engage in any business  activity  other
than to hold all of the  voting  stock of the  Association.  The  Stock  Holding
Company does not presently have any arrangements or understandings regarding any
acquisition or merger  opportunities.  It is anticipated,  however,  that in the
future that the Stock Holding Company may pursue other investment opportunities,
including possible diversification through acquisitions and mergers.

         PROPERTY. The Stock Holding Company is not expected initially to own or
lease real or personal  property.  Instead,  it intends to utilize the premises,
equipment and  furniture of the  Association  without the direct  payment of any
rental fees to the Association.

         LEGAL  PROCEEDINGS.  The Stock  Holding  Company  is not a party to any
legal proceeding.

         EMPLOYEES.  At the present  time,  the Stock  Holding  Company does not
intend to employ any  persons  other than its  management.  It will  utilize the
support staff of the Association from time to time. If the Stock

                                       25


<PAGE>



Holding  Company  acquires other savings  institutions or pursues other lines of
business, it may hire additional employees at such time.

         COMPETITION.   It  is   expected   that   immediately   following   the
Reorganization,  the primary  business of the Stock Holding  Company will be the
ownership of the  Association  Common Stock.  Therefore,  until such time as the
Stock Holding Company pursues other  investment  opportunities,  the competitive
conditions  to be faced by the Stock  Holding  Company will be the same as those
faced by the Association.

MANAGEMENT OF THE STOCK HOLDING COMPANY

         DIRECTORS.  The  directors of the Stock  Holding  Company are, and upon
completion of the  Reorganization  will continue to be, the same persons who are
at  present  the  directors  of the  Association.  The  three-year  terms of the
directors are staggered to provide for the election of  approximately  one-third
of the board members each year.

         EXECUTIVE OFFICERS. The executive officers of the Stock Holding Company
are, and upon completion of the Reorganization  will be the same persons who are
at present the executive officers of the Association.

         REMUNERATION. Since the formation of the Stock Holding Company, none of
its executive officers or directors has received any remuneration from the Stock
Holding Company.  It is expected that unless and until the Stock Holding Company
becomes actively involved in additional businesses, no compensation will be paid
to its  directors and officers in addition to  compensation  paid to them by the
Association.  However, the Stock Holding Company may determine that separate and
additional compensation is appropriate in the future.

         EMPLOYEE BENEFIT PLANS. As the directors, officers and employees of the
Stock  Holding  Company will not initially be  compensated  by the Stock Holding
Company but will continue to serve and be  compensated  by the  Association,  no
separate  benefit  plans for  directors,  officers  and  employees  of the Stock
Holding  Company are  anticipated at this time.  The Stock Holding  Company will
assume the ESOP,  the Option  Plan and the RRP,  which  will  continue  to cover
directors,  officers and employees of the Association pursuant to the same terms
as in effect under the plans as maintained by the  Association.  The Association
will  continue  to  maintain  its other  benefit  programs.  See  "Proposal 1 --
Election of Directors -- Benefits."

         INDEMNIFICATION  OF OFFICERS AND DIRECTORS AND LIMITATION OF LIABILITY.
OTS regulations require the Association to indemnify its directors, officers and
employees  against  legal and other  expenses  incurred  in  defending  lawsuits
brought or threatened  against them by reason of the  performance as a director,
officer,  or employee.  Indemnification may be made to such person only if final
judgment on the merits is in his favor or in case of (i) settlement,  (ii) final
judgment  against him, or (iii) final  judgment in his favor,  other than on the
merits,  if a  majority  of  the  disinterested  directors  of  the  Association
determine that he was acting in good faith within the scope of his employment or
authority as he could reasonably have perceived it under the  circumstances  and
for a purpose he could have reasonably  believed under the  circumstances was in
the best interests of the Association or its shareholders.  If a majority of the
disinterested  directors of the Association concludes that in connection with an
action any  person  ultimately  may  become  entitled  to  indemnification,  the
directors may authorize  payment of reasonable  costs and expenses  arising from
defense or settlement of such action.  The  Association  is required to give the
OTS at least 60 days'  notice of its  intention to make  indemnification  and no
indemnification  shall be made if the OTS objects to the Association in writing.
The Association currently has insurance coverage for its directors and officers,
and the Association's management anticipates that the Stock Holding Company will
be able to obtain such coverage for its directors and officers.

                                       26


<PAGE>



         OTS regulations  require that the Stock Holding Company will be subject
to the same  regulations  described  above, to which the Association is subject.
The Bylaws of both the Association and the Stock Holding Company reflect the OTS
regulations on indemnification.

         Under the Bylaws of both the Association and the Stock Holding Company,
an  indemnified  person may be  reimbursed  for any amount for which that person
becomes liable under a judgment in such action and for all reasonable  costs and
expenses, including attorneys' fees, actually paid or incurred by that person in
defending or settling  such action,  or in enforcing his or her rights under the
Bylaws of the  Association  or the Stock Holding  Company if he or she attains a
favorable judgment in such enforcement action.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to  directors,  officers or persons  controlling  the Stock
Holding  Company,  the Stock  Holding  Company has been  informed  that,  in the
opinion of the SEC, such  indemnification  is against public policy as expressed
in the  Securities  Act and is therefore  unenforceable.  In  addition,  federal
banking  regulations  restrict the Association or the Stock Holding Company from
indemnifying  officers and directors for civil  monetary  penalties or judgments
resulting from administrative or civil actions instituted by any federal banking
agency,   or  any  other   liability  or  legal   expense  with  regard  to  any
administrative  proceeding  or civil action  instituted  by any federal  banking
agency,  which  results in a final  order or  settlement  pursuant to which such
person is assessed a civil money penalty, removed from office or prohibited from
participating   in  the  conduct  of  the  affairs  of  an  insured   depository
institution, or required to cease and desist from or take certain actions.

COMPARISON OF SHAREHOLDER RIGHTS AND CERTAIN ANTI-TAKEOVER PROVISIONS

         INTRODUCTION. As a result of the Reorganization, holders of Association
Common Stock,  whose rights are presently  governed by federal law and the OTS's
Rules and  Regulations,  as well as the Charter  and Bylaws of the  Association,
will become  shareholders of the Stock Holding  Company,  a federally  chartered
corporation.  Accordingly,  their rights will be also be governed by federal law
and the OTS's Rules and  Regulations as well as by the Charter and Bylaws of the
Stock  Holding  Company,  as well as any  conditions  set forth in the OTS order
approving the Reorganization. Management believes that the Stock Holding Company
will generally be subject to the same corporate governance  regulations as those
to which the Association is subject.

         A number of provisions in the Charter and Bylaws of the Association and
the Stock Holding Company deal with matters of corporate  governance and certain
rights of shareholders.  Provisions in the Stock Holding  Company's  Charter and
Bylaws relating to the calling of a special meeting of shareholders,  nomination
of  directors  and new business  provisions,  removal of  directors,  cumulative
voting for the election of directors,  staggered directors' terms, the amendment
of the Stock  Holding  Company's  Charter  and  Bylaws,  and  certain  statutory
provisions  relating to stock ownership and transfer,  may make it difficult for
shareholders  to  influence  the Stock  Holding  Company or the  Association  or
replace all of incumbent  management  even if the MHC is no longer in existence.
The  following  discussion  is a  general  summary  and  comparison  of  certain
provisions  of the Charter and Bylaws of the  Association  and the Stock Holding
Company  that are not  identical  and certain  other  statutory  and  regulatory
provisions some of which might be deemed to have potential antitakeover effects.
The  Charter and Bylaws of the Stock  Holding  Company  are  attached  hereto as
Exhibits  B and C,  respectively,  and  should  be  reviewed  for more  detailed
information.  It may be  necessary  for the Stock  Holding  Company to amend the
Charter and Bylaws in order to obtain regulatory approval.  Material changes, if
any, may require a resolicitation of shareholder approval.

         PAYMENT OF DIVIDENDS. OTS regulations currently impose limitations upon
capital distributions by savings associations,  such as cash dividends, payments
to  repurchase  or otherwise  acquire its shares,  payments to  shareholders  of
another  institution  in a  cash-out  merger,  and other  distributions  charged
against

                                       27


<PAGE>



capital.  At least 30-days  prior  written  notice must be given to the OTS of a
proposed   capital   distribution   by  a  savings   association,   and  capital
distributions  in excess of specified  earnings or by certain  institutions  are
subject to approval by the OTS. An association that has capital in excess of all
fully  phased-in  regulatory  capital  requirements  before and after a proposed
capital  distribution  and that is not otherwise  restricted  in making  capital
distributions,  could,  after the prior  notice but without the  approval of the
OTS, make capital  distributions  during a calendar year equal to the greater of
(a) 100% of its net  earnings to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital ratio" (capital in excess of
an association's  fully phased-in capital  requirements) at the beginning of the
calendar  year, or (b) 75% of its net earnings for the previous  four  quarters.
Any  additional  capital  distribution  would  require  prior OTS  approval.  In
addition,  the OTS can  prohibit  a  proposed  capital  distribution,  otherwise
permissible under the regulation, if the OTS has determined that the association
is in need of more than normal  supervision or if it determines  that a proposed
distribution by an association  would constitute an unsafe or unsound  practice.
Furthermore, under the OTS prompt corrective action regulations, the Association
would  be  prohibited  from  making  any  capital  distribution  if,  after  the
distribution,  the Association failed to meet its minimum capital  requirements,
as  described  above.  The  Association  is a Tier 1  institution  under the OTS
capital distribution regulation.

         In order to make  distributions  under  these  safe  harbors,  a Tier I
institution  must submit 30 days' written  notice to the OTS prior to making the
distribution.  The OTS may object to the distribution  during that 30-day period
based on safety and soundness concerns. In addition, a Tier 1 Institution deemed
to be in need of more than  normal  supervision  by the OTS MAY have  additional
limitations imposed by the OTS on its ability to make a capital distribution.

         The ability of the  Association to pay dividends on Association  Common
Stock is restricted by tax considerations  related to thrift institutions and by
federal regulations  applicable to savings associations.  Income appropriated to
bad debt  reserves and deducted for federal  income tax purposes may not be used
to pay cash  dividends  without  the  payment  of  federal  income  taxes by the
Association  on the amount of such income removed from reserves for such purpose
at the then current income tax rate. Additionally,  the Association is precluded
from paying dividends on its Association  Common Stock if its regulatory capital
would thereby be reduced below the regulatory  capital  requirements  prescribed
for savings  associations.  The Association  currently  satisfies its applicable
regulatory capital requirements.

         After the Reorganization,  the Stock Holding Company's principal source
of income will initially  consist of its equity in the earnings,  if any, of the
Association. Although the Stock Holding Company will not be subject to the above
dividend  restrictions  regarding  dividend  payments to its  shareholders,  the
restrictions on the Association's  ability to pay dividends to the Stock Holding
Company will continue in effect.

         The payment of future cash  dividends by the  Association,  and thus by
the  Stock  Holding  Company,  will  continue  to depend  upon the 's  earnings,
financial condition and capital requirements,  as well as the tax and regulatory
considerations  discussed herein. The Association's Board of Directors considers
many factors  including the 's  profitability,  maintenance of adequate capital,
the  Association's  current and  anticipated  future  income,  outstanding  loan
commitments, adequacy of loan loss reserves, cash flow requirements and economic
conditions prior to declaring a dividend. Moreover, before declaring a dividend,
the Board of  Directors  must  determine  that the  Association  will exceed its
regulatory capital  requirements after the payment of the dividend.  The MHC may
elect to waive the right to receive all dividends paid by the  Association.  OTS
regulations  require  the MHC to notify  the OTS of any  proposed  waiver of the
right to receive dividends,  and the right to waive any such dividend is subject
to  non-objection  by the OTS.  The MHC has not waived the right to receive  any
dividends paid by the Association thus far, although it determines whether to do
so on a quarterly basis and may elect to waive dividends in the future.

                                       28


<PAGE>




         SPECIAL MEETINGS OF SHAREHOLDERS.  For a period of five years following
completion of the MHC  Reorganization on April 3, 1996,  special meetings of the
Association's shareholders relating to a change in control of the Association or
an  amendment  to the  Charter  of the  Association  may be  called  only by the
Association's  Board  of  Directors.   Special  meetings  of  the  Association's
shareholders  for other purposes may be called by the chairman of the board, the
president  or a majority  of the Board of  Directors.  The  Charter of the Stock
Holding Company contains a similar  provision that is not limited to a five year
period,  but provides  that special  meetings of the  shareholders  of the Stock
Holding  Company  relating to change in control of the Stock Holding  Company or
amendments  to its Charter  shall be called only upon  direction of the Board of
Directors of the Stock Holding Company.

         CUMULATIVE VOTING.  Cumulative voting entitles each shareholder to cast
a number  of votes in the  election  of  directors  equal to the  number of such
shareholder's shares of common stock multiplied by the number of directors to be
elected,  and to  distribute  such votes among one or more of the nominees to be
elected.  Both the Charter of the Stock  Holding  Company and the Charter of the
Association  state that  cumulative  voting for the election of directors is not
permitted  although the Association's  provision is applicable only for a period
of five  years  following  completion  of MHC  Reorganization.  The  absence  of
cumulative  voting  rights  means that the  holders of a majority  of the shares
voted at a meeting of  shareholders  may elect all directors of the  Association
and  the  Stock  Holding  Company  thereby   precluding   minority   shareholder
representation  on the  Association's  and  Stock  Holding  Company's  Boards of
Directors.  Because the MHC owns a majority of the Association Common Stock, and
will own a  majority  of the Common  Stock,  the MHC is able to elect all of the
directors of the Association's Board of Directors,  and after the Reorganization
will be able to elect all of the  members of Stock  Holding  Company's  Board of
Directors.

         RIGHTS OF SHAREHOLDERS TO DISSENT. Shareholders of the Association have
dissenters'  appraisal  rights in connection  with certain  combinations  of the
Association if such  shareholder  has not voted in favor of the  combination and
complies with the procedural requirements of federal regulations.  A shareholder
of the Association does not have dissenters'  rights of appraisal if, generally,
such shareholder receives cash and/or securities listed on a national securities
exchange in exchange for  Association  securities  in the  combination,  and the
Association's  stock is listed on a national  securities exchange or shareholder
approval of the  combination is not required.  Management  believes that the OTS
may require that the Stock Holding Company provide similar dissenters' appraisal
rights,  although the Stock Holding  Company will not provide such rights if the
OTS does not require it to do so.  Shareholders  of the  Association  who do not
vote in favor of the Plan of  Reorganization  will be  entitled  to  dissenters'
rights. See "-- Rights of Dissenting Shareholders."

