SAUL B F REAL ESTATE INVESTMENT TRUST
S-4/A, 1994-04-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SAN DIEGO GAS & ELECTRIC CO, 10-Q, 1994-04-29
Next: SOUTHERN CO, U5S, 1994-04-29



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 29, 1994
    
   
                                                       REGISTRATION NO. 33-52995
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                AMENDMENT NO. 1
                                       TO
                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

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

                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                             <C>                          <C>
           MARYLAND                         6798                 52-6053341
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)  Classification Code Number)  Identification No.)
</TABLE>

                            8401 CONNECTICUT AVENUE
                          CHEVY CHASE, MARYLAND 20815
                                 (301) 986-6000
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)

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

                             STEPHEN R. HALPIN, JR.
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                   VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
                            8401 CONNECTICUT AVENUE
                          CHEVY CHASE, MARYLAND 20815
                                 (301) 986-6000
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                                   COPIES TO:

                               Richard J. Parrino
                       Shaw, Pittman, Potts & Trowbridge
                              2300 N Street, N.W.
                             Washington, D.C. 20037
                                 (202) 663-8000

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

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.

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

   
    If  the  Securities  being registered  on  this  Form are  being  offered in
connection with the formation of a holding company and there is compliance  with
General Instruction G, check the following box. / /
    

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                             CROSS REFERENCE SHEET
               PURSUANT TO ITEM 501(B) OF REGULATION S-K SHOWING
                           LOCATION IN PROSPECTUS OF
                               ITEMS OF FORM S-4
                 ---------------------------------------------------------------

<TABLE>
<S>        <C>                                       <C>
 A.        INFORMATION ABOUT THE TRANSACTION
 1.        Forepart of the Registration Statement
            and Outside Front Cover Page of
            Prospectus.............................  Facing Page of Registration Statement; Cross
                                                      Reference Sheet; Outside Front and Inside
                                                      Front Cover Pages of Prospectus
 2.        Inside Front and Outside Back Cover
            Pages of Prospectus....................  Inside Front Cover Pages of Prospectus;
                                                      Outside Back Cover Page of Prospectus
 3.        Risk Factors, Ratio of Earnings to Fixed
            Charges, and Other Information.........  Summary; Risk Factors and Other
                                                      Considerations
 4.        Terms of the Transaction................  The Exchange Offer; Description of the Notes;
                                                      Certain Federal Income Tax Considerations
 5.        Pro Forma Financial Information.........  Not Applicable
 6.        Material Contacts with the Company Being
            Acquired...............................  Not Applicable
 7.        Additional Information Required for
            Reoffering by Persons and Parties
            Deemed to be Underwriters..............  Plan of Distribution
 8.        Interests of Named Experts and Counsel..  Legal Matters
 9.        Disclosure of Commission Position on
            Indemnification for Securities Act
            Liabilities............................  Not Applicable
 B.        INFORMATION ABOUT THE REGISTRANT
10.        Information with Respect to
            S-3 Registrants........................  Not Applicable
11.        Incorporation of Certain Information by
            Reference..............................  Not Applicable
12.        Information with respect to S-2 or S-3
            Registrants............................  Not Applicable
13.        Incorporation of Certain Information by
            Reference..............................  Not Applicable
14.        Information with Respect to Registrants
            other Than S-3 or S-2 Registrants......  Summary; Capitalization; Management's
                                                      Discussion and Analysis of Financial
                                                      Condition and Results of Operations;
                                                      Business; Description of the Notes; Index to
                                                      Consolidated Financial Statements
</TABLE>
<PAGE>

<TABLE>
<S>        <C>                                       <C>
 C.        INFORMATION ABOUT THE COMPANY TO BE ACQUIRED
15.        Information With Respect to
            S-3 Companies..........................  Not Applicable
16.        Information With Respect to S-2 or S-3
            Companies..............................  Not Applicable
17.        Information With Respect to Companies
            Other Than S-3 or S-2 Companies........  Not Applicable
 D.        VOTING AND MANAGEMENT INFORMATION
18.        Information if Proxies, Consents or
            Authorizations Are to Be Solicited.....  Not Applicable
19.        Information if Proxies, Consents or
            Authorizations Are Not to Be Solicited
            or in an Exchange Offer................  Trustees and Executive Officers; Executive
                                                      Compensation; Related Party Transactions
</TABLE>
<PAGE>
   
PROSPECTUS
    
                               OFFER TO EXCHANGE

                 11 5/8% SERIES B SENIOR SECURED NOTES DUE 2002
                                      FOR
                                ALL OUTSTANDING
                     11 5/8% SENIOR SECURED NOTES DUE 2002
                  ($175,000,000 PRINCIPAL AMOUNT OUTSTANDING)
                                       OF
                             B.F. SAUL REAL ESTATE
                                INVESTMENT TRUST
                                ---------------

   
                               THE EXCHANGE OFFER
                 WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
                   ON THURSDAY, JUNE 2, 1994, UNLESS EXTENDED
    
                            ------------------------

    B.F. Saul Real Estate Investment Trust (the "Trust") hereby offers, upon the
terms  and  subject to  the  conditions set  forth  in this  Prospectus  and the
accompanying Letter of Transmittal, to  exchange $1,000 principal amount of  its
11  5/8% Series B  Senior Secured Notes  due 2002 (the  "New Notes"), which have
been registered under the  Securities Act of 1933,  as amended (the  "Securities
Act"),  pursuant  to  a  Registration  Statement  (as  defined)  of  which  this
Prospectus constitutes a part, for each  $1,000 principal amount of the  Trust's
outstanding  11 5/8% Senior Secured  Notes due 2002 (the  "Old Notes"), of which
$175,000,000 aggregate principal amount  is outstanding (the "Exchange  Offer").
The  New Notes  and the  Old Notes  are collectively  referred to  herein as the
"Notes."

   
    Upon the terms  and subject  to the conditions  of the  Exchange Offer,  the
Trust  will accept for exchange any and  all Old Notes that are validly tendered
prior to the Expiration Date,  which will be 5:00 p.m.,  New York City time,  on
June 2, 1994, unless and until the Trust extends the period of time during which
the Exchange Offer is open, in which case the Expiration Date will be the latest
time  and date to which the Exchange Offer is extended. Tenders of Old Notes may
be withdrawn at any time prior to the Expiration Date. The Exchange Offer is not
conditioned upon any minimum  principal amount of Old  Notes being tendered  for
exchange. However, the Exchange Offer is subject to certain conditions which may
be  waived by  the Trust  and to  the terms  and provisions  of the Registration
Rights Agreement (as defined). Old Notes  may be tendered only in  denominations
of  $1,000  and integral  multiples thereof.  The  Trust has  agreed to  pay the
expenses of the Exchange Offer. See "The Exchange Offer."
    

   
    The New Notes will be obligations of  the Trust entitled to the benefits  of
the  Indenture (as defined) relating to the Old Notes. The form and terms of the
New Notes are identical in  all material respects to the  form and terms of  the
Old  Notes, except that the New Notes  have been registered under the Securities
Act and,  therefore, will  not bear  legends restricting  the transfer  thereof.
Following  the  completion of  the Exchange  Offer,  none of  the Notes  will be
entitled to  contingent increases  in the  interest rates  provided for  in  the
Registration Rights Agreement. See "The Exchange Offer."
    

    SEE  "RISK FACTORS  AND OTHER  CONSIDERATIONS" FOR  A DISCUSSION  OF CERTAIN
FACTORS THAT SHOULD BE CONSIDERED PRIOR TO AN INVESTMENT IN THE NEW NOTES.

   
    The New Notes will bear interest from March  30, 1994 at a rate of 11  5/8%.
Interest  on the New Notes  is payable semiannually on April  1 and October 1 of
each year, commencing on October 1, 1994. Interest on the Old Notes accepted for
exchange will cease to accrue upon issuance of the New Notes, and holders of Old
Notes whose Old Notes are  accepted for exchange will  be deemed to have  waived
the right to receive any payment in respect of interest on the Old Notes accrued
from March 30, 1994 to the date of issuance of the New Notes.
    

                                                        (CONTINUED ON NEXT PAGE)
                            ------------------------

THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS   THE
     SECURITIES  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
      PASSED UPON  THE  ACCURACY  OR  ADEQUACY  OF  THIS  PROSPECTUS.  ANY
                REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                            ------------------------

   
                 THE DATE OF THIS PROSPECTUS IS APRIL 29, 1994.
    
<PAGE>
   
    The  Trust's ability to pay interest on the Notes will depend in significant
part on its receipt of payments from Chevy Chase Bank, F.S.B. ("Chevy Chase"  or
the  "Bank"), 80% of the common stock of  which is owned by the Trust. See "Risk
Factors and Other Considerations -- Ability to Pay Principal and Interest on the
Notes," "--  Restrictions on  Dividends From  the Bank"  and "--  Considerations
Relating  to Tax Sharing Agreement." The Notes  will mature on April 1, 2002. On
or after April 1, 1998, the Notes will  be redeemable at any time at the  option
of  the Trust, in whole  or in part, at the  redemption prices set forth herein,
plus  accrued  and  unpaid  interest,  if  any,  to  the  redemption  date.  See
"Description  of  the  Notes  -- Optional  Redemption."  In  addition,  upon the
occurrence of a Change of Control Triggering Event (as defined), each Holder (as
defined) of the Notes may  require the Trust to repurchase  all or a portion  of
such  Holder's  Notes at  101% of  the principal  amount thereof,  together with
accrued and unpaid interest, if any, to the date of repurchase. See "Description
of the Notes -- Certain Covenants -- Change of Control Triggering Event."
    

