WAKE FOREST BANCSHARES INC
10KSB, 1999-12-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: APPLE SUITES INC, 424B3, 1999-12-28
Next: J P MORGAN ACCEPTANCE CORP I, S-3/A, 1999-12-28




                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                   Form 10-KSB

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

                  For the fiscal year ended September 30, 1999

                        Commission File Number 000-25999

                          WAKE FOREST BANCSHARES, INC.
                 (Name of small business issuer in its charter)


        FEDERALLY CHARTERED                              56-2131079
   State or other jurisdiction of              IRS Employer Identification No.
          Incorporation

                             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

         Check whether the issuer (1) filed all reports  required to be filed by
Section  13 or 15(d) of the  Exchange  Act  during  the 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 |_|

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

         The revenues for the issuer's  fiscal year ended September 30, 1999 are
$6,245,650.

         The issuer  had  1,190,462  shares of common  stock  outstanding  as of
September  30,  1999.   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 December 21 , 1999 was  $5,562,000  and
$6,136,000, respectively.

                      DOCUMENTS INCORPORATED BY REFERENCE.

         Portions  of the  Annual  Report  to  Stockholders  for the year  ended
September  30, 1999 are  incorporated  by reference  into Parts I and II of this
Form 10-KSB.

         Portions  of the  Proxy  Statement  for  the  2000  Annual  Meeting  of
Shareholders are incorporated by reference into Part III of this Form 10-KSB.

Transitional Small Business Disclosure Format (check one): Yes  |_|  No  |X|



<PAGE>



                                TABLE OF CONTENTS


<TABLE>
<S>                                                                                                               <C>
PART I
         ITEM 1.  DESCRIPTION OF BUSINESS.......................................................................  1
         ITEM 2.  PROPERTIES.................................................................................... 29
         ITEM 3.  LEGAL PROCEEDINGS............................................................................. 29
         ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS........................................... 29

PART II
         ITEM 5.  MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS....................................... 29
         ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS.......................................................... 29
         ITEM 7.  FINANCIAL STATEMENTS.......................................................................... 30
         ITEM 8.  CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON
                     ACCOUNTING AND FINANCIAL DISCLOSURE........................................................ 30

PART III
         ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
                     COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT.......................................... 30
         ITEM 10. EXECUTIVE COMPENSATION........................................................................ 30
         ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                      AND MANAGEMENT............................................................................ 30
         ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................................................ 30
         ITEM 13. EXHIBITS, LISTS AND REPORTS ON FORM 8-K....................................................... 31

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 Company 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.



<PAGE>



                                     PART I


ITEM 1.  DESCRIPTION OF BUSINESS

GENERAL

         Wake Forest Bancshares,  Inc. (the "Company") is a  federally-chartered
stock holding  company for Wake Forest Federal Savings & Loan  Association  (the
"Association"),  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 Company was formed on
May 7, 1999  pursuant to an  Agreement  and Plan of  Reorganization  whereby the
Company  exchanged  its common  stock for all  outstanding  common  stock of the
Association.  The Company is a majority owned subsidiary of Wake Forest Bancorp.
M.H.C.,  a federal  mutual  holding  company (the "MHC").  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.
The Association is the Company's sole subsidiary. 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, 1999, the Company had total assets of $72.4 million, total
deposits of $57.7 million and equity of $13.5 million.

         The  Company  conducts  no  business  other than  holding  stock in the
Association, investing dividends received from the Association, repurchasing its
common stock from time to time, and  distributing  dividends on its common stock
to its shareholders.

         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 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 and Agency  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, 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, 1999.  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."


                                     - 1 -
<PAGE>

REORGANIZATION

         On  October  23,  1995,  the  Board of  Directors  adopted  the Plan of
Reorganization  from  Mutual  Savings  and Loan  Association  to Mutual  Holding
Company,  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 "MHC"), a
federally  chartered  mutual holding company which owned in excess of 50% of the
common stock of the  Association.  In connection  with the  reorganization,  the
Association  sold  shares  of its  common  stock to  certain  depositors  of the
Association and the  Association's  Employee Stock Ownership Plan ("ESOP").  The
Association completed the reorganization on April 3, 1996.

         The Board of Directors  of the  Association  approved an Agreement  and
Plan of  Reorganization  (the "Plan of  Reorganization")  November 16, 1998. The
Plan of Reorganization provided for the establishment of Wake Forest Bancshares,
Inc.  as a stock  holding  company  parent of the  Association.  The  Company is
majority  owned  (approximately  53%) by the MHC.  The  reorganization  into the
"two-tier" mutual holding company structure (the  "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
Company was consummated on May 7, 1999.

         As part of the  Reorganization  each outstanding share of Association's
common  stock was  converted  into one share of common  stock par value $.01 per
share of the Company and the holders of the  Association's  common  stock became
the  holders  of all the  outstanding  shares  of the  Company's  common  stock.
Accordingly,  as a result  of the  Reorganization,  the  Association's  minority
shareholders became minority shareholders of the Company. The Company was formed
solely for the  purpose of becoming a savings  and loan  holding  company and is
regulated  by the  Office of Thrift  Supervision  (the  "OTS").  It had no prior
operating  history.  The  Reorganization  had no impact on the operations of the
Association  or the  MHC.  The  Association  continues  to  operate  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  capitalized the Company with
$100,000.  Future  capitalization  of the Company  will  depend  upon  dividends
declared  by  the  Association  based  on  future  earnings  or the  raising  of
additional capital by the Company through a future issuance of securities,  debt
or by other means. The Board of Directors of the 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 Company's outstanding voting stock.

         The  Reorganization  was treated  similar to a pooling of interests for
accounting  purposes.   Therefore,  the  consolidated  capitalization,   assets,
liabilities,  income and  expenses  of the  Company  immediately  following  the
Reorganization   were  substantially  the  same  as  those  of  the  Association
immediately prior to consummation of the Reorganization, all of which were shown
on the Company's books at their historical recorded values.

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 Chapel
Hill,  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.


                                     - 2 -
<PAGE>

         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.

         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.


                                     - 3 -
<PAGE>

         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.

<TABLE>
<CAPTION>
                                                                            AT SEPTEMBER 30,
                                              -----------------------------------------------------------------------------
                                                              1999                                   1998
                                              -------------------------------------- --------------------------------------
                                                                       % OF                                   % OF
                                                   AMOUNT              TOTAL              AMOUNT              TOTAL
                                              -------------------------------------- ----------------- --------------------
                                                                         (DOLLARS IN THOUSANDS)
<S>                                            <C>                 <C>                  <C>                  <C>
Type of loans:
   One- to four-family
     residential............................   $24,394             39.71%               $  25,479            46.04%
   Multi-family residential.................       184              0.30                      289             0.52
   Commercial real estate...................     8,460             13.76                    5,831            10.53
   Land.....................................     8,232             13.39                    4,840             8.74
   Commercial Construction..................     2,351              3.82                    2,247             4.06
   Residential Construction.................    24,693             40.17                   25,340            45.77
   Equity Line Mortgages....................     3,107              5.05                    1,296             2.34
   Lines of Credit..........................     2,719              4.42                      866             1.56
   Savings Account..........................       222              0.36                      201             0.36
                                               -------             ------               ---------            ------
Total loans.................................   $74,362             120.98%              $  66,389            119.92%
                                               =======             ======               =========            ======

Less:
   Deferred loan fees.......................       172               0.28%                   160               0.29%
   Undisbursed portion of
      loans in process......................    12,460              20.27%                10,602              19.15%
   Allowance for loan losses................       263               0.43%                   263               0.48%
                                                ------              -----                 ------              -----
                                                12,895              20.98%                11,025              19.92%
                                                ------              -----                 ------              -----
Total loans receivable, net.................   $61,467             100.00%             $  55,364             100.00%
                                               =======             ======              =========             ======
</TABLE>

         Loan Maturity.  The following table shows the  contractual  maturity of
the  Association's  loans at September 30, 1999.  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
$45.8 million and $31.3 million for the years ended September 30, 1999 and 1998,
respectively.


<TABLE>
<CAPTION>
                                                                  AT SEPTEMBER 30, 1999
                       ------------------------------------------------------------------------------------------------------------
                       RESIDENTIAL RESIDENTIAL                                                    EQUITY             SAVINGS
                          1 TO 4-   MULTI-    COMMERCIAL             COMMERCIAL    RESIDENTIAL     LINE    LINES OF  ACCOUNT
                          FAMILY    FAMILY    REAL ESTATE  LAND  CONSTRUCTION(1) CONSTRUCTION(1) MORTGAGES  CREDIT    LOANS   TOTAL
                          ------    ------    -----------  ----  --------------- --------------- ---------  ------    -----   -----
                                                      (DOLLARS IN THOUSANDS)
<S>                      <C>         <C>        <C>        <C>        <C>            <C>          <C>       <C>      <C>    <C>
Contractual maturity:
One year or less.......  $ 3,193     $  -       $    -     $1,307     $1,556         $24,693      $    -    $2,719   $141   $33,609
                         -------     ----       ------     ------     ------         -------      ------    ------   ----   -------
After one year:
   1 year to 3 years...    15,658        -            -      1,774          -               -           -         -     69    17,501
   3 years to 5 years..    3,179        -          101        278          -               -           -         -     12     3,570
   5 years to 10 years.    1,326        -        1,139      4,512          -               -           -         -      -     6,977
   10 years to 20 years    1,038        -        4,560        361        795               -       3,107         -      -     9,861
   Over 20 years.......        -      184        2,660          -          -               -           -         -      -     2,844
                         -------     ----       ------     ------     ------         -------      ------    ------   ----   -------
   Total after one year   21,201      184        8,460      6,925        795               -        3,107        -     81    40,753
                         -------     ----       ------     ------     ------         -------      ------    ------   ----   -------
Total amount due.......   24,394      184        8,460      8,232      2,351          24,693        3,107    2,719    222    74,362
Less undisbursed loans.        -        -            -     (1,168)    (1,111)        (10,181)           -        -      -   (12,460)
                         -------     ----       ------     ------     ------         -------      ------    ------   ----   -------
Net loans outstanding..  $24,394     $184       $8,460     $7,064     $1,240         $14,512       $3,107   $2,719   $222   $61,902
                         =======     ====       ======     ======     ======         =======       ======   ======   ====   =======
</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, 1999 that are  contractually  due after September 30, 2000, and
whether such loans have fixed interest rates or adjustable interest rates.


                                     - 4 -
<PAGE>

<TABLE>
<CAPTION>
                                                                         DUE AFTER SEPTEMBER 30, 2000
                                                          -------------------------------------------------------
                                                              FIXED RATES       ADJUSTABLE RATES          TOTAL
                                                          -------------------------------------------------------
                                                                            (DOLLARS IN THOUSANDS)

<S>                                                            <C>                 <C>                   <C>
One- to four-family residential..........................      $3,240              $17,961               $21,201
Multi-family residential.................................         184                    -                   184
Commercial Real Estate...................................         630                7,830                 8,460
Land.....................................................       2,762                4,163                 6,925
Commercial Construction..................................         795                    -                   795
Residential Construction.................................           -                    -                     -
Equity line mortgages....................................           -                3,107                 3,107
Lines of credit..........................................           -                    -                     -
Savings account loans....................................          81                    -                    81
                                                               ------              -------              --------
Total....................................................      $7,692              $33,061              $ 40,753
                                                               ======              =======              ========
</TABLE>


         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 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,  1999,  the  Association's  total  loans  were $61.5
million, of which $24.4 million, or 39.71% were one- to four-family  residential
mortgage  loans.  Of  the  one-  to  four-family   residential   mortgage  loans
outstanding at that date,  13.11%,  or $3.2 million,  were fixed-rate  loans and
86.89%, or $21.2 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


                                     - 5 -
<PAGE>

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.
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
$125,000.  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, 1999, the Association  had $14.5 million (net of undisbursed  loan
funds of $10.2  million) of  residential  construction  loans which  amounted to
23.58% of the  Association's  net loans  outstanding.  The  largest  residential
construction  loan in the  Association's  portfolio  at  September  30, 1999 was
$731,000,  is secured by a single family  residence  under  construction  and is
performing according to its terms.

         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
75% of its construction loans to builders are on a speculative basis.

         The  Association  also  originates  construction  loans  on  commercial
properties.  The  underwriting  requirements  are similar to those  required for
construction loans on residential properties. However, the loan to value may not
exceed 75% of the property's  appraised  value,  certain debt service and income
ratios  are  considered,  and  financial  projections  and  business  plans  are
reviewed.  At  September  30,  1999,  the  Association  had $1.2 million (net of
undisbursed loan funds of $1.1 million) of commercial  construction  loans which
amounted  to 1.95% of the  Association's  net  loans  outstanding.  The  largest
commercial  construction  loan in the  Association's  portfolio at September 30,
1999 was $1.6  million,  is  secured by  commercial  strip  office and  shopping
center, and is performing according to its terms.

         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


                                     - 6 -
<PAGE>

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, 1999, the  Association's  commercial  real
estate  mortgage   portfolio  was  $8.5  million,   or  13.76%  of  total  loans
outstanding.  The  largest  commercial  real  estate  loan in the  Association's
portfolio  at  September  30,  1999 was $1.5  million  and is secured by a local
church property.

         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. At September 30, 1999, the Association was
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 loans
on one- to  four-  residential  properties  are for a  period  of 15  years.  At
September 30, 1999, the Association's equity line portfolio was $3.1 million, or
5.05% 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, 1999, the
Association's  commercial  line of credit  portfolio was $2.7, or 4.42% of total
loans outstanding.


                                     - 7 -
<PAGE>

         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 or to fulfill
commitments  to  affordable  housing  consortiums.  At September  30, 1999,  the
Association's  total  land loan  portfolio  was $8.2  million or 13.39% of total
loans and its multi-family loan portfolio was $184,000 or 0.30% of total loans.

         The  Association   requires   appraisals  of  all  properties  securing
multi-family  residential  loans  if  the  requested  amount  exceeds  $125,000.
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, 1999,  the  Association's
savings  account  loan  portfolio  totaled  $222,000  or 0.36%  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  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
$125,000 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


                                     - 8 -
<PAGE>

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 sales, when a sales 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.


                                     - 9 -
<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,
                                                        -------------------------------------------
                                                                1999                 1998
                                                        -------------------------------------------
                                                                  (DOLLARS IN THOUSANDS)
<S>                                                                 <C>                  <C>
Non-accrual loans:                                                  $   -                $   -
Accruing loans past due 90 days or more:
        Single family, One- to four-family residential.               294                  134
                                                                    -----                -----
Total non-performing loans.............................             $ 294                $ 134
                                                                    =====                =====
Allowance for loan losses..............................             $ 263                $ 263
                                                                    =====                =====
Real estate owned, net.................................             $   -                $   -
                                                                    =====                =====
Ratios:
    Non-accrual loans to total loans...................                 -                    -
    Non-performing loans to total loans................              0.48%                0.24%
    Non-performing loans and real estate owned to
      total assets.....................................              0.41%                0.18%
    Allowance for loan losses to:
      Non-accrual loans................................                 -                    -
      Non-performing loans.............................             89.51%              196.79%
      Total loans......................................              0.42%                0.47%
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.


                                     - 10 -
<PAGE>

         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. 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 $293,800 and $320,686
of assets classified as Substandard and no assets classified as Special Mention,
Doubtful or Loss at September 30, 1999 and 1998, 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,  1999,  the  Association's  ALL was  $263,000,  or .43% of total  loans,  as
compared to  $263,000 or .48%,  at  September  30,  1998.  The  Association  had
non-performing  loans  of  $293,800  and  $134,000  at  September  30,  1999 and
September 30, 1998, respectively. The Association's level of nonperforming loans
has  historically  been low and there were no charge-offs to the ALL during 1999
or 1998.  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,
1999, the Association held no REO.


                                     - 11 -
<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,
                                                                          --------------------------------------------
                                                                                  1999                  1998
                                                                          --------------------------------------------
                                                                                        (IN THOUSANDS)
<S>                                                                           <C>                   <C>
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  $28,300  and  $15,500  at  September  30,  1999  and  1998,
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,  1999 and 1998  would  have  decreased  by  $12,800  and  $9,500,
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,
                                 ---------------------------------------------------------------------------------------
                                                    1999                                         1998
                                 ---------------------------------------------------------------------------------------
                                                               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   $  35            13.31%         32.80%    $  40            15.21%         38.38%
  Multi-family residential......         3             1.14           0.24         5             1.90           0.44
  Commercial real estate........        55            20.91          11.38        50            19.01           8.78
  Land..........................        37            14.07          11.07        30            11.41           7.29
  Commercial construction.......        10             3.80           3.16        10             3.80           3.38
  Residential construction......       113            42.97          33.21       118            44.87          38.17
  Equity line mortgages ........         5             1.90           4.18         5             1.90           1.95
  Lines of Credit...............         5             1.90           3.66         5             1.90           1.31
                                      ----          -------        -------      ----          -------        -------
Total mortgage loans............       263           100.00          99.70       263           100.00          99.70
Savings account loans...........         -                -           0.30         -                -           0.30
                                      ----          -------        -------      ----          -------        -------
Total allowance for loan losses.     $ 263           100.00%        100.00%   $  263           100.00%        100.00%
                                     =====           ======         ======    ======           ======         ======
</TABLE>


                                     - 12 -
<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, 1999, the
Association  held:  FHLMC stock with an amortized  cost of $15,200 and a current
market  value  of  $806,200  and FHLB  stock  with a cost  and  market  value of
$280,400.   At  September  30,  1999,  the  Association  held  $9.6  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:


<TABLE>
<CAPTION>
                                                                FOR THE YEAR ENDED SEPTEMBER 30,
                                                          ---------------------------------------------
                                                                   1999                   1998
                                                          ---------------------------------------------
                                                                     (IN THOUSANDS)
<S>                                                               <C>                    <C>
Amortized cost at beginning of period................             $16,758                $ 8,130
Purchases/(Sales), net...............................              (7,885)                 8,616
Premium and discount amortization, net...............                  (1)                    12
                                                                  -------               --------
Amortized cost at end of period......................               8,872                 16,758
Net unrealized gain(1)...............................                 763                    770
                                                                  -------               --------
Total securities, net................................             $ 9,635               $ 17,528
                                                                  =======               ========
</TABLE>

- ----------
(1)      The net  unrealized  gain at  September  30,  1999 and 1998  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 to 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.


<TABLE>
<CAPTION>
                                                        AT SEPTEMBER 30,
                                    ----------------------------------------------------
                                               1999                       1998
                                     ------------------------   ------------------------
                                     AMORTIZED                  AMORTIZED
                                        COST      FAIR VALUE       COST       FAIR VALUE
                                     ----------   -----------   ----------    ----------
                                                         (IN THOUSANDS)
<S>                                   <C>           <C>           <C>            <C>
FHLB Overnight Deposits............   $5,827        $5,827        $14,379        $14,379
U.S. Treasury Obligations..........    2,750         2,722          2,000          2,018
Equity securities(1)...............       15           806             15            767
Federal Home Loan Bank Stock.......      280           280            364            364
                                      ------        ------        -------        -------
Total Investments, net(2)..........   $8,872        $9,635        $16,758        $17,528
                                      ======        ======        =======        =======
</TABLE>
- -----------------
(1)      Equity securities consist of FHLMC common stock.
(2)      The difference between "Amortized Cost" and "Fair Value" represents net
         unrealized  gains at September  30, 1999 and 1998 on available for sale
         securities in accordance with SFAS No. 115.