         RESTRICTIONS  IN THE STOCK  HOLDING  COMPANY'S  CHARTER AND  BYLAWS.  A
number of provisions of the Stock Holding Company's Charter and Bylaws deal with
matters  of  corporate  governance  and  certain  rights  of  shareholders.  The
following  discussion  is a general  summary of certain  provisions of the Stock
Holding  Company's Charter and Bylaws and certain other statutory and regulatory
provisions relating to stock ownership and transfers, and business combinations,
which might be deemed to have potential  anti-takeover effects. These provisions
may have the  effect of  discouraging  a future  takeover  attempt  or change of
control  which is not approved by the Board of Directors but which a majority of
individual  Stock  Holding  Company  shareholders  may deem to be in their  best
interests or in which  shareholders may receive a substantial  premium for their
shares over then current market prices. As a result,  shareholders who desire to
participate  in such a transaction  may not have an  opportunity  to do so. Such
provisions  will also render the removal of the current  Board of  Directors  or
management  of  the  Stock  Holding  Company  more   difficult.   The  following
description  of the material  provisions  of the Charter and Bylaws of the Stock
Holding Company is necessarily general and reference should be made in each case
to such  Charter  and  Bylaws,  which are  attached  hereto as Exhibits B and C,
respectively.

                                       29


<PAGE>



         MUTUAL HOLDING COMPANY  OWNERSHIP.  So long as the MHC is in existence,
the MHC must own at least a  majority  of the  outstanding  voting  stock of the
Association, and following the Reorganization, of the Stock Holding Company. The
MHC  currently  is able to elect the  Association's  directors  and  direct  the
affairs   and   business   operations   of  the   Association,   and  after  the
Reorganization,  will be able to elect the Stock Holding Company's directors and
direct the affairs and business operations of the Stock Holding Company.

         LIMITATION ON VOTING RIGHTS.  The Charters of both the  Association and
the Stock  Holding  Company  provide  that,  for a period of five years from the
effective date of the Association's  mutual holding company  reorganization,  no
person  (other  than the MHC) may  directly  or  indirectly  offer to acquire or
acquire  the  beneficial  ownership  of more  than 10% of any  class  of  equity
security of the  Association or the Stock Holding  Company,  respectively.  Each
share  beneficially  owned in violation of the foregoing  percentage  limitation
will not be counted as shares  entitled to vote, will not be voted by any person
or  counted  as  voting  shares  in  connection  with any  matter  submitted  to
shareholders  for a vote.  The  limitation  does not apply to: a transaction  in
which  either  the  Association  or the Stock  Holding  Company  forms a holding
company without change in the respective  beneficial  ownership interest of each
of its  shareholders,  respectively;  the purchase of shares by  underwriters in
connection with a public offering;  or the purchase of shares by a tax-qualified
employee stock benefit plan.

REGULATION OF THE STOCK HOLDING COMPANY

         The Stock Holding Company will be registered with and be subject to OTS
examination  and  supervision  as well as  certain  reporting  requirements.  In
addition, the operations of the Stock Holding Company are subject to regulations
promulgated  by the OTS from time to time.  As an  FDIC-insured  subsidiary of a
savings and loan holding  company,  the  Association  will be subject to certain
restrictions  in dealing with the Stock  Holding  Company and with other persons
affiliated  with the Stock Holding  Company,  and will continue to be subject to
examination  and  supervision by the OTS and the FDIC. The Stock Holding Company
will be regulated as a mutual  holding  company  within the meaning of the HOLA.
The  activities  of a mutual  holding  company  are  generally  limited to those
permitted  for multiple  savings and loan holding  companies.  In addition,  the
Stock Holding  Company has certain broader powers than its parent mutual holding
company,  including the ability establishing a service  corporation.  The powers
and  restrictions  to which  the  Stock  Holding  Company  will be  subject  are
discussed in detail below.

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

                                       30


<PAGE>



may only invest in assets and engage in activities  listed  above,  and it has a
period  of two years to cease  any  non-conforming  activities  and  divest  any
non-conforming investments.

         In  addition  to the  activities  set forth  above,  the Stock  Holding
Company may utilize its authority  under section  10(o)(5) of HOLA and 12 C.F.R.
575.10(a)(6)  to acquire  subsidiaries  engaged in (i) any  activity  authorized
under 12 C.F.R. Part 559, i.e. a service corporation or (ii) activities approved
for service corporations of state-chartered savings associations where the Stock
Holding Company's subsidiary has its home office.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
indirectly,  from (i)  acquiring  control  (as  defined  under  HOLA) of another
insured  institution  (or holding company  thereof)  without prior OTS approval;
(ii) acquiring more than 5% of the voting shares of another insured  institution
(or  holding  company  thereof)  which is not a  subsidiary,  subject to certain
exceptions;  (iii) acquiring  through merger,  consolidation  or the purchase of
assets, another savings institution or holding company thereof, or acquiring all
or  substantially  all of the assets of such  institution  (or  holding  company
thereof) without prior OTS approval; or (iv) acquiring control of any depository
institution  not  insured  by FDIC  except  through  a merger  with and into the
holding company's savings institution  subsidiary that is approved by the OTS. A
savings and loan holding  company may acquire up to 15% of the voting  shares of
an undercapitalized savings institution.  A savings and loan holding company may
not  acquire  as a  separate  subsidiary  an  insured  institution  that has its
principal  office  outside  of the  state  where  the  principal  office  of its
subsidiary  institution is located,  except (i) in the case of certain emergency
acquisitions  approved by the FDIC, (ii) if the holding  company  controlled (as
defined) such insured  institution  as of March 5, 1987, or (iii) if the laws of
the  state  in  which  the  insured   institution  to  be  acquired  is  located
specifically  authorize  a savings  institution  chartered  by that  state to be
acquired by a savings  institution  chartered  by the state where the  acquiring
savings  institution  or savings and loan  holding  company is located,  or by a
holding company that controls such a state chartered institution. No director or
officer of a savings and loan holding  company or person  owning or  controlling
more than 25% of such holding company's voting shares may, except with the prior
approval of the OTS,  acquire control of any savings  association  that is not a
subsidiary of such holding company. If the OTS approves such an acquisition, any
holding company controlled by such officer,  director or person shall be subject
to the activities  limitations  that apply to multiple  savings and loan holding
companies, unless certain supervisory exceptions apply.

         The  mid-tier  stock  holding  company will 'stand in the shoes' of the
parent mutual  holding  company,  or in certain  circumstances,  the  subsidiary
savings association. Thus, the mid-tier stock holding company would generally be
subject to the same  restrictions and limitations that are currently  applicable
to the mutual  holding  company and its savings  association  subsidiary.  These
regulations include the following provisions:

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

         (ii) The  mid-tier  stock  holding  company will be subject to the same
dividend  waiver  restrictions  as those  imposed  on the  savings  association.
Accordingly, in waiving any dividend paid by the mid-tier stock holding company,
the mutual  holding  company will be required to follow the same  procedures  it
currently follows in waiving dividends paid by the savings association.

         (iii) The mid-tier  stock  holding  company will be subject to the same
restrictions on indemnification and employment contracts as those imposed on the
mutual holding company.

                                       31


<PAGE>



         (iv) The mid-tier  stock holding  company must be federally  chartered.
The requirements for the federal charter which will be modeled after the charter
and bylaws of federal stock savings associations. See "Comparison of Shareholder
Rights and Certain Anti-Takeover Provisions."

         (v) The mid-tier  stock holding  company will be subject to the current
restrictions on the issuances of securities by savings association subsidiaries.
Generally, the mid-tier stock holding company may not issue stock to the public,
whether by way of a merger or otherwise,  without affording the mutual members a
priority subscription right to purchase the stock.

         (vi) All stock  offerings by the mid-tier  stock  holding  company must
receive prior OTS approval.

         (vii) The mid-tier stock holding  company must own 100% of the stock of
the subsidiary savings association.

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

         (ix) In the event of a mutual to stock conversion of the mutual holding
company,  minority  shareholders  of the mid-tier stock holding company would be
able to exchange their shares for shares of the converted mutual holding company
in  the  same  manner  that  minority   shareholders  of  a  subsidiary  savings
association  currently  are  able.  The OTS will  continue  to use the "fair and
reasonable" standard in evaluating the terms of such exchange.

DESCRIPTION OF CAPITAL STOCK OF THE STOCK HOLDING COMPANY

         The Stock Holding  Company is authorized to issue  5,000,000  shares of
Common Stock having a par value of $.01 per share and 1,000,000 shares of serial
preferred  stock,  no par value per share  (the  "Preferred  Stock").  The Stock
Holding  Company  currently  will issue a number of shares Common Stock equal to
the number of shares of Association  Common Stock outstanding  immediately prior
to the  Reorganization,  and will  issue no  shares  of  Preferred  Stock in the
Reorganization.  Each  share of the  Common  Stock  will have the same  relative
rights as, and will be  identical  in all  respects  with,  each other  share of
Common Stock.

         THE  COMMON  STOCK  OF  THE  STOCK  HOLDING   COMPANY  WILL   REPRESENT
NONWITHDRAWABLE  CAPITAL,  WILL NOT BE AN ACCOUNT OF AN INSURABLE TYPE, AND WILL
NOT BE INSURED BY THE FDIC OR ANY GOVERNMENT AGENCY.

COMMON STOCK

         DIVIDENDS.  The payment of  dividends by the Stock  Holding  Company is
subject to limitations which are imposed by law and applicable  regulation.  The
holders of Common Stock of the Stock Holding Company will be entitled to receive
and share equally in such dividends as may be declared by the Board of Directors
of the Stock Holding  Company out of funds legally  available  therefor.  If the
Stock Holding  Company issues  Preferred  Stock,  the holders thereof may have a
priority over the holders of the Common Stock with respect to dividends.

                                       32


<PAGE>



         VOTING RIGHTS. The holders of Holding Company Common Stock will possess
exclusive voting rights in the Stock Holding Company.  They will elect the Stock
Holding  Company's  Board of  Directors  and act on such  other  matters  as are
required  to be  presented  to them  under OTS Rules and  Regulations  or as are
otherwise  presented  to them by the Board of  Directors.  If the Stock  Holding
Company issues Preferred Stock,  holders of the Preferred Stock may also possess
voting rights.

         LIQUIDATION. In the event of any liquidation, dissolution or winding up
of the Association,  the Stock Holding Company,  as holder of the  Association's
capital  stock,  would be entitled to receive,  after  payment or provision  for
payment of all debts and liabilities of the  Association  (including all deposit
accounts and accrued interest thereon) and after  distribution of the balance in
the special liquidation account established in connection with the Association's
MHC Reorganization, all assets of the Association available for distribution. In
the  event of  liquidation,  dissolution  or  winding  up of the  Stock  Holding
Company,  the holders of its Common  Stock  would be entitled to receive,  after
payment or provision  for payment of all its debts and  liabilities,  all of the
assets of the Stock Holding  Company  available for  distribution.  If Preferred
Stock is issued, the holders thereof may have a priority over the holders of the
Common Stock in the event of liquidation or dissolution.

         PREEMPTIVE RIGHTS. Holders of the Holding Company Common Stock will not
be entitled to preemptive rights with respect to any shares which may be issued.
The Holding Company Common Stock is not subject to redemption.

PREFERRED STOCK

         None of the shares of the Stock Holding Company's  authorized Preferred
Stock will be issued in the  Reorganization.  Such stock may be issued with such
preferences  and  designations  as the Board of Directors  may from time to time
determine.  The Board of Directors  can,  without  shareholder  approval,  issue
Preferred Stock with voting,  dividend,  liquidation and conversion rights which
could  dilute the voting  strength  of the  holders of the Common  Stock and may
assist  management  in impeding an  unfriendly  takeover or attempted  change in
control.

ACCOUNTING TREATMENT

         The  Reorganization  will be treated  similar to a pooling of interests
for accounting purposes.  Therefore,  the consolidated  capitalization,  assets,
liabilities,  income  and  financial  statements  of the Stock  Holding  Company
immediately following the Reorganization will be substantially the same as those
of the Association immediately prior to consummation of the Reorganization,  all
of which will be shown on the Stock Holding  Company's books at their historical
recorded values.  Since the  Reorganization  will not result in a change in such
financial statements, this document does not include financial statements of the
Association or the Stock Holding Company.

VOTE REQUIRED

         Approval of the Plan of Reorganization requires the affirmative vote of
the  holders of a majority of total  outstanding  shares of  Association  Common
Stock.  Any such  shareholder  approval,  if obtained,  will be valid for eleven
months subsequent to the Annual Meeting.  If regulatory approval is not obtained
prior to such time, the  Association  will be required to resolicit  shareholder
approval.

         Failure to vote or a vote to abstain is  equivalent  to voting  against
the Plan of Reorganization.  The Board of Directors  recommends a vote "FOR" the
approval of the Plan of Reorganization.

                                       33


<PAGE>



         Shares as to which the  "ABSTAIN"  box has been  selected  on the Proxy
Card will be counted as present and entitled to vote and, accordingly, will have
the effect of a vote against Proposal 2. Shares underlying broker non-votes will
not be counted as having been voted in person or by proxy and will have the same
effect as a vote against Proposal 2.

         The MHC intends to vote for the  proposal to approve and adopt the Plan
of  Reorganization,  thereby insuring a quorum and the likelihood of approval of
the Plan of Reorganization.

         THIS  DESCRIPTION  OF  THE  PROPOSED  STOCK  HOLDING  COMPANY  FOR  THE
ASSOCIATION DOES NOT PURPORT TO BE COMPLETE, BUT IS QUALIFIED IN ITS ENTIRETY BY
THE PLAN OF  REORGANIZATION  AND CHARTER AND BYLAWS OF THE STOCK HOLDING COMPANY
ATTACHED   AS   EXHIBITS   A,   B   AND   C,   RESPECTIVELY,   TO   THIS   PROXY
STATEMENT/PROSPECTUS.

RECOMMENDATION

         The  Board  of  Directors  of  the   Association   believes   that  the
Reorganization will enhance the ability of the Association and the Stock Holding
Company to undertake mergers and acquisitions,  enable the Stock Holding Company
to repurchase  Holding  Company Common Stock as market  conditions  permit,  and
provide the Stock Holding Company greater  flexibility to diversify its business
activities.  THE BOARD OF DIRECTORS OF THE ASSOCIATION HAS UNANIMOUSLY  APPROVED
THE  REORGANIZATION  AND RECOMMENDS THAT THE SHAREHOLDERS VOTE "FOR" THE PLAN OF
REORGANIZATION.

                                       34


<PAGE>




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

                                   PROPOSAL 3

               RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS

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

GENERAL

         The Board of Directors  has  appointed  the firm of McGladrey & Pullen,
LLP to act as  independent  auditors  for the  Association  for the fiscal  year
ending  September 30, 1999,  subject to ratification of such  appointment by the
Association's  shareholders.  A  representative  of  McGladrey & Pullen,  LLP is
expected to be present at the Annual Meeting and will be given an opportunity to
make a statement  if he or she desires to do so and will be available to respond
to appropriate  questions.  No determination has been made as to what action the
Board of Directors would take if the shareholders do not ratify the appointment.

VOTE REQUIRED

         The  ratification  of the  appointment  of the  Board of  Directors  of
McGladrey & Pullen,  LLP,  independent  auditors  ("Proposal  2")  requires  the
affirmative  vote of the  holders of a  majority  of the  outstanding  shares of
Common  Stock  represented  in  person  or by proxy at the  Annual  Meeting  and
entitled to vote thereon. Accordingly,  shares as to which the "ABSTAIN" box has
been  selected on the Proxy Card will be counted as present and entitled to vote
and will have the effect of a vote against Proposal 3. Shares  underlying broker
non-votes  will not be  counted  as having  been voted in person or by proxy and
will have no effect on the vote for  Proposal 3. The MHC intends to vote for the
ratification  of the appointment of McGladrey & Pullen,  LLP thereby  ensuring a
quorum  and  the  likelihood  of  the  ratification  of the  appointment  of the
independent auditors.

         THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS THAT  SHAREHOLDERS VOTE
"FOR" APPROVAL OF THE RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS.

                                       35


<PAGE>



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

                                   PROPOSAL 4

         AUTHORIZATION OF THE BOARD OF DIRECTORS, IN ITS DISCRETION, TO
          DIRECT THE VOTE OF THE PROXIES UPON SUCH OTHER MATTERS AS MAY
        PROPERLY COME BEFORE THE ANNUAL MEETING, AND ANY ADJOURNMENT OR
              POSTPONEMENT THEREOF, INCLUDING, WITHOUT LIMITATION,
                     A MOTION TO ADJOURN THE ANNUAL MEETING

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

GENERAL

         The Board of  Directors  is not aware of any  other  business  that may
properly come before the Annual Meeting.  The Board seeks the  authorization  of
the shareholders of the  Association,  in the event matters properly come before
the  meeting,  including,  but not limited to, the  consideration  of whether to
adjourn  the  Annual  Meeting  once  called to order and to direct the manner in
which  those  shares  represented  at the Annual  Meeting  by proxies  solicited
pursuant to this Proxy  Statement  shall be voted.  As to all such matters,  the
Board  intends  that it would  direct  the  voting of such  shares in the manner
determined by the Board,  in its  discretion,  and in the exercise of its duties
and  responsibilities,  to be in the best interests of the  Association  and its
shareholders, taken as a whole.

VOTE REQUIRED

         The authorization of the Board of Directors, in its discretion, to vote
upon such  other  business  as may  properly  come  before  the  Annual  Meeting
("Proposal 3") requires the affirmative vote of the holders of a majority of the
outstanding  shares of  Common  Stock  represented  in person or by proxy at the
Annual Meeting and entitled to vote thereon. Accordingly, shares as to which the
"ABSTAIN" box has been selected on the Proxy Card will be counted as present and
entitled to vote and will have the effect of a vote  against  Proposal 4. Shares
underlying  broker  non-votes will not be counted as having been voted in person
or by proxy and will have no effect on the vote for  Proposal 4. The MHC intends
to vote for the  authorization of the Board of Directors to vote upon such other
business as may  properly  come  before the Annual  Meeting  thereby  ensuring a
quorum and the likelihood of the approval of Proposal 4.

THE BOARD OF  DIRECTORS  UNANIMOUSLY  RECOMMENDS  THAT  SHAREHOLDERS  VOTE "FOR"
AUTHORIZATION OF THE BOARD OF DIRECTORS,  IN ITS DISCRETION,  TO DIRECT THE VOTE
OF THE PROXIES UPON SUCH OTHER  MATTERS AS MAY  PROPERLY  COME BEFORE THE ANNUAL
MEETING,  AND  ANY  ADJOURNMENT  OR  POSTPONEMENT  THEREOF,  INCLUDING,  WITHOUT
LIMITATION, A MOTION TO ADJOURN THE ANNUAL MEETING.

                                       36


<PAGE>



                             ADDITIONAL INFORMATION

NOTICE OF BUSINESS TO BE CONDUCTED AT ANNUAL MEETING

         The Bylaws of the Association provide an advance notice procedure for a
shareholder to properly  bring business  before an annual meeting or to nominate
any person for election to the Board of  Directors.  The  shareholder  must be a
shareholder  of record and have given  timely  notice  thereof in writing to the
Secretary  of the  Association.  To be timely,  a  shareholder's  notice must be
delivered to or received by the  Secretary not later than five days prior to the
date of the annual meeting.  A  shareholder's  notice to the Secretary shall set
forth such information as required by the Bylaws of the Association.  Nothing in
this  paragraph  shall be deemed to require  the  Association  to include in its
proxy  statement  and proxy card relating to an annual  meeting any  shareholder
proposal or nomination which does not meet all of the requirements for inclusion
established  by the SEC in effect at the time such  proposal  or  nomination  is
received. See "--Date For Submission of Shareholder Proposals."

DATE FOR SUBMISSION OF SHAREHOLDER PROPOSALS

         Any shareholder  proposal  intended for inclusion in the  Association's
proxy statement and proxy card relating to the Association's 2000 Annual Meeting
of  Shareholders  must be  received by the  Association  by  September  5, 1999,
pursuant  to the  proxy  soliciting  regulations  of the  SEC.  Nothing  in this
paragraph  shall be deemed to require  the  Association  to include in its proxy
statement and proxy card for such meeting any  shareholder  proposal  which does
not meet the  requirements  of the SEC in effect at the time.  Any such proposal
will  be  subject  to 17  C.F.R.  ss.240.14a-8  of  the  Rules  and  Regulations
promulgated by the SEC under the Exchange Act.

                              AVAILABLE INFORMATION

         This proxy  statement is also a prospectus of the Stock Holding Company
delivered in compliance with the Securities Act of 1933, as amended ("Securities
Act").  The Association has filed with the OTS an application to form a mid-tier
holding   company   on   Form   H-(e)1   (the    "Application").    This   Proxy
Statement/Prospectus  does not  contain  all the  information  set  forth in the
Application, certain parts of which are omitted in accordance with the rules and
regulations of the OTS. The  Application  may be inspected at the offices of the
OTS  without  charge  at the  principal  office of the OTS,  1700 G Street,  NW,
Washington, DC 20552 and at the office of the Regional Director of the Southeast
Region  of the OTS  located  at 1475  Peachtree  Street,  NE,  Atlanta,  Georgia
30348-5217.  Copies of all or any part of the  Application  may be obtained upon
payment of a fee  prescribed by the OTS. For further  information  pertaining to
the Stock Holding Company and the securities  offered hereby,  reference is made
to  the  Application,  including  the  exhibits  filed  as a part  thereof.  The
summaries or  descriptions  of documents,  statutes or regulations in this Proxy
Statement/Prospectus  do not purport to be  complete.  Reference  is made to the
copies  of  such  documents  attached  to  this  Proxy  Statement/Prospectus  or
otherwise  filed as part of the  Application and to such statutes or regulations
for a full and complete  statement of their  provisions,  and such summaries and
descriptions are qualified in their entirety by such reference.

         The Proxy  Statement/Prospectus  has been filed by Association with the
OTS, under the Exchange Act. The Association  Company has also filed reports and
other  information  with the OTS under the Exchange Act. Such information can be
inspected and copied at the OTS.

                                       37


<PAGE>



                              FINANCIAL INFORMATION

         No  financial  statement  disclosure  is included  herein  because,  in
accordance  with  the  rules of the  Commission:  (i) the  only  parties  to the
Reorganization  (other than the  Association)  are the Stock Holding Company and
its wholly-owned  subsidiary,  Wake Forest Interim Savings Bank neither of which
has any significant assets or liabilities; (ii) the Stock Holding Company's only
substantial  asset  if the  Reorganization  is  effected  will be  cash  and its
investment in the Association;  and (iii) the consolidated  financial statements
of the  Stock  Holding  Company  immediately  after the  Reorganization  will be
substantially  identical to the financial  statements of the immediately  before
the  Reorganization.  The Reorganization will be characterized and accounted for
at historical  cost in a manner similar to a "pooling of interest" for financial
reporting and related purpose.

                                  LEGAL MATTERS

         The  validity of the Stock  Holding  Company  Common Stock to be issued
pursuant to the Reorganization will be passed upon for the Stock Holding Company
by Thacher Proffitt & Wood, Washington, D.C.

                                  OTHER MATTERS

         As of the  date  of  this  Proxy  Statement/Prospectus,  the  Board  of
Directors of the  Association  does not know of any other  matters to be brought
before  the  shareholders  at  the  1999  Annual  Meeting.  See  "Proposal  4 --
Authorization of the Board of Directors,  in its discretion,  to Direct the Vote
of the  Proxies  upon such Other  Matters  Incident to the Conduct of the Annual
Meeting as may Properly Come Before the Annual  Meeting,  and any Adjournment or
Postponement  Thereof,  including,  without limitation,  a Motion to Adjourn the
Annual Meeting."

         A copy  of the  1998  Annual  Report  to  Shareholders,  including  the
financial  statements  prepared in conformity with generally accepted accounting
principles,  for the fiscal year ended September 30, 1998 accompanies this Proxy
Statement.  The  financial  statements  have been audited by McGladrey & Pullen,
LLP, whose report appears in the Annual Report. SHAREHOLDERS MAY OBTAIN, FREE OF
CHARGE,  A COPY OF THE ANNUAL  REPORT ON FORM 10-KSB FILED WITH THE OTS (WITHOUT
EXHIBITS) BY WRITING TO CARLTON E. CHAPPELL,  WAKE FOREST FEDERAL SAVINGS & LOAN
ASSOCIATION,  302 SOUTH BROOKS STREET, P.O. BOX 707, WAKE FOREST, NORTH CAROLINA
27588-0707 OR BY CALLING (919) 556-5146.

                                         By Order of the Board of Directors,


                                         Carlton E. Chappell
                                         VICE PRESIDENT, SECRETARY AND TREASURER

Wake Forest, North Carolina
January 21, 1999

        TO ASSURE THAT YOUR SHARES ARE REPRESENTED AT THE ANNUAL MEETING
                 PLEASE COMPLETE, SIGN, DATE AND PROMPTLY RETURN
                       THE ACCOMPANYING PROXY CARD IN THE
                         POSTAGE-PAID ENVELOPE PROVIDED.

                                       38


                                                                    EXHIBIT 99.2


                          OFFICE OF THRIFT SUPERVISION
                           DEPARTMENT OF THE TREASURY
                              Washington D.C. 20552

                                   FORM 10-QSB

[U] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
    1934

    For the quarterly period ended December 31, 1998

                                       Or

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

    For the transition period from  _____ to ______

                Office of Thrift Supervision Docket Number: 0143

                Wake Forest Federal Savings and Loan Association
                ------------------------------------------------
             (Exact name of registrant as specified in its charter)

          North Carolina                                56-0440967
          --------------                                ----------
  (State or other jurisdiction of                    (I.R.S. Employer
   incorporation or organization)                    Identification No.)

                             302 South Brooks Street
                        Wake Forest, North Carolina 27587
                        ---------------------------------
               (Address of principal executive office) (Zip code)

                                 (919)-556-5146
                                 --------------
                         (Registrant's telephone number)

                                       N/A
                                       ---
              (Former name, former address and former fiscal year,
                          if changed since last report)

Indicate by check U whether the registrant (1) has filed all reports required to
be filed by  Section  13 or 15(d) of the  Securities  and  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X]       No  [_]

As of February 1, 1999 there were issued and outstanding 1,215,862 shares of the
Registrant's common stock, $.01 par value Transitional Small Business Disclosure
Format: Yes  [_]  No [x]


                                       1

<PAGE>




                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
                                    CONTENTS
<TABLE>
<CAPTION>

                                                                              Page
                                                                             -------
<S>                                                                       <C>

PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements

Statements of financial condition at December 31, 1998 (unaudited)
 and September 30, 1998                                                         1

Statements  of income for the three months ended  December 31, 1998
 and December 31, 1997 (unaudited)                                              2

Statements of comprehensive  income for the three months ended
 December 31, 1998 and December 31, 1997 (unaudited)                            3

Statements  of cash  flows for the three  months  ended  December  31,
 1998 and December 31, 1997 (unaudited)                                         4

Notes to financial statements (unaudited)                                     5-8

Item 2.  Management's Discussion and Analysis of Financial Condition          9-16
 and Results of Operations

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                                     17
Item 2.  Changes in Securities                                                 17
Item 3.  Defaults upon Senior Securities                                       17
Item 4.  Submission of Matters to a Vote of Security Holders                   17
Item 5.  Other Information                                                     17
Item 6.  Exhibits and Reports on Form 8-K                                      17
Signatures                                                                     18


</TABLE>

                                       2



<PAGE>
WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION


STATEMENTS OF FINANCIAL CONDITION
DECEMBER 31, 1998 AND SEPTEMBER 30, 1998
<TABLE>
<CAPTION>

                                                               December 31,    September 30,
ASSETS                                                             1998            1998
                                                              --------------   ---------------
                                                                (Unaudited)
<S>                                                            <C>              <C>
Cash and short-term cash investments                         $  17,010,200      $ 15,311,350
Investment securities:
Available for sale, at estimated market value                    2,512,300         2,785,100
FHLB stock                                                         364,100           364,100
Loans receivable, net                                           55,496,350        55,363,450
Accrued interest receivable, investments                            39,050            25,550
Property and equipment, net                                        455,300           459,550
Prepaid expenses and other assets                                   46,000            51,350
                                                              -------------      ------------
Total Assets                                                 $  75,923,300      $ 74,360,450
                                                              ==============    =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                     $  61,062,650      $ 60,037,950
Accrued expenses and other liabilities                             296,000           303,200
Dividends payable                                                  145,900           145,900
Note payable- ESOP                                                 250,150           264,850
Income taxes payable                                               159,750                --
Deferred income taxes                                              256,050           170,600
Redeemable common stock held by the ESOP
net of unearned ESOP shares                                        244,250           270,750
Total liabilities                                               62,414,750        61,193,250
Stockholders' equity:
Preferred  stock,  authorized  1,000,000  shares,  none issued          --                --
Common stock, par value $ .01, authorized 5,000,000 shares,

issued and outstanding 1,215,862 shares                             12,150            12,000
Additional paid-in capital                                       4,790,650         4,772,950
Unrealized gain on securities available for sale, net of tax       616,500           477,100
Retained earnings, substantially restricted                      8,089,250         7,905,150
                                                             --------------    --------------
Total stockholders' equity                                      13,508,550        13,167,200
                                                             --------------    --------------
Total liabilities and stockholders' equity                   $  75,923,300      $ 74,360,450
                                                             ==============    ==============
</TABLE>

See Notes to Financial Statements.



                                       3
<PAGE>

WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

STATEMENTS OF INCOME (UNAUDITED)
Three Months Ended December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                       1998             1997
                                                    ----------        ----------
<S>                                           <C>                 <C>
Interest and dividend income:
Loans                                          $     1,321,400  $      1,257,250

Investment securities                                   36,450            41,400
Short-term cash investments                            193,950           133,000
                                                    ----------        ----------
TOTAL INTEREST INCOME                                1,551,800         1,431,650
                                                    ----------        ----------
Interest expense:

Interest on deposits                                   805,950           701,450
Interest on ESOP debt                                    5,300             6,650
                                                    ----------        ----------
                                                       811,250           708,100
                                                    ----------        ----------
NET INTEREST INCOME                                    740,550           723,550
                                                    ----------        ----------
Noninterest income:

Service charges and fees                                 8,550             7,700
Other                                                    1,800             1,900
                                                    ----------        ----------
                                                        10,350             9,600
                                                    ----------        ----------
Noninterest expense:

Compensation and benefits                              160,550           158,650
Occupancy                                                7,500             7,600
Federal insurance and operating assessments             14,650            13,050
Data processing and outside service fees                28,500            22,300
Other operating expense                                 82,550            75,150
                                                    ----------        ----------
                                                       293,750           276,750
                                                    ----------        ----------
INCOME BEFORE INCOME TAXES                             457,150           456,400
Income taxes                                           171,350           180,250
                                                    ----------        ----------
NET INCOME                                     $       285,800  $        276,150
                                                    ==========        ==========
Basic earnings per share                       $          0.24  $           0.24
                                                    ==========        ==========
Diluted earnings per share                     $          0.24  $           0.23
                                                    ==========        ==========
Dividends paid per share                       $          0.12  $           0.10
                                                    ==========        ==========

</TABLE>

See Notes to Financial Statements.