   
    The Old Notes are, and the  new Notes will be, secured, general  obligations
of the Trust ranking PARI PASSU with all other unsubordinated obligations of the
Trust. The Old Notes are, and the New Notes will be, secured by a first priority
perfected  security interest in 80% (8,000 shares) of the issued and outstanding
common stock of the Bank (the "Pledged Bank Stock") and by certain other  assets
of the Trust, as described herein. See "Risk Factors and Other Considerations --
Regulatory  Considerations Affecting Enforcement of  Remedies Following an Event
of Default." There currently  is no public market  for the Bank's common  stock.
The  Trust  may substitute  $25,000 of  cash or  U.S. Government  Securities (as
defined) for each  share of Pledged  Bank Stock (adjusted  for stock splits  and
combinations),  provided the Notes are secured at  all times by at least 66 2/3%
of the  issued and  outstanding shares  of both  Voting Stock  (as defined)  and
common stock of the Bank. In addition, the Old Notes are, and the New Notes will
be, secured by collateral (the "Liquidity Maintenance Collateral") consisting of
cash, U.S. Government Securities, Certificates of Deposit (as defined) or Margin
Securities (as defined) in an account (the "Liquidity Maintenance Account") with
the  Trustee. At the time of issuance of the Old Notes, the Collateral Value (as
defined) of  the  Liquidity  Maintenance Collateral  was  $25.8  million,  which
equalled  the sum of (a)  one year's interest payments on  the Old Notes and (b)
one year's  estimated  interest payments  on  the  amount of  Retail  Notes  (as
defined)  then outstanding. Each  calendar quarter thereafter,  the then current
Collateral Value of  the Liquidity Maintenance  Collateral will be  recalculated
and,  in addition,  the required Collateral  Value of  the Liquidity Maintenance
Collateral will be  recalculated based  on the  estimated amount  of one  year's
interest  payments on the amount of then  outstanding Notes and Retail Notes. If
the required Collateral Value exceeds  such current Collateral Value, the  Trust
will  be required to  make an additional deposit  into the Liquidity Maintenance
Account to remedy such deficit. See "Description of the Notes -- Security."  The
Old  Notes  are, and  the New  Notes  will be,  effectively subordinated  to all
existing and future liabilities, including  indebtedness and trade payables,  of
subsidiaries  of the  Trust. At December  31, 1993,  on a PRO  FORMA basis after
giving effect to  the sale  of the  Old Notes, and  the application  of the  net
proceeds therefrom, the aggregate amount of indebtedness of the Trust would have
been  $347.3 million and the aggregate amount of indebtedness of subsidiaries of
the Trust  (other than  the Bank  and its  subsidiaries) would  have been  $61.5
million. See "Capitalization."
    

   
    Based  on  an interpretation  by the  staff of  the Securities  and Exchange
Commission (the "Commission") issued to  third parties, the Trust believes  that
New Notes issued pursuant to the Exchange Offer in exchange for Old Notes may be
offered  for resale, resold and otherwise transferred by a holder thereof (other
than (i) a broker-dealer  who purchased such Old  Notes directly from the  Trust
for  resale pursuant  to Rule  144A or any  other available  exemption under the
Securities Act or (ii) a person that  is an "affiliate" of the Trust within  the
meaning  of  Rule 405  under the  Securities  Act), except  as described  in the
following paragraph,  without compliance  with the  registration and  prospectus
delivery provisions of the Securities Act, provided that the holder is acquiring
the New Notes in its
                                                        (CONTINUED ON NEXT PAGE)
    

                                       2
<PAGE>
   
ordinary  course of  business and has  no arrangement or  understanding with any
person to participate in the distribution of the New Notes. Holders of Old Notes
wishing to  accept the  Exchange Offer  must represent  to the  Trust that  such
conditions have been met.
    

   
    Each  broker-dealer that receives New Notes  for its own account pursuant to
the Exchange  Offer  in  exchange for  Old  Notes  that were  acquired  by  such
broker-dealer   as  a  result  of  market-making  activities  or  other  trading
activities must acknowledge that it will deliver a prospectus in connection with
any resale  of such  New Notes.  The Letter  of Transmittal  states that  by  so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to  admit that it is an "underwriter"  within the meaning of the Securities Act.
This Prospectus, as it may be amended or supplemented from time to time, may  be
used  by a broker-dealer in connection with resales of such New Notes. The Trust
has agreed that, for  a period of  180 days after the  Expiration Date, it  will
make this Prospectus, as amended or supplemented, available to any broker-dealer
for use in connection with any such resales. See "Plan of Distribution."
    

    The  Trust believes that none of the  registered holders of the Old Notes is
an "affiliate" of the Trust within the meaning of Rule 405 under the  Securities
Act.

    Prior  to the Exchange Offer, there has been no public market for the Notes.
The Trust does not intend to list the New Notes on any securities exchange or to
seek approval for  quotation of the  New Notes through  any automated  quotation
system.  The Trust  has been  advised by Merrill  Lynch, Pierce,  Fenner & Smith
Incorporated and  Friedman,  Billings,  Ramsey  &  Co.,  Inc.,  as  the  initial
purchasers  of  the  Old  Notes  (the  "Initial  Purchasers"),  that,  following
completion of the Exchange Offer, they presently intend to make a market in  the
New  Notes;  however,  neither  such  entity  is  obligated  to  do  so  and any
market-making activities with respect  to the New Notes  may be discontinued  at
any time. There can be no assurance that an active market for the New Notes will
develop.  See  "Risk Factors  and Other  Considerations --  Absence of  a Public
Market for the Notes."

   
    The Trust  will  not  receive  any proceeds  from  the  Exchange  Offer.  No
dealer-manager is being used in connection with the Exchange Offer.
    

   
    THE  EXCHANGE  OFFER  IS  NOT  BEING MADE  TO,  NOR  WILL  THE  TRUST ACCEPT
SURRENDERS FOR EXCHANGE FROM, HOLDERS OF OLD NOTES IN ANY JURISDICTION IN  WHICH
THE EXCHANGE OFFER OR THE ACCEPTANCE THEREOF WOULD NOT BE IN COMPLIANCE WITH THE
SECURITIES OR BLUE SKY LAWS OF SUCH JURISDICTION.
    

                                       3
<PAGE>
                                    SUMMARY

    THIS  SUMMARY, INCLUDING THE SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA,
IS  QUALIFIED  IN  ITS  ENTIRETY  BY  THE  DETAILED  INFORMATION  AND  FINANCIAL
STATEMENTS AND NOTES THERETO APPEARING ELSEWHERE IN THIS PROSPECTUS. CAPITALIZED
TERMS USED IN THIS SUMMARY AND NOT DEFINED THEREIN HAVE THE MEANINGS ASCRIBED TO
SUCH TERMS ELSEWHERE IN THIS PROSPECTUS.

    THE  TRUST HAS PREPARED ITS FINANCIAL  STATEMENTS AND OTHER DISCLOSURES ON A
FULLY CONSOLIDATED BASIS. THE TERM "TRUST" AS USED IN THIS PROSPECTUS  GENERALLY
REFERS  TO THE COMBINED ENTITY, WHICH  INCLUDES B.F. SAUL REAL ESTATE INVESTMENT
TRUST AND ITS SUBSIDIARIES, INCLUDING CHEVY CHASE BANK, F.S.B. ("CHEVY CHASE" OR
THE "BANK") AND THE BANK'S SUBSIDIARIES. "REAL ESTATE TRUST" REFERS TO B.F. SAUL
REAL ESTATE INVESTMENT  TRUST AND  ITS SUBSIDIARIES, EXCLUDING  CHEVY CHASE  AND
CHEVY  CHASE'S SUBSIDIARIES. THE  OPERATIONS CONDUCTED BY  THE REAL ESTATE TRUST
ARE DESIGNATED AS "REAL  ESTATE," WHILE THE BUSINESS  CONDUCTED BY THE BANK  AND
ITS SUBSIDIARIES IS IDENTIFIED BY THE TERM "BANKING."

                                   THE TRUST

    The  Trust has been engaged  since 1964 in the  ownership and development of
income-producing properties. The Trust  owns 80% of  the issued and  outstanding
common  stock of Chevy  Chase, whose assets  accounted for 95.3%  of the Trust's
consolidated assets  at December  31,  1993. The  Trust  is subject  to  federal
regulation  as a thrift holding company by virtue of its ownership of a majority
interest in  Chevy  Chase. See  "Business  --  Real Estate  --  Holding  Company
Regulation."  The Trust will pledge all of the common stock of the Bank which it
currently owns  as security  for the  Notes. See  "Description of  the Notes  --
Security."  The Trust's  ability to  pay interest  on the  Notes will  depend in
significant part on its receipt of payments from the Bank. See "Risk Factors and
Other Considerations -- Ability to Pay Principal and Interest on the Notes."