                                     - 13 -
<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,
                                    ----------------------------------------------------
                                               1999                       1998
                                     ------------------------   ------------------------
                                     AMORTIZED                  AMORTIZED
                                        COST      FAIR VALUE       COST       FAIR VALUE
                                     ----------   -----------   ----------    ----------
                                                         (IN THOUSANDS)
<S>                                   <C>           <C>           <C>            <C>
Held to Maturity
  Other debt securities                $   -         $   -         $    -        $    -
                                      ------        ------        -------       -------
    Total held to maturity                 -             -              -             -
                                      ------        ------        -------       -------

Available-for-Sale:
  Debt securities...                   2,750         2,722          2,000         2,018
  Equity securities.                      15           806             15           767
                                      ------        ------        -------       -------
    Total available-for-sale           2,765         3,528          2,015         2,785
                                      ------        ------        -------       -------

FHLB Overnight deposits..........      5,827         5,827         14,379        14,379
                                      ------        ------        -------       -------
Federal Home Loan Bank Stock.....        280           280            364           364
                                      ------        ------        -------       -------

  Total Investments, net(1)           $8,872        $9,635        $16,758       $17,528
                                      ======        ======        =======       =======
</TABLE>


- ----------
(1)      The difference between "Amortized Cost" and "Fair Value" represents net
         unrealized  gains at September  30, 1998 and 1998 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, 1999, by remaining period to contractual maturity.


<TABLE>
<CAPTION>
                                                                              AT SEPTEMBER 30, 1999
                                          ------------------------------------------------------------------------------------------
                                                        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....................     $  -           $  -              -%            $  500         $  501            5.50%
   Due after 1 year but within 5 years..        -              -              -              2,250          2,221            5.44
   Due after 5 years but within 10 years        -              -              -                  -              -               -
   Due after 10 years...................        -              -              -                  -              -               -
                                             ----           ----            ---              -----          -----            ----
      Total.............................        -              -              -              2,750          2,722               -
Equity Securities.......................        -              -              -                 15            806               -
FHLB Overnight Deposits.................        -              -              -              5,827          5,827               -
                                             ----           ----                            ------         ------            ----
      Total.............................     $  -           $  -              -%            $8,592         $9,355            5.45%
                                             ====           ====            ===             ======         ======            ====
</TABLE>


                                     - 14 -
<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, 1999,  the  Association's  core  deposits  (which the
Association considers to consist of NOW accounts,  money market deposit accounts
and regular savings accounts) constituted 22.91% 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.


<TABLE>
<CAPTION>
                                                       FOR THE YEAR ENDED SEPTEMBER 30,
                                                ------------------------------------------------
                                                         1999                     1998
                                                ------------------------------------------------
                                                            (DOLLARS IN THOUSANDS)
<S>                                                    <C>                       <C>
Total deposits at beginning of period..........        $60,038                   $50,056
Net increase (decrease) before interest                 (4,315)                    6,936
credited.......................................
Interest credited..............................          1,931                     3,046
                                                         -----                     -----
Total deposits at end of period................        $57,654                   $60,038
                                                       =======                   =======
</TABLE>


         At September 30, 1999, the Association had approximately  $10.2 million
in Jumbo certificate of deposits (accounts in amounts over $100,000) maturing as
follows:



<TABLE>
<CAPTION>
                                                                                             WEIGHTED
                                                                       AMOUNT             AVERAGE RATE
                                                               ----------------------------------------------
                                                                          (DOLLARS IN THOUSANDS)
Maturity Period
- --------------------------------------------------------------
<S>                                                                    <C>                       <C>
Within three months...........................................         $  2,305                  5.32%
After three but within six months.............................            1,915                  5.72
After six but within twelve months............................            1,939                  5.29
After twelve but within twenty-four months....................            2,538                  5.51
After twenty-four months......................................            1,526                  5.88
                                                                       --------
           Total..............................................         $ 10,223                  5.52%
                                                                       ========
</TABLE>


                                     - 15 -
<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,
                         ------------------------------------------------------------------------------
                                          1999                                  1998
                         ------------------------------------------------------------------------------
                                        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.......   $3,554         6.17%        3.00%        3,599          6.00%        3.00%
MMDA accounts...........    7,923        13.76%        4.15%        7,100         11.84%        3.50%
NOW accounts............    1,413         2.45%        2.50%        1,277          2.13%        2.50%
Noninterest-bearing
accounts................      304         0.53%           -           334          0.56%           -
Certificate accounts....   44,402        77.09%        5.35%       47,676         79.47%        5.87%
                           ------        -----                     ------         -----
             Totals       $57,596        100.0%        4.98%       59,986        100.00%        5.15%
                          =======        =====                     ======        ======
</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, 1999.

<TABLE>
<CAPTION>
                                                                                                          TOTAL AT
                               PERIOD TO MATURITY AT SEPTEMBER 30, 1999                                 SEPTEMBER 30,
- ------------------------------------------------------------------------------------------------------------------------
   INTEREST RATE RANGE        2000           2001            2002         THEREAFTER        TOTAL            1998
- -------------------------- ------------- -------------- -------------- ---------------- -------------- -----------------
                                             (DOLLARS IN THOUSANDS)
<S>                           <C>           <C>             <C>              <C>            <C>           <C>
3.00% to 5.00%...........     $12,474       $ 4,095         $  248           $  102         $16,919       $   600
5.01% to 7.00%...........      13,472         7,475          1,918            4,514          27,379        46,862
7.01% to 8.00%...........         104             -              -                -             104           214
                              -------       -------         ------           ------         -------        -------
   Total.................     $26,050       $11,570         $2,166           $4,616         $44,402        $47,676
                              =======       =======         ======           ======         =======        =======
</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,  1999,   neither  the  Company  nor  the   Association  had  any  borrowings
outstanding.

PERSONNEL

         As of  September  30,  1999,  the  Company  had no  employees  who were
compensated through the Company.

         As  of  September  30,  1999,  the  Association  had  eleven  full-time
employees.  In the last three  years,  the  Association  has  experienced  a low
turnover  rate among its employees  and, as of September 30, 1999,  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.

                                     - 16 -
<PAGE>

                                   REGULATION

            The  Company,  MHC and the  Association  are  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 Company and the MHC, as a savings and loan  holding  companies,
are required to file certain reports with, and otherwise  comply with, the rules
and regulations of the OTS.

            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 Company, the Association or the MHC.

            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, 1999, the Association's  limit on loans to one borrower
was approximately $2.0 million. At September 30, 1999, the Association's largest
aggregate  amount  of loans to one  borrower  was $2.0  million,  consisting  of
various  loans  secured  by farm and  residential  tracts.  The  second  largest
borrower had an aggregate  balance of  approximately  $2.0  million,  secured by
various  residential  and commercial  tracts.  At September 30, 1999, all of the
loans in both of these lending  relationships were performing in accordance with
their terms.

            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


                                     - 17 -
<PAGE>

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, 1999,  the
Association  maintained  73.96%  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.  The  ALL  includible  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.


                                     - 18 -
<PAGE>

            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 Operations--Asset/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, 1999:

<TABLE>
<CAPTION>
                                                                     CAPITAL          EXCESS
                                                   AMOUNT          REQUIREMENTS       CAPITAL
                                              --------------------------------------------------
                                                              (IN THOUSANDS)
<S>                                                <C>                <C>             <C>
Tangible capital..............................     $12,475            $1,075          $11,400
Core capital..................................      12,475             2,149           10,326
Risk-based capital............................      12,738             4,016            8,722
</TABLE>

         A  reconciliation  between  regulatory  capital  and  GAAP  capital  at
September 30, 1999 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..................................    $  13,468       $  13,468           $  13,468
Standalone equity in Holding Company..........         (520)           (520)               (520)
Net unrealized gain on available for
 sale investment securities, net of tax.......         (473)           (473)               (473)
Allowance for loan losses included as
 supplementary capital........................            -               -                 263
                                                   ---------       ---------           ---------
Regulatory capital............................     $  12,475       $  12,475           $  12,738
                                                   =========       =========           =========
</TABLE>


                                     - 19 -
<PAGE>

         Limitation on Capital  Distributions.  Effective April 1, 1999, the OTS
amended its capital  distribution  regulations to reduce  regulatory  burdens on
savings  associations.  The  regulations  being  replaced,  which were effective
throughout 1998,  established  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 cashout
merger,  and other  distributions  charged  against  capital.  At least  30-days
written notice to the OTS was required for a proposed capital  distribution by a
savings association,  and capital  distributions in excess of specified earnings
or by certain  institutions  were subject to approval by the OTS. An association
that  had  capital  in  excess  of  all  fully  phased  in  regulatory   capital
requirements  before and after a proposed capital  distribution and that was 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 half its "surplus
capital   ratio"  (the  excess   capital   over  its  fully  phased  in  capital
requirements)  at the  beginning  of the  calendar  year,  or (b) 75% of its net
earnings for the previous four quarters.  Any additional  capital  distributions
would  require  prior OTS  approval.  Under the  amendments  adopted by the OTS,
certain  savings  associations  will be permitted  to pay capital  distributions
during a calendar year that do not exceed the  association's net income for that
year plus its retained net income for the prior two years, without notice to, or
the approval of, the OTS. However, a savings association subsidiary of a savings
and loan holding company, such as the Association, will continue to have to file
a notice unless the specific capital  distribution  requires an application.  In
addition,  the OTS can  prohibit  a  proposed  capital  distribution,  otherwise
permissible under the regulation, if the OTS has determined that the association
is in need of more than normal  supervision or if it determines  that a proposed
distribution by an association  would constitute an unsafe or unsound  practice.
Furthermore,  under the OTS prompt corrective action regulations, the Bank would
be prohibited from making any capital  distribution if, after the  distribution,
the Bank failed to meet its minimum capital  requirements,  as described  above.
See "--Prompt Corrective Regulatory Action."

         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, 1999 was approximately  18.02%
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 OTS has adopted
amendments to its regulations,  effective  January 1, 1999, that are intended to
assess savings  associations on a more equitable basis. The new regulations will
base the assessment for an individual  savings  association on three components:
the size of the  association,  on which the basic assessment would be based; the
association's  supervisory  condition,  which  would  result  in  an  additional
assessment  based  of a  percentage  of the  basic  assessment  for any  savings
institution  with a composite  rating of 3, 4 or 5 in its most recent safety and
soundness examination; and the complexity of the association's operations, which
would result in an  additional  assessment  based of a  percentage  of the basic
assessment for any savings  association  that managed over $1.0 billion in trust
assets,  serviced for others loans  aggregating  more than $1.0 billion,  or had
certain off-balance sheet assets aggregating more than $1.0 billion. In order to
avoid a disproportionate  impact on the smaller savings institutions,  which are
those whose total assets never  exceeded  $100.0  million,  the new  regulations
provide  that the  portion  of the  assessment  based on asset  size will be the
lesser of the assessment under the amended regulations or the regulations before
the  amendment.  Management  believes  that  any  change  in  its  rate  of  OTS
assessments  under the amended  regulations  will not be  material.  The deposit
insurance  premium  expense,  including  operating  assessments  incurred by the
Association  for the fiscal  years ended  September  30,  1999 and 1998  totaled
$59,850 and $55,300, respectively.


                                     - 20 -
<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 15, 1998.

         The CRA  regulations  establish  an  assessment  system  that  bases an
association's  rating on its actual  performance in meeting  community needs. In
particular, the assessment system focuses 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 and  circumstances,  including  credit
standards,   that  in  good  faith  would  be  offered  to  or  would  apply  to
non-affiliated companies.


                                     - 21 -
<PAGE>

         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. In addition, the OTS adopted regulations that
authorize,  but do not require,  the OTS to order an  institution  that has been
given  notice  by the OTS  that it is not  satisfying  any of  such  safety  and
soundness standards to submit a compliance plan. If, after being so notified, an
institution  fails  to  submit  an  acceptable  compliance  plan or fails in any
material respect to implement an accepted compliance plan, the OTS must issue an
order  directing  action  to  correct  the  deficiency  and may  issue  an order
directing other actions of the types to which an undercapitalized association is
subject  under the  "prompt  corrective  action"  provisions  of  FDICIA.  If an
institution fails to comply with such an order, the OTS may seek to enforce such
order in judicial  proceedings  and to impose civil money  penalties.  Effective
October 1, 1996, the OTS and the other federal bank regulatory  agencies adopted
guidelines for identifying and monitoring asset quality and earnings standards.


                                     - 22 -
<PAGE>

         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 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


                                     - 23 -
<PAGE>

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. The Association's SAIF assessment
just for first quarter of year 2000 will be 2.12% for FICO.

         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.

         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.


                                     - 24 -
<PAGE>

         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, 1999,  of $280,400.  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,  1999  and  1998  dividends  from  the  FHLB  of  Atlanta  to the
Association  amounted to $24,500 and $26,000  respectively.  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 $46.5 million.  The amount of
aggregate  transaction accounts in excess of $46.5 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  $4.9  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 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 OTS HOLDING COMPANIES

         General.  The  Company  and  the  MHC  are  federal  holding  companies
chartered  under Section 10(o) of the HOLA. As such, the Company and the MHC are
registered  with and  subject  to OTS  examination  and  supervision  as well as
certain reporting  requirements.  In addition, the OTS has enforcement authority
over the Company, the MHC and any of their 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


                                     - 25 -
<PAGE>

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  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 Company and
the MHC, see "-- Regulation of Federal Savings Associations  --Transactions with
Related Parties."


                                     - 26 -
<PAGE>

                           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 Company,  the Association or the MHC. The Association was last
audited for its taxable year ended September 30, 1993.

         For federal income tax purposes, the Company and the Association report
their income using a taxable year ending  September 30 and the accrual method of
accounting.  The  Company,  the  Association  in  its  stock  form  (the  "Stock
Association")  and the MHC file separate income tax returns and each reports its
income on the same basis as the Association now reports its income.  Because the
MHC owns less than 80% of the outstanding  common stock of the Company,  the MHC
and the Company are not permitted to file such returns on a consolidated  basis.
The Company and the Stock  Association  may file their returns on a consolidated
basis,  but during  1999 have  elected to file  separately.  The Company and the
Stock  Association  have entered into a tax sharing  agreement which governs the
apportionment of taxable income between the entities.  The Company,  the MHC 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, 1998.

         Distributions.  To the extent that the Association makes  "non-dividend
distributions"  to the 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 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 includible 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.


                                     - 27 -
<PAGE>

         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  Company,  the MHC may  deduct  from its  income  80% of  dividends
received from the Company. (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 7.25% of federal
taxable  income as  computed  under  the Code,  subject  to  certain  prescribed
adjustments. 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.


                                     - 28 -
<PAGE>

ITEM 2.  PROPERTIES

         The Company conducts its business  through its sole office,  located in
Wake Forest,  North Carolina,  which was renovated in 1995. The Company owns the
main office with net book value for  property  and  equipment  of $452,000 as of
September 30, 1999.  Management  believes that the Company's current  facilities
are  adequate  to meet the  present  and  immediately  foreseeable  needs of the
Company,  the Association and the MHC. However, the Company may consider opening
a branch office in the future.



<TABLE>
<CAPTION>
                                                                                  NET BOOK
                                                                                  VALUE AT
                                    LEASED OR                DATE               SEPTEMBER 30,
                                      OWNED                ACQUIRED                 1999
                               --------------------------------------------------------------------
                                                                                (IN THOUSANDS)
<S>                                   <C>                    <C>                     <C>
Main Office...................        Owned                  1961                    $420
302 S. Brooks Street
Wake Forest, NC  27587
</TABLE>

ITEM 3.  LEGAL PROCEEDINGS

         At September  30, 1999,  there were no material  legal  proceedings  to
which the Company 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  Company's  common  equity and
related  stockholder  matters  appears under "Common Stock  Information"  in the
Company's  1999 Annual Report to  Stockholders  on page 44, and is  incorporated
herein by reference.

         Information relating to the payment of dividends by the Company appears
under  "Common  Stock  Information"  in the  Company's  1999  Annual  Report  to
Stockholders  on page 44, and is  incorporated  herein by reference.  A dividend
declared  by the Board of  Directors  of the  Company  is  considered  a capital
distribution  from  the  Company  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 Company to pay a capital
distribution. See "Regulation--Limitation on Capital Distributions."

         The  Association's  dividend payout ratios were 47.1% and 51.7% and the
equity to asset ratios were 18.4% and 17.6% for years ended  September  30, 1999
and 1998, 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  1999 Annual Report to Stockholders
on pages 3 through 16 and is incorporated herein by reference.


                                     - 29 -
<PAGE>

ITEM 7. FINANCIAL STATEMENTS

         The following financial statements are incorporated by reference to the
indicated pages of the 1999 Annual Report to Stockholders.
<TABLE>
<CAPTION>
                                                                                                            Page(s) in
                                                                                                           Annual Report
                                                                                                           -------------
<S>                                                                                                            <C>
                  o        Independent Auditor's Report.........................................................17
                  o        Consolidated Statements of Financial Condition,
                                    September 30, 1999 and 1998.................................................18
                  o        Consolidated Statements of Income,
                                    Years Ended September 30, 1999 and 1998.....................................19
                  o        Consolidated Statements of Stockholders' Equity,
                                    Years Ended September 30, 1999 and 1998.....................................20-21
                  o        Consolidated Statements of Cash Flows,
                                    Years Ended September 30, 1999 and 1998.....................................22-23
                  o        Notes to Consolidated Financial Statements...........................................24-43
</TABLE>

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
Company is incorporated herein by reference to the Company's Proxy Statement for
the Annual  Meeting of  Shareholders  to be held on February  22,  2000  ("Proxy
Statement"),  on pages 8 through 10. 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 Company's Proxy Statement on pages 13 through 17.


                                     - 30 -
<PAGE>

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 Company's Proxy
Statement  on  pages 6  through  7 under  the  heading  "Security  Ownership  of
Beneficial Owners and Management".


ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information   relating  to  certain   relationships   and  related
transactions  is  incorporated  herein  by  reference  to  the  Company's  Proxy
Statement on page 17.


                                     - 31 -
<PAGE>

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

         (a)      Exhibits

                  2.1      Plan  of Reorganization (Incorporated by reference to
                           Exhibit 2.1 of the Company's  Registration  Statement
                           on Form 8-A, filed with the SEC on May 7, 1999).

                  3.1      Federal Stock Charter of the Company (Incorporated by
                           reference  to Exhibit  3.1 of the Form 8-A filed with
                           the SEC on May 7, 1999).

                  3.2      Bylaws of the Company  (Incorporated  by reference to
                           Exhibit 3.2 of the Form 8-A filed with the SEC on May
                           7, 1999 ).

                  4.3      Common Stock Certificate of the Company (Incorporated
                           by  reference  to  Exhibit  4.3 of the Form 8-A filed
                           with the SEC on May 7, 1999).

                  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     Employment  Agreement  with  Robert  C.  White,  Vice
                           President and Chief Financial Officer.