                                        4

<PAGE>

WAKE FOREST FEDERAL SAVINGS AND LOAN ASSSOCIATION
STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

THREE MONTHS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                   1998               1997
                                                                 ----------        ----------
<S>                                                         <C>               <C>
Net income                                                  $      285,800    $      276,150
                                                                 ----------        ----------
Other comprehensive income, net of tax:
Unrealized gains on securities:
Unrealized holding gains arising during the period                 139,400            58,750
Less: reclassification adjustment for gains included in
net income                                                              --                --
                                                                 ----------        ----------
OTHER COMPREHENSIVE INCOME                                         139,400            58,750
                                                                 ----------        ----------
COMPREHENSIVE INCOME                                        $      425,200    $      334,900
                                                                 ==========        ==========
</TABLE>

See Notes to Financial Statements.


                                       5
<PAGE>

WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

STATEMENTS OF CASH FLOWS (UNAUDITED)
THREE MONTHS ENDED DECEMBER 31, 1998 AND 1997


<TABLE>
<CAPTION>
                                                                     1998             1997
                                                                 ----------        ----------
<S>                                                          <C>              <C>
Net income                                                    $     285,800    $    276,150

Adjustments to reconcile net income to net

cash provided by operating activities:

Depreciation                                                          7,750           8,800
ESOP contribution expense charged to paid-in capital                  3,700          13,700
Amortization of discounts/premiums on investment securities          (2,350)
Amortization of unearned ESOP shares                                 14,700          14,700
Amortization of unearned RRP shares                                  14,150
Changes in assets and liabilities:

Prepaid expenses and other assets                                     5,350           9,600
Accrued interest receivable                                         (13,500)         (7,250)
Income tax refund receivable                                                         13,300
Accrued expenses and other liabilities                               (7,200)        (21,750)
Income taxes payable                                                159,750         166,950
                                                                 ----------        ----------
NET CASH PROVIDED BY OPERATING ACTIVITIES                           468,150         474,200
                                                                 ----------        ----------
Cash Flows From Investing Activities
Net (increase) decrease  in loans receivable                       (132,900)        804,850
Maturity of available for sale investment securities                500,000
Purchase of property and equipment                                   (3,500)           (600)
                                                                 ----------        ----------
NET CASH PROVIDED BY INVESTING ACTIVITIES                           363,600         804,250
                                                                 ----------        ----------
Cash Flows From Financing Activities
Net increase (decrease)  in deposits                              1,024,700       5,372,300
Principal payments on ESOP debt                                     (14,700)        (14,700)
Dividends paid                                                     (142,900)       (119,100)
                                                                 ----------        ----------
NET CASH PROVIDED BY FINANCING ACTIVITIES                           867,100       5,238,500
                                                                 ----------        ----------
NET INCREASE IN CASH AND CASH EQUIVALENTS                         1,698,850       6,516,950
Cash and cash equivalents:
Beginning                                                        15,311,350       5,804,650
                                                                 ----------        ----------
Ending                                                        $  17,010,200    $ 12,321,600
                                                                 ==========        ==========
Supplemental Disclosure of Cash Flow Information:
Cash payments of interest                                     $     790,500    $    735,900
                                                                 ==========        ==========
Supplemental Disclosure of Noncash transactions:
Increase in ESOP put option charged to retained earnings      $      41,200    $    108,150

Increase in unrealized gain on investment securities                224,850          58,750

</TABLE>



See Notes to Financial Statements.

                                       6
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
                          NOTES TO FINANCIAL STATEMENTS


          NATURE OF BUSINESS

The  Association  is located in Wake Forest,  North  Carolina and it's principal
activities  consist of obtaining savings deposits and providing  mortgage credit
to customers  in its primary  market  area,  the counties of Wake,  Franklin and
Granville,  North Carolina. The Association's primary regulator is the Office of
Thrift  Supervision  and its  deposits  are insured by the  Savings  Association
Insurance Fund (SAIF) of the Federal Deposit Insurance Corporation (FDIC).

On October 23, 1995, the Board of Directors of Wake Forest  Federal  Savings and
Loan Association  adopted a Plan of  Reorganization  and the Stock Issuance Plan
(collectively  the "Plans")  under which the  Association  exchanged its federal
mutual  savings and loan charter for a federal  stock  savings and loan charter,
conducted a minority  stock  offering,  and formed Wake  Forest  Bancorp  MHC, a
mutual holding  company which owns at least 51% of the common stock to be issued
by the  Association.  The  Association  conducted its minority stock offering in
February  and  March of 1996 and the  closing  occurred  on April 3,  1996.  The
Association  issued  515,000 shares in the minority stock offering and issued an
additional  41,200 shares to its Employee Stock  Ownership Plan (the "ESOP") and
635,000 shares to the mutual holding company.

Members  of the  mutual  holding  company  consist  of  depositors  and  certain
borrowers of the Association,  who have the sole authority to elect the board of
directors  of the  mutual  holding  company  for as long as it remains in mutual
form.  Initially,  the mutual holding  company's  principal  assets consisted of
shares of the  Association's  common stock  received in the  reorganization  and
$100,000 in cash received from the  Association.  The mutual holding company has
since  received its  proportional  share of  dividends  declared and paid by the
Association,  and such funds are invested in deposits with the Association.  The
mutual holding  company,  which by law must own in excess of 50% of the stock of
the  Association,   currently  has  an  ownership   interest  of  52.2%  of  the
Association.  The mutual  holding  company is  registered  as a savings and loan
holding  company and is subject to regulation,  examination,  and supervision by
the Office of Thrift Supervision (the "OTS").

NOTE 2.     REORGANIZATION

On November 16, 1998,  the Board of  Directors  of the  Association  approved an
Agreement and Plan of Reorganization (the Plan of  Reorganization).  The Plan of
Reorganization  provides for the establishment of Wake Forest  Bancshares,  Inc.
(the  Stock  Holding   Company)  as  a  stock  holding  company  parent  of  the
Association.  The stock  holding  company will be majority  owned by Wake Forest
Bancorp,   MHC  (the  MHC),  the  Association's   mutual  holding  company.  The
reorganization  into  the  "two-tier"  mutual  holding  company  structure  (the
Reorganization)  under the Plan of  Reorganization  is  subject to  approval  by
stockholders of the Association at the  Association's  annual meeting to be held
on February 23, 1999 and by regulatory authorities.

If  approved,  as a part  of  the  Reorganization,  each  outstanding  share  of
Association's common stock will be converted into one share of common stock, par
value $.01 per  share,  of the Stock  Holding  Company,  and the  holders of the
Association's  common  stock will become the  holders of all of the  outstanding
shares of the

                                       7
<PAGE>



Holding Company's common stock. Accordingly,  as a result of the Reorganization,
the Association's minority shareholders will become minority shareholders of the
Stock Holding Company.

            REORGANIZATION (CONTINUED)

The Stock Holding Company was incorporated  solely for the purpose of becoming a
savings  and loan  holding  company  and has no  prior  operating  history.  The
Reorganization  will have no impact on the operations of the  Association or the
MHC. The Association will continue its operations at the same location, with the
same management,  and subject to all the rights,  obligations and liabilities of
the Association existing immediately prior to the Reorganization.

The Board of Directors of the  Association  presently  intends to capitalize the
Stock Holding Company with up to $100,000.  Future  capitalization  of the Stock
Holding Company will depend upon dividends  declared by the Association based on
future  earnings,  or the  raising of  additional  capital by the Stock  Holding
Company  through a future  issuance of securities,  debt or by other means.  The
Board  of  Directors  of the  Stock  Holding  Company  has no  present  plans or
intentions  with respect to any future  issuance of  securities  or debt at this
time.  Furthermore,  as long as it is in existence,  the MHC must own at least a
majority of the Stock Holding Company's outstanding voting stock.

The  Reorganization  will be  treated  similar  to a pooling  of  interests  for
accounting  purposes.   Therefore,  the  consolidated  capitalization,   assets,
liabilities,  income  and  expenses  of the Stock  Holding  Company  immediately
following  the  Reorganization  will be  substantially  the same as those of the
Association  immediately  prior to  consummation of the  Reorganization,  all of
which will be shown on the Stock  Holding  Company's  books at their  historical
recorded values.

          BASIS OF PRESENTATION

The accompanying  unaudited  financial  statements  (except for the statement of
financial  condition at September 30, 1998, which is audited) have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial information and Regulation S-B.  Accordingly,  they do not include all
of the  information  required by generally  accepted  accounting  principles for
complete  financial  statements.  In the opinion of management,  all adjustments
(none of which were other than normal recurring  accruals)  necessary for a fair
presentation of the financial position and results of operations for the periods
presented  have been  included.  The results of  operations  for the three month
period ended December 31, 1998 is not  necessarily  indicative of the results of
operations  that  may be  expected  for the  Association's  fiscal  year  ending
September 30, 1999.

The  accounting  policies  followed  are as set  forth in Note 1 of the Notes to
Financial  Statements in the  Association's  September  30, 1998 Annual  Report.
During the current  quarter,  the  Association  adopted  Statement  of Financial
Accounting  Standard ("SFAS") No. 130,  "Reporting  Comprehensive  Income." This
statement was adopted effective October 1, 1998 as explained in Note 6 below.

          DIVIDENDS DECLARED

On December 21,  1998,  the Board of  Directors  of the  Association  declared a
dividend of $0.12 a share for stockholders of record as of December 31, 1998 and
payable on January 11, 1999. The dividends declared were accrued and reported as
dividends  payable on the  December 31, 1998  Statement of Financial  Condition.
Wake Forest Bancorp, Inc., the mutual holding company, did not waive the receipt
of dividends declared by the Association.

                                        8
<PAGE>


          EARNINGS PER SHARE

The  Association  adopted  statement  of Financial  Accounting  Standard No. 128
during the quarter  ended  December  31,  1997.  This  statement  requires  dual
presentation of basic and diluted EPS with a reconciliation of the numerator and
denominator of the EPS computations.  Basic earnings per share amounts are based
on the weighted average shares of common stock outstanding. Diluted earnings per
share assume the conversion,  exercise or issuance of all potential common stock
instruments  such as options,  warrants and convertible  securities,  unless the
effect is to reduce a loss or increase earnings per share. This presentation has
been  adopted for all periods  presented.  The weighted  average  shares used to
compute  EPS  were   1,175,410   and   1,176,816  for  basic  and  diluted  EPS,
respectively,  for the three months ended  December 31, 1998 and  1,160,298  and
1,193,563  for basic and diluted EPS,  respectively,  for the three months ended
December 31, 1997.  There were no adjustments  required to net income for either
quarter in the computation of diluted earnings per share. The  reconciliation of
weighted  average shares  outstanding  for the  computation of basic and diluted
earnings  per  share  for the  quarters  ended  December  31,  1998  and 1997 is
presented below.

<TABLE>
<CAPTION>
                                                                    1988              1997
                                                                 ----------        ----------
<S>                                                            <C>              <C>
   Weighted average shares outstanding for Basic EPS             1,175,410        1,160,298
   Plus incremental shares from assumed issuances of shares
   pursuant to stock option and stock award plans                    1,406           33,265
   Weighted average shares outstanding for diluted EPS           1,176,816        1,193,563
                                                                 ==========       ===========


</TABLE>

NOTE 6.     ADOPTION OF SFAS STATEMENT NO. 130

The FASB has issued SFAS No. 130,  "Reporting  Comprehensive  Income," which the
Association was required to adopt as of October 1, 1998. The Statement  requires
the classification of items of other  comprehensive  income by their nature in a
financial   statement   and  to  display  the   accumulated   balance  of  other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of the balance sheet. Other  comprehensive  income
refers to revenues,  expenses,  gains and losses that under  generally  accepted
accounting principles are included in comprehensive income but excluded from net
income,  and are therefore  included in changes in equity.  Other  comprehensive
income  includes  all such  changes in equity  other than those  resulting  from
investments by owners and distributions to owners.

SFAS No. 130 does not  require a specific  format for  displaying  comprehensive
income  and  its  components  in a  financial  statement  other  than it must be
displayed with the same prominence as other financial statements that constitute
a full set of  financial  statements.  The  Association  has  elected to display
comprehensive income in a separate statement of comprehensive income that begins
with  net  income.  The

                                        9

<PAGE>


only item of other  comprehensive  income that the Association  currently has is
associated with changes in unrealized gains and losses on securities  classified
as  available  for sale.  The tax  effects  related to the  components  of other
comprehensive  income are shown below for the three month periods ended December
31, 1998 and 1997.

<TABLE>
<CAPTION>


                                                           Three Months Ended December 31, 1998
                                                      ------------------------------------------------
                                                       Before Tax           Tax           Net-of-Tax
                                                         Amount           Expense           Amount
                                                      --------------   ---------------   -------------
<S>                                               <C>               <C>               <C>
Unrealized gains on securities:
Unrealized holding gains arising during period      $     224,850    $      (85,450)    $     139,400
                                                      ==============   ===============   ==============
</TABLE>


<TABLE>
<CAPTION>
                                                           Three Months Ended December 31, 1997
                                                      ------------------------------------------------
                                                       Before Tax      Tax (Expense)      Net-of-Tax
                                                         Amount          or Benefit         Amount
                                                      --------------   ---------------   -------------
<S>                                                 <C>              <C>                <C>
Unrealized gains on securities:
Unrealized holding gains arising during period      $      94,750     $      (36,000)   $      58,750

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


</TABLE>

                                       10

<PAGE>
               WAKE FOREST FEDERAL  SAVINGS AND LOAN  ASSOCIATION
           MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                        AND RESULTS OF OPERATIONS


COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 1998 AND DECEMBER 31, 1998:

Total assets  increased  by $1.6  million to $75.9  million at December 31, 1998
from $74.3  million at September  30, 1998.  Total assets  increased  during the
three months ended December 31, 1998 primarily due to an increase in deposits of
approximately  $1.0  million,   earnings  for  the  quarter  of  $285,800,   and
appreciation in the Association's investment in available for sale securities of
$224,850.  The deposit  increase created an increase in cash and short term cash
investments of $1.7 million for the quarter.

Net loans receivable increased by $132,900 to $55.5 million at December 31, 1998
from $55.4 million at September 30, 1998.  The increase was caused  primarily by
an increase in  construction  lending.  Assuming  interest  rates remain  fairly
stable,  management believes that its loan portfolio has potential for continued
growth  because  the  Association  operates  in  lending  markets  that have had
sustained loan demand over the past several years.
However, there can be no assurances that such loan demand can or will continue.