    The family of B. Francis Saul  II, the Trust's Chairman and Chief  Executive
Officer,  has played a prominent role in  the development and management of real
estate in the Washington, D.C. area for over 100 years. The Real Estate  Trust's
long-term  objectives are to increase cash  flow from operations and to maximize
capital appreciation of its real estate. The properties owned by the Real Estate
Trust are located predominantly in the Mid-Atlantic and Southeastern regions  of
the  United States and consist principally  of office and industrial properties,
hotels and  undeveloped land  parcels.  The Trust  terminated  its status  as  a
qualified  real estate investment trust for  federal income tax purposes in 1978
and is now taxable as a corporation.

    In August 1993, the Real Estate  Trust consummated a series of  transactions
in  which it transferred its 22 shopping center properties and one of its office
properties and the  debt associated with  such properties to  a newly  organized
limited   partnership,  Saul   Holdings  Limited   Partnership  ("Saul  Holdings
Partnership"), and one of two newly organized subsidiary limited partnerships of
Saul Holdings Partnership. In exchange for the transferred properties, the  Real
Estate  Trust  received  securities  representing  a  21.5%  limited partnership
interest in  Saul Holdings  Partnership,  which it  holds directly  and  through
wholly-owned   subsidiaries.  Saul  Centers,  Inc.  ("Saul  Centers"),  a  newly
organized, publicly held real estate investment trust, received a 73.0%  general
partnership   interest  in  Saul  Holdings   Partnership  in  exchange  for  the
contribution of approximately $220.7 million  to Saul Holdings Partnership.  The
Real   Estate   Trust's  limited   partnership  interest   represents  3,495,713
partnership units in Saul  Holdings Partnership. Beginning  in August 1996,  the
partnership  units are convertible, on a  one-for-one basis, into shares of Saul
Centers common stock, which are traded on the New York Stock Exchange under  the
symbol  "BFS." Saul Centers, which is the  sole general partner of Saul Holdings
Partnership and each of the  two subsidiary limited partnerships, generally  has
full, exclusive and complete responsibility and discretion in the management and
control  of each such partnership. B. Francis  Saul II serves as Chairman of the
Board of Directors and Chief Executive Officer of Saul Centers. See "Business --
Real Estate -- Investment  in Saul Holdings Limited  Partnership" for a  further
discussion of this investment and certain tax considerations relating thereto.

                                       4
<PAGE>
    The  principal offices of the Trust  are located at 8401 Connecticut Avenue,
Chevy Chase, Maryland 20815, and the Trust's telephone number is (301) 986-6000.

                                  CHEVY CHASE

    Chevy Chase is  a federally  chartered and federally  insured stock  savings
bank  which at  December 31, 1993  was conducting business  from 76 full-service
offices and 300 automated teller machines ("ATMs") in Maryland, Virginia and the
District of Columbia.  The Bank,  which is headquartered  in Montgomery  County,
Maryland,  a  suburban community  of Washington,  D.C.,  also maintains  18 loan
production offices in Maryland and Virginia which are operated by a wholly-owned
mortgage banking subsidiary. At December 31, 1993, the Bank had total assets  of
$5.1  billion, total deposits of $3.9 billion and stockholders' equity of $293.0
million. Based on total consolidated assets at December 31, 1993, Chevy Chase is
the largest  savings institution  operating primarily  in the  Washington,  D.C.
metropolitan  area and is also the  largest savings institution headquartered in
Maryland.

    The Bank's  tangible, core  (or leverage)  and total  risk-based  regulatory
capital  ratios at December 31, 1993 were 4.55%, 5.30% and 11.56%, respectively,
compared to the regulatory requirements of 1.5%, 3.0% and 8.0%, respectively. At
December 31, 1993, the Bank's leverage,  tier 1 risk-based and total  risk-based
regulatory  capital  ratios  of  5.30%,  6.88%  and  11.56%,  respectively, were
sufficient for  the  Bank  to  meet  the standards  of  5.0%,  6.0%  and  10.0%,
respectively,  for  classification  as  "well  capitalized"  under  the  "prompt
corrective action" regulations of the Office of Thrift Supervision (the  "OTS"),
the  Bank's primary regulator. On a fully  phased-in basis at December 31, 1993,
the Bank was in compliance with  all of its regulatory capital requirements  and
the  Bank's  regulatory capital  ratios would  meet  the ratios  established for
"adequately  capitalized"  institutions  under  the  prompt  corrective   action
regulations.   See  "Risk   Factors  and  Other   Considerations  --  Regulatory
Considerations Affecting Chevy Chase."

    Chevy Chase is  a consumer-oriented  retail bank  offering a  wide range  of
products and services. The Bank has emphasized consumer lending programs that it
believes  contribute to market  share growth in its  local markets by attracting
new depositors, promoting a high degree of customer loyalty and brand  awareness
and providing opportunities to cross-market other products of the Bank. At March
31,  1993, according to industry statistics,  the Bank, which entered the credit
card business in June 1985, was the third largest thrift issuer of credit  cards
in terms of outstanding receivables, including receivables owned by the Bank and
receivables   securitized,  sold  and  serviced  by  the  Bank  (both  types  of
receivables collectively  referred  to  herein  as  "managed"  receivables).  At
December  31,  1993,  Chevy  Chase  had  $1.7  billion  of  managed  credit card
receivables and approximately  890,000 cards in  circulation. See "Risk  Factors
and  Other Considerations -- Risks  of Credit Card Lending  by Chevy Chase." The
Bank's portfolio of other consumer loans, including automobile loans,  overdraft
lines  of credit  and unsecured  loans, totaled  $191.7 million  at December 31,
1993.

    The Bank  is  currently expanding  the  retail origination  network  of  its
mortgage  banking subsidiary. Residential single-family loan originations in the
three months ended December 31, 1993  and in fiscal 1993 totaled $540.4  million
and  $1.4 billion, respectively. In addition,  at December 31, 1993, Chevy Chase
serviced approximately $3.2 billion of mortgage  loans for its own portfolio  as
well as for third-party investors. The Bank increased its servicing portfolio by
purchasing  the rights  to service $1.2  billion and $333.1  million of mortgage
loans during fiscal 1993 and fiscal 1992, respectively. During fiscal 1993, 1992
and 1991, the Bank sold the rights to service $552.2 million, $255.7 million and
$1.0 billion, respectively, of mortgage loans.

    Chevy Chase was the first major Washington, D.C. metropolitan area financial
institution to offer revolving home equity  credit line loans, and currently  is
the  leading originator of home equity credit  lines in its primary market area.
The Bank's  home  equity credit  line  loan provides  revolving  credit  secured
principally  by a second mortgage on the  borrower's home. At December 31, 1993,
the Bank had $552.0 million of  managed home equity credit line receivables  and
approximately  20,000 individual credit lines totaling $1.1 billion in available
credit.

                                       5
<PAGE>
    Retail consumer deposits constitute the  Bank's primary source of funds  for
its  lending and other business operations. Chevy Chase has developed its branch
network in furtherance of its  corporate strategy to solidify its  relationships
with  existing customers, achieve a broader retail base to support future growth
and improve its  ability to compete  with other depository  institutions in  the
Washington,  D.C.  metropolitan area.  With  34 of  its  76 branches  located in
Montgomery County, which has one of the nation's highest per capita incomes, the
Bank ranks second in market share of deposits in that community. Fourteen of the
Bank's branches  are located  in Prince  George's County,  Maryland, the  Bank's
second  largest source of funds, where Chevy  Chase ranks third in deposit share
behind two of  the area's leading  commercial banks. The  Bank's branch  network
also  includes  locations in  Northern  Virginia (18  branches),  other Maryland
counties (eight  branches)  and the  District  of Columbia  (two  branches).  In
addition  to locations at deposit  branch sites, the Bank's  network of 300 ATMs
includes locations  bearing  Chevy Chase's  name  and logo  in  shopping  malls,
museums,  family  entertainment and  sports parks,  and  106 stores  operated by
Safeway Inc., a national grocery chain.

    Chevy Chase  has accessed  the capital  markets as  an additional  means  of
funding  its operations and managing its  capital ratios and asset growth. Since
1988, the Bank has securitized approximately  $3.2 billion of credit card,  home
equity  credit line and  automobile loan receivables. At  December 31, 1993, the
Bank serviced $778.4 million,  $444.0 million and  $23.2 million of  securitized
credit   card,  home  equity  credit   line  and  automobile  loan  receivables,
respectively.  Chevy  Chase  derives  fee-based  income  from  servicing   these
securitized portfolios.

    The deposits of Chevy Chase are insured by the Savings Association Insurance
Fund  (the  "SAIF"),  which is  administered  by the  Federal  Deposit Insurance
Corporation (the  "FDIC").  The Bank  is  subject to  comprehensive  regulation,
examination and supervision primarily by the OTS.

                               THE EXCHANGE OFFER

   
<TABLE>
<S>                                 <C>
The Exchange Offer................  The  Trust  is  offering  to  exchange  $1,000 principal
                                    amount of New Notes for each $1,000 principal amount  of
                                    Old  Notes that  is properly tendered  and accepted. The
                                    Trust will  issue  the  New  Notes  promptly  after  the
                                    Expiration  Date.  As of  the  date of  this Prospectus,
                                    $175,000,000 aggregate principal amount of Old Notes  is
                                    outstanding. See "The Exchange Offer."