                  10.4     Employee Stock  Ownership Plan of Wake Forest Federal
                           Savings & Loan Association.

                  10.5     Wake Forest Federal Savings & Loan  Association  1997
                           Recognition  and  Retention  Plan   (Incorporated  by
                           reference  to  the  Form S-8  filed   with the SEC on
                           July 27, 1999).

                  10.6     Wake Forest Federal Savings & Loan  Association  1997
                           Stock Option Plan  (Incorporated  by reference to the
                           Form S-8 filed with SEC on July 27, 1999).

                  13       1999 Annual Report to Stockholders

                  21       Subsidiaries   of  the   Company   (Incorporated   by
                           reference    to    Part    1    -    "General"    and
                           "Reorganization").

                  27       Financial Data Schedule  (filed in electronic  format
                           only)

         (b)      REPORTS ON FORM 8-K

         No reports on Form 8-K were filed  during the three month  period ended
September 30, 1999.


                                     - 32 -
<PAGE>

                                   SIGNATURES

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

                                     WAKE FOREST BANCSHARES, INC.
                                     (Small Business Issuer)



Date:  December 20, 1999          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.


<TABLE>
<S>                                                                             <C>
/s/ Anna O. Sumerlin                                                            December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Anna O. Sumerlin                                                                Date
President, Chief Executive Officer
         and Director
(Principal Executive Officer)



/s/ Carlton E. Chappell                                                         December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Carlton E. Chappell                                                             Date
Vice President, Secretary and Treasurer



/s/ Robert C. White                                                             December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Robert C. White                                                                         Date
Chief Financial Officer and Vice President
(Principal Financial Officer)
</TABLE>


                                     - 33 -
<PAGE>

<TABLE>
<S>                                                                             <C>
/s/ Paul K. Brixhoff                                                            December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Paul K. Brixhoff - Director                                                     Date



/s/ Harold R. Washington                                                        December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Harold R. Washington - Director                                                 Date








/s/  John D. Lyon                                                               December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
John D. Lyon - Director                                                         Date


/s/  R.W. Wilkinson, III                                                        December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
R.W. Wilkinson, III - Vice-Chairman and Director                                Date


/s/ Howard L. Brown                                                             December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Howard L. Brown -Chairman of the Board                                          Date
and Director

/s/ Leelan A. Woodlief                                                          December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Leelan A. Woodlief - Director                                                   Date


/s/ William S. Wooten                                                           December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
William S. Wooten - Director                                                    Date


/s/ Rodney M. Privette                                                          December 20, 1999
- -----------------------------------------------------                           -------------------------------------------
Rodney M. Privette - Director                                                   Date
</TABLE>


                                     - 34 -


                                                                    EXHIBIT 10.1

                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
April 3, 1999 by and between WAKE FOREST FEDERAL SAVINGS & LOAN  ASSOCIATION,  a
savings and loan  association  organized and operating under 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").

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

         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.

         (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 this  Agreement.  Prior to the
first  anniversary of the effective date of this 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.

                                       1
<PAGE>


         (b)  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 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.

         SECTION 4.        CASH COMPENSATION .

         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 EIGHTY-NINE THOUSAND FIVE HUNDRED DOLLARS ($89,500), 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,  including bonuses,
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.

         SECTION 5.        EMPLOYMENT BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee of the  Association  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 consistent with the  Association's
customary practices.

                                       2
<PAGE>


         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 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 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) To the maximum extent  permitted under applicable law (including 12
C.F.R. 545.121 to the extent applicable), 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 of 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 with the performance of her duties hereunder;  provided, however, that
such  activities are not  prohibited  under 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.  571.7) The Executive may also serve as an officer or
director of the Mutual  Holding  Company and the Stock  Holding  Company on such
terms and conditions as the  Association  and the Mutual Holding  Company or the
Stock  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.

         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 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 membership in such clubs and organizations as the

                                   3
<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 ninety (90) days following:

                           (A) the failure of the Board to appoint or re-appoint
                  or elect or reelect 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 reelect the Executive to the Board or
                  the failure of the Board (or the nominating committee thereof)
                  to nominate the  Executive  for such  election or  reelection;
                  provided, however, that such failure is not the result of 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  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)-  (Termination  for
         "Cause").

                                       4
<PAGE>

In such event, subject to section 25, the Association shall provide the benefits
and pay to the Executive in 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 a period of three (3) years, 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.

         (iv) with thirty (30) days following her termination of employment with
         the  Association,  a lump sum payment,  in an amount equal to three (3)
         times the Executive's highest annual rate of salary,  including bonuses
         and stock awards included as W-2 wages,  achieved during the Employment
         Period.

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

                           (A) the present  value of the  aggregate  benefits to
                  which she would be entitled  under any and all  qualified  and
                  non-qualified  retirement  plans,  maintained  by, or covering
                  employees  of the  Association  as if she were 100%  vested at
                  date of  termination.  Present  value is to be  determined  in
                  accordance   with  IRC  Section  280G.  In  the  case  of  the
                  Association's  leveraged  Employee Stock  Ownership  Plan, the
                  additional  assets  allocable  to her will be  computed  based
                  upon:  (1) the fair market value of such assets at termination
                  of employment,  assuming she were 100% vested in the Plan, and
                  (2) the  Association  made  the  maximum  amount  of  employee
                  contributions  required  under the Plan  during the  remaining
                  debt  service  period,  and (3) the  Executive  had  continued
                  working for the  Association at the highest rate of pay during
                  the Employment Period.

                                       5
<PAGE>

         (vi) at the  election  of the  Association's  Board of  Directors  made
         within thirty (30) days following her  termination  of employment  with
         the Association, upon surrender of stock options or appreciation rights
         granted such Executive  under any stock option or  appreciation  rights
         plan covering employees of the Association, a lump sum payment equal to
         the product of:

                           (A) the  excess  of (1) the  fair  market  value of a
                  share of stock of the same  class as the stock  subject to the
                  option or  appreciation  right,  determined  as of the date of
                  termination  of  employment,  over (2) the exercise  price per
                  share for such option or  appreciation  right, as specified in
                  or under the relevant plan or program; multiplied by

                           (B) the  number  of  shares  with  respect  to  which
                  options or appreciation rights are being surrendered.

For  purposes of this  section  9(b)(vi),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation  rights plan or program maintained by, or covering employees of the
Association, even if she is not vested under such plan or program.

         (vii) at the election of the Association's Board of Directors made with
         thirty (30) days  following the  Executive's  termination of employment
         with the  Association,  upon  surrender  of any  shares  awarded to the
         Executive  under any restricted  stock plan  maintained by, or covering
         employees of the Association,  a lump sum payment in an amount equal to
         the product of:

                           (A) the fair market  value of a share of stock of the
                  same class of stock granted under such plan,  determined as of
                  the  date  of  the  Executive's   termination  of  employment;
                  multiplied by

                  (B) the number of shares which are being surrendered.

For  purposes of this section  9(b)(vii),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering  employees  of, the  Association,  even if she is not vested under such
plan or program.


                                       6
<PAGE>


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  described  under  section 9(b) on the
receipt of the  Executive's  resignation  from any and all  positions  which she
holds as an officer or employee of the Association,  the Mutual Holding Company,
or the Stock Holding Company.

         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 she shall have received
         a written notice of termination  from the Board,  which notice shall be
         given to the  Executive not later than five (5) business days after the
         Board adopts,  and shall be accompanied  by, a resolution duly approved
         by  affirmative  vote a 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 nor more than thirty (30) days after notice to
         the   Executive),   at  which  meeting  there  shall  be  a  reasonable
         opportunity for the Executive to make oral and written presentations to
         the  members  of  the  Board,   on  her  own   behalf,   or  through  a
         representative, who may be 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 Executive for cause; or

         (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 not 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;

                                       7
<PAGE>

         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  interest 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) or 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

                                       8
<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:

                               (1)  upon    election    to    serve    as    a
                           member 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-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 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;

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

                                       9
<PAGE>

                  (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, 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 of affiliate of any such
entity,  that  entails  working  within  50  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  for the  reasons  set  forth in  section  9(a) or  section  11;  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.

         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 an
affiliate of the Association, 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


                                       10
<PAGE>

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 her  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  with  50  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  50 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 her  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  50  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.


                                       11
<PAGE>


         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:

         If to the Executive:

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


         If to the Association:

                  Wake Forest Federal Savings and Loan Association
                  302 S. Brooks Street, P.O. Box 1167
                  Wake Forest, North Carolina, 27588

                  Attention:  Chairman of the Board


                                       12
<PAGE>

         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,  or in a settlement.  For purposes of this Agreement, any settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Association's   obligations  hereunder  shall  be  conclusive  evidence  of  the
Executive's   entitlement   to   indemnification   hereunder,   and   any   such
indemnification  payments  shall be in addition to amounts  payable  pursuant to
such settlement  agreement,  unless such settlement agreement expressly provides
otherwise.

         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 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.


                                       13
<PAGE>

         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),  (vi) and (vii))  exceed three times the  Executive's
         average  annual  compensation  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). "Annual compensation" is defined to include any cash bonuses and
         the value of stock  awards  vested  during a  calendar  year  under any
         restricted  stock plan  maintained  by, or  covering  employees  of the
         Association, which are reportable as taxable wages.

         (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.  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.  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.


                                       14
<PAGE>

         (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.  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
         DI Act,  12  U.S.C.  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 Office of Thrift Supervision ("OTS") or her 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.  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.

         SECTION 26.       EFFECTIVE DATE.

         This Agreement shall take effect April 3, 1999.


                                       15
<PAGE>



                  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.

                                                  /s/ Anna O. Sumerlin
                                                 -------------------------------
                                                      Anna O. Sumerlin



ATTEST:                                      WAKE FOREST FEDERAL
                                                  SAVINGS AND LOAN ASSOCIATION


By /s/ Carlton E. Chappell                     By  /s/ Howard L. Brown
  ------------------------                       ----------------------------
        Secretary                                Name: Howard R. Brown
                                                 Title:   Chairman of the Board

[Seal]


                                       16

<PAGE>

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


                  On this 8 day of April,  1999,  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 is said instrument and that she signed her name
to the foregoing instrument.


                                                     /s/  Carolyn D. Clark
                                                     --------------------------
                                                            Notary Public




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

                  On this 8 day of April, 1999, before me personally came Howard
L. Brown, to me known,  who, being by me duly sworn,  did depose and say that he
resides at 900 Averette Road,  Wake Forest,  North Carolina,  27587,  that he is
Chairman  of the  Board of  Directors  of WAKE  FOREST  FEDERAL  SAVINGS  & LOAN
ASSOCIATION,  the  savings  institution  described  in and  which  executed  the
foregoing instrument;  that he knows the seal of said savings institution;  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 institution,  and that he signed
his name thereto by like order.


                                                       /s/ /Carolyn D. Clark
                                                       ------------------------
                                                             Notary Public

                                       17


                                                                    EXHIBIT 10.2


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
April 3, 1999 by and between WAKE FOREST FEDERAL SAVINGS & LOAN  ASSOCIATION,  a
savings and loan  association  organized and operating under 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").

         WHEREAS, the Executive currently serves the Association in the capacity
of Secretary, Treasurer, and
Vice President; 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 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:

         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.

         (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 this  Agreement.  Prior to the
first  anniversary of the effective date of this 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.


                                       1
<PAGE>


         (b)  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 Secretary,  Treasurer,  and 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.

         SECTION 4.        CASH COMPENSATION .

         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  SIXTY-TWO  THOUSAND  DOLLARS  ($62,000),   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,  including bonuses,  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.

         SECTION 5.        EMPLOYMENT BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee of the  Association  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 consistent with the  Association's
customary practices.


                                       2
<PAGE>

         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 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 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) To the maximum extent  permitted under applicable law (including 12
C.F.R. 545.121 to the extent applicable), 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 of 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 the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under 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.  571.7) The Executive may also serve as an officer or
director of the Mutual  Holding  Company and the Stock  Holding  Company on such
terms and conditions as the  Association  and the Mutual Holding  Company or the
Stock  Holding  Company 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.

         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 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 membership in such clubs and organizations as the


                                       3
<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 ninety (90) days following:

                           (A) the failure of the Board to appoint or re-appoint
                  or elect or reelect the  Executive to the office of Secretary,
                  Treasurer, and 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)-  (Termination  for
         "Cause").


                                       4
<PAGE>


In such event, subject to section 25, the Association shall provide the benefits
and pay to the Executive in 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 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 a period of three (3) years, 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.

         (iv) with thirty (30) days following his termination of employment with
         the  Association,  a lump sum payment,  in an amount equal to three (3)
         times the Executive's highest rate of annual salary,  including bonuses
         and stock awards included as W-2 wages,  achieved during the Employment
         Period.

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

                           (A) the present  value of the  aggregate  benefits to
                  which he would be  entitled  under any and all  qualified  and
                  non-qualified  retirement  plans,  maintained  by, or covering
                  employees of the Association as if he were 100% vested at date
                  of   termination.   Present  value  is  to  be  determined  in
                  accordance   with  IRC  Section  280G.  In  the  case  of  the
                  Association's  leveraged  Employee Stock  Ownership  Plan, the
                  additional  assets  allocable  to him will be  computed  based
                  upon:  (1) the fair market value of such assets at termination
                  of  employment,  assuming he were 100% vested in the Plan, and
                  (2) the  Association  made  the  maximum  amount  of  employee
                  contributions  required  under the Plan  during the  remaining
                  debt  service  period,  and (3) the  Executive  had  continued
                  working for the  Association at the highest rate of pay during
                  the Employment Period.

                                       5
<PAGE>

         (vi) at the  election  of the  Association's  Board of  Directors  made
         within thirty (30) days following his  termination  of employment  with
         the Association, upon surrender of stock options or appreciation rights
         granted such Executive  under any stock option or  appreciation  rights
         plan covering employees of the Association, a lump sum payment equal to
         the product of:

                  (A) the  excess  of (1) the  fair  market  value of a share of
                  stock of the same class as the stock  subject to the option or
                  appreciation  right,  determined as of the date of termination
                  of employment,  over (2) the exercise price per share for such
                  option or  appreciation  right,  as  specified in or under the
                  relevant plan or program; multiplied by

                  (B) the  number of shares  with  respect  to which  options or
                  appreciation rights are being surrendered.

For  purposes of this  section  9(b)(vi),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation  rights plan or program maintained by, or covering employees of the
Association, even if he is not vested under such plan or program.

                  (vii) at the election of the Association's  Board of Directors
                  made  with  thirty  (30)  days   following   the   Executive's
                  termination of employment with the Association, upon surrender
                  of any shares  awarded to the Executive  under any  restricted
                  stock  plan  maintained  by,  or  covering  employees  of  the
                  Association,  a lump sum  payment  in an  amount  equal to the
                  product of:

                           (A) the fair market  value of a share of stock of the
                           same  class  of  stock   granted   under  such  plan,
                           determined   as  of  the  date  of  the   Executive's
                           termination of employment; multiplied by

                           (B) the number of shares which are being surrendered.

For  purposes of this section  9(b)(vii),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering employees of, the Association, even if he is not vested under such plan
or program.


                                       6
<PAGE>


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  described  under  section 9(b) on the
receipt of the Executive's resignation from any and all positions which he holds
as an officer or employee of the Association, the Mutual Holding Company, or the
Stock Holding Company.

         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 he shall have received
         a written notice of termination  from the Board,  which notice shall be
         given to the  Executive not later than five (5) business days after the
         Board adopts,  and shall be accompanied  by, a resolution duly approved
         by  affirmative  vote a 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 nor more than thirty (30) days after notice to
         the   Executive),   at  which  meeting  there  shall  be  a  reasonable
         opportunity for the Executive to make oral and written presentations to
         the  members  of  the  Board,   on  his  own   behalf,   or  through  a
         representative, who may be 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 Executive for cause; or

         (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 not 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;

                                       7
<PAGE>

         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 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  interest  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) or 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

                                       8
<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:

                           (1) upon  election  to serve as a member 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-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 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
                  anytime  during the  Employment  Period and within ninety (90)
                  days following relocation of his principal place of employment
                  (Wake  Forest,  North  Carolina)  or  any  change  in  working
                  conditions  at such  principal  place of  employment  which is
                  embarrassing,  derogatory or otherwise  materially  adverse to
                  the Executive;

                                       9
<PAGE>

                  (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, 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 of affiliate of any such entity,
that entails  working within 50 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 for
the reasons set forth in section 9(a) or section 11; 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 an
affiliate of the Association, 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

                                       10
<PAGE>

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  with  50  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  50 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  50  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.

                                       11
<PAGE>

         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:

                  Carlton E. Chappell
                  1204 Jenkins Road
                  Wake Forest, North Carolina  27587


         If to the Association:

                  Wake Forest Federal Savings and Loan Association
                  302 S. Brooks Street, P.O. Box 1167
                  Wake Forest, North Carolina, 27588

                  Attention:  Chairman of the Board


                                       12
<PAGE>


         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,  or in a settlement.  For purposes of this Agreement, any settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Association's   obligations  hereunder  shall  be  conclusive  evidence  of  the
Executive's   entitlement   to   indemnification   hereunder,   and   any   such
indemnification  payments  shall be in addition to amounts  payable  pursuant to
such settlement  agreement,  unless such settlement agreement expressly provides
otherwise.

         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 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.

                                       13
<PAGE>

         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),  (vi) and (vii))  exceed three times the  Executive's
         average  annual  compensation  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  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). "Annual compensation" is defined to include any cash bonuses and
         the value of stock  awards  vested  during a  calendar  year  under any
         restricted  stock plan  maintained  by, or  covering  employees  of the
         Association, which are reportable as taxable wages.

         (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.  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.  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.



                                       14
<PAGE>


         (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.  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
         DI Act,  12  U.S.C.  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 Office of
Thrift  Supervision  ("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. 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 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.

         SECTION 26.       EFFECTIVE DATE.

         This Agreement shall take effect April 3, 1999.


                                       15
<PAGE>


                  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.

                                                /s/ Carlton E. Chappell
                                                -------------------------------
                                                     Carlton E. Chappell



ATTEST:                                        WAKE FOREST FEDERAL
                                                   SAVINGS AND LOAN ASSOCIATION


By  /s/ Carlton Chappell                      By /s/ Howard L. Brown
   ------------------------                      ----------------------------
             Secretary                           Name: Howard R. Brown
                                                 Title:   Chairman of the Board

[Seal]


                                       16



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


         On this 8th day of April,  1999,  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 is said  instrument and that he signed his name
to the foregoing instrument.


                                                      /s/ Carolyn D. Clark
                                                     ---------------------------
                                                            Notary Public




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

         On this 8th day of April,  1999,  before me  personally  came Howard L.
Brown,  to me known,  who,  being by me duly  sworn,  did depose and say that he
resides at 900 Averette Road,  Wake Forest,  North Carolina,  27587,  that he is
Chairman  of the  Board of  Directors  of WAKE  FOREST  FEDERAL  SAVINGS  & LOAN
ASSOCIATION,  the  savings  institution  described  in and  which  executed  the
foregoing instrument;  that he knows the seal of said savings institution;  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 institution,  and that he signed
his name thereto by like order.