Investment securities decreased by $272,800 to $2.9 million at December 31, 1998
from $3.2 million at  September  30, 1998.  The  decrease is  attributable  to a
maturing  $500,000  bond  during  the  quarter,  and  was  partially  offset  by
unrealized  quarterly  gains  of  $224,850  in the  Association's  portfolio  of
investment  securities.  At the  end of the  current  quarter,  the  Association
invested $5.0 million in time deposits,  which have maturities  throughout 1999.
These time deposits currently have interest rates which are excess of daily-rate
deposits,  and are  reported  as  short-term  investments  in the  Association's
statement of financial condition at December 31, 1998.

The Association had no borrowings  outstanding during the quarter other than the
loan incurred by the ESOP for purchase of common stock in the Offering. The ESOP
borrowed   $412,000  for  its  purchase  of  stock  from  an  outside  financial
institution  on April 3, 1996.  During the three month period ended December 31,
1998, the Association made principal  payments totaling $14,700 plus interest on
the ESOP note,  reducing  the  outstanding  balance of the note to  $250,150  at
December 31, 1998.  The  Association  is  committed  to making  retirement  plan
contributions  sufficient to amortize the debt over its seven year term,  and as
such,  has  reported the debt on its balance  sheet.  The  Association  recorded
retirement plan  contributions of  approximately  $20,000 during the three month
period ended December 31, 1998 for principal and interest  payments on the debt.
The Association  also reported $3,700 in additional  retirement plan expense and
credited  paid-in  capital equal to the increase in the fair value of its common
stock on ESOP  shares  allocated  to  participants  in the Plan during the three
month period ended December 31, 1998. The  Association  has recorded a liability
of $244,250 at December 31, 1998 for the ESOP put option.


                                       11
<PAGE>
           WAKE FOREST FEDERAL  SAVINGS AND LOAN  ASSOCIATION
        MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                         AND RESULTS OF OPERATIONS

There were no changes in the  Association's  capital  structure during the three
month period ended December 31, 1998. Retained earnings increased by $184,100 to
$8.1 million at December 31, 1998 from $7.9 million at September  30, 1998.  The
increase is  attributable to the  Association's  earnings during the three month
period ended December 31, 1998, reduced by $142,900 in dividends declared during
the three month period ended  December 31, 1998 and a $41,200 credit to retained
earnings to reflect  the change in the fair value of the ESOP shares  subject to
the put option.  At December  31, 1998,  the  Association's  regulatory  capital
amounted to $12.9 million, which as a percentage of total assets was 17.21%, and
was considerably in excess of the regulatory capital requirements at such date.

ASSET QUALITY:

The  Association's  level of nonperforming  loans,  defined as loans past due 90
days or more,  as a percentage  of loans  outstanding,  was .23% at December 31,
1998 and .24% at September 30, 1998. The  Association's  level of  nonperforming
loans has remained consistently low in relation to prior periods and total loans
outstanding. The Association did not charge off any loans during the three month
period ended December 31, 1998, and had no foreclosed properties  outstanding at
any time  during the current  quarter.  As a result,  and based on  management's
analysis of the adequacy of its  allowances,  no provision for  additional  loan
loss  allowances was made during the three month period ended December 31, 1998.
The  Association's  loan loss allowance was $263,000 at December 31, 1998, which
was 205.45% of total nonperforming loans outstanding on such date.


                                       12
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                          AND RESULTS OF OPERATIONS


Comparison of Operating Results for the Three Months Ended December 31, 1998 and
1997:

GENERAL.  Net income for the three  month  period  ended  December  31, 1998 was
$285,800,  or $9,650  more than the  $276,150  earned  during the same period in
1997. As discussed  below,  minor  increases in net interest  income between the
comparable  periods  coupled with minor  increases in  noninterest  expenses was
primarily responsible for the change in net income.

INTEREST  INCOME.  Interest income increased by $120,150 from $1,431,650 for the
three months ended  December 31, 1997 to  $1,551,800  for the three months ended
December  31,  1998.  The  increase  was  attributable  primarily  to an overall
increase  in the  volume of  interest-earning  assets  outstanding,  which  were
approximately  $7.5 million  higher during the three month period ended December
31, 1998 than the comparable period in 1997. The Association's yield on interest
earning assets  decreased from 8.25% for the quarter ending December 31, 1997 to
7.85% for the current quarter.  The decrease occurred primarily due to a overall
decline in market interest rates (the majority of the  Association's  loans have
3-5 year adjustable features or are tied to Prime) and an increase in the volume
of short-term  interest  earning  assets (with lower yields)  during the current
quarter as compared with the same period last year.

INTEREST  EXPENSE.  Interest expense increased by $103,150 from $708,100 for the
three  months  ended  December  31, 1997 to $811,250  for the three months ended
December 31,  1998.  The  increase  was  primarily  the result of an increase in
volume of interest  bearing  deposits,  which  increased by  approximately  $7.0
million  during the three  months ended  December 31, 1998 as compared  with the
three  months  ended  December  31,  1997.  The  increase  in  interest  expense
associated with the increase in outstanding  deposits was partially  offset by a
lower cost of funds,  which declined from 5.32% for the quarter ending  December
31, 1997 to 5.19% for the current quarter.

NET INTEREST INCOME.  Net interest income increased by $17,000 from $723,550 for
the three months ended  December 31, 1997 to $740,550 for the three months ended
December 31, 1998. As explained above, the increase  resulted  primarily from an
increase in the volume of interest  earning assets coupled with a decline in the
Association's interest rate spread between the periods.


                                       13
<PAGE>

                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                             AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Three Months Ended December 31, 1998 and
1997 (Continued):

PROVISION FOR LOAN LOSSES.  No  provisions  for loan losses were made during the
three month  periods  ended  December 31, 1998 and 1997.  Provisions,  which are
charged to operations,  and the resulting  loan loss  allowances are amounts the
Association's management believes will be adequate to absorb potential losses on
existing loans that may become uncollectible.  Loans are charged off against the
allowance  when  management  believes  that  collectibility  is  unlikely.   The
evaluation to increase or decrease the  provision  and  resulting  allowances is
based both on prior loan loss  experience and other factors,  such as changes in
the nature and volume of the loan  portfolio,  overall  portfolio  quality,  and
current economic conditions.

The  Association's  level of  nonperforming  loans remained  consistently low in
relation to prior  periods and total  loans  outstanding  during the three month
period ended December 31, 1998. In addition,  the Association did not charge-off
any loans or acquire any  foreclosed  properties  during the three month  period
ended December 31, 1998.

At December 31, 1998, the Association's  level of general  valuation  allowances
for loan losses amounted to $263,000,  which management  believes is adequate to
absorb any existing inherent losses in its loan portfolio.

NONINTEREST  EXPENSE.  Noninterest  expense increased by $17,000 to $293,750 for
the three month period ended  December 31, 1998 from $276,750 for the comparable
quarter  in 1997.  Although  there was no  significant  dollar  increase  in any
category of  noninterest  expense  between the quarters,  the higher  percentage
increase in data processing expense during the three month period ended December
31, 1998 as compared  with the same period in 1997 was caused  primarily  due to
certain  "Year  2000"  related  costs and an  increased  volume  of  outstanding
customer  accounts.  The  expenses  associated  with the  formation of the stock
holding company described in Note 2 to the Financial Statements will cause other
operating  expenses to be marginally  higher during the remainder of fiscal year
1999.

                                       14

<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

CAPITAL RESOURCES AND LIQUIDITY:

The term "liquidity"  generally refers to an organization's  ability to generate
adequate  amounts  of funds to meet its needs for cash.  More  specifically  for
financial  institutions,  liquidity ensures that adequate funds are available to
meet  deposit  withdrawals,  fund  loan  and  capital  expenditure  commitments,
maintain reserve  requirements,  pay operating  expenses,  and provide funds for
debt service,  dividends to stockholders,  and other institutional  commitments.
Funds  are  primarily  provided  through  financial   resources  from  operating
activities,  expansion  of the  deposit  base,  borrowings,  through the sale or
maturity of investments,  the ability to raise equity capital, or maintenance of
shorter term interest-earning deposits.

During  the  three  month  period  ended  December  31,  1998,   cash  and  cash
equivalents, a significant source of liquidity,  increased by approximately $1.7
million.  Proceeds from the Association's  operations contributed an $468,150 in
cash during the period.  Additionally,  maturing  investments  was the source of
$500,000 in  increased  cash.  An increase  in  deposits of  approximately  $1.0
million,  offset by dividends  paid of $142,900 was the source of  approximately
$867,000 of cash from financing activities.

As a federally chartered savings association,  Wake Forest Federal must maintain
a daily average  balance of liquid  assets equal to at least 4% of  withdrawable
deposits  and  short-term  borrowings.  The  Association's  liquidity  ratio  at
December 31, 1998, as computed under OTS regulations, was considerably in excess
of such requirements.  Given its excess liquidity and its ability to borrow from
the  Federal  Home  Loan  Bank,  the  Association  believes  that it  will  have
sufficient  funds  available  to  meet  anticipated   future  loan  commitments,
unexpected deposit withdrawals, and other cash requirements.

YEAR 2000 ISSUE:

The "Year  2000  Problem"  centers  on the  inability  of  computer  systems  to
recognize  the Year 2000.  Many  existing  computer  programs  and systems  were
originally  programmed  with six digit  dates that  provided  only two digits to
identify the calendar year in the date field,  without  considering the upcoming
change  in the  century.  With the  impending  millennium,  these  programs  and
computers will  recognize "00" as the year 1900 rather than the year 2000.  Like
most financial  service  providers,  the  Association  and its operations may be
significantly  affected by the Year 2000  Problem due to the nature of financial
information.  Software,  hardware,  and  equipment  both  within and outside the
Association's  direct control and with whom the  Association  electronically  or
operationally  interfaces (e.g.  third party vendors  providing data processing,
information  system  management,  maintenance  of computer  systems,  and credit
bureau information) are likely to be affected.

                                       15
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                         AND RESULTS OF OPERATIONS

YEAR 2000 ISSUE (CONTINUED):

Furthermore, if computer systems are not adequately changed to identify the Year
2000, many computer  applications could fail or create erroneous  results.  As a
result,  many  calculations  which rely on the date field  information,  such as
interest,  payment or due dates and other  operating  functions,  will  generate
results  which  could be  significantly  misstated,  and the  Association  could
experience  a temporary  inability  to process  transactions,  send  invoices or
engage in similar normal business activities.

In  addition,   non-information  technology  systems,  such  as  equipment  like
telephones and copiers may also contain  embedded  technology which controls its
operation and which may be effected by the Year 2000 Problem. When the Year 2000
arrives,  systems,  including  some of those with embedded  chips,  may not work
properly because of the way they store date information. They may not be able to
deal  with  the  date  01/01/00,  and may not be able to deal  with  operational
'cycles' such as 'do X every 100 days'.  Thus, even  non-information  technology
systems may affect the normal  operations of the Association upon the arrival of
the Year 2000. Under certain  circumstances,  failure to adequately  address the
Year 2000 Problem  could  adversely  affect the  viability of the  Association's
suppliers and creditors and the creditworthiness of its borrowers.  Thus, if not
adequately  addressed,  the Year 2000  Problem  could  result  in a  significant
adverse  impact  on  the  Association's   products,   services  and  competitive
condition.

In order to address the Year 2000 Issue and to minimize  its  potential  adverse
impact,  management  has begun a process to identify areas that will be affected
by the Year 2000 Problem,  assess its potential  impact on the operations of the
Association,  monitor the progress of third party software vendors in addressing
the matter,  test changes  provided by these  vendors,  and develop  contingency
plans  for any  critical  systems  which  are not  effectively  reprogrammed.  A
committee of senior  officers of the Association has been formed to evaluate the
effects that the upcoming Year 2000 could have on computer  programs utilized by
the Association. The Association's plan is divided into the five phases:

     (1)  Awareness.  Define the problem,  obtain  executive  level  support and
          develop an overall strategy. This phase was completed in April 1998.

     (2)  Assessment.  Identify all systems and the  criticality of the systems.
          This phase was completed in June 1998.

     (3)  Renovation.  Program  enhancements,  hardware and  software  upgrades,
          system  replacements,  and  vendor  certifications.   This  phase  was
          completed in December 1998.

     (4)  Validation. Test and verify system changes and coordinate with outside
          parties.  This phase is in process with a scheduled completion date of
          April 1999.

     (5)  Implementation.  Components certified as Year 2000 compliant and moved
          to  production.  This phase is in process with a scheduled  completion
          date of July 1999.


                                       16
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                         AND RESULTS OF OPERATIONS

YEAR 2000 ISSUE (CONTINUED):

Third party vendors  provide the majority of software  used by the  Association.
All of the Association's vendors are aware of the Year 2000 situation,  and each
has assured the  Association  that it is currently  working to have its software
compliant by July 1999, and testing for the critical applications began in April
1998. This will enable the Association to devote substantial time to the testing
of the upgraded systems prior to the arrival of the millennium.  The Association
utilizes the service of a third party  vendor to provide the  software  which is
used  to  process  and  maintain  most  mortgage  and  deposit  customer-related
accounts. This vendor has provided the Association with a software version which
has been  certified to be Year 2000  compliant.  Testing by the  Association  is
underway to verify  compliance for its  application  and usage.  The Association
presently  believes that with modifications to existing software and conversions
to new  software,  the Year 2000  Problem will be  mitigated  without  causing a
material adverse impact on the operations of the Association.  However,  if such
modifications  and  conversions are not made, or are not completed  timely,  the
Year 2000 Problem could have an impact on the operations of the Association.

In  addition,  monitoring  and  managing  the Year 2000  project  will result in
additional  direct and indirect costs to the  Association.  Direct costs include
potential  charges by third party  software  vendors  for product  enhancements,
costs involved in testing software  products for Year 2000  compliance,  and any
resulting costs for developing and implementing  contingency  plans for critical
software  products  which are not  enhanced.  Indirect  costs  will  principally
consist of the time devoted by existing employees in monitoring  software vendor
progress,  testing  enhanced  software  products and  implementing any necessary
contingency plans. The Association has spent approximately  $42,000 on Year 2000
related costs to date and estimates that it will spend an additional $24,000 for
Year 2000 compliance. Both direct and indirect costs of addressing the Year 2000
Problem  will be charged to  earnings  as  incurred.  The  Association  does not
believe  that such costs will have a material  effect on results of  operations.
However,  there can be no guarantee that the systems of other companies on which
the Association's  systems rely will be timely  converted,  or that a failure to
convert  by  another  company  or a  conversion  that is  incompatible  with the
Association's  systems,  would  not  have  a  material  adverse  effect  on  the
Association.