Resale of New Notes...............  Based   on  an  interpretation  by   the  staff  of  the
                                    Commission set  forth  in no-action  letters  issued  to
                                    third   parties,   including  "Exxon   Capital  Holdings
                                    Corporation" (available May 13, 1988), "Morgan Stanley &
                                    Co. Incorporated" (available  June 5,  1991), "Mary  Kay
                                    Cosmetics,  Inc." (available June 5, 1991) and "Warnaco,
                                    Inc." (available October 11,  1991), the Trust  believes
                                    that  New Notes issued pursuant to the Exchange Offer in
                                    exchange for Old Notes may be offered for resale, resold
                                    and otherwise transferred by  any holder thereof  (other
                                    than  (i) a  broker-dealer who purchased  such Old Notes
                                    directly from the Trust for resale pursuant to Rule 144A
                                    or any other  available exemption  under the  Securities
                                    Act or (ii) a person that is an "affiliate" of the Trust
                                    within  the  meaning of  Rule  405 under  the Securities
                                    Act), except as  described in  the following  paragraph,
                                    without  compliance with the registration and prospectus
                                    delivery provisions of the Securities Act, provided that
                                    the holder is  acquiring the New  Notes in its  ordinary
                                    course   of   business   and  has   no   arrangement  or
                                    understanding with  any  person to  participate  in  the
                                    distribution  of the  New Notes.  In the  event that the
</TABLE>
    

                                       6
<PAGE>
<TABLE>
<S>                                 <C>
                                    Trust's belief is inaccurate, holders of New Notes  that
                                    transfer  New  Notes  in  violation  of  the  prospectus
                                    delivery provisions of the Securities Act and without an
                                    exemption  from   registration  thereunder   may   incur
                                    liability  under the Securities Act.  The Trust does not
                                    assume or  indemnify  holders  against  such  liability,
                                    although  the  Trust  does  not  believe  that  any such
                                    liability should exist.

                                    Each broker-dealer that receives  New Notes for its  own
                                    account  pursuant to the Exchange  Offer in exchange for
                                    Old Notes that were acquired by such broker-dealer as  a
                                    result  of  market-making  activities  or  other trading
                                    activities must  acknowledge  that  it  will  deliver  a
                                    prospectus  in connection  with any  resale of  such New
                                    Notes. The  Letter  of  Transmittal states  that  by  so
                                    acknowledging   and  by   delivering  a   prospectus,  a
                                    broker-dealer will not be deemed to admit that it is  an
                                    "underwriter"  within the meaning of the Securities Act.
                                    This Prospectus, as  it may be  amended or  supplemented
                                    from  time to  time, may be  used by  a broker-dealer in
                                    connection with resales of such New Notes. The Trust has
                                    agreed  that,  for  a  period  of  180  days  after  the
                                    Expiration  Date,  it  will  make  this  Prospectus,  as
                                    amended or supplemented, available to any  broker-dealer
                                    for  use in connection with  any such resales. See "Plan
                                    of Distribution."

                                    This Exchange Offer is not  being made to, nor will  the
                                    Trust  accept surrenders  for exchange  from, holders of
                                    Old Notes  in any  jurisdiction in  which this  Exchange
                                    Offer   or  the  acceptance  thereof  would  not  be  in
                                    compliance with the securities or blue sky laws of  such
                                    jurisdiction.

Expiration Date...................  5:00  p.m., New York City time,  on June 2, 1994, unless
                                    and until the  Trust extends the  period of time  during
                                    which the Exchange Offer is open, in which case the term
                                    "Expiration  Date"  means the  latest  time and  date to
                                    which the Exchange Offer is extended. See "The  Exchange
                                    Offer -- Expiration Date; Extensions; Amendments."

Accrued Interest on the New Notes
and the Old Notes.................  Interest  on the  New Notes  will accrue  from March 30,
                                    1994 at a rate  of 11 5/8%. Holders  of Old Notes  whose
                                    Old  Notes are accepted  for exchange will  be deemed to
                                    have waived the right to receive any payment in  respect
                                    of  interest on  such Old  Notes accrued  from March 30,
                                    1994 to  the date  of  the issuance  of the  New  Notes.
                                    Consequently,  holders who exchange  their Old Notes for
                                    New Notes  will receive  the  same interest  payment  on
                                    October  1, 1994  (the first interest  payment date with
                                    respect to the New Notes) that they would have  received
                                    had  they  not  accepted the  Exchange  Offer.  See "The
                                    Exchange Offer -- Interest on the New Notes."

Termination of the Exchange
Offer.............................  The  Trust  may  terminate  the  Exchange  Offer  if  it
                                    determines that (i) the Exchange Offer, or the making of
                                    any  exchange, would  violate any applicable  law or any
                                    interpretation of  applicable law  by the  staff of  the
                                    Commission or (ii) the Trust's
</TABLE>

                                       7
<PAGE>
<TABLE>
<S>                                 <C>
                                    ability  to  proceed with  the  Exchange Offer  could be
                                    materially impaired  due to  any pending  or  threatened
                                    legal  or  governmental  action  or  proceeding  or  the
                                    enactment of any law,  statute, rule or regulation.  The
                                    Trust does not expect any of the foregoing conditions to
                                    occur,  although  there  can be  no  assurances  in this
                                    regard. See "The Exchange Offer -- Termination."

Procedures for Tendering Old
Notes.............................  Each holder of Old Notes wishing to accept the  Exchange
                                    Offer  must  complete,  sign  and  date  the  Letter  of
                                    Transmittal, or a facsimile thereof, in accordance  with
                                    the  instructions contained herein and therein, and mail
                                    or otherwise deliver such Letter of Transmittal, or such
                                    facsimile, together with the  Old Notes to be  exchanged
                                    and  any other required  documentation to Chemical Bank,
                                    as Exchange Agent, at the  address set forth herein  and
                                    therein  or effect a tender of Old Notes pursuant to the
                                    procedures  for  book-entry  transfer  as  provided  for
                                    herein.  By  executing the  Letter of  Transmittal, each
                                    holder will  represent to  the Trust  that, among  other
                                    things,  (i)  the  New Notes  acquired  pursuant  to the
                                    Exchange Offer are being obtained in the ordinary course
                                    of business  of the  person  receiving such  New  Notes,
                                    whether  or not such person  is the holder, (ii) neither
                                    the holder nor any such other person has any arrangement
                                    or understanding with any  person to participate in  the
                                    distribution  of such  New Notes  and (iii)  neither the
                                    holder nor any  such other person  is an "affiliate"  of
                                    the  Trust  within the  meaning  of Rule  405  under the
                                    Securities Act. See  "The Exchange  Offer --  Procedures
                                    for Tendering."

Special Procedures for Beneficial
Owners............................  Any  beneficial owner whose Old  Notes are registered in
                                    the name  of a  broker, dealer,  commercial bank,  trust
                                    company or other nominee and who wishes to tender in the
                                    Exchange  Offer  should contact  such  registered holder
                                    promptly and instruct such  registered holder to  tender
                                    on  behalf  of such  beneficial  owner. If  a beneficial
                                    owner  wishes  to  tender   on  its  own  behalf,   such
                                    beneficial owner must, prior to completing and executing
                                    the  Letter of Transmittal and delivering its Old Notes,
                                    either  make   appropriate  arrangements   to   register
                                    ownership  of  the Old  Notes in  such holder's  name or
                                    obtain  a  properly  completed   bond  power  from   the
                                    registered  holder. The transfer of record ownership may
                                    take considerable  time  and  may  not  be  able  to  be
                                    completed prior to the Expiration Date.

Guaranteed Delivery Procedures....  Holders  of Old Notes who wish to tender their Old Notes
                                    and (i) whose certificates  representing such Old  Notes
                                    are  not immediately available,  (ii) who cannot deliver
                                    their  Old  Notes,  a   properly  completed  Letter   of
                                    Transmittal  or  any  other  required  documents  to the
                                    Exchange Agent prior to the Expiration Date or (iii) who
                                    cannot complete the  procedures for book-entry  transfer
                                    on    a    timely   basis    may   tender    their   Old
</TABLE>

                                       8
<PAGE>
   
<TABLE>
<S>                                 <C>
                                    Notes according  to the  guaranteed delivery  procedures
                                    set  forth in "The Exchange Offer -- Guaranteed Delivery
                                    Procedures."

Withdrawal Rights.................  Tenders of Old Notes may be withdrawn at any time  prior
                                    to  the  Expiration  Date. See  "The  Exchange  Offer --
                                    Withdrawal of Tenders."

Acceptance of Old Notes and
Delivery of New Notes.............  Subject to certain  conditions (as  summarized above  in
                                    "Termination  of the Exchange  Offer" and described more
                                    fully in "The Exchange Offer -- Termination"), the Trust
                                    will accept for exchange any and all Old Notes which are
                                    properly tendered  in the  Exchange Offer  prior to  the
                                    Expiration  Date. The  New Notes issued  pursuant to the
                                    Exchange Offer will be delivered promptly following  the
                                    Expiration Date.

Certain Tax Considerations........  The   exchange  pursuant  to  the  Exchange  Offer  will
                                    generally not be a taxable event for federal income  tax
                                    purposes. See "Certain Federal Income Tax Considerations
                                    -- Exchange Offer."