                                                     /s/ Carolyn D. Clark
                                                    ---------------------------
                                                        Notary Public



                                       17

                                                                    EXHIBIT 10.3


                 WAKE FOREST FEDERAL SAVINGS & LOAN ASSOCIATION
                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
April 3, 1999 by and between WAKE FOREST FEDERAL SAVINGS & LOAN  ASSOCIATION,  a
savings and loan  association  organized and operating under federal laws of the
United  States and having an office at 302 South  Brooks  Street,  Wake  Forest,
North Carolina  27588-0707  ("Association")  and ROBERT C. WHITE,  an individual
residing  at  6054  Bridgetender  Circle,  Rocky  Mount,  North  Carolina  27803
("Executive").

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

         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.

         (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 this  Agreement.  Prior to the
first  anniversary of the effective date of this 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.


                                       1
<PAGE>



         (b)  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 Vice President and Chief Financial 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 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.

         SECTION 4.        CASH COMPENSATION .

         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 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,  including bonuses,  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.

         SECTION 5.        EMPLOYMENT BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee of the  Association  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 consistent with the  Association's
customary practices.



                                       2
<PAGE>

         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 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 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) To the maximum extent  permitted under applicable law (including 12
C.F.R. 545.121 to the extent applicable), 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 of 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 the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under 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.  571.7) The Executive may also serve as an officer or
director of the Mutual  Holding  Company and the Stock  Holding  Company on such
terms and conditions as the  Association  and the Mutual Holding  Company or the
Stock  Holding  Company 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.

         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 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 membership in such clubs and organizations as the


                                       3
<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 ninety (90) days following:

                  (A) the failure of the Board to appoint or re-appoint or elect
                  or reelect the  Executive to the office of Vice  President and
                  Chief  Financial  Officer  (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)-  (Termination  for
         "Cause").


                                       4
<PAGE>

In such event, subject to section 25, the Association shall provide the benefits
and pay to the Executive in 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 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 a period of three (3) years, 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.

         (iv) with thirty (30) days following his termination of employment with
         the  Association,  a lump sum payment,  in an amount equal to three (3)
         times the Executive's highest rate of annual salary,  including bonuses
         and stock awards included as W-2 wages,  achieved during the Employment
         Period.

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

                  (A) the present  value of the  aggregate  benefits to which he
                  would  be   entitled   under   any  and  all   qualified   and
                  non-qualified  retirement  plans,  maintained  by, or covering
                  employees of the Association as if he were 100% vested at date
                  of   termination.   Present  value  is  to  be  determined  in
                  accordance   with  IRC  Section  280G.  In  the  case  of  the
                  Association's  leveraged  Employee Stock  Ownership  Plan, the
                  additional  assets  allocable  to him will be  computed  based
                  upon:  (1) the fair market value of such assets at termination
                  of  employment,  assuming he were 100% vested in the Plan, and
                  (2) the  Association  made  the  maximum  amount  of  employee
                  contributions  required  under the Plan  during the  remaining
                  debt  service  period,  and (3) the  Executive  had  continued
                  working for the  Association at the highest rate of pay during
                  the Employment Period.

                                       5
<PAGE>

         (vi) at the  election  of the  Association's  Board of  Directors  made
         within thirty (30) days following his  termination  of employment  with
         the Association, upon surrender of stock options or appreciation rights
         granted such Executive  under any stock option or  appreciation  rights
         plan covering employees of the Association, a lump sum payment equal to
         the product of:

                  (A) the  excess  of (1) the  fair  market  value of a share of
                  stock of the same class as the stock  subject to the option or
                  appreciation  right,  determined as of the date of termination
                  of employment,  over (2) the exercise price per share for such
                  option or  appreciation  right,  as  specified in or under the
                  relevant plan or program; multiplied by

                  (B) the  number of shares  with  respect  to which  options or
                  appreciation rights are being surrendered.

For  purposes of this  section  9(b)(vi),  the  Executive  shall be deemed fully
vested  in all  options  and  appreciation  rights  under  any  stock  option or
appreciation  rights plan or program maintained by, or covering employees of the
Association, even if he is not vested under such plan or program.

                  (vii) at the election of the Association's  Board of Directors
                  made  with  thirty  (30)  days   following   the   Executive's
                  termination of employment with the Association, upon surrender
                  of any shares  awarded to the Executive  under any  restricted
                  stock  plan  maintained  by,  or  covering  employees  of  the
                  Association,  a lump sum  payment  in an  amount  equal to the
                  product of:

                           (A) the fair market  value of a share of stock of the
                           same  class  of  stock   granted   under  such  plan,
                           determined   as  of  the  date  of  the   Executive's
                           termination of employment; multiplied by

                           (B) the number of shares which are being surrendered.

For  purposes of this section  9(b)(vii),  the  Executive  shall be deemed fully
vested in all shares awarded under any restricted  stock plan  maintained by, or
covering employees of, the Association, even if he is not vested under such plan
or program.


                                       6
<PAGE>

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  described  under  section 9(b) on the
receipt of the Executive's resignation from any and all positions which he holds
as an officer or employee of the Association, the Mutual Holding Company, or the
Stock Holding Company.

         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 he shall have received
         a written notice of termination  from the Board,  which notice shall be
         given to the  Executive not later than five (5) business days after the
         Board adopts,  and shall be accompanied  by, a resolution duly approved
         by  affirmative  vote a 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 nor more than thirty (30) days after notice to
         the   Executive),   at  which  meeting  there  shall  be  a  reasonable
         opportunity for the Executive to make oral and written presentations to
         the  members  of  the  Board,   on  his  own   behalf,   or  through  a
         representative, who may be 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 Executive for cause; or

         (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 not 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;

                                       7
<PAGE>

         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 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  interest  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) or 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

                                       8
<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:

                           (1) upon  election  to serve as a member 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-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 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
                  anytime  during the  Employment  Period and within ninety (90)
                  days following relocation of his principal place of employment
                  (Wake  Forest,  North  Carolina)  or  any  change  in  working
                  conditions  at such  principal  place of  employment  which is
                  embarrassing,  derogatory or otherwise  materially  adverse to
                  the Executive;

                                       9
<PAGE>

                  (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, 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 of affiliate of any such entity,
that entails  working within 50 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 for
the reasons set forth in section 9(a) or section 11; 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 an
affiliate of the Association, 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

                                       10
<PAGE>

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  with  50  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  50 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  50  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.


                                       11
<PAGE>


         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:

                  Robert C. White
                  6054 Bridgetender Circle
                  Rocky Mount, North Carolina  27803


         If to the Association:

                  Wake Forest Federal Savings and Loan Association
                  302 S. Brooks Street, P.O. Box 1167
                  Wake Forest, North Carolina, 27588

                  Attention:  Chairman of the Board


                                       12
<PAGE>

         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,  or in a settlement.  For purposes of this Agreement, any settlement
agreement  which  provides  for  payment  of any  amounts in  settlement  of the
Association's   obligations  hereunder  shall  be  conclusive  evidence  of  the
Executive's   entitlement   to   indemnification   hereunder,   and   any   such
indemnification  payments  shall be in addition to amounts  payable  pursuant to
such settlement  agreement,  unless such settlement agreement expressly provides
otherwise.

         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 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.


                                       13
<PAGE>

         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),  (vi) and (vii))  exceed three times the  Executive's
         average  annual  compensation  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  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). "Annual compensation" is defined to include any cash bonuses and
         the value of stock  awards  vested  during a  calendar  year  under any
         restricted  stock plan  maintained  by, or  covering  employees  of the
         Association, which are reportable as taxable wages.

         (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.  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.  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.



                                       14
<PAGE>


         (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.  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
         DI Act,  12  U.S.C.  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 Office of
Thrift  Supervision  ("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. 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 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.

         SECTION 26.       EFFECTIVE DATE.

         This Agreement shall take effect April 3, 1999.



                                       15
<PAGE>

                  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.

                                                      /s/ Robert C. White
                                                      -------------------------
                                                          Robert C. White



ATTEST:                                          WAKE FOREST FEDERAL
                                                   SAVINGS AND LOAN ASSOCIATION


By /s/ Carlton Chappell                        By /s/ Howard R. Brown
   ---------------------------                   -----------------------------
             Secretary                            Name: Howard R. Brown
                                                  Title:   Chairman of the Board

[Seal]



                                       16
<PAGE>


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


         On this 8th day of April,  1999,  before me  personally  came Robert C.
White,  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 is said  instrument and that he signed his name
to the foregoing instrument.


                                                 /s/ Carolyn D. Clark
                                               ----------------------------
                                                       Notary Public




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

         On this 8th day of April,  1999,  before me  personally  came Howard L.
Brown,  to me known,  who,  being by me duly  sworn,  did depose and say that he
resides at 900 Averette Road,  Wake Forest,  North Carolina,  27587,  that he is
Chairman  of the  Board of  Directors  of WAKE  FOREST  FEDERAL  SAVINGS  & LOAN
ASSOCIATION,  the  savings  institution  described  in and  which  executed  the
foregoing instrument;  that he knows the seal of said savings institution;  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 institution,  and that he signed
his name thereto by like order.


                                                  /s/ Carolyn D. Clark
                                                  -----------------------------
                                                         Notary Public





                          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
                                                                                                               ----

                                                     ARTICLE I

                                                    DEFINITIONS
<S>                        <C>                                                                                   <C>
         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
         Section 1.39      Period of Severance..................................................................  6
</TABLE>

                                                      (i)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                        <C>                                                                                  <C>
         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>


                                                     ARTICLE V

                                                      (ii)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                        <C>                                                                                   <C>
                                           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

         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
</TABLE>

                                                      (iii)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                        <C>                                                                                  <C>
         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

         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
</TABLE>

                                                      (iv)

<PAGE>

<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                        <C>                                                                                  <C>
         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
         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
</TABLE>



                                                      (v)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
<S>                        <C>                                                                                  <C>
                                                   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;

                  (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.


<PAGE>


                                       -2-


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 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.



<PAGE>


                                       -3-


         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

                           (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


<PAGE>


                                       -4-


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 ter minated 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

                  (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



<PAGE>


                                       -5-


                           (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.

         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.



<PAGE>


                                       -6-


         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 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.



<PAGE>


                                       -7-


         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 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  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


<PAGE>


                                       -8-


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.



                                   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


<PAGE>


                                       -9-


                           (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  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


<PAGE>

                                      -10-

         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.


         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.



<PAGE>

                                      -11-

         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.



                                   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



<PAGE>

                                      -12-

                  (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. 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:


<PAGE>

                                      -13-

                  (a) to purchase Shares; or

                  (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).

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.


<PAGE>

                                      -14-

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 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 Acquisi tion 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.


<PAGE>

                                      -15-

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.


         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


<PAGE>

                                      -16-

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 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:



<PAGE>

                                      -17-

                  (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  volun  tary
                  nondeductible contributions to such plans; plus

                           (C) all ESOP Contributions under this Plan; plus

                           (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


<PAGE>

                                      -18-

         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
         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) the greater of (I) $30,000,  or (II)
         25% of the dollar


<PAGE>

                                      -19-

         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%
                             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


<PAGE>

                                      -20-

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  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:



<PAGE>

                                      -21-

                  (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;

                  (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


<PAGE>

                                      -22-

                           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

                                 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;



<PAGE>

                                      -23-

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
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


<PAGE>

                                      -24-

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.


         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  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


<PAGE>

                                      -25-

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.


         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.





<PAGE>

                                      -26-

                                   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.

         (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:


<PAGE>

                                      -27-

                  (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  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



<PAGE>

                                      -28-

                           (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.


         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 tabula tion.  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


<PAGE>

                                      -29-


         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 the  Beneficiaries  of  deceased  Former  Par
         ticipants,  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>

                                      -30-

                           (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  sepa  rately 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  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.



<PAGE>

                                      -31-

         (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 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


<PAGE>

                                      -32-

                  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 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


<PAGE>

                                      -33-

                  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 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


<PAGE>

                                      -34-

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.


         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


<PAGE>

                                      -35-

         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  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:

                  (i)  "Direct  Rollover"  means a  payment  by the  Plan to the
         Eligible Retirement Plan specified by the Distributee.


<PAGE>

                                      -36-

                  (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  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


<PAGE>

                                      -37-

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;

         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.



<PAGE>

                                      -38-

         (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  responsibil  ities 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 Fidu
ciary 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 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;


<PAGE>

                                      -39-

                  (f) To determine any question  arising in connection  with the
         Plan,  and the Plan Ad  ministrator'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;

                  (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;



<PAGE>

                                      -40-

                  (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 Ad ministrator 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;

                  (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



<PAGE>

                                      -41-

                  (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.

         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.



<PAGE>

                                      -42-

         (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.

         (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 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


<PAGE>

                                      -43-

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 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.



<PAGE>

                                      -44-

         (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.

         (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.




<PAGE>

                                      -45-

         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.

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;



<PAGE>

                                      -46-

                  (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 of ficers,
         up to the maximum number,  with the highest annual  compensation in any
         one of the five con  secutive  Plan Years  ending on the  Determination
         Date; and

                  (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.


<PAGE>

                                      -47-

         (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:

                  (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


<PAGE>

                                      -48-


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 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.



<PAGE>

                                      -49-


         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 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 the leasing organization (other than employees who per form
                  substantially   all  of  their   services   for  the   leasing
                  organization).




<PAGE>

                                      -50-

         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.


                                    CONTENTS

<TABLE>
<CAPTION>

                                                                                                              PAGE
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                                           <C>


SELECTED CONSOLIDATED FINANCIAL DATA                                                                             1


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


REPORT TO STOCKHOLDERS                                                                                           2


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


MANAGEMENT'S DISCUSSION AND ANALYSIS                                                                        3 - 16


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


INDEPENDENT AUDITOR'S REPORT                                                                                    17


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


CONSOLIDATED FINANCIAL STATEMENTS:



   Consolidated statements of financial condition at September 30, 1999 and 1998                                18


   Consolidated statements of income for years ended September 30, 1999 and 1998                                19


   Consolidated statements of stockholders' equity for the years ended

      September 30, 1999 and 1998                                                                          20 - 21


   Consolidated Statements of cash flows for the years ended September 30, 1999 and 1998                   22 - 23


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


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                                 24 - 43


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


COMMON STOCK INFORMATION                                                                                        44


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


CORPORATE INFORMATION                                                                                           45


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


</TABLE>

<PAGE>



                          WAKE FOREST BANCSHARES, INC.
                      SELECTED CONSOLIDATED FINANCIAL DATA

<TABLE>
<CAPTION>


                                                                        SEPTEMBER 30,

                                           ------------------------------------------------------------------------
                                                1999          1998          1997           1996          1995

                                           ------------------------------------------------------------------------
                                                                           (IN THOUSANDS)

<S>                                       <C>                 <C>            <C>            <C>            <C>
Financial Condition Data:
Total assets                               $       72,396     $  74,360     $  63,453       $ 61,812       $55,136
Investments (1)                                     9,635        17,528         8,671         12,742         8,140
Loans receivable, net                              61,467        55,363        53,673         47,821        45,377
Deposits                                           57,654        60,038        50,056         48,956        48,090
Stockholders' equity (2)                           13,468        13,167        12,121         11,721         6,893

</TABLE>
<TABLE>
<CAPTION>

                                                                  YEARS ENDED SEPTEMBER 30,

                                           ------------------------------------------------------------------------
                                                1999          1998          1997           1996          1995

                                           ------------------------------------------------------------------------
                                                        (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                       <C>                 <C>             <C>             <C>           <C>

Operating Data:
Interest and dividend income               $        6,204     $   5,983       $ 5,183         $4,859        $4,122
Interest expense                                    3,027         3,072         2,590          2,730         2,187
                                           ------------------------------------------------------------------------
Net interest income                                 3,177         2,911         2,593          2,129         1,935
Provision for loan losses                              --            --            --            --            180
Noninterest income                                     42            34            56             37            62
Noninterest expense                                 1,275         1,264         1,195          1,291           665
                                           ------------------------------------------------------------------------
Income before income taxes                          1,944         1,681         1,454            875         1,152
Income tax expense                                    741           620           543            322           431
                                           ------------------------------------------------------------------------
Net income                                 $        1,203     $   1,061       $   911         $  553        $  721
                                           ========================================================================
Basic earnings per share (2)               $         1.02     $    0.91       $  0.79          $0.15        $   --
Diluted earnings per share (2)                       1.02          0.89          0.78           0.15            -
Dividends per share (2)                              0.48          0.46          0.35           0.14            --
Dividend payout ratio (2)                          47.06%        51.69%        44.87%         93.33%            --
Selected Other Data:
Return on average assets (4)                        1.62%         1.28%         1.47%           .92%         1.43%
Return on average equity (4)                        8.83%         7.26%         7.55%          5.78%        11.00%
Interest rate spread (4)                            3.38%         3.39%         3.32%          2.83%         3.28%
Average equity to average assets (4)               18.35%        17.63%        19.47%         15.92%        13.00%
Net interest margin (4)                             4.37%         4.26%         4.32%          3.69%         3.92%
Allowance for loan losses to
  nonperforming loans (3)                          89.51%       196.79%       134.43%        124.64%       189.21%
Nonperforming loans to total loans (3)               .48%          .24%          .36%           .40%          .27%
</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.


                                       1
<PAGE>



                             REPORT TO STOCKHOLDERS


On May 7, 1999,  Wake Forest Federal  Savings and Loan  Association  formed Wake
Forest Bancshares, Inc. as a stock holding company parent of the Association. As
a part of the  reorganization,  each outstanding  share of Association's  common
stock was  converted  into one share of common stock of the Company.  Holders of
the Association's  common stock became holders of all of the outstanding  shares
of the  Company's  common  stock.  The Company is majority  owned by Wake Forest
Bancorp,  M.H.C., the Association's  mutual holding company.  The reorganization
into the  "two-tier"  mutual  holding  company  structure  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 new structure  provides us with
enhanced operating opportunities unavailable to a standalone thrift which may be
pursued in the future.

The Board of Directors and management of Wake Forest  Bancshares,  Inc.  primary
commitment is to maximize  shareholder value by building a strong and profitable
institution.   This  report   demonstrates  that  during  1999,  our  continuing
commitment to that goal was achieved.  The Company  reported  record earnings in
1999 of $1.2  million,  or $1.02 per  share.  Both  return on assets  and equity
increased during the current year. The Association's loan portfolio increased by
approximately  11% during the year and asset quality continues to remain strong.
The Company declared regular dividends of $0.12 per share during each quarter of
the current year, a generous 47% of total 1999 earnings.

Loan demand  remains very strong in our primary  lending area of Wake,  Franklin
and  Granville  counties and  management  is committed to continuing to grow the
Association's  loan  portfolio  in a prudent  manner.  We also  intend to remain
competitive   with  our  deposit   products  to  ensure   continued  growth  and
profitability.  We, the  management,  directors and employees,  are committed to
serving our local market as a community-oriented financial institution. We thank
each  stockholder  for  investing  in the  Company  and  are  grateful  for  the
opportunity to enhance the value of your  investment  through the safe and sound
operation of the Company.  We encourage your comments and  suggestions and truly
appreciate your support and business.