The costs of the project and the date on which the Association plans to complete
the Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous  assumptions of future events including the continued
availability  of certain  resources,  third party  modification  plans and other
factors. However, there can be no guarantee that these estimates will

                                       17
<PAGE>

be achieved  and actual  results  could  differ  materially  from those  plans.
Specific factors that might cause such material differences include, but are not
limited to, the  availability  and cost of personnel  trained in this area,  the
ability  to  locate  and  correct  all  relevant  computer  codes,  and  similar
uncertainties.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS:

Statements  herein  regarding  estimated future expense levels and other matters
may constitute  forward-looking  statements  under the federal  securities laws.
Such statements are subject to certain risks and  uncertainties.  Undue reliance
should  not be  placed on this  information.  These  estimates  are based on the
current  expectations  of  management,  which may  change in the future due to a
large number of potential events, including unanticipated future developments.


                                       19
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION


Part II.  OTHER INFORMATION

        Item 1.   Legal Proceedings
                  The Association is not engaged in any legal proceedings at the
                  present time. From time to time, the Association is a party to
                  legal proceedings within the normal course of business wherein
                  it  enforces  its  security  interest in loans made by it, and
                  other matters of a similar nature.

        Item 2.   Changes in Securities
                  None

        Item 3.   Defaults Upon Senior Securities
                  None

        Item 4.   Submission of Matters to a Vote of  Security Holders
                  None

        Item 5.   Other Information
                  None

        Item 6.   Exhibits and Reports on Form 8-K
                  a)       Not applicable
                  b)       No reports on Form 8-K were filed for the period
                           covered by this report


                                       19
<PAGE>
SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the
        Registrant has duly caused this report to be signed on its behalf by the
        undersigned thereunto duly authorized.

                                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

        Dated  February 1, 1999            By:     /s/ Anna O. Sumerlin
        ------------------------------            ------------------------------
                                                  Anna O. Sumerlin
                                                  President and CEO

        Dated  February 1, 1999            By:     /s/ Robert C. White
        ------------------------------            ------------------------------
                                                  Robert C. White
                                                  Chief Financial Officer and VP


                                       20


                                                                    EXHIBIT 99.3

                          OFFICE OF THRIFT SUPERVISION
                           DEPARTMENT OF THE TREASURY
                              Washington D.C. 20552

                                   FORM 10-QSB

  [U] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the quarterly period ended         March 31,  1999
                                             -----------------

                                       OR

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

      For the transition period from _____ to  _____

                Office of Thrift Supervision Docket Number: 0143

                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
                ------------------------------------------------
             (Exact name of registrant as specified in its charter)

          North Carolina                        56-0440967
          --------------                        ----------
  (State or other jurisdiction of      I.R.S. Employer Identification No.)
   incorporation or organization)

                             302 South Brooks Street
                        Wake Forest, North Carolina 27587
                        ---------------------------------
               (Address of principal executive office) (Zip code)

                                  (919)-556-5146
                                  --------------
                         (Registrant's telephone number)


                                       N/A
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check U whether the registrant (1) has filed all reports required to
be filed by  Section  13 or 15(d) of the  Securities  and  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X]  No [_]

As of May 10, 1999 there were  issued and  outstanding  1,215,862  shares of the
Registrant's common stock, $.01 par value

Transitional Small Business Disclosure Format:  Yes [_]  No [X]
<PAGE>
WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
CONTENTS

                                                                           Pages
                                                                           -----
PART I - FINANCIAL INFORMATION

Item 1.  Condensed Financial Statements

Statements of financial condition at March 31, 1999 (unaudited) and
 September 30, 1998                                                       1

Statements of income for the three months ended March 31, 1999
 and March 31, 1998 (unaudited)                                           2

Statements of income for the six months ended March 31, 1999
 and March 31, 1998 (unaudited)                                           3

Statements of  comprehensive  income for the three and six months
 ended March 31,1999 and March 31, 1998 (unaudited)                       4

Statements of cash flows for the six months ended March 31, 1999
 and March 31, 1998 (unaudited)                                         5 - 6

Notes to financial statements (unaudited)                               7 - 10

Item 2.  Management's Discussion and Analysis of Financial Condition
and Results of Operations                                              11 - 17

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings                                             18
Item 2.  Changes in Securities and Use of Proceeds                     18
Item 3.  Defaults upon Senior Securities                               18
Item 4.  Submission of Matters to a Vote of Security Holders           18
Item 5.  Other Information                                             19
Item 6.  Exhibits and Reports on Form 8-K                              19

Signatures                                                             20

                                      2
<PAGE>

WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION


STATEMENTS OF FINANCIAL CONDITION
MARCH 31, 1999 AND SEPTEMBER 30, 1998
<TABLE>
<CAPTION>
                                                              March 31,      September 30,
ASSETS                                                          1999             1998
- --------------------------------------------------------------------------------------------
                                                             (Unaudited)
<S>                                                       <C>              <C>
Cash and cash equivalents                                    $  12,011,100   $  15,311,350

Investment securities:
Available for sale, at estimated market value                    3,390,600       2,785,100

FHLB stock                                                         364,100         364,100

Loans receivable, net                                           58,729,750      55,363,450

Accrued interest receivable                                         78,900          25,550

Property and equipment, net                                        452,000         459,550

Prepaid expenses and other assets                                   53,550          51,350

                                                             -------------------------------
Total Assets                                                 $  75,080,000   $  74,360,450
                                                             ===============================
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                     $  60,268,800   $  60,037,950

Accrued expenses and other liabilities                             359,000         303,200

Dividends payable                                                  145,900         145,900

Note payable- ESOP                                                 235,400         264,850

Deferred income taxes                                              205,300         170,600

Redeemable common stock held by the ESOP

net of unearned ESOP shares                                        259,000         270,750

TOTAL LIABILITIES                                               61,473,400      61,193,250

Stockholders' equity:
Preferred  stock,  authorized  1,000,000  shares,  none issued          --              --

Common stock, par value $ .01, authorized 5,000,000 shares,

issued and outstanding 1,215,862 shares                             12,150          12,150

Additional paid-in capital                                       4,807,800       4,772,800

Unrealized gain on securities available for sale, net of tax       542,000         477,100

Retained earnings, substantially restricted                      8,244,650       7,905,150

Total stockholders' equity                                      13,606,600      13,167,200

                                                             -------------------------------
Total liabilities and stockholders' equity                   $  75,080,000   $  74,360,450
                                                             ===============================
</TABLE>


See Notes to Financial Statements.

                                        3

<PAGE>

WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

STATEMENTS OF INCOME (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                                   1999             1998
- ---------------------------------------------------------------------------------------------
<S>                                                        <C>              <C>
Interest and dividend income:
Loans                                                         $  1,369,100    $  1,251,300

Investment securities                                               37,600          51,100

Short-term cash investments                                        152,500         168,800
                                                               -----------------------------
TOTAL INTEREST INCOME                                            1,559,200       1,471,200
                                                               -----------------------------

Interest expense:
Interest on deposits                                               754,300         756,150

Interest on ESOP debt                                                4,850           6,800
                                                               -----------------------------
                                                                   759,150         762,950
                                                               -----------------------------
NET INTEREST INCOME                                                800,050         708,250
Noninterest income:                                            -----------------------------
Service charges and fees                                             7,650           8,200

Other                                                                1,300              --
                                                               -----------------------------
                                                                     8,950           8,200
                                                               -----------------------------
Noninterest expense:
Compensation and benefits                                          180,350         176,450

Occupancy                                                            8,800          10,750

Federal insurance and operating assessments                         15,250          12,950

Data processing and outside service fees                            23,400          26,450

Other operating expense                                             97,850         100,700
                                                               -----------------------------
                                                                   325,650         327,300
                                                               -----------------------------
INCOME BEFORE INCOME TAXES                                         483,350         389,150

Income taxes                                                       184,850         146,000
                                                               -----------------------------
Net income                                                     $   298,500    $    243,150

Basic earnings per share                                       $      0.26    $       0.21
                                                               =============================
Diluted earnings per share                                     $     0.26     $       0.20

                                                               =============================
Dividends paid per share                                       $     0.12     $       0.12
                                                               =============================
</TABLE>


See Notes to Financial Statements.

                                       4

<PAGE>
WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION


STATEMENTS OF INCOME (UNAUDITED)
SIX MONTHS ENDED MARCH 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                                    1999            1998
- --------------------------------------------------------------------------------------------
<S>                                                        <C>              <C>
Interest and dividend income:
Loans                                                         $  2,690,500     $ 2,508,550

Investment securities                                               74,050          92,500

Short-term cash investments                                        346,450         301,800
                                                               -----------------------------
TOTAL INTEREST INCOME                                            3,111,000       2,202,850
                                                               -----------------------------

Interest expense:
Interest on deposits                                             1,560,250       1,457,600

Interest on ESOP debt                                               10,150          13,450
                                                               -----------------------------
                                                                 1,570,400       1,471,050
                                                               -----------------------------
NET INTEREST INCOME                                              1,540,600       1,431,800
                                                               -----------------------------
Noninterest income:
Service charges and fees                                            16,200          15,900

Other                                                                3,100           1,900
                                                               -----------------------------
                                                                    19,300          17,800
                                                               -----------------------------
Noninterest expense:
Compensation and benefits                                          340,900         335,100

Occupancy                                                           16,300          18,350

Federal insurance and operating assessments                         29,900          26,000

Data processing and outside service fees                            51,900          48,750

Other operating expense                                            180,400         175,850
                                                               -----------------------------
                                                                   619,400         604,050
                                                               -----------------------------

INCOME BEFORE INCOME TAXES                                         940,500         845,550

Income taxes                                                       356,200         326,250
                                                               -----------------------------
NET INCOME                                                     $   584,300     $   519,300
                                                               =============================

Basic earnings per share                                       $       0.50    $      0.45
                                                               =============================
Diluted earnings per share                                     $       0.50    $      0.43
                                                               =============================
Dividends paid per share                                       $       0.24    $      0.22
                                                               =============================
</TABLE>

See Notes to Financial Statements.


                                       5
<PAGE>

WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)


<TABLE>
<CAPTION>
                                                                   1999             1998
- --------------------------------------------------------------------------------------------
<S>                                                           <C>             <C>
THREE MONTHS ENDED MARCH 31, 1999 AND 1998

Net income                                                    $   298,500     $  243,150
                                                              -----------     ----------
Other comprehensive income, net of tax:
  Unrealized gains (losses) or securities:                       (74,500)         52,900
   Unrealized holding gains arising during the period
   Less: reclassification adjustment for gains included in
     net income                                                       --              --
                                                              -----------     ----------
           OTHER COMPREHENSIVE INCOME                            (74,500)         52,900
                                                              -----------     ----------
           COMPREHENSIVE INCOME                               $  224,000        296,050
                                                              ===========        =======


SIX MONTHS ENDED MARCH 31, 1999 AND 1998

Net income                                                    $   584,300     $  519,300
                                                              -----------     ----------
Other comprehensive income, net of tax:
  Unrealized gains on securities:
   Unrealized holding gains arising during the period              64,900        111,650
   Less: reclassification adjustment for gains included in
     net income                                                        --             --
                                                              -----------     ----------
           OTHER COMPREHENSIVE INCOME                              64,900        111,650
                                                              -----------     ----------
           COMPREHENSIVE INCOME                               $   649,200     $  630,950
                                                              ===========     ==========


</TABLE>

See Notes to Financial Statements.

                                       6

<PAGE>


WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

STATEMENTS OF CASH FLOWS (UNAUDITED)
SIX MONTHS ENDED MARCH 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                                   1999             1998
- --------------------------------------------------------------------------------------------
<S>                                                           <C>             <C>
Net income                                                    $   584,300     $  519,300

Adjustment to rconcile net income to net

cash provided by operating activities:

Depreciation                                                      15,550          17,600

Gain on sale of real estate acquired in settlement of loans           --              --
Amortization of discounts/premiums on investment securities         (750)             --

Deferred income taxes                                              (5,100)            --

ESOP contribution expense charged to paid-in capital               (6,600)        29,950

Amoritization of unearned ESOP shares and deferred stock

awards                                                             57,800         43,550

Changes in assets and liabilities:

Prepaid Expesnes and other assets                                  (2,200)        (49,850)

Accrued interest receivable                                       (53,350)         (6,750)

Income tax refund receivable                                           --         (26,300)

Accrued expenses and other liabilities                             55,800          31,400
                                                               -----------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                         658,650         558,900
                                                               -----------------------------
Cash Flows From Investing Activities
Net (increase) decrease in loans recievables                   (3,366,300)        873,500

Purchase of available for sale investment securities           (1,500,000)             --

Maturity of available for sale investment securities            1,000,000              --

Purchase of property and equipment                                 (8,000)           (600)

                                                               -----------------------------
NET CASH PROVIDED BY AND (USED IN) INVESTING ACTIVITIES        (3,874,300)        872,900
                                                               -----------------------------
Cash Flows From Financing Activities
Net increase (decrease) in deposits                               230,850       8,061,300

Principle payments on ESOP debt                                   (29,450)        (29,400)

Dividends paid                                                   (286,000)       (238,200)
                                                               -----------------------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES               (84,600)      7,793,700


NET INCREASE (DECREASE)IN CASH AND CASH EQUIVALENTS            (3,300,250)      9,225,500

Cash and cash equivalents:
Beginning                                                      15,311,350       5,804,650
                                                               -----------------------------
Ending                                                        $12,011,100     $15,030,150
                                                               =============================
</TABLE>

See Notes to Financial Statements.

                                       7

<PAGE>
WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

STATEMENTS OF CASH FLOWS (UNAUDITED)
SIX MONTHS ENDED MARCH 31, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                     1999             1998
- --------------------------------------------------------------------------------------------
<S>                                                          <C>              <C>
Supplemntal Disclosure od Cash Flow Information
Cash Payment of Interest                                       $ 1,562,900     $ 1,470,410
                                                               =============================

Cash payments of taxes                                         $   349,300     $   245,100
                                                               =============================

Supplemental Disclosure of Noncash transzctions:
Increase (decrease) ESOP put option charged to

retained earnings                                              $   (11,750)    $   144,200

Increase in unrealized gain on investment securities                64,900         111,650

Issuance of RRP stock awards                                            --         283,450
</TABLE>


See Notes to Financial Statements

                                       8
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
                          NOTES TO FINANCIAL STATEMENTS


            NATURE OF BUSINESS

The  Association  is located in Wake Forest,  North  Carolina and it's principal
activities  consist of obtaining savings deposits and providing  mortgage credit
to customers  in its primary  market  area,  the counties of Wake,  Franklin and
Granville,  North Carolina. The Association's primary regulator is the Office of
Thrift  Supervision  and its  deposits  are insured by the  Savings  Association
Insurance Fund (SAIF) of the Federal Deposit Insurance Corporation (FDIC).

On October 23, 1995, the Board of Directors of Wake Forest  Federal  Savings and
Loan Association  adopted a Plan of  Reorganization  and the Stock Issuance Plan
(collectively  the "Plans")  under which the  Association  exchanged its federal
mutual  savings and loan charter for a federal  stock  savings and loan charter,
conducted a minority  stock  offering,  and formed Wake  Forest  Bancorp  MHC, a
mutual holding  company which owns at least 51% of the common stock to be issued
by the  Association.  The  Association  conducted its minority stock offering in
February  and  March of 1996 and the  closing  occurred  on April 3,  1996.  The
Association  issued  515,000 shares in the minority stock offering and issued an
additional  41,200 shares to its Employee Stock  Ownership Plan (the "ESOP") and
635,000 shares to the mutual holding company.