Exchange Agent and Information
Agent.............................  Chemical   Bank  is  serving   as  exchange  agent  (the
                                    "Exchange   Agent")   and    information   agent    (the
                                    "Information  Agent")  in connection  with  the Exchange
                                    Offer. The  mailing address  of  the Exchange  Agent  is
                                    Chemical Bank, Reorganization Department, P.O. Box 3085,
                                    G.P.O. station, New York, New York 10116-3085, while the
                                    address of the Exchange Agent for hand deliveries or for
                                    deliveries  by  overnight courier  is Chemical  Bank, 55
                                    Water Street, Second  Floor -- Room  234, New York,  New
                                    York  10041,  Attention: Reorganization  Department. For
                                    information with  respect  to the  Exchange  Offer,  the
                                    telephone   number  for  the  Exchange  Agent  is  (800)
                                    648-8169 and the numbers for facsimile transmission (for
                                    Eligible Institutions only) are (212) 629-8015 and 8016.

Use of Proceeds...................  There will be no cash proceeds payable to the Trust from
                                    the issuance of the New  Notes pursuant to the  Exchange
                                    Offer.
</TABLE>
    

                         SUMMARY OF TERMS OF THE NOTES

   
    The Exchange Offer applies to $175,000,000 aggregate principal amount of the
Old  Notes. The form  and terms of the  New Notes are  identical in all material
respects to the form and terms of the Old Notes, except that the New Notes  have
been  registered under the Securities Act  and, therefore, will not bear legends
restricting  the  transfer  thereof.  The  New  Notes  will  evidence  the  same
indebtedness as the Old Notes, will be entitled to the benefits of the Indenture
and  will  be treated  as  a single  class thereunder  with  the Old  Notes. See
"Description of the Notes -- General."
    

<TABLE>
<S>                                 <C>
Maturity Date.....................  April 1, 2002.

Interest Payment Dates............  April 1  and  October  1 of  each  year,  commencing  on
                                    October 1, 1994.

Optional Redemption...............  The Old Notes are, and the New Notes will be, redeemable
                                    at  the option of the Trust, in  whole or in part, on or
                                    after April 1,
</TABLE>

                                       9
<PAGE>
<TABLE>
<S>                                 <C>
                                    1998,  at  the  redemption  prices  set  forth   herein,
                                    together  with accrued  and unpaid interest,  if any, to
                                    the redemption date.  See "Description of  the Notes  --
                                    Optional Redemption."

Change of Control Triggering
Event.............................  Upon  the occurrence  of a Change  of Control Triggering
                                    Event, each holder of the Notes may require the Trust to
                                    repurchase all or a portion of such holder's Notes at  a
                                    purchase  price in cash  equal to 101%  of the principal
                                    amount  thereof,  together   with  accrued  and   unpaid
                                    interest,  if  any,  to  the  date  of  repurchase.  See
                                    "Description of the Notes -- Certain Covenants -- Change
                                    of Control Triggering  Event." Failure of  the Trust  to
                                    repurchase such holder's Notes would constitute an Event
                                    of  Default. The Trust's ability to repurchase the Notes
                                    may be limited by the  amount of its available cash  and
                                    other  factors.  See  "Risk  Factors  and  Other Consid-
                                    erations -- Ability to Pay Principal and Interest on the
                                    Notes."

Mandatory Redemption..............  None.

Ranking...........................  The  Old  Notes  represent,  and  the  New  Notes   will
                                    represent,  secured,  general obligations  of  the Trust
                                    ranking  PARI  PASSU   with  all  other   unsubordinated
                                    obligations of the Trust. The Old Notes are, and the New
                                    Notes  will be, effectively subordinated to all existing
                                    and future liabilities, including indebtedness and trade
                                    payables, of subsidiaries of the Trust. At December  31,
                                    1993,  on a PRO  FORMA basis after  giving effect to the
                                    sale of the  Old Notes  and the application  of the  net
                                    proceeds therefrom, the aggregate amount of indebtedness
                                    of  the  Trust would  have been  $347.3 million  and the
                                    aggregate amount of indebtedness of the subsidiaries  of
                                    the  Trust (other  than the  Bank and  its subsidiaries)
                                    would have been $61.5 million. Under the Indenture,  the
                                    Trust  and  its  subsidiaries  will  be  able  to  incur
                                    additional indebtedness, including indebtedness  between
                                    the  Trust and its subsidiaries. See "Description of the
                                    Notes   --   Certain   Covenants   --   Limitation    on
                                    Indebtedness."  The New Notes will  rank PARI PASSU with
                                    the Old Notes if any  Old Notes remain outstanding  upon
                                    consummation of the Exchange Offer.

Security..........................  The Old Notes are, and the New Notes will be, secured by
                                    a  first  priority  perfected security  interest  in 80%
                                    (8,000 shares)  of  the issued  and  outstanding  common
                                    stock  of  the Bank  (the "Pledged  Bank Stock")  and by
                                    certain dividends, cash, instruments and other  property
                                    and  proceeds from time to  time received, receivable or
                                    otherwise distributed in respect  of or in exchange  for
                                    any  of the foregoing. So long as no Default or Event of
                                    Default has occurred  and is continuing,  the Trust  may
                                    substitute $25,000 of cash or U.S. Government Securities
                                    for each share of Pledged Bank Stock (adjusted for stock
                                    splits and combinations), provided the Notes are secured
                                    by at least 66 2/3% of the issued and outstanding shares
                                    of  both Voting Stock and common  stock of the Bank. The
                                    Trust will be required to deposit any such cash or  U.S.
                                    Government  Securities  that  are  substituted  for  the
                                    Pledged Bank Stock into a
</TABLE>

                                       10
<PAGE>
<TABLE>
<S>                                 <C>
                                    collateral account (the  "Collateral Account") with  the
                                    Trustee and, provided no Default or Event of Default has
                                    occurred  and  is  continuing  and  subject  to  certain
                                    restrictions, may direct the  Trustee to invest  amounts
                                    on  deposit in the Collateral Account in U.S. Government
                                    Securities or  Certificates  of Deposit.  The  Indenture
                                    does  not  restrict  the issuance  of  additional common
                                    stock by  the Bank,  but  the Trust  has agreed  in  the
                                    Indenture  that at  all times it  will be  the legal and
                                    beneficial owner of at least  66 2/3% of the issued  and
                                    outstanding shares of both Voting Stock and common stock
                                    of  the  Bank  and  that  the  Pledged  Bank  Stock will
                                    constitute at all times at  least 66 2/3% of the  issued
                                    and  outstanding shares of both  Voting Stock and common
                                    stock of the Bank.

Liquidity Maintenance
Requirement.......................  The Old  Notes also  are,  and the  New Notes  will  be,
                                    secured  by a first priority perfected security interest
                                    in cash,  U.S.  Government Securities,  Certificates  of
                                    Deposit or Margin Securities (the "Liquidity Maintenance
                                    Collateral")  in an  additional collateral  account (the
                                    "Liquidity Maintenance  Account") with  the Trustee.  At
                                    the  time of issuance  of the Old  Notes, the Collateral
                                    Value (as described below) of the Liquidity  Maintenance
                                    Collateral  was $25.8 million, which equalled the sum of
                                    (i) one year's  interest payments on  the Old Notes  and
                                    (ii)  one  year's  estimated  interest  payments  on the
                                    amount of  the Trust's  Retail Notes  then  outstanding.
                                    Each  calendar  quarter  thereafter,  the  then  current
                                    Collateral Value of the Liquidity Maintenance Collateral
                                    will be  recalculated  and, in  addition,  the  required
                                    Collateral Value of the Liquidity Maintenance Collateral
                                    will  be recalculated  based on the  estimated amount of
                                    one  year's   interest  payments   on  the   amount   of
                                    outstanding  Notes and Retail Notes. At the beginning of
                                    each calendar quarter, no more than 50% of the  required
                                    aggregate  Collateral Value of the Liquidity Maintenance
                                    Collateral may be represented  by Margin Securities  and
                                    the   current   Collateral   Value   of   all  Liquidity
                                    Maintenance Collateral must at least equal the  required
                                    amount thereof, as calculated for such calendar quarter.
                                    Any  excess  collateral  in  the  Liquidity  Maintenance
                                    Account will be returned to the Trust upon request,  and
                                    the Trust will be required to make an additional deposit
                                    into  the  Liquidity Maintenance  Account to  remedy any
                                    deficit. See "Description of the Notes -- Security."
                                    Provided no Default or Event of Default has occurred and
                                    is continuing and subject  to certain restrictions,  the
                                    Trust  may  require  the  Trustee  to  invest  Liquidity
                                    Maintenance Collateral  in U.S.  Government  Securities,
                                    Certificates  of  Deposit  and  Margin  Securities. Upon
                                    giving effect to any such  investment, no more than  50%
                                    of  the  required  aggregate  Collateral  Value  of  the
                                    Liquidity Maintenance Collateral  may be represented  by
                                    Margin  Securities and  the current  Collateral Value of
                                    all Liquidity Maintenance Collateral must at least equal
                                    the required  amount  thereof,  as  calculated  for  the
                                    current calendar quarter.
</TABLE>

                                       11
<PAGE>
<TABLE>
<S>                                 <C>
                                    The   Collateral  Value  of  the  Liquidity  Maintenance
                                    Collateral will equal, in the  case of cash, the  amount
                                    thereof,  in the case of  U.S. Government Securities and
                                    Certificates of Deposit,  the principal amount  thereof,
                                    and,  in  the case  of Margin  Securities, 50%  of their
                                    market value, determined as  provided in the  Indenture.
                                    Margin  Securities may include the  common stock of Saul
                                    Centers, an affiliate of the Trust.
                                    The Notes  may be  secured by  margin stock  within  the
                                    meaning  of the margin regulations (Regulations G, T and
                                    U) issued  by  the Board  of  Governors of  the  Federal
                                    Reserve  System. If  the Notes become  secured by margin
                                    stock, a purchaser of  Notes that is  a bank within  the
                                    meaning  of  Regulation  U  will  have  to  comply  with
                                    Regulation U and a purchaser of Notes other than a  bank
                                    subject to Regulation U or a broker or dealer subject to
                                    Regulation  T must  comply with  Regulation G, including
                                    the requirement that, if it  is purchasing Notes in  the
                                    ordinary  course  of  business  within  the  meaning  of
                                    Regulation G, it must  be registered under Regulation  G
                                    or become registered within 30 days after the end of any
                                    calendar  quarter during which (i)  the amount of credit
                                    extended  by  it  that   is  secured  by  margin   stock
                                    (including  the Notes)  equals $200,000 or  more or (ii)
                                    the amount of such credit extended by it (including  the
                                    Notes)  at any time during  such calendar quarter equals
                                    $500,000 or more. The purchase of the Old Notes did  not
                                    constitute  a  purpose  credit  within  the  meaning  of
                                    Regulation G,  T  or  U  and  was  not  subject  to  the
                                    collateral requirements of those Regulations.