                                          Respectfully,

                                          /s/ Anna O. Sumerlin
                                          ----------------------------
                                          Anna O. Sumerlin
                                          President & Chief Executive Officer

                                       2
<PAGE>


WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                                     GENERAL

The Board of  Directors  of Wake Forest  Federal  Savings  and Loan  Association
("Wake Forest Federal" or the  "Association")  approved an Agreement and Plan of
Reorganization  (the "Plan of Reorganization") on November 16, 1998. The Plan of
Reorganization  provided for the establishment of Wake Forest  Bancshares,  Inc.
(the  "Company")  as a stock  holding  company  parent of the  Association.  The
Company is majority owned  (approximately  53%) by Wake Forest Bancorp,  M.H.C.,
(the "MHC") the Association's  mutual holding company.  The reorganization  into
the "two-tier"  mutual holding  company  structure  (the  "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 Company was consummated on May 7, 1999.

As a part of the Reorganization,  each outstanding share of Association's common
stock was converted into one share of common stock, par value $.01 per share, of
the  Company,  and the  holders of the  Association's  common  stock  became the
holders  of  all of the  outstanding  shares  of  the  Company's  common  stock.
Accordingly,  as a result  of the  Reorganization,  the  Association's  minority
shareholders became minority shareholders of the Company. The Company was formed
solely for the  purpose of becoming a savings  and loan  holding  company and is
regulated  by the  Office of Thrift  Supervision  (the  "OTS").  It had no prior
operating  history.  The  Reorganization  had no impact on the operations of the
Association  or the  MHC.  The  Association  continues  to  operate  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 capitalized the Company with $100,000.
Future  capitalization of the Company will depend upon dividends declared by the
Association  based on future earnings,  or the raising of additional  capital by
the Company through a future issuance of securities, debt or by other means. The
Board of  Directors  of the  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
Company's outstanding voting stock.

The  Reorganization was treated similar to a pooling of interests for accounting
purposes.  Therefore,  the  consolidated  capitalization,  assets,  liabilities,
income and expenses of the 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 Company's
books at their historical recorded values.

The MHC's Board of Directors,  which is currently the same as the  Association's
and the  Company's  Board of  Directors,  will  generally be able to control the
outcome  of most  matters  presented  to the  stockholders  of the  Company  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 OTS.



                                       3
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                                     GENERAL

The Company  conducts no business  other than holding stock in the  Association,
investing dividends received from the Association, repurchasing its common stock
from  time to  time,  and  distributing  dividends  on its  common  stock to its
shareholders.  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 fees 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 and changes in financial position at and
for the years ended September 30, 1999 and 1998.

                               FINANCIAL CONDITION

Total  assets  decreased  by $2.0 million  during  1999,  from $74.4  million at
September 30, 1998 to $72.4 million at September 30, 1999. The decrease in total
assets resulted  primarily from a decrease of $2.4 million in customer deposits.
Total  investments,  including  short term  interest-earning  deposits  and U.S.
Treasury and agency  obligations  decreased  by $7.9 million  during the current
year,  primarily  as a  result  of the  net  growth  of the  Association's  loan
portfolio  and a  decrease  in  customer  deposits.  The  investment  securities
portfolio,  which  amounted to $3.8  million at  September  30,  1999,  contains
available for sale  securities  with net unrealized  gains of $762,650.  The net
gain reflects a decrease of approximately $6,800 over the net unrealized gain on
available for sale  securities  at September 30, 1998,  primarily as a result of
unrealized losses on certain U.S. Treasury and agency bonds during 1999.

Loans receivable  increased by approximately $6.1 million during 1999 from $55.4
million at  September  30, 1998 to $61.5  million at September  30,  1999.  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 its  population  base  into
surrounding communities such as Wake Forest.

Customer  deposits  decreased  by  approximately  $2.4  million  during 1999 and
totaled $57.7 million at September 30, 1999. The decrease was planned because of
the excess liquidity that the Association held for the greater part of the year.
When  overall  interest  rates  began to rise  during the  current  period,  the
Association  allowed a certain amount of maturing  deposits to leave rather than
match rates offered by  competition.  During the last quarter,  the  Association
began to more aggressively price its deposits to meet rising loan demand.


                                       4
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                               FINANCIAL CONDITION

The Company had no outstanding  borrowings  during 1999 or 1998,  other than the
loan by the Employee  Stock  Ownership Plan of the  Association  (the "ESOP") to
purchase  shares of stock in the  Company,  which is shown as a liability of the
Company. The Company has borrowing capacity through the Association's ability to
borrow  funds from the  Federal  Home Loan Bank (the  "FHLB") of  Atlanta.  This
capacity is currently set at 12% of the Association's  total assets,  subject to
available collateral.

The  Company's  return on  average  assets was 1.62% and 1.28% and its return on
average equity was 8.83% and 7.26% for 1999 and 1998, respectively. The increase
in the returns on average  assets and average  equity  during 1999 was primarily
due to a change in the volume and mix of the Company's  interest earning assets.
During the current period, the Association's loan portfolio  increased and funds
on deposit at the Federal Home Loan Bank of Atlanta  decreased in  comparison to
average balances maintained in 1998. The overall increase in the volume of loans
outstanding and as a result,  interest earning assets, caused interest income to
rise during 1999.

The  Company  and  the   Association   are  required  to  meet  certain  capital
requirements  as  established  by the OTS. At September  30,  1999,  all capital
requirements were met. (See Note 11 to the consolidated financial statements).

                              RESULTS OF OPERATING

Net Income.  The Company's net income for the years ended September 30, 1999 and
1998 was $1,202,550 and $1,060,900,  respectively. Net income in 1999 was higher
than the earnings  reported in 1998  primarily  due to an increase in the volume
and a change in the mix of interest  earning assets,  with higher yielding loans
comprising a greater percentage of interest earning assets during 1999.

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 $265,900 or 9.13% to $3.2 million for the year
ended  September  30, 1999 from $2.9 million  reported in 1998.  The rise in net
interest income during 1999 was attributable primarily to an overall increase in
interest  earnings  assets,  with the  greatest  increase  occurring  in  higher
yielding  loans.  The  average  balance  of  interest  earning  assets and loans
receivable   increased  by   approximately   $4.9  million  and  $6.9   million,
respectively,  during  1999.  The  increase  in the volume of loans  outstanding
during 1999  allowed net interest  income to rise despite a slight  narrowing in
interest rate spread. The Company's interest rate spread decreased from 3.39% in
1998 to 3.38% in 1999.

                                       5
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------


                              RESULTS OF OPERATING

Interest  Income.  Total interest income increased to $6.2 million for 1999 from
$6.0  million in 1998,  an increase  of  $220,650.  The rise in interest  income
during 1999 was primarily attributable to a $6.9 million increase in the average
balance of loans  outstanding in 1999.  Interest  income rose despite a 28 basis
point decline in the Company's  overall yield on interest  earning  assets which
was 8.47% in 1999 as compared with 8.75% in 1998. A significant dollar amount of
the Association's  loan portfolio is tied to prime,  which decreased by 75 basis
points in the fall of 1998 before rising by 50 basis points during the summer of
1999.

Interest Expense.  Total interest expense decreased to $3.0 million in 1999 from
$3.1 million in 1998,  a decrease of $45,250.  During  1999,  the  Association's
average balance of outstanding  deposits increased by approximately $2.2 million
from 1998. However, during 1999, the Association's cost of funds decreased by 27
basis point,  from 5.36% in 1998 to 5.09% in 1999. The decrease in cost of funds
and corresponding decrease in interest expense was directly related to a decline
in general  market  rates  during the greater  part of 1999.  The decline in the
Association's  cost of funds more than offset the added interest expense created
by an increase in average outstanding deposits during 1999.

Provision for Loan Losses.  There were no provisions for loan losses during 1999
or 1998. 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 the Association'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 non-performing  loans,  defined as loans past due 90
days or  more,  are  relatively  insignificant  as  percentage  of  total  loans
outstanding  and  amounted  to .48% and .24% at  September  30,  1999 and  1998,
respectively.  Management believes that such loans are adequately collateralized
and that the Association's loan loss allowances are adequate to absorb the loss,
if any, that might result from foreclosure.

Noninterest  Income.  Noninterest income amounted to $41,750 and $33,600 in 1999
and 1998, respectively. Noninterest income consists primarily of service charges
and fees associated with the Association's loan and deposit accounts.



                                       6
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                              RESULTS OF OPERATING

Noninterest  Expense.   Noninterest  expense  consists  primarily  of  operating
expenses for compensation and related  benefits,  occupancy,  federal  insurance
premiums,  OTS operating assessments,  and data processing charges.  Noninterest
expenses amounted to $1,274,950 and $1,264,150 in 1999 and 1998, respectively.

Compensation and related benefits increased from $698,700 in 1998 to $748,550 in
1999.  The increase was primarily  due to annual  increases in base salaries and
related bonuses and by the addition of two new employees during 1999.

Occupancy expense,  federal insurance premiums, OTS operating  assessments,  and
data  processing  expense changed  nominally from 1998 to 1999.  Other operating
expense  decreased from $368,600 in 1998 to $323,300  during 1999, a decrease of
$45,300. The decrease in other operating expense was due primarily to a decision
by management in 1999 to allocate additional  professional and board of director
expenses to the MHC. The allocations  appropriately reflect the costs associated
with the mutual holding company's majority ownership in the Company.

Income  Taxes.  The Company's  effective  income tax rate was 38.1% and 36.9% in
1999 and 1998, respectively. The differences in rates were due to changes in the
components of permanent tax differences.


                     IMPACT OF INFLATION AND CHANGING PRICES

The  consolidated  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 Company are  primarily  monetary in nature and changes in interest  rates
have a greater  impact  on the  Company's  performance  than do the  effects  of
inflation.


                                       7
<PAGE>

                                  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  (changes in volume  multiplied  by
changes in rates).



<TABLE>
<CAPTION>
                                                           YEAR ENDED SEPTEMBER 30,                    YEAR ENDED SEPTEMBER 30,
                                                                1999 VS. 1998                                  1998 VS 1997
                                                ----------------------------------------    ----------------------------------------
                                                  INCREASE (DECREASE) ATTRIBUTABLE TO          INCREASE (DECREASE) ATTRIBUTABLE TO
                                                ----------------------------------------    ----------------------------------------
                                                                        RATE/                                      RATE/
                                                VOLUME      RATE       VOLUME      NET      VOLUME       RATE     VOLUME      NET
                                                ------      ----       ------      ---      ------       ----     -------     ---
                                                                                   (IN THOUSANDS)

<S>                                              <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Assets:
    Interest-earnings assets:
        Interest-bearing deposits ..........     $ (79)     $ (71)     $   8      $(142)     $ 252      $  14      $   9      $ 275
        Investment securities ..............       (27)        20         (3)       (10)        19        (11)        (2)         6
        Loans receivable ...................       671       (263)       (35)       373        304        201         14        519
                                                 -----      -----      -----      -----      -----      -----      -----      -----
              Total ........................       565       (314)       (30)       221        575        204         21        800
                                                 -----      -----      -----      -----      -----      -----      -----      -----
Liabilities:
    Interest-bearing liabilities:
        ESOP debt ..........................     $  (5)     $  (2)     $  --      $  (7)     $  (5)     $  --      $  --      $  (5)
        Passbook savings ...................         3         --         --          3         10         --         --         10
        NOW and MMDA accounts ..............        47        (20)        (3)        24         (5)        (7)        --        (12)
        Certificates of deposit ............        47       (110)        (2)       (65)       492         (3)        (1)       488
                                                 -----      -----      -----      -----      -----      -----      -----      -----
              Total ........................        92       (132)        (5)       (45)       492        (10)        (1)       481
                                                 -----      -----      -----      -----      -----      -----      -----      -----
              Net Interest income ..........     $ 473      $(182)     $ (25)     $ 266      $  83      $ 214      $  22      $ 319
                                                 =====      =====      =====      =====      =====      =====      =====      =====

</TABLE>
                                       8
<PAGE>

                         AVERAGE BALANCES, INTEREST, YIELDS AND COSTS

     The  following  table  sets  forth  certain  information  relating  to  the
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, 1999                    1999                           1998
                                             -------------------------   ----------------------------   ----------------------------
                                                                                             AVERAGE                         AVERAGE
                                                 ACTUAL                  AVERAGE              YIELD/    AVERAGE               YIELD/
                                                BALANCE     YIELD/COST   BALANCE    INTEREST   COST     BALANCE     INTEREST   COST
                                                -------     ----------   -------    -------- -------    -------     --------  ------
<S>                                             <C>         <C>          <C>          <C>    <C>         <C>        <C>     <C>
                                                                                  (DOLLARS IN THOUSANDS)
Assets:
    Interest-earnings assets:
        Interest-bearing deposits.............. $ 5,827       5.25%      $11,169      $  557    4.99%    $12,588    $  699     5.55%
        Investment securities..................   3,808       5.64%        2,974         171    5.75%      3,500       181     5.17%
        Loans receivable(1)....................  61,467       8.65%       59,124       5,476    9.26%     52,257     5,103     9.77%
                                                -------                  -------      ------             -------    ------
    Total interest-earning assets..............  71,102       8.24%       73,267      $6,204    8.47%     68,345     5,983     8.75%
    Non-interest-earning assets................   1,294                    1,154      ------               3,109    ------
                                                -------                  -------                         -------
           Total............................... $72,396                  $74,421                         $71,454
                                                =======                  =======                         =======
Liabilities and retained earnings:
    Interest-bearing liabilities:
        ESOP Debt.............................. $   206       8.25%      $   238          19    7.98%    $   294    $   26     8.50%
        Passbook accounts......................   3,554       3.00%        3,433         103    3.00%      3,338       100     3.00%
        NOW and MMDA accounts..................   9,336       3.90%        9,565         327    3.42%      8,289       303     3.66%
        Certificates of deposit................  44,402       5.35%       46,226       2,578    5.58%     45,423     2,643     5.82%
                                                -------                  -------      ------             -------    ------
    Total interest-bearing liabilities.........  57,498       4.98%       59,462      $3,027    5.09%     57,344    $3,072     5.36%
                                                                                      ------                        ------
    Non interest-bearing liabilities...........   1,430                    1,333                           1,552
    Stockholders' Equity.......................  13,468                   13,626                          12,558
                                                -------                  -------                          ------
            Total...............................$72,396                  $74,421                         $71,454
                                                =======                  =======                         =======
    Net interest income and interest
        rate spread (2).........................              3.26%                   $3,177      3.38%               $2,911   3.39%
                                                                                      ======                          ======
    Net yield on interest-earning
        assets(3)...............................              4.21%                               4.34%                        4.26%
    Ratio of interest-earning assets
        to interest-bearing liabilities.........            123.66%                             123.22%                      119.18%

- --------------------
(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 divided by average interest-earning assets.


</TABLE>








                                       9
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                         CAPITAL RESOURCES AND LIQUIDITY

The Company  (the  Association,  previous to the  Company's  formation on May 7,
1999)  declared  dividends  of $.12 per  share  for each  quarter  during  1999.
Although the Company anticipates that it will continue to declare cash dividends
on a regular basis, the Board of Directors will review its policy on the payment
of dividends on an ongoing  basis,  and such payment may be subject to dividends
received  from the  Association  to the Company,  future  earnings,  cash flows,
capital needs, and regulatory restrictions.

The  objective  of  the  Company'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 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 current year, cash, a significant  source of liquidity,  decreased by
approximately $9.8 million,  and amounted to $6.5 million at September 30, 1999.
Cash flow resulting from internal  operating  activities  provided  increases of
$1.4 million in cash during the year ended  September 30, 1999.  Cash flows from
investing activities utilized $7.8 million in cash during the current year, with
a net  growth in loans of $6.0  million  being the  primary  use.  During  1999,
financing  activities  also utilized  cash.  Total  financing  activities of the
Company  required  $3.4 million in cash,  with net deposit  withdrawals  of $2.4
million creating the largest use. 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 FHLB of Atlanta, currently equal to
approximately $8.5 million.  Cash provided by operating and financing activities
is used to  originate  new loans to  customers,  to maintain  the  Association's
liquid  investment  portfolios,  and to meet short term liquidity  requirements.
During 1999, the Association purchased  approximately $2.3 million in investment
securities and had $1.5 million in investment  securities  mature.  In addition,
the  Association  purchases  short term  interest  earning  time  deposits  with
maturities  of 30 days to 364 days from the FHLB of Atlanta.  At  September  30,
1999, cash in the Company's  consolidated balance sheet includes $1.5 million in
time deposits which all mature prior to December 31, 1999.

OTS regulated institutions,  including the Association, are required to maintain
a specified  liquidity ratio  (presently  4.0%) of cash 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, 1999, as computed
under OTS  regulations,  was in excess of such  requirements.  Given its current
liquidity  and its ability to borrow from the Federal Home Loan Bank of Atlanta,
the  Company  believes  that it will have  sufficient  funds  available  to meet
anticipated future loan commitments,  unexpected deposit withdrawals,  and other
cash requirements.



                                       10
<PAGE>
WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------


                   ASSET/LIABILITY MANAGEMENT AND MARKET RISK

Interest  rate risk can have a  material  market  risk  impact on the  operating
results of the Company due to the potential of economic  losses  associated with
future changes in interest  rates.  These economic  losses can be reflected as a
loss of future net interest  income and/or loss of current fair market values of
interest  sensitive  financial  instruments.  Interest  rate  risk  is the  most
significant market risk affecting the Company.

Other types of market risk,  such as foreign  currency and commodity price risk,
do not arise in the  normal  course of the  Company's  business  activities.  In
addition,  the Company does not  currently  engage in trading  activities or use
derivative  instruments to control  interest rate risk. The Company's  asset and
liability  management  objectives are to (i) improve the rate sensitivity of its
interest-earning  assets in relation to interest-bearing  liabilities,  and (ii)
maintain an appropriate ratio of interest-sensitive assets to interest-sensitive
liabilities with comparable  maturities.  Management  realizes certain risks are
inherent and that the goal is to minimize interest rate risk.

In the absence of other factors, the Company'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.
Conversely,  Company's  yields and cost of funds will decrease when market rates
decline. The Company is able to manage these swings to some extent by attempting
to control the  maturities  or  repricing  adjustments  of its  interest-earning
assets  and  interest-bearing  liabilities  over  given  periods  of  time.  The
Company'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 the
Company's interest-bearing  liabilities subject to repricing exceed the level of
interest-earning  assets which will mature or reprice, has a favorable impact on
the Company's net interest  income.  Conversely,  an increase in general  market
rates will tend to adversely affect the Company's net interest income.

In order to minimize the  potential  effects of adverse  material and  prolonged
increases or decreases in market  interest  rates on the  Company's  operations,
management has implemented an  asset/liability  program  designed to improve the
Company's interest rate gap. The program primarily emphasizes the origination of
balloon and other short term loans,  such as construction and home equity loans,
that are held for  investment  purposes.  In  addition,  the program  emphasizes
investing  in  short  or  intermediate  term  investment  securities,   and  the
solicitation  of  checking  or  transaction  deposit  accounts  which  are  less
sensitive to changes in interest rates and can be repriced rapidly.

The Board of Directors is  responsible  for reviewing  the  Company's  asset and
liability  policies.  On a quarterly basis, the Board reviews interest rate risk
and trends.  Management  of the Company is  responsible  for  administering  the
policies  established by the Board with respect to asset and liability goals and
strategies.

The following  Market Risk Analysis table  reflects  maturities of interest rate
sensitive assets and liabilities over the next five years.