Members  of the  mutual  holding  company  consist  of  depositors  and  certain
borrowers of the Association,  who have the sole authority to elect the board of
directors  of the  mutual  holding  company  for as long as it remains in mutual
form.  Initially,  the mutual holding  company's  principal  assets consisted of
shares of the  Association's  common stock  received in the  reorganization  and
$100,000 in cash received from the  Association.  The mutual holding company has
since  received its  proportional  share of  dividends  declared and paid by the
Association,  and such funds are invested in deposits with the Association.  The
mutual holding  company,  which by law must own in excess of 50% of the stock of
the  Association,   currently  has  an  ownership   interest  of  52.2%  of  the
Association.  The mutual  holding  company is  registered  as a savings and loan
holding  company and is subject to regulation,  examination,  and supervision by
the Office of Thrift Supervision (the "OTS").

NOTE 2.     REORGANIZATION

On November 16, 1998,  the Board of  Directors  of the  Association  approved an
Agreement and Plan of Reorganization (the Plan of  Reorganization).  The Plan of
Reorganization  provides for the establishment of Wake Forest  Bancshares,  Inc.
(the  Stock  Holding   Company)  as  a  stock  holding  company  parent  of  the
Association.  The stock  holding  company will be majority  owned by Wake Forest
Bancorp,   MHC  (the  MHC),  the  Association's   mutual  holding  company.  The
reorganization  into  the  "two-tier"  mutual  holding  company  structure  (the
Reorganization)   under  the  Plan  of   Reorganization   was  approved  by  the
Association's stockholders at their annual meeting held on February 23, 1999 and
by regulatory  authorities  on April 9, 1999. The formation of the Stock Holding
Company is expected  to be  consummated  pursuant to the Plan of  Reorganization
during April, 1999.

                                        9
<PAGE>



NOTE 2.     REORGANIZATION (CONTINUED)

As a part of the Reorganization,  each outstanding share of Association's common
stock  will be  converted  into one share of common  stock,  par value  $.01 per
share, of the Stock Holding Company, and the holders of the Association's common
stock will  become the holders of all of the  outstanding  shares of the Holding
Company's  common stock.  Accordingly,  as a result of the  Reorganization,  the
Association's  minority  shareholders  will become minority  shareholders of the
Stock Holding Company.

The Stock Holding Company,  which will be incorporated in April,  1999, is being
formed solely for the purpose of becoming a savings and loan holding company and
has no prior operating history.  The  Reorganization  will have no impact on the
operations  of the  Association  or the MHC. The  Association  will continue its
operations at the same location,  with the same  management,  and subject to all
the rights,  obligations and liabilities of the Association existing immediately
prior to the Reorganization.

The Board of Directors of the  Association  presently  intends to capitalize the
Stock Holding Company with up to $100,000.  Future  capitalization  of the Stock
Holding Company will depend upon dividends  declared by the Association based on
future  earnings,  or the  raising of  additional  capital by the Stock  Holding
Company  through a future  issuance of securities,  debt or by other means.  The
Board  of  Directors  of the  Stock  Holding  Company  has no  present  plans or
intentions  with respect to any future  issuance of  securities  or debt at this
time.  Furthermore,  as long as it is in existence,  the MHC must own at least a
majority of the Stock Holding Company's outstanding voting stock.

The  Reorganization  will be  treated  similar  to a pooling  of  interests  for
accounting  purposes.   Therefore,  the  consolidated  capitalization,   assets,
liabilities,  income  and  expenses  of the Stock  Holding  Company  immediately
following  the  Reorganization  will be  substantially  the same as those of the
Association  immediately  prior to  consummation of the  Reorganization,  all of
which will be shown on the Stock  Holding  Company's  books at their  historical
recorded values.

NOTE 3.    BASIS OF PRESENTATION

The accompanying  unaudited  financial  statements  (except for the statement of
financial  condition at September 30, 1998, which is audited) have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial information and Regulation S-B.  Accordingly,  they do not include all
of the  information  required by generally  accepted  accounting  principles for
complete  financial  statements.  In the opinion of management,  all adjustments
(none of which were other than normal recurring  accruals)  necessary for a fair
presentation of the financial position and results of operations for the periods
presented have been included. The results of operations for the six month period
ended March 31, 1999 is not necessarily  indicative of the results of operations
that may be expected  for the  Association's  fiscal year ending  September  30,
1999.

The  accounting  policies  followed  are as set  forth in Note 1 of the Notes to
Financial  Statements in the  Association's  September  30, 1998 Annual  Report.
During the first quarter of 1999, the Association adopted Statement of Financial
Accounting  Standard ("SFAS") No. 130,  "Reporting  Comprehensive  Income." This
statement was adopted effective October 1, 1998 as explained in Note 6 below.

                                        10
<PAGE>

NOTE  4.    DIVIDENDS DECLARED

On February 23,  1999,  the Board of  Directors  of the  Association  declared a
dividend  of $0.12 a share for  stockholders  of record as of March 31, 1999 and
payable on April 9, 1999.  The  dividends  declared were accrued and reported as
dividends payable in the March 31, 1999 Statement of Financial  Condition.  Wake
Forest Bancorp,  Inc., the mutual holding company,  did not waive the receipt of
dividends declared by the Association.

NOTE  5.     EARNINGS PER SHARE

The  Association  adopted  statement  of Financial  Accounting  Standard No. 128
during the quarter  ended  December  31,  1997.  This  statement  requires  dual
presentation of basic and diluted EPS with a reconciliation of the numerator and
denominator of the EPS computations.  Basic earnings per share amounts are based
on the weighted average shares of common stock outstanding. Diluted earnings per
share assume the conversion,  exercise or issuance of all potential common stock
instruments  such as options,  warrants and convertible  securities,  unless the
effect is to reduce a loss or increase earnings per share. This presentation has
been adopted for all periods  presented.  There were no adjustments  required to
net income for either quarter in the computation of diluted  earnings per share.
The reconciliation of weighted average shares outstanding for the computation of
basic and diluted  earnings  per share for the  quarters  and six month  periods
ended March 31, 1999 and 1998 is presented below.

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31:                                                 1999             1998
                                                                      --------------------------------
<S>                                                                    <C>              <C>
         Weighted average shares outstanding for Basic EPS                  1,178,013      1,166,959

         Plus incremental shares from assumed issuances of shares
         pursuant to stock option and stock award plans                         -             29,289

         Weighted average shares outstanding for diluted EPS                1,178,013      1,196,248
                                                                      ================================

SIX MONTHS ENDED MARCH 31:
         Weighted average shares outstanding for Basic EPS                  1,176,697      1,165,653

         Plus incremental shares from assumed issuances of shares
         pursuant to stock option and stock award plans                           368         28,685

         Weighted average shares outstanding for diluted EPS                1,177,065      1,194,338
                                                                      ================================
</TABLE>



                                     11

<PAGE>

NOTE 6.     ADOPTION OF SFAS STATEMENT NO.130


The FASB has issued SFAS No. 130,  "Reporting  Comprehensive  Income," which the
Association was required to adopt as of October 1, 1998. The Statement  requires
the classification of items of other  comprehensive  income by their nature in a
financial   statement   and  to  display  the   accumulated   balance  of  other
comprehensive  income separately from retained  earnings and additional  paid-in
capital in the equity section of the balance sheet. Other  comprehensive  income
refers to revenues,  expenses,  gains and losses that under  generally  accepted
accounting principles are included in comprehensive income but excluded from net
income,  and are therefore  included in changes in equity.  Other  comprehensive
income  includes  all such  changes in equity  other than those  resulting  from
investments by owners and distributions to owners.

SFAS No. 130 does not  require a specific  format for  displaying  comprehensive
income  and  its  components  in a  financial  statement  other  than it must be
displayed with the same prominence as other financial statements that constitute
a full set of  financial  statements.  The  Association  has  elected to display
comprehensive income in a separate statement of comprehensive income that begins
with  net  income.  The  only  item  of  other  comprehensive  income  that  the
Association  currently  has is associated  with changes in unrealized  gains and
losses on securities classified as available for sale.




                                       12

<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS


COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1999 AND SEPTEMBER 30, 1998:

Total assets increased by $719,550 to $75.1 million at March 31, 1999 from $74.4
million at September  30, 1998.  Total  assets  increased  during the six months
ended March 31, 1999  primarily due to an increase in deposits of  approximately
$230,850 and internally generated earnings.  An increase in net loans receivable
of $3.4  million  during the period  from  October 1, 1998 to March 31, 1999 was
funded primarily by utilizing cash and cash equivalents, which decreased by $3.3
million during the six months ended March 31, 1999.

Net loans receivable  increased by $3,366,300 to $58.7 million at March 31, 1999
from $55.4 million at September 30, 1998. The increase occurred primarily due to
continued  strong demand in  residential  construction  loans in and around Wake
Forest.  Assuming interest rates remain fairly stable,  management believes that
its loan portfolio has potential for continued  growth  because the  Association
operates in lending markets that have had sustained  consistent loan demand over
the past  several  years.  Wake  Forest  Federal  is located in the town of Wake
Forest,  which is approximately 20 miles from Raleigh and the Research  Triangle
Park (the  "Triangle"),  areas  which  have  grown  substantially  over the last
decade. The current trend is for increased residential development in and around
Wake Forest for  individuals  and families which work in the Triangle.  However,
there  can be no  assurances  that  such  trends  and  loan  demand  can or will
continue.

Investment  securities  increased  by $605,500 to $3.8 million at March 31, 1999
from $3.2 million at September  30, 1998.  During the six months ended March 31,
1999,  the  Association  bought $1.5  million in available  for sale  investment
securities  and received  $1.0 million in funds from maturing  investments.  The
remaining increase is attributable to an increase in the unrealized appreciation
of the Association's  available for sale investment  securities  portfolio.  The
Association's  investment  portfolio  consists  of U.S.  Government  and  Agency
securities,  FHLMC  common  stock,  and stock in the  Federal  Home Loan Bank of
Atlanta.

Deposits  increased  by $230,850  to $60.3  million at March 31, 1999 from $60.0
million at September 30, 1998. The increase is part of a relatively steady trend
in deposit growth over the last few years caused primarily by economic growth in
the area.  Due to the  Association's  current  high level of short  term  liquid
assets and  current  market  rates for these  short term  investments  and other
alternative  investments in one to three year maturity category, the Association
has decreased  deposit rates on its  certificates of deposits offered to deposit
customers  during the last six  months.  The  Association's  current  policy for
pricing  such  certificates  of deposit  will likely  result in limited  deposit
growth.

The Association had no borrowings  outstanding during the quarter other than the
loan  incurred  by  the  ESOP,  the  Association's  retirement  plan  trust  for
employees,  for purchase of common stock in  connection  with the  Association's
public stock  offering in 1996.  The ESOP borrowed  $412,000 for its purchase of
stock from an unaffiliated  financial  institution on April 3, 1996.  During the
six month period ended March 31, 1999, the Association  made principal  payments
totaling  $29,450  plus  interest  on the ESOP note,  reducing  the  outstanding
balance of the note to $235,400 at March 31, 1999.

                                     13
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1999 AND
SEPTEMBER 30, 1998 (CONTINUED):

The Association is committed to making retirement plan contributions  sufficient
to amortize  the debt over its seven year term,  and as such,  has  reported the
debt  in  it's  Statement  of  Financial  Condition.  The  Association  recorded
retirement  plan  contributions  of  approximately  $39,600 during the six month
period ended March 31, 1999 for principal and interest payments on the debt. The
Association  also  reported  $6,600 in  additional  retirement  plan expense and
credited  paid-in  capital equal to the increase in the fair value of its common
stock on ESOP shares  allocated to participants in the Plan during the six month
period ended March 31, 1999.  The ESOP has a put option which  requires that the
Association  repurchase its common stock from  participants  in the ESOP who are
eligible  to receive  benefits  under the terms of the plan and elect to receive
cash in exchange for their common stock.  The Association is required to reflect
as a liability the maximum possible cash obligation to redeem the shares,  which
is the fair value of such  shares,  whether  allocated or  unallocated.  The put
option liability can be reduced by the unearned ESOP shares,  the cost of shares
not eligible for allocation to plan participants. The Association has recorded a
net liability of $259,000 at March 31, 1999 for the ESOP put option.

Retained  earnings  increased by $339,500 to $8.2 million at March 31, 1999 from
$7.9  million at  September  30,  1998.  The  increase  is  attributable  to the
Association's earnings during the six month period ended March 31, 1999, reduced
by $286,000 in  dividends  declared  during the six month period ended March 31,
1999 and increased by $41,200 credit to retained  earnings to reflect the change
in the fair value of the ESOP shares subject to the put option.  Additional paid
in capital increased by $35,000 primarily as a result of the amortization of the
deferred  stock  awards  associated  with  the  Association's   Recognition  and
Retention Plan. At March 31, 1999, the Association's regulatory capital amounted
to $13.1  million,  which as a percentage  of total  assets was 17.61%,  and was
considerably in excess of the regulatory capital requirements at such date.

COMPARISON OF OPERATING RESULTS FOR THE THREE AND SIX MONTHS ENDED MARCH 31,
1999 AND 1998:

GENERAL.  Net  income  for the three  month  period  ended  March  31,  1999 was
$298,500,  or $55,350  more than the $243,150  earned  during the same period in
1998.  Net income for the six month  period  ended  March 31,  1999 of  $584,300
exceeded  the income for the same  period in 1998 of  $519,300  by  $65,000.  As
discussed below,  changes in net interest income between the comparable  periods
was primarily responsible for the increase in net income.

INTEREST  INCOME.  Interest income  increased by $88,000 from $1,471,200 for the
three months ended March 31, 1998 to $1,559,200 for the three months ended March
31, 1999.  Interest  income  increased by $208,150 from  $2,902,850  for the six
months  ended March 31, 1998 to  $3,111,000  for the six months  ended March 31,
1999.  The increase  was  attributable  primarily to an overall  increase in the
volume and mix of interest-earning assets outstanding,  which were higher during
the three and six month periods ended March 31, 1999 than the comparable  period
in 1998. The volume of  interest-earning  assets was higher during the three and
six month  periods  ended March 31, 1999 as a result of an increase in deposits,
and because the mix of those resulting funds was more heavily  invested in loans
and investment  securities,  which  typically have higher yields than short term
interest  earning  deposits.  The overall yield on interest  earning  assets was
7.98% and 7.95% for the three and six months ended March 31, 1999.

                                     14
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

COMPARISON OF OPERATING RESULTS FOR THE THREE AND SIX MONTHS ENDED MARCH 31,
1999 AND 1998:

INTEREST  EXPENSE.  Interest  expense  decreased by $3,800 from $762,950 for the
three  months  ended March 31, 1998 to $759,150 for the three months ended March
31, 1999.  Interest  expense  increased by $99,350 from  $1,471,050  for the six
months  ended March 31, 1998 to  $1,570,400  for the six months  ended March 31,
1999. The decrease in interest expense for the current quarter was primarily the
result of an decrease in interest  rates paid on deposits  between the quarters.
The  Association's  cost of funds was 5.11% and 5.33% for the three months ended
March 31, 1999 and 1998, respectively. The Association's cost of funds was 5.17%
and 5.39% for the six months  ended March 31, 1999 and 1998,  respectively,  and
the increase in interest  expense  between the six month periods is attributable
solely to an increase in the average balance of deposits outstanding.