Restrictive Covenants.............  The Indenture contains certain covenants, including, but
                                    not  limited to, covenants with respect to the following
                                    matters: (i) limitation on indebtedness; (ii) limitation
                                    on restricted payments; (iii) limitation on transactions
                                    with affiliates;  (iv) limitation  on asset  sales;  (v)
                                    restriction  on transfer of assets to subsidiaries; (vi)
                                    limitation on subsidiaries; (vii) limitation on dividend
                                    and other payment  restrictions affecting  subsidiaries;
                                    (viii)  limitation on issuances  and sales of subsidiary
                                    stock; (ix) required ownership of Bank common stock; (x)
                                    limitation on disposal of, or liens on, the  Collateral;
                                    (xi)  change  of  control  triggering  event;  and (xii)
                                    restrictions on merger, consolidation and sale of assets
                                    of the Trust. See "Description  of the Notes --  Certain
                                    Covenants"  and  "Description  of the  Notes  -- Merger,
                                    Consolidation or Sale of Assets."

Exchange Offer;
Registration Rights...............  In connection with the sale of the Old Notes, the  Trust
                                    agreed  in the Registration Rights Agreement to (i) file
                                    within 30 calendar days after  March 30, 1994, the  date
                                    of  original  issue  of the  Old  Notes,  a registration
                                    statement (the "Registration Statement") with respect to
                                    a registered  offer  to  exchange  the  Old  Notes  (the
                                    Exchange  Offer made hereby) for notes of the Trust with
                                    terms identical in all material respects to the terms of
                                    the Old Notes, (ii)  use its best  efforts to cause  the
</TABLE>

                                       12
<PAGE>
<TABLE>
<S>                                 <C>
                                    Registration  Statement to  become effective  within 160
                                    calendar days after  the date of  original issue of  the
                                    Old  Notes and (iii)  use its best  efforts to cause the
                                    Exchange Offer  to be  consummated within  190  calendar
                                    days  after the date of original issue of the Old Notes.
                                    The Trust  also  agreed  that, in  the  event  that  any
                                    changes in law or the applicable interpretations thereof
                                    by  the staff of the Commission  do not permit the Trust
                                    to effect the  Exchange Offer, if  for any other  reason
                                    the   Exchange  Offer  is  not  consummated  within  190
                                    calendar days after  the date of  original issue of  the
                                    Old   Notes,  if  any  holder  (other  than  an  Initial
                                    Purchaser)  is  not  eligible  to  participate  in   the
                                    Exchange  Offer or  upon the  request of  either Initial
                                    Purchaser (under certain circumstances), the Trust  will
                                    use  its best  efforts to  cause to  become effective as
                                    promptly as practicable  a shelf registration  statement
                                    with  respect to the resale of the Old Notes (the "Shelf
                                    Registration  Statement")   and   to  keep   the   Shelf
                                    Registration Statement effective until three years after
                                    the  effective date  thereof or for  such shorter period
                                    that will terminate when all of the Old Notes covered by
                                    the Shelf Registration Statement have been sold pursuant
                                    to the Shelf Registration Statement.

                                    The Trust agreed  in the  Registration Rights  Agreement
                                    that  the  interest rate  borne by  the Old  Notes would
                                    increase by an  additional one-half of  one percent  per
                                    annum  upon each of the following events: (i) failure of
                                    the  Registration  Statement  to   be  filed  with   the
                                    Commission   on  or  prior  to  the  30th  calendar  day
                                    following the date of original  issue of the Old  Notes,
                                    (ii)   failure  of  the  Registration  Statement  to  be
                                    declared effective on or prior to the 160th calendar day
                                    following the date of original issue of the Old Notes or
                                    (iii) failure of the Exchange Offer to be consummated or
                                    a Shelf Registration Statement  with respect to the  Old
                                    Notes  to be declared effective on or prior to the 190th
                                    calendar day following the date of original issue of the
                                    Old Notes. The  aggregate amount of  any such  increases
                                    from the original interest rate on the Old Notes may not
                                    exceed  1.5% per  annum. The Trust  further agreed that,
                                    upon (x) the filing of the Registration Statement in the
                                    case of clause (i) above,  (y) the effectiveness of  the
                                    Registration  Statement in the case of clause (ii) above
                                    or (z) the  consummation of  the Exchange  Offer or  the
                                    effectiveness  of a Shelf Registration Statement, as the
                                    case may  be, in  the case  of clause  (iii) above,  the
                                    interest  rate borne by the Old Notes from the date next
                                    succeeding the  date of  such filing,  effectiveness  or
                                    consummation,  as the case  may be, would  be reduced in
                                    each case by one-half of one percent per annum (but,  in
                                    any  event, not  below the  original interest  rate) and
                                    after the  Exchange  Offer  is consummated  or  a  Shelf
                                    Registration   Statement  is   declared  effective,  the
                                    interest rate borne by the Old Notes would be reduced to
                                    the original interest rate. The Registration  Statement,
                                    of  which this Prospectus is a  part, was filed on April
                                    6, 1994, within 30 calendar  days following the date  of
                                    original  issue  of  the  Old  Notes,  and  was declared
</TABLE>

                                       13
<PAGE>
   
<TABLE>
<S>                                 <C>
                                    effective by the  Commission on April  29, 1994,  within
                                    160  calendar days following the  date of original issue
                                    of the Old Notes, and  thus no increase in the  interest
                                    rate  borne by the Old Notes  has been made under clause
                                    (i) or clause (ii) above.

                                    Holders of any  Old Notes not  tendered in the  Exchange
                                    Offer  will not be entitled to require the Trust to file
                                    the Shelf Registration Statement, and the interest  rate
                                    on  such Old Notes  will remain at  the initial level of
                                    11 5/8%. Any Old Notes that remain outstanding after the
                                    consummation of the Exchange Offer and New Notes will be
                                    treated as  a  single  class  of  securities  under  the
                                    Indenture. See "Description of the Notes -- General."

Use of Proceeds...................  The  net proceeds to the Trust  from the sale of the Old
                                    Notes were estimated to be approximately $166.2  million
                                    after deduction of the amount of the Initial Purchasers'
                                    discount and estimated expenses payable by the Trust. Of
                                    this  amount,  the  Trust  applied  approximately  $83.0
                                    million to  repay certain  mortgage indebtedness  and  a
                                    working  capital  loan  of the  Real  Estate  Trust. Net
                                    proceeds in the amount  of $25.8 million were  deposited
                                    into  the Liquidity  Maintenance Account  to satisfy the
                                    initial liquidity maintenance  requirement with  respect
                                    to  the Notes. See "Description  of the Notes -- Securi-
                                    ty." The Trust will use the balance of the net  proceeds
                                    for  other general corporate purposes, which may include
                                    repayment of other mortgage indebtedness and acquisition
                                    of  income-producing   properties  and   certain   other
                                    investments. See "Use of Proceeds -- Sale of Old Notes."
</TABLE>
    

                                  RISK FACTORS

    See "Risk Factors and Other Considerations" for a discussion of risk factors
and  other considerations  relating to  the Trust and  an investment  in the New
Notes.

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

   
    The selected consolidated financial and other data of the Trust herein  have
been  derived from  the Consolidated  Financial Statements  of the  Trust, which
statements for  the years  ended September  30, 1993,  1992 and  1991 have  been
audited by Stoy, Malone & Company, P.C., independent public accountants, and for
the  three months ended December 31, 1993  by Arthur Andersen & Co., independent
public accountants, as indicated by their reports with respect thereto which are
included in this Prospectus. The Consolidated Financial Statements of the  Trust
for  the  three-month period  ended December  31, 1992  are unaudited.  The data
should be  read in  conjunction with  "Management's Discussion  and Analysis  of
Financial  Condition and Results  of Operations" and  the Consolidated Financial
Statements included  elsewhere  in  this  Prospectus.  In  the  opinion  of  the
management  of the Trust, the amounts shown for the three months ended and as of
December 31,  1992  include  all  adjustments,  which  consist  only  of  normal
recurring  adjustments, necessary  for a  fair presentation  of the consolidated
results for such period and as of  such date. The results of operations for  any
interim  period  are not  necessarily indicative  of the  results for  an entire
fiscal year.
    