                                       11
<PAGE>

                             MARKET RISK ANALYSIS

<TABLE>
<CAPTION>
                                                                 EXPECTED MATURITY DATE
                            --------------------------------------------------------------------------------------------------
                                                                YEAR ENDED SEPTEMBER 30,
                            --------------------------------------------------------------------------------------------------
                                2000         2001         2002         2003       2004     THEREAFTER    TOTAL      FAIR VALUE
                                ----         ----         ----         ----       ----     ----------    -----      ----------
<S>                         <C>          <C>          <C>          <C>        <C>          <C>        <C>           <C>
Assets:
  Loans - fixed:
    Balance                 $15,988,000  $ 1,130,900  $   536,550  $   38,050  $   48,950  $4,046,550  $21,789,000  $21,980,500
    Interest Rate                 8.73%        9.25%        9.24%       9.46%      10.89%       9.66%        8.94%           -
  Loans - variable (1):
    Balance                   9,995,850    8,082,200   14,922,050   3,667,000   2,975,700      35,500   39,678,300   39,678,300
    Interest rate                 8.57%        8.84%        8.32%       8.49%       8.13%       8.25%        8.49%           -
  Investments (2):
    Balance                   6,622,500    2,250,000           -           -           -           -     9,635,150    9,635,150
    Interest rate                 5.32%        5.44%           -           -           -           -         5.35%           -
Liabilities:
  Deposits (3):
    Balance                  12,890,050           -            -           -           -           -    12,890,050   12,890,050
    Interest rate                 3.67%           -            -           -           -           -         3.67%           -
  Deposits - certificates:
    Balance                  26,050,500   11,570,200    2,166,050   2,220,500   2,395,200          -    44,402,450   45,032,950
    Interest rate                 5.21%        5.30%        6.01%       5.80%       5.58%          -         5.35%           -
</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
(3)  Includes passbook accounts, NOW accounts and money market accounts







                                       12
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                                 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  may recognize  "00" as the year 1900 rather than the year 2000.  Like
most financial service providers,  the Company and its operations are subject to
risk for the Year 2000  Problem due to the nature of its  financial  information
processing.

Software,  hardware,  and equipment both within and outside the Company'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) may
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 Company
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 Company 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 Company'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 Company'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 Company.
The Company has been monitoring the progress of third party software vendors who
have been  addressing  the  matter,  and has tested  changes  provided  by these
vendors.




                                       13
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------


                                 YEAR 2000 ISSUE

A committee of senior officers of the Company was formed to evaluate the effects
that the upcoming  Year 2000 issue could have on computer  programs  utilized by
the Company. The Company'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 was completed in June 1999.

     (5)  Implementation.  Components certified as Year 2000 compliant and moved
          to production. This phase was completed in June 1999.

Third party vendors provide the majority of software used by the Company. All of
the Company's vendors are aware of the Year 2000 situation, and each has assured
the  Company  that its  software  is now Year 2000  compliant.  Testing  for the
critical  applications began in April 1998. The Company utilizes the services 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 Company has been completed to verify  compliance
for its  application  and usage.  The Company  presently  believes that with the
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 Company.  However,  if such modifications and conversions have
remaining  undetected  bugs,  the Year 2000 Problem  could have an impact on the
operations of the Company.

The  Company's  business  resumption  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 Company  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 into the software once the date issues are resolved.

In  addition,  monitoring  and  managing  the Year 2000  project has resulted in
additional  direct and  indirect  costs to the  Company.  Direct  costs  include
charges by third  party  software  vendors for  product  enhancements  and costs
involved in testing software  products for Year 2000 compliance.  Indirect costs
principally  consist of the time  devoted by existing  employees  in  monitoring
software vendor progress,  testing enhanced  software  products and implementing
any necessary contingency plans.


                                       14
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------

                                 YEAR 2000 ISSUE

The Company has spent  approximately  $92,000 on Year 2000 related costs to date
and estimates that it will spend an additional $12,000 for Year 2000 compliance.
Both direct and  indirect  costs of  addressing  the Year 2000  Problem  will be
charged to earnings as  incurred.  The Company  does not believe that such costs
will have a material effect on its results of operations.  However, there can be
no guarantee  that the systems of other vendors on which the  Company's  systems
rely will be Y2K  compliant,  and thus  have a  material  adverse  effect on the
Company.

The  remaining  costs of the project and the  Company's  assertion  of being Y2K
compliant 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 ability to
locate and  correct  all  relevant  computer  codes,  power and  telephone  line
failures, and similar uncertainties.

                          FUTURE REPORTING REQUIREMENTS

The  Financial  Accounting  Standards  Board  ("FASB")  has issued  Statement of
Financial  Accounting  Standards  ("SFAS") No. 133,  Accounting  for  Derivative
Instruments and Hedging Activities.  The statement, which is effective for years
beginning after June 15, 2000,  establishes  accounting and reporting  standards
for  derivative  instruments  and for hedging  activities.  It requires  that an
entity  recognize  all  derivatives  as  either  assets  or  liabilities  in the
statement of financial position and measure those instruments at fair value. The
Company  does not  believe  that the  statement  will  have  any  impact  on its
financial  position or operating  results because the Company does not currently
hold or intend to invest in derivative instruments.

                               RECENT LEGISLATION

Landmark financial services  legislation,  titled the "Graham-Leach  Bliley Act"
was signed into law by President  Clinton on November 12, 1999.  The Act removes
many of the barriers between banking, insurance, and investment banking. It also
provides  for  significant  changes  in how the  Federal  Home Loan Bank  system
operates and will allow for improved access to the system's  credit  facilities.
The Act also  prevents  unitary  thrift  holding  companies  from  being sold to
commercial firms and provides expanded powers for mutual holding companies.  The
Company  has not  reviewed  all  aspects  of the  Act,  but  believes  that  the
legislation  will not have a material  impact on the current  operations  of the
Company.


                                       15
<PAGE>

WAKE FOREST BANCSHARES, INC.

MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------------------------------------------


                           FORWARD LOOKING STATEMENTS

Forward-looking  statements based on management's current views and assumptions,
are made in certain  areas of this  Management's  Discussion  and  Analysis  and
elsewhere  in this  report to  shareholders.  These  statements,  consisting  of
estimates  with respect to the financial  condition,  results of operations  and
other  business of the Company  are subject to certain  risks and  uncertainties
that could cause actual results to differ materially from historical results and
those presently anticipated or projected.  The words "aim," "believe," "expect,"
"anticipate,"  "intend," and  "estimate"  and other  expressions  which indicate
future events and trends identify forward-looking statements.  Among the various
factors  which  could  cause  actual  results  to differ  materially  from those
estimates  include changes in general and local economic  conditions,  demand in
the Company's local real estate market,  legislative and regulatory  conditions,
and an adverse interest rate environment.


                                       16
<PAGE>



                          INDEPENDENT AUDITOR'S REPORT





To the Board of Directors
Wake Forest Bancshares, Inc.
Wake Forest, North Carolina


We have audited the accompanying  consolidated statements of financial condition
of Wake Forest Bancshares, Inc. and subsidiary as of September 30, 1999 and 1998
and the related  consolidated  statements of income,  stockholders'  equity, and
cash  flows  for the  years  then  ended.  These  financial  statements  are the
responsibility of the Company'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 Bancshares,  Inc.
and  subsidiary  as of  September  30,  1999 and 1998 and the  results  of their
operations  and their cash flows for the years  then  ended in  conformity  with
generally accepted accounting principles.




Raleigh, North Carolina                            /s/  McGladrey & Pullen, LLP
October 27, 1999

                                       17
<PAGE>



WAKE FOREST BANCSHARES, INC.

STATEMENTS OF CONSOLIDATED FINANCIAL CONDITION
SEPTEMBER 30, 1999 AND 1998

<TABLE>
<CAPTION>

ASSETS                                                                             1999                1998
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>                         <C>

Cash:

   Interest-bearing deposits                                               $         5,827,000         $14,378,700
   Noninterest-bearing deposits                                                        674,050             932,650
                                                                           ----------------------------------------
                                                                                     6,501,050          15,311,350
                                                                           ----------------------------------------
Investment securities (Note 2):
   Available for sale, at market value                                               3,527,750           2,785,100
   FHLB stock                                                                          280,400             364,100
Loans receivable, net (Note 3)                                                      61,467,300          55,363,450
Accrued interest receivable                                                            101,850              25,550
Property and equipment, net (Note 4)                                                   452,000             459,550
Prepaid expenses and other assets                                                       65,200              51,350
                                                                           ----------------------------------------
        Total assets                                                       $        72,395,550         $74,360,450
                                                                           ========================================

LIABILITIES AND EQUITY
Liabilities:
   Deposits (Note 5)                                                       $        57,653,900         $60,037,950
   Accounts payable and accrued expenses                                               387,350             303,200
   Dividends payable                                                                   143,700             145,900
   Note payable - ESOP (Note 9)                                                        206,000             264,850
   Deferred income taxes (Note 10)                                                     160,800             170,600
   Redeemable common stock held by the ESOP, net of
      unearned ESOP shares (Note 9)                                                    375,950             270,750
                                                                           ----------------------------------------
        Total liabilities                                                           58,927,700          61,193,250
                                                                           ----------------------------------------
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 1,215,862 shares                                                           12,150              12,150
   Additional paid-in-capital                                                        4,843,600           4,772,800
   Accumulated other comprehensive income                                              472,900             477,100
   Retained  earnings, substantially restricted (Note 11)                            8,490,850           7,905,150
   Less: Treasury stock acquired (Note 11)                                           (351,650)                  --
                                                                           ----------------------------------------
        Total stockholders' equity                                                  13,467,850          13,167,200
                                                                           ----------------------------------------
                                                                           $        72,395,550         $74,360,450
                                                                           ========================================

</TABLE>

See Notes to Consolidated Financial Statements.



                                       18
<PAGE>


WAKE FOREST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED SEPTEMBER 30, 1999 AND 1998

<TABLE>
<CAPTION>

                                                                                   1999               1998
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>                         <C>
Interest and dividend income:
   Loans                                                                   $         5,476,150         $5,103,450
   Investment securities                                                               171,200            180,950
   Interest-bearing deposits                                                           556,550            698,850
                                                                           ---------------------------------------
                                                                                     6,203,900          5,983,250
                                                                           ---------------------------------------
Interest expense:
   Deposits (Note 5)                                                                 3,007,350          3,046,000
   Borrowings                                                                           19,350             25,950
                                                                           ---------------------------------------
                                                                                     3,026,700          3,071,950
                                                                           ---------------------------------------
              NET INTEREST INCOME                                                    3,177,200          2,911,300
                                                                           ---------------------------------------
Noninterest income                                                                      41,750             33,600
                                                                           ---------------------------------------
Noninterest expense:
   Compensation and benefits (Notes 6, 7, 8, and 9)                                    748,550            698,700
   Occupancy                                                                            39,900             40,900
   Federal insurance premiums and operating assessments                                 59,850             55,300
   Data processing and outside service fees                                            103,350            100,650
   Other operating expense                                                             323,300            368,600
                                                                           ---------------------------------------
                                                                                     1,274,950          1,264,150
                                                                           ---------------------------------------
              INCOME BEFORE INCOME TAXES                                             1,944,000          1,680,750
                                                                           ---------------------------------------
Income taxes (Note 10):
   Current                                                                             748,650            642,500
   Deferred                                                                            (7,200)           (22,650)
                                                                           ---------------------------------------
                                                                                       741,450            619,850
                                                                           ---------------------------------------
              NET INCOME                                                   $         1,202,550         $1,060,900
                                                                           =======================================
Basic earnings per share                                                   $              1.02         $     0.91
                                                                           =======================================
Diluted earnings per share                                                 $              1.02         $     0.89
                                                                           =======================================
Dividends paid per share                                                   $              0.48         $     0.46
                                                                           =======================================
</TABLE>


See Notes to Consolidated Financial Statements.



                                       19
<PAGE>


WAKE FOREST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1999 AND 1998

<TABLE>
<CAPTION>

                                                                                            ADDITIONAL
                                                                          COMMON             PAID IN
                                                                           STOCK             CAPITAL
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                    <C>                    <C>
Balance at September 30, 1997 .....................................    $  11,900              $  4,592,750
   Comprehensive income:
      Net income for 1998 .........................................          --                        --
      Net change in unrealized gain on securities .................          --                        --
           TOTAL COMPREHENSIVE INCOME
      Contributions to ESOP (Note 9) ..............................          --                    55,000
      Market value adjustment for redeemable common stock
        held by ESOP ..............................................          --                        --
      Issuance of stock to the RRP (Note 7) .......................         200                   283,400
      Deferral of RRP shares issued but not earned (Note 7) .......                              (222,200)
      Amortization of earned RRP shares (Note 7) ..................          --                    33,100
      Stock options exercised (2,414 shares) ......................          50                    30,750
      Cash dividends ($0.46 per share) ............................          --                        --
                                                                       ----------------------------------
Balance at September 30, 1998 .....................................      12,150                 4,772,800
   Comprehensive income:
      Net income for 1999 .........................................          --                        --
      Net change in unrealized (loss) on securities ...............          --                        --
           TOTAL COMPREHENSIVE INCOME
      Contributions to ESOP (Note 9) ..............................          --                    14,050
      Market value adjustment for redeemable common stock
        held by ESOP ..............................................          --                        --
      Amortization of earned RRP shares (Note 7) ..................                                56,750
      Cash dividends ($0.48 per share) ............................          --                        --
      Acquisition of 25,400 shares of common stock for the treasury          --                        --
                                                                      -----------------------------------
Balance at September 30, 1999 .....................................   $  12,150              $  4,843,600
                                                                      ===================================
</TABLE>


See Notes to Consolidated Financial Statements.



                                       20
<PAGE>


<TABLE>
<CAPTION>

                                                                         ACCUMULATED
                                                                            OTHER                        TREASURY
                                                                        COMPREHENSIVE     RETAINED         STOCK
                                                                           INCOME         EARNINGS        ACQUIRED       TOTAL
                                                                    ---------------------------------------------------------------
<S>                                                                   <C>             <C>              <C>           <C>
Balance at September 30, 1997 .....................................   $    334,950    $  7,181,600     $        --   $ 12,121,200
   Comprehensive income:
      Net income for 1998 .........................................             --       1,060,900              --      1,060,900
      Net change in unrealized gain on securities .................        142,150             --               --        142,150
                                                                                                                       ----------
           TOTAL COMPREHENSIVE INCOME .............................                                                     1,203,050
                                                                                                                       ----------
      Contributions to ESOP (Note 9) ..............................             --             --              --         55,000
      Market value adjustment for redeemable common stock
         held by ESOP                                                           --        206,050              --        206,050
         Issuance of stock to the RRP (Note 7)                                  --            --               --        283,600
         Deferral of RRP shares issued but not earned (Note 7)                  --            --               --       (222,200)
         Amortization of earned RRP shares (Note 7)                             --            --               --         33,100
         Stock options exercised (2,414 shares)                                 --            --               --         30,800
         Cash dividends ($0.46 per share)                                       --      (543,400)              --       (543,400)
                                                                          ---------------------------------------------------------
Balance at September 30, 1998 .....................................        477,100      7,905,150              --     13,167,200
   Comprehensive income:
      Net income for 1999 .........................................             --     1,202,550               --      1,202,550
      Net change in unrealized (loss) on securities ...............         (4,200)           --               --         (4,200)
           TOTAL COMPREHENSIVE INCOME .............................                                                    1,198,350
      Contributions to ESOP (Note 9) ..............................             --            --               --         14,050
      Market value adjustment for redeemable common stock
        held by ESOP                                                            --       (46,350)              --        (46,350)
      Amortization of earned RRP shares (Note 7)                                --            --               --         56,750
      Cash dividends ($0.48 per share)                                          --      (570,500)              --       (570,500)
      Acquisition of 25,400 shares of common stock for the treasury             --            --         (351,650)      (351,650)
                                                                        -----------------------------------------------------------
Balance at September 30, 1999 ....................................       $ 472,900   $  8,490,850    $   (351,650)  $ 13,467,850
                                                                        ===========================================================

</TABLE>


                                       21
<PAGE>


WAKE FOREST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1999 AND 1998

<TABLE>
<CAPTION>
                                                                                      1999               1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>                        <C>
Cash Flows From Operating Activities

   Net income                                                              $         1,202,550        $ 1,060,900
   Adjustments to reconcile net income to net
       cash provided  by operations:
      Depreciation                                                                      33,200             35,700
      Amortization of premiums (discounts) on investments                                  550            (11,650)
      Amortization of unearned RRP shares                                               56,750             56,750
      Amortization of unearned ESOP shares                                              58,850             58,850
      ESOP compensation expense credited to
        paid-in-capital                                                                 14,050             55,000
      Deferred income taxes                                                             (7,200)           (22,650)
      Changes in assets and liabilities:
        (Increase) decrease in:
           Accrued interest receivable                                                 (76,300)             9,850
           Prepaid expenses and other assets                                           (13,850)           (11,350)
        Increase (decrease) in:
           Accounts payable and accrued expenses                                        84,150             31,300
                                                                           ---------------------------------------
              NET CASH PROVIDED BY OPERATING ACTIVITIES                              1,352,750          1,262,700
                                                                           ---------------------------------------


Cash Flows From Investing Activities
   Principal collected on  loans                                                    45,803,000         31,343,900
   Mortgage loans purchased                                                            (70,000)           (90,000)
   Loans originated                                                                (51,836,850)       (32,944,850)
   Purchase of FHLB time deposits                                                   (3,500,000)                --
   Maturities of FHLB time deposits                                                  2,500,000                 --
   Purchase of available for sale investment securities                             (2,250,000)          (499,500)
   Maturities of available for sale investment securities                            1,500,000          1,000,000
   Redemption of FHLB stock                                                             83,700                 --
   Purchases of property and equipment                                                 (25,650)            (3,100)
                                                                           ---------------------------------------
              NET CASH USED IN INVESTING ACTIVITIES                                 (7,795,800)        (1,193,550)
                                                                           ---------------------------------------

</TABLE>

See Notes to Consolidated Financial Statements.



                                       22
<PAGE>


<TABLE>
<CAPTION>




                                                                                   1999               1998

- -------------------------------------------------------------------------------------------------------------------
Cash Flows From Financing Activities

<S>                                                                        <C>                       <C>
   Cash dividends paid                                                     $         (572,700)       $   (516,600)
   Payments received on exercised options                                                  --              30,800
   Principal payments on ESOP note payable                                            (58,850)            (58,850)
   Purchase of treasury stock                                                        (351,650)                 --
   Net increase (decrease) in savings accounts                                     (2,384,050)          9,982,200
                                                                          ---------------------------------------
              NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                  (3,367,250)          9,437,550
                                                                          ---------------------------------------
              NET INCREASE (DECREASE) IN CASH                                      (9,810,300)          9,506,700

Cash:
   Beginning                                                                        15,311,350          5,804,650
                                                                           ---------------------------------------
   Ending                                                                  $         5,501,050        $15,311,350
                                                                           =======================================


Cash and cash Equivalents:
   Cash                                                                    $           674,050        $   932,650
   Interest bearing overnight funds                                                  4,327,000         14,378,700
   Time deposit with original maturity less than 90 days                               500,000                 --
                                                                           ---------------------------------------
             Total cash and cash equivalents                                         5,501,050         15,311,350
   Time deposits with original maturities greater than 90 days                       1,000,000                 --
                                                                           =======================================
           Cash and interest bearing deposits                              $         6,501,050        $15,311,350
                                                                           =======================================


Supplemental Disclosures of Cash Flow Information
   Cash payments for:
      Interest                                                             $         3,027,100        $ 3,083,600
                                                                           =======================================
      Income taxes                                                         $           724,300        $   649,950
                                                                           =======================================


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) credited to retained earnings                  $          (46,350)      $     206,050
                                                                           =======================================
   Dividends accrued                                                       $           143,700      $     145,900
                                                                           =======================================
   Change in unrealized gain (loss) on available for sale
      securities, net of tax effect                                        $           (4,200)      $     142,150
                                                                           =======================================
</TABLE>
                                       23
<PAGE>


WAKE FOREST BANCSHARES, INC.