NET INTEREST INCOME.  Net interest income increased by $91,800 from $708,250 for
the three  months  ended March 31, 1998 to $800,050  for the three  months ended
March 31, 1999. Net interest  income  increased by $108,800 from  $1,431,800 for
the six months ended March 31, 1998 to $1,540,600 for the six months ended March
31, 1999. The increase resulted primarily from an increase in the volume and mix
of interest earning assets coupled with a decline in the  Association's  cost of
funds between the periods.

PROVISION FOR LOAN LOSSES.  No  provisions  for loan losses were made during the
three and six month periods ended March 31, 1999 and 1998. Provisions, which are
charged to operations,  and the resulting  loan loss  allowances are amounts the
Association's management believes will be adequate to absorb potential losses on
existing loans that may become uncollectible.  Loans are charged off against the
allowance  when  management  believes  that  collectibility  is  unlikely.   The
evaluation to increase or decrease the  provision  and  resulting  allowances is
based both on prior loan loss  experience and other factors,  such as changes in
the nature and volume of the loan  portfolio,  overall  portfolio  quality,  and
current  economic  conditions.   While  Management  uses  the  best  information
available to make the  evaluations,  future  adjustments to the allowance may be
necessary,  if  economic  or  other  conditions  differ  substantially  from the
assumptions used.

The  Association's  level of  non-performing  loans  remained low in relation to
prior periods and total loans outstanding during the three and six month periods
ended March 31, 1999. In addition,  the Association did not charge-off any loans
during the three or six month periods ended March 31, 1999.

At March 31, 1999, the Association's  level of general valuation  allowances for
loan  losses  amounted to  $263,000,  which  management  believes is adequate to
absorb any existing inherent losses in its loan portfolio.

NONINTEREST EXPENSE. Noninterest expense decreased by $1,650 to $325,650 for the
three month period ended March 31, 1999 from $327,300 for the comparable quarter
in 1998. Noninterest expense increased by $15,350 for the six month period ended
March 31, 1999 to $619,400  from  $604,050  for the six month period ended March
31,  1998.  There were no  significant  changes in any  category of  noninterest
expense  during the  current  quarter  as  compared  to the same  quarter a year
earlier.  The $15,350  increase in noninterest  expense for the six month period
ended  March 31, 1999 as compared  with the same  period in 1998  resulted  from
minor across the board  increases in  administrative  expenses  associated  with
slightly higher levels of customer activity in 1999.

                                       15

<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

ASSET QUALITY:

The  Association's  level of nonperforming  loans,  defined as loans past due 90
days or more, as a percentage of loans  outstanding,  was .22% and .24% at March
31, 1999 and  September 30, 1998,  respectively.  The  Association  has no other
nonperforming  assets at March 31, 1999.  During the three and six month periods
ended March 31, 1999 and 1998, the  Association's  level of nonperforming  loans
has  remained  consistently  low in  relation  to prior  periods and total loans
outstanding.  The  Association did not charge off any loans during the six month
periods  ended March 31, 1999 and 1998. As a result,  and based on  management's
analysis of the adequacy of its  allowances,  no provision for  additional  loan
loss allowances was made during the six month period ended March 31, 1999.

CAPITAL RESOURCES AND LIQUIDITY:

The term "liquidity"  generally refers to an organization's  ability to generate
adequate  amounts  of funds to meet its needs for cash.  More  specifically  for
financial  institutions,  liquidity ensures that adequate funds are available to
meet  deposit  withdrawals,  fund  loan  and  capital  expenditure  commitments,
maintain reserve  requirements,  pay operating  expenses,  and provide funds for
debt service,  dividends to stockholders,  and other institutional  commitments.
Funds  are  primarily  provided  through  financial   resources  from  operating
activities,  expansion  of the  deposit  base,  borrowings,  through the sale or
maturity of investments,  the ability to raise equity capital, or maintenance of
shorter term interest-earning deposits.

During the six month period ended March 31, 1999, cash and cash  equivalents,  a
significant  source of  liquidity,  decreased  by  approximately  $3.3  million.
Proceeds from the Association's  operations  contributed $658,650 in cash during
the  period.  Cash  was  utilized  to  fund  loan  originations,  which  net  of
repayments,  increased by $3.4 during the six month period ended March 31, 1999.
Investments also increased by $500,000 during the current six month period,  and
thus utilized cash.  Dividends paid to  stockholders  of $286,000,  offset by an
increase in deposits of approximately $230,850, represented an additional use of
cash.

As a federally chartered savings association,  Wake Forest Federal must maintain
minimum liquidity  requirements.  The Association's liquidity ratio at March 31,
1999 was considerably in excess of such requirements. Given its excess liquidity
and its  ability to borrow  from the  Federal  Home Loan Bank,  the  Association
believes that it will have sufficient funds available to meet anticipated future
loan commitments, unexpected deposit withdrawals, and other cash requirements.

YEAR 2000 ISSUE:

The "Year  2000  Problem"  centers  on the  inability  of  computer  systems  to
recognize  the Year 2000.  Many  existing  computer  programs  and systems  were
originally  programmed  with six digit  dates that  provided  only two digits to
identify the calendar year in the date field,  without  considering the upcoming
change  in the  century.  With the  impending  millennium,  these  programs  and
computers will  recognize "00" as the year 1900 rather than the year 2000.  Like
most financial  service  providers,  the  Association  and its operations may be
significantly  affected by the Year 2000  Problem due to the nature of financial
information.

                                       16
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

YEAR 2000 ISSUE (CONTINUED):

Software,  hardware,  and  equipment  both within and outside the  Association's
direct control and with whom the  Association  electronically  or  operationally
interfaces  (e.g.  third party vendors  providing data  processing,  information
system   management,   maintenance  of  computer  systems,   and  credit  bureau
information) are likely to be affected. Furthermore, if computer systems are not
adequately  changed to identify the Year 2000, many computer  applications could
fail or create erroneous results.  As a result,  many calculations which rely on
the date field  information,  such as  interest,  payment or due dates and other
operating  functions,  could generate results which would be misstated,  and the
Association could experience a temporary inability to process transactions, send
invoices or engage in similar normal business activities.

In  addition,   non-information  technology  systems,  such  as  equipment  like
telephones and copiers may also contain  embedded  technology which controls its
operation and which may be effected by the Year 2000 Problem. When the Year 2000
arrives,  systems,  including  some of those with embedded  chips,  may not work
properly because of the way they store date information. They may not be able to
deal  with  the  date  01/01/00,  and may not be able to deal  with  operational
'cycles' such as 'do X every 100 days'.  Thus, even  non-information  technology
systems may affect the normal  operations of the Association upon the arrival of
the Year 2000. Under certain  circumstances,  failure to adequately  address the
Year 2000 Problem  could  adversely  affect the  viability of the  Association's
suppliers and creditors and the creditworthiness of its borrowers.  Thus, if not
adequately  addressed,  the Year 2000  Problem  could  result  in a  significant
adverse  impact  on  the  Association's   products,   services  and  competitive
condition.

In order to address the Year 2000 Issue and to minimize  its  potential  adverse
impact,  management has identified areas that could be affected by the Year 2000
Problem  and  assessed  their   potential   impact  on  the  operations  of  the
Association.  The  Association  continues to monitor the progress of third party
software vendors who are addressing the matter,  and testing changes provided by
these vendors.  Wake Forest  Federal has also  developed a contingency  plan for
critical  systems  which may not be  effectively  reprogrammed.  A committee  of
senior  officers of the Association has been formed to evaluate the effects that
the  upcoming  Year 2000 issue could have on computer  programs  utilized by the
Association. The Association's plan is divided into the five phases:

     (1)  Awareness.  Define the problem,  obtain  executive  level  support and
          develop an overall strategy. This phase was completed in April 1998.

     (2)  Assessment.  Identify all systems and the  criticality of the systems.
          This phase was completed in June 1998.

     (3)  Renovation.  Program  enhancements,  hardware and  software  upgrades,
          system  replacements,  and  vendor  certifications.   This  phase  was
          completed in December 1998.

     (4)  Validation. Test and verify system changes and coordinate with outside
          parties.  This phase is in process with a scheduled completion date of
          June 1999.

     (5)  Implementation.  Components certified as Year 2000 compliant and moved
          to  production.  This phase is in process with a scheduled  completion
          date of August 1999.

                                       17
<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

YEAR 2000 ISSUE (CONTINUED):

Third party vendors  provide the majority of software  used by the  Association.
All of the Association's vendors are aware of the Year 2000 situation,  and each
has assured the  Association  that its software is either Year 2000 compliant or
is currently  working to have its software  compliant by the early fall of 1999.
Testing  for the  critical  applications  began in April 1998.  The  Association
utilizes the service of a third party  vendor to provide the  software  which is
used  to  process  and  maintain  most  mortgage  and  deposit  customer-related
accounts. This vendor has provided the Association with a software version which
has been certified to be Year 2000 compliant.  Testing by the Association is and
has been  underway  to verify  compliance  for its  application  and usage.  The
Association  presently believes that with modifications to existing software and
conversions  to new  software,  the Year 2000 Problem will be mitigated  without
causing a material adverse impact on the operations of the Association. However,
if such modifications and conversions are not made, or are not completed timely,
the Year 2000 Problem could have an impact on the operations of the Association.

The  Association's  contingency  plan, in the event of a major software  failure
associated with processing customer accounts,  calls for the temporary reversion
to a manual record keeping system.  The Association  currently  maintains manual
ledger  cards on most types of  customer  accounts  and could  operate in such a
manner  for a  reasonably  short  period  of  time.  Manual  transactions  would
subsequently  be inputted with prior  effective  processing  dates back onto the
software once the date issues are resolved.

In  addition,  monitoring  and  managing  the Year 2000  project  will result in
additional  direct and indirect costs to the  Association.  Direct costs include
potential  charges by third party  software  vendors  for product  enhancements,
costs involved in testing software  products for Year 2000  compliance,  and any
resulting costs for developing and implementing  contingency  plans for critical
software  products  which are not  enhanced.  Indirect  costs  will  principally
consist of the time devoted by existing employees in monitoring  software vendor
progress,  testing  enhanced  software  products and  implementing any necessary
contingency plans. The Association has spent approximately  $53,000 on Year 2000
related costs to date and estimates that it will spend an additional $37,000 for
Year 2000 compliance. Both direct and indirect costs of addressing the Year 2000
Problem  will be charged to  earnings  as  incurred.  The  Association  does not
believe  that such costs will have a material  effect on results of  operations.
However,  there can be no guarantee that the systems of other companies on which
the Association's  systems rely will be timely  converted,  or that a failure to
convert  by  another  company  or a  conversion  that is  incompatible  with the
Association's  systems,  would  not  have  a  material  adverse  effect  on  the
Association.

The costs of the project and the date on which the Association plans to complete
the Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous  assumptions of future events including the continued
availability  of certain  resources,  third party  modification  plans and other
factors.  However,  there  can be no  guarantee  that  these  estimates  will be
achieved and actual results could differ  materially from those plans.  Specific
factors that might cause such material  differences include, but are not limited
to, the availability and cost of personnel  trained in this area, the ability to
locate and correct all relevant computer codes, and similar uncertainties.

                                       18

<PAGE>
                WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS:

Statements  herein  regarding  estimated future expense levels and other matters
may constitute  forward-looking  statements  under the federal  securities laws.
Such statements are subject to certain risks and uncertainties including changes
in general and local market  conditions,  legislative and regulatory  conditions
and an adverse interest rate environment. Undue reliance should not be placed on
this  information.  These  estimates  are based on the current  expectations  of
management,  which may change in the future due to a large  number of  potential
events, including unanticipated future developments.



<PAGE>
WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

Part II.  OTHER INFORMATION

        Item 1.   Legal Proceedings

        The  Association is not engaged in any legal  proceedings at the present
        time other than legal  proceedings  within the normal course of business
        to enforce its security interest in a loan.


        Item 2.   Changes in Securities and Use of Proceeds

        The  Association  received  regulatory  approval  on  April  9,  1999 to
        reorganize, establishing a mid-tier stock holding company (See note 2 to
        the  financial  statements).  As a  part  of  the  reorganization,  each
        shareholder of the Association will receive one share of common stock in
        the Wake Forest  Bancshares,  Inc. (the stock holding  company) for each
        share owned in the Association. Exchange of existing certificates is not
        required,  however  new  certificates  with a new cusip  number  will be
        issued for future purchases of the stock holding company's stock.

        Item 3.   Defaults Upon Senior Securities

        None

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

        On February 23, 1999,  the annual  meeting of  stockholders  was held to
        consider and vote upon the election of two directors of the Association,
        to  vote  upon  the  proposal  to  approve  the  Agreement  and  Plan of
        Reorganization (see note 2 to the financial  statements),  and to ratify
        the  appointment of McGladrey & Pullen LLP as  independent  auditors for
        the Association for the fiscal year ending September 30, 1999.

        All  items  were  approved  by the  stockholders  as shown  below:  Vote
        concerning the election of directors of the Association:

                            FOR         AGAINST    WITHHELD          TOTAL
                            ---         -------    --------          -----
        Wilkinson, III    1,071,993        0        6,350         1,078,343
        Lyon              1,071,993        0        6,350         1,078,343

        Vote  concerning  approval of the Agreement and Plan of  Reorganization:

                            FOR         AGAINST    ABSTAINED         TOTAL
                            ---         -------    ---------         -----

                            942,506      5,000        500           948,006

        Vote concerning  ratification of McGladrey & Pullen,  LLP as independent
        auditors for the year ended September 30, 1999:

                            FOR         AGAINST    ABSTAINED         TOTAL
                            ---         -------    ---------         -----
                          1,074,793        0         3,550        1,078,343


        Item 5.   Other Information

        None

        Item 6.   Exhibits and Reports on Form 8-K

        a) Not applicable

        b) No  reports  on Form 8-K were  filed for the  period  covered by this
           report

                                       19
<PAGE>

SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                               WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

Dated    May 10, 1999                   By:      /s/ Anna O. Sumerlin
      --------------------------                 -------------------------------
                                                 Anna O. Sumerlin
                                                 President and CEO

Dated    May 10, 1999                   By:      /s/ Robert C. White
      --------------------------                 -------------------------------
                                                 Robert C. White
                                                 Vice President and CFO


                                       20

<PAGE>

SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                               WAKE FOREST FEDERAL SAVINGS AND LOAN ASSOCIATION

Dated    April 30, 1999                 By:      /s/ Anna O. Sumerlin
      --------------------------                 -------------------------------
                                                 Anna O. Sumerlin
                                                 President and CEO

Dated    April 30, 1999                 By:      /s/ Robert C. White
      --------------------------                 -------------------------------
                                                 Robert C. White
                                                 Vice President and CFO


                                       21



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