                                       14
<PAGE>
                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

<TABLE>
<CAPTION>
                                                           FOR THE THREE MONTHS
                                                            ENDED DECEMBER 31,            FOR THE YEAR ENDED SEPTEMBER 30,
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS                    ---------------------  ------------------------------------------------
AND OTHER DATA)                                            1993 (1)     1992      1993 (1)    1992      1991      1990      1989
- ---------------------------------------------------------  --------  -----------  --------  --------  --------  --------  --------
                                                                     (UNAUDITED)
<S>                                                        <C>       <C>          <C>       <C>       <C>       <C>       <C>
STATEMENT OF OPERATIONS DATA:
REAL ESTATE:
Revenues.................................................  $ 14,854  $   24,250   $ 93,245  $100,179  $102,013  $104,299  $ 99,076
Operating expenses.......................................   (25,671)    (30,673 ) (137,256) (127,936) (142,144) (143,504) (136,216)
Equity in earnings (losses) of partnership investments...       725      --           (668)     (208)     (212)      (57)     (155)
Gain (loss) on sales of property.........................     --           (539 )      184      (546)   20,308     --        1,370
                                                           --------  -----------  --------  --------  --------  --------  --------
Real estate operating loss...............................   (10,092)     (6,962 )  (44,495)  (28,511)  (20,035)  (39,262)  (35,925)
                                                           --------  -----------  --------  --------  --------  --------  --------
BANKING:
Interest income..........................................    81,656      92,144    348,814   403,033   487,572   503,507   500,998
Interest expense.........................................    42,220      44,988    167,518   214,761   325,711   361,418   361,636
                                                           --------  -----------  --------  --------  --------  --------  --------
Net interest income......................................    39,436      47,156    181,296   188,272   161,861   142,089   139,362
Provision for loan losses................................   (12,095)    (27,754 )  (62,513)  (89,062) (147,141)  (78,300)  (70,331)
                                                           --------  -----------  --------  --------  --------  --------  --------
Net interest income after provision for loan losses......    27,341      19,402    118,783    99,210    14,720    63,789    69,031
                                                           --------  -----------  --------  --------  --------  --------  --------
Other income:
  Credit card, loan servicing and deposit service fees...    27,405      24,968     91,063    92,291   105,441   134,166   102,775
  Earnings (loss) on real estate held for investment.....      (284)    (19,601 )  (12,722)  (50,649)  (47,495)  (53,290)    9,490
  Gain on sales of assets................................     3,298      12,664     40,270    44,259    81,927    99,028    42,520
  Gain on sales of mortgage servicing rights.............     2,572       1,724      4,828     3,750     9,137     --        --
  Other..................................................     2,338       1,803      7,314    10,766    12,133     9,725     8,025
                                                           --------  -----------  --------  --------  --------  --------  --------
Total other income.......................................    35,329      21,558    130,753   100,417   161,143   189,629   162,810
                                                           --------  -----------  --------  --------  --------  --------  --------
Operating expenses.......................................    56,675      39,694    185,687   156,218   181,975   200,367   181,736
                                                           --------  -----------  --------  --------  --------  --------  --------
Banking operating income (loss)..........................     5,995       1,266     63,849    43,409    (6,112)   53,051    50,105
                                                           --------  -----------  --------  --------  --------  --------  --------
TOTAL COMPANY:
Operating income (loss) before income taxes,
 extraordinary items, cumulative effect of change in
 accounting principle, and minority interest.............    (4,097)     (5,696 )   19,354    14,898   (26,147)   13,789    14,180
Provision for income taxes...............................      (708)        232     11,703     7,385     3,225    13,698    18,918
                                                           --------  -----------  --------  --------  --------  --------  --------
Income (loss) before extraordinary items, cumulative
 effect of change in accounting principle and minority
 interest................................................    (3,389)     (5,928 )    7,651     7,513   (29,372)       91    (4,738)
Extraordinary items:
  Adjustment for tax benefit of net operating loss
   carryforwards.........................................     --         --          7,738     3,817     --        --        6,192
  Loss on early extinguishment of debt, net of taxes.....    (6,333)     --          --         (132)    --        --           (6)
                                                           --------  -----------  --------  --------  --------  --------  --------
Income (loss) before cumulative effect of change in
 accounting principle and minority interest..............    (9,722)     (5,928 )   15,389    11,198   (29,372)       91     1,448
Cumulative effect of change in accounting principle......    36,260      --          --        --        --        --        --
                                                           --------  -----------  --------  --------  --------  --------  --------
Income (loss) before minority interest...................    26,538      (5,928 )   15,389    11,198   (29,372)       91     1,448
Minority interest held by affiliates.....................      (505)       (118 )   (6,582)   (5,261)    2,113    (6,013)   (7,484)
Minority interest -- other...............................    (2,438)     --         (4,334)    --        --        --        --
                                                           --------  -----------  --------  --------  --------  --------  --------
Total company net income (loss)..........................  $ 23,595  $   (6,046 ) $  4,473  $  5,937  $(27,259) $ (5,922) $ (6,036)
                                                           --------  -----------  --------  --------  --------  --------  --------
                                                           --------  -----------  --------  --------  --------  --------  --------
Net income (loss) available to common shareholders.......  $ 22,240  $   (7,401 ) $   (947) $    517  $(32,679) $ (7,277) $ (6,036)
                                                           --------  -----------  --------  --------  --------  --------  --------
                                                           --------  -----------  --------  --------  --------  --------  --------
Net income (loss) per common share:
 Income (loss) before extraordinary items, cumulative
 effect of change in accounting principle and minority
 interest................................................  $  (0.98) $    (1.51 ) $   0.46  $   0.43  $  (7.21) $  (0.26) $  (0.98)
Extraordinary items:
  Adjustment for tax benefit of net operating loss
   carryforwards.........................................     --         --           1.60      0.79     --        --         1.28
  Loss on early extinguishment of debt, net of taxes.....     (1.31)     --          --        (0.03)    --        --        --
                                                           --------  -----------  --------  --------  --------  --------  --------
Income (loss) before cumulative effect of change in
 accounting principle and minority interest..............     (2.29)      (1.51 )     2.06      1.19     (7.21)    (0.26)     0.30
Cumulative effect of change in accounting principle......      7.51      --          --        --        --        --        --
                                                           --------  -----------  --------  --------  --------  --------  --------
Income (loss) before minority interest...................      5.22       (1.51 )     2.06      1.19     (7.21)    (0.26)     0.30
Minority interest held by affiliates.....................     (0.10)      (0.02 )    (1.36)    (1.08)     0.44     (1.25)    (1.55)
Minority interest -- other...............................     (0.51)     --          (0.90)    --        --        --        --
                                                           --------  -----------  --------  --------  --------  --------  --------
Total company net income (loss)..........................  $   4.61  $    (1.53 ) $  (0.20) $   0.11  $  (6.77) $  (1.51) $  (1.25)
                                                           --------  -----------  --------  --------  --------  --------  --------
                                                           --------  -----------  --------  --------  --------  --------  --------
<FN>
- ------------------------------
(1)  On August  26, 1993,  the Real  Estate Trust  transferred its  22  shopping
     center  properties and one office property to Saul Holdings Partnership and
     a subsidiary limited partnership of  Saul Holdings Partnership in  exchange
     for  securities representing a  21.5% limited partnership  interest in Saul
     Holdings Partnership. See "Business  -- Real Estate  -- Investment in  Saul
     Holdings  Limited  Partnership" and  Note 2  to the  Consolidated Financial
     Statements in this Prospectus.
</TABLE>