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

NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of business:  Wake Forest Bancshares,  Inc. (the "Company") is located in
Wake Forest,  North Carolina and it is the parent stock holding  company of Wake
Forest  Federal  Savings and Loan  Association  (the  "Association"),  it's only
subsidiary.  The Company  conducts no business  other than holding  stock in the
Association, investing dividends received from the Association, repurchasing its
common stock from time to time, and  distributing  dividends on its common stock
to its shareholders. The Association'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
Company  and  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).

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  provided  for  the  establishment  of Wake  Forest
Bancshares,  Inc. as a stock  holding  company  parent of the  Association.  The
Company is majority owned  (approximately  53%) by Wake Forest Bancorp,  M.H.C.,
(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 Company was  consummated  pursuant to the Plan of
Reorganization on May 7, 1999.

As a part of the Reorganization,  each outstanding share of Association's common
stock was converted into one share of common stock, par value $.01 per share, of
the  Company,  and the  holders of the  Association's  common  stock  became the
holders  of  all of the  outstanding  shares  of  the  Company's  common  stock.
Accordingly,  as a result  of the  Reorganization,  the  Association's  minority
shareholders became minority shareholders of the Company. The Company was formed
solely for the purpose of becoming a savings and loan holding company and had no
prior operating  history.  The Reorganization had no impact on the operations of
the  Association  or the MHC. The  Association  continues to operate 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 capitalized the Company with $100,000.
Future  capitalization of the Company will depend upon dividends declared by the
Association  based on future earnings,  or the raising of additional  capital by
the Company through a future issuance of securities, debt or by other means. The
Board of  Directors  of the  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
Company's outstanding voting stock.

The  Reorganization was treated similar to a pooling of interests for accounting
purposes.  Therefore,  the  consolidated  capitalization,  assets,  liabilities,
income and expenses of the 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 Company's
books at their historical recorded values.



                                       24
<PAGE>

WAKE FOREST BANCSHARES, INC.

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

A summary of the Company's significant accounting policies follows:

Basis  of  financial  statement  presentation:   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.

Effective October 1, 1998, the Company adopted Statement of Financial Accounting
Standard ("SFAS") Statement No. 130, Reporting  Comprehensive Income.  Statement
No. 130  establishes  new rules for the reporting  and display of  comprehensive
income  and its  components,  but has no effect on the  Company's  net income or
total  stockholders'  equity.  Statement No. 130 requires  unrealized  gains and
losses on the Company's  available-for-sale  securities, which prior to adoption
were  reported   separately  in   stockholders'   equity,   to  be  included  in
comprehensive  income. Prior year financial statements have been reclassified to
conform to the requirements of Statement No. 130. The Company has no other items
of other comprehensive income.

Consolidation: The consolidated financial statements include the accounts of the
Company and its  wholly-owned  subsidiary,  Wake Forest Federal Savings and Loan
Association.   All  significant  intercompany  accounts  and  transactions  have
eliminated in consolidation.

Cash:  For  purposes  of  reporting  cash  flows,  the  Company   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 Company carries its investments at fair market value
or amortized cost depending on its classification of such securities.

Classification  of  securities  and the  Company's  accounting  policies  are as
follows:

         Securities held to maturity:  Securities classified as held to maturity
         are those debt  securities  the Company 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 Company 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 Company 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 adjusted for  amortization of premiums or accretion of discounts.
         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 BANCSHARES, INC.

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

NOTE 1.     NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (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 Company 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,  1999 and 1998 which it  considers  to be  impaired.
Therefore,  there is no specific  allowance for impaired  loans at September 30,
1999 and 1998.

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.

Property, equipment and depreciation:  Property and equipment are stated at cost
less accumulated depreciation.  Depreciation is computed primarily by use of the
straight-line method.


                                       26
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 1.     NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


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.  The  Association  had no real estate  acquired in settlement of
loans during 1999 or 1998.

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:  Statement of Financial  Accounting  Standard (SFAS) No. 128
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 Company's Employee Stock Ownership Plan
(the "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.  No adjustments
were  required  to net income for any period  presented  in the  computation  of
diluted  earnings  per share.  The basic and  diluted  weighted  average  shares
outstanding for 1999 and 1998 are as follows:
<TABLE>
<CAPTION>

                                                                                     1999               1998

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


<S>                                                                                   <C>                <C>
Weighted average outstanding shares used for basic EPS                                1,177,248          1,169,464
Plus incremental shares from assumed issuances pursuant to
   stock options and stock award plans                                                      360             24,178
                                                                               ------------------------------------
Weighted average outstanding shares used for diluted EPS                              1,177,608          1,193,642
                                                                               ====================================

</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  properties
throughout its primary lending area,  Wake,  Franklin and Granville  counties of
North Carolina.



                                       27
<PAGE>

WAKE FOREST BANCSHARES, INC.

NOTES TO CONSOLIDATED 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 Company 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
Company's  financial  instruments are not necessarily  indicative of the amounts
the Company 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,  1999.  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
Company 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.

   Deposits:  The fair value of deposits with no stated  maturities is estimated
   to be equal to the amount payable on demand.  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 for deposits of
   similar remaining maturities.

   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
   that could currently be obtained 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.

                                       28
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 2. INVESTMENT SECURITIES

The amortized cost, estimated market value and gross unrealized gains and losses
of the Association's investment securities at September 30, 1999 and 1998 are as
follows:

<TABLE>
<CAPTION>

                                                                                1999

                                                 ------------------------------------------------------------------
                                                                      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    $    791,000    $        --    $       806,200
   Debt securities:
      U.S. Treasury and agency securities               2,749,900              --        (28,350)        2,721,550
                                                 ------------------------------------------------------------------
                                                        2,765,100         791,000        (28,350)        3,527,750
                                                 ------------------------------------------------------------------
Nonmarketable equity securities:
   Federal Home Loan Bank stock                           280,400              --            --            280,400
                                                 ------------------------------------------------------------------
                                                 $      3,045,500    $    791,000    $   (28,350)   $    3,808,150
                                                 ==================================================================


                                                                                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
   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>



                                       29
<PAGE>
WAKE FOREST BANCSHARES, INC.

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


NOTE 2.         INVESTMENT SECURITIES (CONTINUED)

The  amortized  cost and  estimated  market  values of  available  for sale debt
securities at September 30, 1999 by contractual maturity are shown below:
<TABLE>
<CAPTION>

                                                                                                     ESTIMATED
                                                                                    AMORTIZED         MARKET
                                                                                      COST             VALUE
                                                                                -----------------------------------


<S>                                                                             <C>                      <C>
Due in one year or less                                                         $         499,900       $  500,800
Due in one year through five years                                                      2,250,000        2,220,750
                                                                                -----------------------------------
                                                                                $       2,749,900       $2,721,550
                                                                                ===================================
</TABLE>


There were no sales of investment  securities  during the years ended  September
30, 1999 and 1998.

The change during 1999 and 1998 in net  unrealized  gains and losses  associated
with available for sale securities is as follows:
<TABLE>
<CAPTION>

                                                                                       1999            1998
                                                                                ----------------------------------
<S>                                                                             <C>                     <C>
Balance in equity component, beginning of year                                  $         477,100       $ 334,950
   Change in unrealized gains                                                             (6,800)         229,250
   Change in related deferred income taxes                                                  2,600         (87,100)
                                                                                ----------------------------------
Balance in equity component, end of year                                        $         472,900       $ 477,100
                                                                                ==================================
</TABLE>


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.



                                       30
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 3. LOANS RECEIVABLE

Loans receivable consist of the following:
<TABLE>
<CAPTION>

                                                                                    1999               1998
                                                                             --------------------------------------
<S>                                                                        <C>                         <C>
First mortgage loans:

   Single family, one-to-four units                                          $       24,394,050        $25,479,350
   Multifamily, residential                                                             183,800            289,400
   Commercial real estate                                                             8,460,250          5,830,600
   Land                                                                               8,231,950          4,840,200
   Residential construction                                                          24,693,100         25,339,700
   Commercial construction                                                            2,351,000          2,246,850
   Lines of credit                                                                    2,718,650            865,950
                                                                             --------------------------------------
                                                                                     71,032,800         64,892,050
Equity line mortgages                                                                 3,106,600          1,295,800
Loans on savings accounts                                                               222,350            201,000
                                                                             --------------------------------------
                                                                                     74,361,750         66,388,850
                                                                             --------------------------------------
   Less:

      Undisbursed portion of loans in process                                        12,460,100         10,602,600
      Allowance for loan losses                                                         263,000            263,000
      Deferred loan fees                                                                171,350            159,800
                                                                             --------------------------------------
                                                                                     12,894,450         11,025,400
                                                                             --------------------------------------
                                                                             $       61,467,300        $55,363,450
                                                                             ======================================
Weighted average yield on loans receivable                                                8.65%              8.96%
                                                                             ======================================

</TABLE>

At September 30, 1999 and 1998,  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, 1999 and 1998.

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, 1999 and 1998, 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  $293,800  and  $133,650  at
September 30, 1999 and 1998, respectively.



                                       31
<PAGE>

WAKE FOREST BANCSHARES, INC.

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


NOTE 3. LOANS RECEIVABLE (CONTINUED)

Shareholders  of the  Company  with  10% or  more  ownership  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
non-related parties during the years ended September 30, 1999 and 1998.

Aggregate  loan  transactions  with  related  parties  during  the  years  ended
September 30, 1999 and 1998 were as follows:
<TABLE>
<CAPTION>


                                                                                    1999               1998
                                                                            ---------------------------------------
<S>                                                                         <C>                          <C>
Beginning balance                                                           $           341,650          $ 247,800
New loans                                                                                13,800            101,250
Reductions                                                                             (59,200)             (7,400)
                                                                            ---------------------------------------
Ending balance                                                              $           296,250          $ 341,650
                                                                            =======================================
Maximum balance during the year                                             $           341,650          $ 349,050
                                                                            =======================================

</TABLE>

NOTE 4.        PROPERTY AND EQUIPMENT

Property and equipment at September 30, 1999 and 1998 are summarized as follows:

<TABLE>
<CAPTION>

                                                                                    1999               1998
                                                                            ---------------------------------------

<S>                                                                         <C>                         <C>
Land                                                                        $            20,950         $   20,950
Office buildings and improvements                                                       601,550            584,300
Furniture and fixtures                                                                  181,300            172,900
                                                                            ---------------------------------------
                                                                                        803,800            778,150
Less accumulated depreciation                                                          (351,800)          (318,600)
                                                                            ---------------------------------------
                                                                            $           452,000         $  459,550
                                                                            =======================================
</TABLE>


                                       32
<PAGE>

WAKE FOREST BANCSHARES, INC.

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

NOTE 5. DEPOSITS

Deposits at September 30, 1999 and 1998 consist of the following:
<TABLE>
<CAPTION>


                                                                                    1999               1998
                                                                             --------------------------------------
<S>                                                                          <C>                        <C>

Passbook accounts, weighted average rate of  3.00%
   (3.00% in 1998)                                                           $        3,554,050         $3,599,150
MMDA accounts, weighted average rate of 4.15%
   (3.50% in 1998)                                                                    7,922,800          7,100,300
NOW accounts, weighted average rate of  2.50%
   (2.50% in 1998)                                                                    1,413,200          1,277,400
Noninterest-bearing accounts                                                            303,500            333,950
                                                                             --------------------------------------
                                                                                     13,193,550         12,310,800
                                                                             --------------------------------------
Certificate of deposit accounts:

   3.00% to 5.00%                                                                    16,919,050            599,600
   5.01% to 7.00%                                                                    27,379,050         46,862,300
   7.01% to 8.00%                                                                       104,350            213,550
                                                                             --------------------------------------
                                                                                     44,402,450         47,675,450
                                                                             --------------------------------------
Accrued interest on deposits                                                             57,900             51,700
                                                                             --------------------------------------
                                                                             $       57,653,900        $60,037,950
                                                                             ======================================
Weighted average cost of deposits                                                         4.93%              5.15%
                                                                             ======================================

</TABLE>

Certificates  of deposit by range of rate and maturity at September 30, 1999 are
summarized as follows:
<TABLE>
<CAPTION>

                                                           Amounts Maturing During
                         ------------------------------------------------------------------------------------------
Rate Range                      2000              2001              2002           Thereafter          Total
- -------------------------------------------------------------------------------------------------------------------
<S>                    <C>                         <C>               <C>               <C>              <C>
3.00% to 5.00%           $       12,474,200        $4,095,000        $  247,650       $  102,200       $16,919,050
5.01% to 7.00%                   13,471,950         7,475,200         1,918,400        4,513,500        27,379,050
7.01% to 8.00%                      104,350                --                --               --           104,350
                         ------------------------------------------------------------------------------------------
                         $       26,050,500        $11,570,200       $2,166,050       $4,615,700       $44,402,450
                         ==========================================================================================

</TABLE>

The aggregate  amount of certificates of deposit with a minimum  denomination of
$100,000 included in the table above is as follows:

Maturity Period:
<TABLE>
<CAPTION>

<S>                                                                                           <C>
   Within three months                                                                        $          2,304,600
   After three months but within six months                                                              1,914,550
   After six months but within twelve months                                                             1,939,400
   After twelve months but within twenty four months                                                     2,538,200
   After twenty four months                                                                              1,526,400
                                                                                              ---------------------
                                                                                              $         10,223,150
                                                                                              =====================
</TABLE>


                                       33
<PAGE>

WAKE FOREST BANCSHARES, INC.

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

NOTE 5.          DEPOSITS (CONTINUED)

Interest  expense on deposits for the years ended September 30, 1999 and 1998 is
summarized as follows:
<TABLE>
<CAPTION>

                                                                                    1999                  1998
                                                                            ---------------------------------------
<S>                                                                         <C>                         <C>
Passbook accounts                                                           $           103,300         $  100,050
MMDA and NOW accounts                                                                   327,500            302,750
Certificate of deposit accounts                                                       2,584,800          2,662,100
                                                                            ---------------------------------------
                                                                                      3,015,600          3,064,900
Forfeitures                                                                              (8,250)           (18,900)
                                                                            ---------------------------------------
                                                                            $         3,007,350         $3,046,000
                                                                            =======================================
</TABLE>


Eligible deposits are insured to $100,000 by the Savings  Association  Insurance
Fund (SAIF) which is administered by the FDIC.

NOTE 6. 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 1999 and 1998.

The Association has a non-qualified noncontributory retirement plan covering its
directors.  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 $30,300 and $39,250 for 1999 and 1998, respectively.

The Association  has also entered into employment  agreements with its three 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 as described and determined in the agreements.


                                       34
<PAGE>
WAKE FOREST BANCSHARES, INC.

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


NOTE 7. RECOGNITION AND RETENTION PLAN

The Company has a Recognition  and  Retention  Plan (the "RRP")  whereby  22,248
shares of common  stock were  awarded to employees  and  directors.  In January,
1998, the Association issued shares of common stock from authorized but unissued
shares to fund the plan.  The RRP  shares  vest over a five year  period  and at
September 30, 1999, 40% of the shares had vested.  Accelerated vesting may occur
in  certain  circumstances  as  disclosed  in the plan  documents.  Compensation
expense is incurred over the vesting  period.  Expense  associated with the plan
for  years  ended   September  30,  1999  and  1998  was  $49,000  and  $56,750,
respectively.

NOTE 8.        STOCK OPTION PLAN

The Company has a stock option plan for the benefit of its officers,  directors,
and key employees.

A summary of the status of the stock  option  plan at  September  30, 1999 is as
follows:
<TABLE>
<CAPTION>
                                                                                                     WEIGHTED
                                                                                                     AVERAGE
OPTIONS:                                                                       SHARES             EXERCISE PRICE
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                       <C>
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
Granted                                                                                 --                     --
Exercised                                                                               --                      --
Forfeited                                                                               --                      --
                                                                          ----------------------------------------
Outstanding at September 30, 1999                                                   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.   Options  are
exercisable  at the fair value on the date of grant.  At September  30, 1999 and
1998, 19,186 and 8,386 options,  respectively,  were exercisable at the weighted
average exercise price of $12.75 per share.

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   Company   has  elected  to  apply  the
disclosure-only provisions of the Statement.



                                       35
<PAGE>
WAKE FOREST BANCSHARES, INC.

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


NOTE 8.       STOCK OPTION PLAN (CONTINUED)

However,  had compensation cost been recorded based on the fair value ($8.38 per
share) of awards at the grant date,  the pro forma impact on the  Company's  net
income and net income per common share would have been to reduce such amounts by
approximately $55,000 and $0.05 per basic and dilutive share, respectively,  for
1999 and 1998. 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
when the options were granted:  dividend rate of 1.56%; risk-free interest rates
of 5.88%; expected lives of 7 years; and price volatility of 29.94%.

NOTE 9.        EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

The Association has an ESOP to benefit substantially all employees. The ESOP has
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 (8.25%
at September 30, 1999) 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.  Dividends on unallocated  shares may be
used by the ESOP to repay  the debt and are not  reported  as  dividends  in the
financial statements. 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  Company's
accompanying consolidated balance sheet.

At September 30, 1999, future principal payments are due as follows:

<TABLE>
<CAPTION>
<S>                                                                                           <C>
 2000                                                                                         $             58,856
 2001                                                                                                       58,856
 2002                                                                                                       58,856
 2003                                                                                                       29,432
                                                                                                 ------------------
                                                                                              $            206,000
                                                                                              =====================
</TABLE>


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 $76,150 and $116,650 for the years ended September 30,
1999 and 1998, respectively.

The ESOP has a put option which requires that the Company  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 Company 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 the end of each fiscal year end.  The  liability
for the put option at September 30, 1999,  based upon the fair value of the ESOP
shares at that time of $14.125,  was $375,950.  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.

                                       36
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 9.         EMPLOYEE STOCK OWNERSHIP PLAN (ESOP) (CONTINUED)

Shares of the  Company  held by the ESOP at  September  30, 1999 and 1998 are as
follows:
<TABLE>
<CAPTION>

                                                                                        1999               1998
                                                                            ---------------------------------------
<S>                                                                         <C>                 <C>
Shares held by the ESOP                                                                  41,200             41,200
Shares released for allocation                                                         (20,600)           (14,710)
                                                                            ---------------------------------------
Unreleased (unearned) shares                                                             20,600             26,490
                                                                            =======================================

Fair value of unreleased (unearned) shares                                   $          290,950 $          344,350
                                                                            =======================================
</TABLE>


NOTE 10.        INCOME TAXES

At September 30, 1999 and 1998,  retained  earnings contain certain additions to
bad debt  reserves  for income tax  purposes of  approximately  $1,434,000,  the
balance at September  30, 1988,  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 the  deferred  taxes on such tax bad debt
reserves which is unrecorded amounted to approximately $545,000 at September 30,
1999 and 1998. 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.

The  Association  also  must  recapture  its tax bad debt  reserves  which  have
accumulated  since 1988 (the "base year") amounting to  approximately  $189,000.
The tax associated with the recaptured reserves is approximately  $72,000 and is
being paid out over a six year  period  beginning  with the current  period.  At
September  30, 1999,  the remaining  liability  associated  with the  recaptured
reserves is approximately  $59,900.  Deferred income taxes have been established
for the taxes associated with the recaptured reserves.

Income tax expense differs from the federal statutory rate of 34% as follows:
<TABLE>
<CAPTION>
                                                                                      1999              1998
                                                                              --------------------------------------
<S>                                                                                      <C>              <C>
Statutory federal income tax rate                                                        34.00%           34.00%
Increase (decrease) in income taxes resulting from:
   Nontaxable income, net                                                                   --             (0.10)
   State income taxes, net of federal benefit                                             3.15              2.68
   Other, net                                                                             0.99              0.30
                                                                              --------------------------------------
                                                                                         38.14%            36.88%
                                                                              ======================================
</TABLE>

                                       37
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 10.        INCOME TAXES (CONTINUED)

Deferred  income taxes consist of the  following  components as of September 30,
1999 and 1998:
<TABLE>
<CAPTION>
                                                                                    1999               1998
                                                                             --------------------------------------
<S>                                                                          <C>                    <C>
Deferred tax assets:
   Loan loss allowances                                                      $           99,950     $       99,950
   Deferred loan fees                                                                    20,800             22,950
   Health insurance accrual                                                              15,850             15,850
   MRP expense accrual                                                                       --             14,400
   Retirement plan accrual                                                               74,250             64,600
                                                                             --------------------------------------
                                                                                        210,850            217,750
                                                                             --------------------------------------
Deferred tax liabilities:
   Tax bad debt reserves                                                                 59,900             71,850
   Excess accumulated tax depreciation                                                   21,950             24,100
   Unrealized net appreciation, investments                                             289,800            292,400
                                                                             --------------------------------------
                                                                                        371,650            388,350
                                                                             --------------------------------------
                                                                             $        (160,800)     $     (170,600)
                                                                             ======================================
</TABLE>


NOTE 11.        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 to the
Company  subsequent to the  reorganization  cannot be paid from this liquidation
account.

Subject  to  applicable  law,  the Board of  Directors  of the  Company  and the
Association may each provide for the payment of dividends.  Future  declarations
of cash dividends,  if any, by the Company may depend upon dividend  payments by
the  Association  to the Company.  During 1999,  the  Association  paid upstream
dividends  to  the  Company  amounting  to  $868,000.   Subject  to  regulations
promulgated by the OTS, the  Association  will not be permitted to pay dividends
on its common stock if its net worth would be reduced below the amount  required
for the liquidation account or its minimum regulatory capital  requirements.  In
addition, as an institution which is considered well capitalized under the OTS's
Prompt Corrective Action regulations, the Association may pay a cash dividend to
Wake Forest  Bancshares,  Inc., with prior notification to the OTS, if the total
amount of all capital  distributions  (including the proposed  distribution) for
the applicable  calendar year does not exceed the  Association's  net income for
the year plus retained net income (net income minus capital  distributions)  for
the preceding two years.  However, the OTS retains the right to deny any capital
distribution if it raises safety and soundness concerns.

                                       38
<PAGE>
WAKE FOREST BANCSHARES, INC.

NOTES TO CONSOLIDATED 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 3% of total assets,  and risk-based capital of at least
8% of  risk-weighted  assets.  At September 30, 1999,  the  Association  met and
exceeded all of the capital  requirements  described above as shown in the table
below:
<TABLE>
<CAPTION>

                                                               TANGIBLE             CORE           RISK-BASED
                                                                CAPITAL           CAPITAL            CAPITAL
                                                              REQUIREMENT       REQUIREMENT        REQUIREMENT
                                                          ---------------------------------------------------------
<S>                                                       <C>                   <C>                <C>
Equity (GAAP)                                             $        13,467,850   $   13,467,850     $   13,467,850
Standalone equity of Wake Forest Bancshares, Inc.                   (520,350)         (520,350)          (520,350)
Net unrealized gain on investment securities                        (472,900)         (472,900)          (472,900)
Supplemental capital items:
   General valuation allowances                                           --                --            263,000
                                                          ---------------------------------------------------------
Regulatory capital                                                 12,474,600        12,474,600         12,737,600
Minimum capital requirement                                         1,074,500         2,149,000          4,015,650
                                                          ---------------------------------------------------------
Excess regulatory capital                                 $        11,400,100   $    10,325,600    $     8,721,950
                                                          =========================================================

Total assets at September 30, 1999 less fair
   market value adjustment of securities                  $        71,632,850   $    71,632,850                 --

Risk-weighted assets at September 30, 1999                                 --                --    $    50,195,600

Capital as a percentage of assets:
   Actual                                                               17.41%            17.41%             25.38%
   Required                                                              1.50              3.00               8.00
                                                            -------------------------------------------------------
   Excess                                                               15.91%            14.41%             17.38%
                                                            =======================================================
</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.

On June 21, 1999, the Board of Directors of the Company approved the adoption of
stock  repurchase  program  authorizing  the Company to  repurchase up to 60,793
shares or 5.00% of its outstanding  common stock.  The repurchases  will be made
through registered  broker-dealers from shareholders in open market purchases at
the discretion of management. The Company intends to hold the shares repurchased
as treasury  shares,  and may utilize such shares to fund stock benefit plans or
for any other  general  corporate  purposes as permitted by  applicable  law. At
September  30, 1999,  the Company had  repurchased  25,400  shares of its common
stock. The program continues until terminated by the Board of Directors.

                                       39
<PAGE>
WAKE FOREST BANCSHARES, INC.

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


NOTE 12.         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  statement of financial  condition.  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, 1999
the Association had outstanding  loan commitments  amounting to $1,709,000.  The
undisbursed  portion of  construction  loans amounted to $12,460,100  and unused
lines of credit amounted to $3,219,000 at September 30, 1999.

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.

NOTE 13.        FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  table presents the carrying  amounts and estimated fair values of
the Company's  financial  instruments at September 30, 1999 and 1998. See Note 1
for a description of the Company's  accounting  policies and the  limitations of
its disclosures in reporting on the fair value of its financial instruments.
<TABLE>
<CAPTION>

                                                                         September 30,
                                                             1999                              1998
                                              ---------------------------------------------------------------------
                                                  Carrying           Fair           Carrying           Fair
                                                   Amount            Value           Amount            Value
                                              ---------------------------------------------------------------------
<S>                                           <C>                    <C>            <C>                <C>
Financial assets:
   Cash                                       $       6,501,050     $  6,501,050    $  15,311,350      $15,311,350
   Available for sale investment securities           3,527,750        3,527,750        2,785,100        2,785,100
   FHLB stock                                           280,400          280,400          364,100          364,100
   Loans receivable                                  61,467,300       61,658,800       55,363,450       55,359,400
   Accrued interest receivable                          101,850          101,850           25,550           25,550
Financial liabilities:
   Deposits                                          57,653,900       58,284,400       60,037,950       60,262,250
   Note payable - ESOP                                  206,000          206,000          264,850          264,850
</TABLE>

                                       40
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 14.     MUTUAL HOLDING COMPANY FINANCIAL DATA

The MHC owns  approximately  53% of the Company's  common stock.  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.

The following is a summary of the condensed financial  statements of Wake Forest
Bancorp, M.H.C. as of and for the periods indicated:

                                             CONDENSED BALANCE SHEETS
                                           SEPTEMBER 30, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                                    1999               1998
                                                                            ---------------------------------------
<S>                                                                         <C>                      <C>
Assets:
   Cash and cash equivalents                                                $           691,000      $     526,900
   Accrued dividends receivable, subsidiary                                              76,200             76,200
   Investment in Wake Forest Bancshares, Inc.                                         4,726,850                 --
   Investment in Wake Forest Federal                                                         --          4,404,450
                                                                            ---------------------------------------
                                                                            $         5,494,050      $   5,007,550
                                                                            =======================================
Liabilities and Equity:
   Liabilities:
      Accounts payable and accrued expenses                                 $            11,200      $      10,500
                                                                           ---------------------------------------
   Equity:
      Capitalization by Wake Forest Federal                                             106,350            106,350
      Equity in Wake Forest Federal                                                          --          3,854,700
      Equity in Wake Forest Bancshares, Inc.                                          3,854,700                 --
      Retained earnings                                                               1,521,800          1,036,000
                                                                            ---------------------------------------
                                                                                      5,482,850          4,997,050
                                                                            ---------------------------------------
                                                                            $         5,494,050      $   5,007,550
                                                                            =======================================
</TABLE>

                                          CONDENSED STATEMENTS OF INCOME
                                 FOR THE YEARS ENDED SEPTEMBER 30, 1999 AND 1998
<TABLE>
<CAPTION>
                                                                                    1999               1998
                                                                            ---------------------------------------
<S>                                                                         <C>                 <C>
Interest income                                                             $            30,400 $           19,650
Equity in earnings of subsidiary                                                        627,300            565,550
Accounting and tax expense                                                              (19,800)           (12,700)
Attorney Fees                                                                           (43,750)           (21,100)
Director's fees                                                                         (84,950)           (43,500)
Other                                                                                   (23,400)            (2,000)
                                                                            ---------------------------------------
                                                                            $           485,800  $         505,900
                                                                            =======================================
</TABLE>

                                       41
<PAGE>
WAKE FOREST BANCSHARES, INC.

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

NOTE 14.     MUTUAL HOLDING COMPANY FINANCIAL DATA (CONTINUED)

                                        CONDENSED STATEMENTS OF CASH FLOWS
                                 FOR THE YEARS ENDED SEPTEMBER 30, 1999 AND 1998
<TABLE>
<CAPTION>


Cash Flows from Operating Activities:                                               1999               1998
                                                                            ---------------------------------------
<S>                                                                         <C>                      <C>
   Net income                                                               $           485,800      $     505,900
   Noncash income items:
      Equity in earnings of Wake Forest Federal                                       (627,300)           (565,550)
   Change in assets and liabilities:
      (Increase) in accrued dividends receivable                                            --             (12,700)
      Decrease in income tax refund receivable                                              --               7,800
      Decrease in investment in subsidiary - dividends                                  304,900            292,050
      Increase in accounts payable                                                          700                 --
                                                                            ---------------------------------------
        Net cash provided by operating activities                                       164,100            227,500
   Cash and cash equivalents- beginning                                                 526,900            299,400
                                                                               ------------------------------------
   Cash and cash equivalents- ending                                        $           691,000      $     526,900
                                                                               ====================================
</TABLE>


NOTE 15.        PARENT COMPANY ONLY FINANCIAL DATA

The following is a summary of the condensed financial  statements of Wake Forest
Bancshares, Inc. for the periods indicated:

                                             CONDENSED BALANCE SHEET
                                                SEPTEMBER 30, 1999
<TABLE>
<CAPTION>
<S>                                                                                         <C>
Assets:
   Cash and cash equivalents                                                                $             522,900
   Accrued dividends receivable, Wake Forest Federal                                                      143,700
   Investment in Wake Forest Federal                                                                   12,982,500
                                                                                            ----------------------
                                                                                            $          13,649,100
                                                                                            ======================
Liabilities:
   Accrued dividends payable                                                                $             143,700
   Income taxes payable                                                                                     2,550
                                                                                            ----------------------
                                                                                                          146,250
                                                                                            ----------------------
Equity:
   Common stock                                                                                            12,150
   Additional paid-in capital                                                                          13,715,850
   Retained earnings                                                                                      126,500
   Treasury stock acquired                                                                               (351,650)
                                                                                            ----------------------
                                                                                                       13,502,850
                                                                                            ----------------------
                                                                                            $          13,649,100
                                                                                            ======================
</TABLE>

                                       42
<PAGE>
WAKE FOREST BANCSHARES, INC.

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


NOTE 15.       PARENT COMPANY ONLY FINANCIAL DATA (CONTINUED)

<TABLE>
<CAPTION>
                                          CONDENSED STATEMENT OF INCOME
                    FOR THE PERIOD FROM MAY 7, 1999 (DATE OF INCEPTION) TO SEPTEMBER 30, 1999
<S>                                                                                            <C>
Interest income                                                                                $             6,550
Equity in earnings of Wake Forest Federal                                                                  412,100
Miscellaneous expense                                                                                          (50)
Income tax expense                                                                                          (2,500)
                                                                                               ====================
           Net income                                                                          $           416,100
                                                                                               ====================
</TABLE>

<TABLE>
<CAPTION>


                                        CONDENSED STATEMENT OF CASH FLOWS
                    FOR THE PERIOD FROM MAY 7, 1999 (DATE OF INCEPTION) TO SEPTEMBER 30, 1999
<S>                                                                                            <C>
Cash Flows from Operating Activities:

   Net income                                                                                  $           416,100
   Noncash income items:
      Equity in earnings of Wake Forest Federal                                                           (412,100)
   Change in assets and liabilities:
      (Increase) in accrued dividends receivable                                                          (143,700)
      Increase in accrued dividends payable                                                                143,700
      Increase in income tax payable                                                                         2,550
                                                                                               --------------------
        Net cash provided by operating activities                                                            6,550
                                                                                               --------------------
Cash Flows from Financing Activities:
   Treasury stock acquired                                                                                (351,650)
   Dividends received from Wake Forest Federal                                                             868,000
                                                                                               --------------------
        Net cash provided from financing activities                                                        516,350
                                                                                               --------------------
   Increase in cash                                                                                        522,900
                                                                                               --------------------
   Cash and cash equivalents- beginning                                                                         --
                                                                                               --------------------
   Cash and cash equivalents- ending                                                           $           522,900
                                                                                               ====================
</TABLE>


NOTE 16.        RECLASSIFICATIONS

Certain  amounts in the 1998  financial  statements  have been  reclassified  to
conform with classifications used in 1999.

                                       43
<PAGE>


                            COMMON STOCK INFORMATION


The  Company's  stock  (previously  as Wake  Forest  Federal  Savings  and  Loan
Association)  began  trading on April 3,  1996.  There are  1,190,462  shares of
common stock  outstanding  (net of treasury shares) of which  approximately  41%
were held by 252 stockholders of record on September 30, 1999. The MHC, ESOP and
RRP Trust hold  approximately  59%. The Company's stock is not actively  traded,
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  Company's  stock for the years ended  September  30, 1999 and
1998,  based upon  information  provided to management of the Company by certain
securities  firms  effecting  transactions  in the Company's  stock on an agency
basis.
<TABLE>
<CAPTION>
                                                                                           Stock Price
                                                                               ------------------------------------
                                                               Dividends             High               Low
                                                            -----------------  ----------------- ------------------
<S>                                                        <C>                <C>               <C>
1999:
 First Quarter                                             $            0.12  $              16 $           10 1/2
 Second Quarter                                                         0.12                 15                 11
 Third Quarter                                                          0.12             13 1/4             11 1/4
 Fourth Quarter                                                         0.12             14 7/8             11 3/4

 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

</TABLE>

                                       44
<PAGE>
                              CORPORATE INFORMATION


                               EXECUTIVE OFFICERS
<TABLE>
<CAPTION>
<S>                                   <C>                                          <C>
           Anna O. Sumerlin                    Carlton E.Chappell                     Robert C. White
          PRESIDENT AND CEO            VICE PRESIDENT/SECRETARY, TREASURER         VICE PRESIDENT AND CFO


                                                    DIRECTORS
             Howard Brown                      Rodney M. Privette                   R. W. Wilkinson III
        CHAIRMAN OF THE BOARD                                                    VICE CHAIRMAN OF THE BOARD



             John D. Lyon                         Paul Brixhoff                       Anna O. Sumerlin


         Harold R. Washington                   William S. Wooten                    Leelan A. Woodlief


         STOCK TRANSFER AGENT                 SPECIAL LEGAL COUNSEL                 INDEPENDENT AUDITORS
   ChaseMellon Shareholder Services         Thacher, Proffitt & Wood              McGladrey & Pullen, LLP
      450 W. 33rd St. 10th Floor           1700 Pennsylvania Ave. N.W.              2418 Blue Ridge Road
          New York, NY 10001                  Washington, DC 20006                      PO Box 10366
                                                                                    Raleigh, N.C. 27605



                                                CORPORATE OFFICE

                                                302 S. Brooks St.

                                             Wake Forest, N.C. 27587






                                                  ANNUAL MEETING

                         THE 2000 ANNUAL MEETING OF  STOCKHOLDERS OF WAKE FOREST
                         BANCSHARES,  INC.  WILL BE HELD AT 2:00 PM ON  TUESDAY,
                         FEBRUARY 22, 2000 AT THE WAKE FOREST POLICE AND JUSTICE
                         CENTER AT 401 ELM AVENUE, WAKE FOREST, N.C.


                                                   FORM 10-KSB

                         A COPY OF FORM 10-KSB AS FILED WITH THE  SECURITIES AND EXCHANGE
                         COMMISSION  WILL BE  FURNISHED  WITHOUT  CHARGE TO  STOCKHOLDERS
                         UPON WRITTEN  REQUEST TO WAKE FOREST  BANCSHARES,  INC., P O BOX
                         1167, WAKE FOREST, N.C.  27588.

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
         This schedule contains summary financial information extracted from the
consolidated  balance  sheets  and the  statements  of  income  of  Wake  Forest
Bancshares, Inc. and is qualified in its entirety by reference to such financial
statements.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                             674
<INT-BEARING-DEPOSITS>                           5,827
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      3,528
<INVESTMENTS-CARRYING>                             280
<INVESTMENTS-MARKET>                               280
<LOANS>                                         61,467
<ALLOWANCE>                                        263
<TOTAL-ASSETS>                                  72,396
<DEPOSITS>                                      57,654
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                                531
<LONG-TERM>                                        206
                                0
                                          0
<COMMON>                                            12
<OTHER-SE>                                      13,456
<TOTAL-LIABILITIES-AND-EQUITY>                  72,396
<INTEREST-LOAN>                                  5,476
<INTEREST-INVEST>                                  171
<INTEREST-OTHER>                                   557
<INTEREST-TOTAL>                                 6,204
<INTEREST-DEPOSIT>                               3,007
<INTEREST-EXPENSE>                               3,027
<INTEREST-INCOME-NET>                            3,177
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  1,275
<INCOME-PRETAX>                                  1,944
<INCOME-PRE-EXTRAORDINARY>                       1,944
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,203
<EPS-BASIC>                                     1.02
<EPS-DILUTED>                                     1.02
<YIELD-ACTUAL>                                    4.34
<LOANS-NON>                                          0
<LOANS-PAST>                                       294
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                    294
<ALLOWANCE-OPEN>                                   263
<CHARGE-OFFS>                                        0
<RECOVERIES>                                         0
<ALLOWANCE-CLOSE>                                  263
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            263


</TABLE>


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