                                       15
<PAGE>
                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

<TABLE>
<CAPTION>
                                               AT OR FOR THE THREE
                                              MONTHS ENDED DECEMBER
                                                       31,                       AT OR FOR THE YEAR ENDED SEPTEMBER 30,
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS AND  -----------------------  ------------------------------------------------------------
OTHER DATA)                                   1993 (1)      1992       1993 (1)      1992         1991         1990        1989
- -------------------------------------------  ----------  -----------  ----------  -----------  -----------  ----------  ----------
                                                         (UNAUDITED)
<S>                                          <C>         <C>          <C>         <C>          <C>          <C>         <C>
BALANCE SHEET DATA:
Assets:
Real estate assets.........................  $  254,840  $  358,059   $  220,556  $   334,378  $   346,088  $  370,564  $  366,688
  Income-producing properties, net.........     159,964     255,794      162,356      254,700      261,822     271,073     264,851
  Land parcels.............................      38,416      49,780       38,411       50,981       56,353      58,900      54,877
Banking assets.............................   5,130,599   4,736,653    4,872,771    4,998,756    4,821,407   5,219,018   4,753,667
Total company assets.......................   5,385,439   5,094,712    5,093,327    5,333,134    5,167,495   5,589,582   5,120,355
Liabilities:
Real estate liabilities....................     452,766     528,405      450,153      522,760      505,793     538,577     509,458
  Mortgage notes payable...................     264,914     431,619      264,776      429,968      350,693     369,134     347,919
  Notes payable -- unsecured...............      39,887      47,758       38,661       50,417       86,532     108,512     113,513
  Bank borrowings..........................      --          --           --          --            38,273      36,645      25,594
Banking liabilities........................   4,891,173   4,622,049    4,634,001    4,885,189    4,747,715   5,106,446   4,659,915
Redeemable preferred stock.................      --          25,000       --          --           --           --          --
Minority interest held by affiliates.......      36,646      28,031       34,495       27,912       22,651      24,764      18,750
Minority interest -- other.................      74,307      --           74,307      --           --           --          --
Total company liabilities..................   5,454,892   5,203,485    5,192,956    5,435,861    5,276,159   5,669,787   5,188,123
Shareholders' deficit......................     (69,453)   (108,773 )    (99,629)    (102,727)    (108,664)    (80,205)    (67,768)
OTHER DATA:
Hotels:
  Number of hotels.........................           9           9            9            9            9           9           8
  Number of guest rooms....................       2,415       2,409        2,409        2,356        2,400       2,418       2,289
  Average occupancy........................         57%         56%          63%          68%          63%         66%         65%
  Average room rate........................  $    53.95  $    54.78   $    54.90  $     54.02  $     56.54  $    57.88  $    58.72
Shopping centers:
  Number of properties.....................         N/A          23          N/A           23           23          23          21
  Leasable area (square feet)..............         N/A   4,408,000          N/A    4,408,000    4,416,000   4,809,000   4,707,000
  Average occupancy........................         N/A         95%          N/A          95%          95%         95%         94%
Office properties:
  Number of properties.....................           9          10            9           10           10          10           8
  Leasable area (square feet)..............   1,365,000   1,537,000    1,365,000    1,537,000    1,537,000   1,537,000   1,362,000
  Average occupancy........................         80%         83%          77%          81%          89%         90%         90%
Land parcels
  Number of parcels........................          10          10           10           12           12          13          12
  Total acreage............................         433         433          433        1,496        9,529       9,535       9,476
</TABLE>

                                       16
<PAGE>
                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

<TABLE>
<CAPTION>
                                                 FOR THE THREE MONTHS
                                                  ENDED DECEMBER 31,                 FOR THE YEAR ENDED SEPTEMBER 30,
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS AND     ----------------------  ----------------------------------------------------------
OTHER DATA)                                     1993 (1)      1992       1993 (1)      1992         1991        1990       1989
- ----------------------------------------------  ---------  -----------  ----------  -----------  -----------  ---------  ---------
                                                           (UNAUDITED)
<S>                                             <C>        <C>          <C>         <C>          <C>          <C>        <C>
CASH FLOW DATA:
Net cash flows provided by (used in) operating
 activities:
  Real estate.................................  $  (5,795) $    4,709   $   (3,149) $      (884) $   (16,374) $ (17,381) $ (19,956)
  Banking.....................................     78,497     395,338    1,157,157    1,043,648    1,521,024   (296,840)    59,196
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
  Total Company...............................     72,702     400,047    1,154,008    1,042,764    1,504,650   (314,221)    39,240
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
Net cash flows provided by (used in) investing
 activities:
  Real estate.................................       (919)     (3,567 )     (2,999)      (1,333)      25,731    (11,409)   (14,443)
  Banking.....................................   (289,695)   (101,935 )   (898,649)  (1,241,043)  (1,183,033)   (16,611)  (697,227)
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
  Total Company...............................   (290,614)   (105,502 )   (901,648)  (1,242,376)  (1,157,302)   (28,020)  (711,670)
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
Net cash flows provided by (used in) financing
 activities:
  Real estate.................................      1,087      (1,584 )      3,230          169      (41,709)    12,016     32,206
  Banking.....................................    249,283    (261,051 )   (190,850)     157,183     (348,624)   413,957    554,758
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
  Total Company...............................    250,370    (262,635 )   (187,620)     157,352     (390,333)   425,973    586,964
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
Net increase (decrease) in cash and cash
 equivalents..................................  $  32,458  $   31,910   $   64,740  $   (42,260) $   (42,985) $  83,732  $ (85,466)
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
CASH FLOW -- INDENTURE (2):
a. Real estate operating loss.................  $ (10,092) $   (6,962 ) $  (44,495) $   (28,511) $   (20,035) $ (39,262) $ (35,925)
b. Depreciation and amortization expense......      2,554       3,769       15,486       15,098       17,556     16,919     17,151
c. Interest expense...........................      9,764      12,835       50,470       51,326       57,382     59,703     56,641
d. Equity in losses of partnership
   investments................................     --          --              668          208          212         57        155
e. Equity in earnings of partnership
   investments................................       (725)     --           --          --           --          --         --
f. Losses on sales of property................     --             539       --              546      --          --         --
g. Gains on sales of property.................     --          --             (184)     --           (20,308)    --         (1,370)
h. Non-cash charges...........................      1,380      --           13,104      --           --          --         --
i. Non-cash gains.............................     --          --           --          --           --          --         --
j. Cash distributions received from
   partnership investments (3)................        524      --           --          --           --          --         --
k. Tax sharing payments paid by the Bank to
   the Trust..................................      4,585      --            5,000      --            29,600     20,800     --
l. Dividends paid by the Bank to the Trust....     --          --           --          --           --          --         --
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
Cash Flow -- Indenture (2)....................  $   7,990  $   10,181   $   40,049  $    38,667  $    64,407  $  58,217  $  36,652
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
RECONCILIATION OF CASH FLOW FROM OPERATING
 ACTIVITIES TO CASH FLOW -- INDENTURE (2):
Cash flow from operating activities...........  $  (5,795) $    4,709   $   (3,149) $      (884) $   (16,374) $ (17,381) $ (19,956)
Tax sharing payments from the Bank............      4,585      --            5,000      --            29,600     20,800     --
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
  Subtotal....................................     (1,210)      4,709        1,851         (884)      13,226      3,419    (19,956)
Interest expense..............................      9,764      12,835       50,470       51,326       57,382     59,703     56,641
Cash distributions from partnerships (3)......        524      --           --          --           --          --         --
Decrease (increase) in accounts receivable and
 accrued income...............................        858          24          (98)      (2,906)       1,380     (5,645)    (2,447)
Increase (decrease) in accounts payable and
 accrued expenses.............................      1,319      (2,238 )     (7,047)     (11,594)      (5,700)        42     (2,728)
Cash payments for taxes.......................          8           3          346           32           58         38         37
Other.........................................     (3,273)     (5,152 )     (5,473)       2,693       (1,939)       660      5,105
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
  Cash Flow -- Indenture (2)..................  $   7,990  $   10,181   $   40,049  $    38,667  $    64,407  $  58,217  $  36,652
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
                                                ---------  -----------  ----------  -----------  -----------  ---------  ---------
<FN>
- ------------------------------
(2)  Cash Flow -- Indenture, as defined in the Indenture, means, with respect to
     the Trust, for any  period, all as determined  in accordance with GAAP  and
     without  duplication,  the  sum of  the  following items:  (a)  real estate
     operating income  (loss) PLUS  (b) depreciation  and amortization  expense,
     PLUS  (c)  interest  expense,  PLUS (d)  equity  in  losses  of partnership
     investments, LESS (e) equity in  earnings of partnership investments,  PLUS
     (f)  losses on sales of property, LESS (g) gains on sales of property, PLUS
     (h) non-cash charges, LESS (i) non-cash gains, PLUS (j) cash  distributions
     received  from partnership investments, PLUS  (k) tax sharing payments paid
     by the Bank to the Trust, PLUS (l) dividends paid by the Bank to the Trust.
     Cash Flow --  Indenture does  not represent cash  generated from  operating
     activities in accordance with generally accepted accounting principles.
(3)  Cash distributions from partnerships in the three months ended December 31,
     1993  represent the initial  distribution of Saul  Holdings Partnership for
     the period from August 26, 1993 (inception) through September 30, 1993. The
     Real Estate  Trust's  limited  partnership  interest  represents  3,495,713
     partnership  units in Saul Holdings  Partnership, and the current estimated
     annual distribution rate is $1.56 per unit.
</TABLE>

                                       17
<PAGE>
                     RISK FACTORS AND OTHER CONSIDERATIONS

    AN  INVESTMENT IN THE NEW NOTES INVOLVES  A HIGH DEGREE OF RISK. PROSPECTIVE
INVESTORS SHOULD  CAREFULLY  CONSIDER  THE  FOLLOWING  RISK  FACTORS  AND  OTHER
CONSIDERATIONS  RELATING TO THE  TRUST AND THE NOTES  BEFORE DECIDING WHETHER TO
INVEST IN THE NEW NOTES.

ABILITY TO PAY PRINCIPAL AND INTEREST ON THE NOTES

    The Real Estate Trust  had negative cash flow  from operating activities  of
$5.8 million in the three months ended December 31, 1993, $3.1 million in fiscal
1993,  $0.9 million in fiscal 1992 and  $16.4 million in fiscal 1991, before tax
sharing payments  from  the Bank  of  $4.6 million  in  the three  months  ended
December 31, 1993, $5.0 million in fiscal 1993 and $29.6 million in fiscal 1991.
The Trust's ability to pay interest on the Notes will depend in significant part
on its receipt of dividends from the Bank and tax sharing payments from the Bank
pursuant  to a tax sharing agreement dated  June 28, 1990, as amended, among the
Trust, the  Bank  and their  subsidiaries  (the "Tax  Sharing  Agreement").  The
availability and amount of dividends and tax sharing payments in future periods,
however,  is  uncertain  and  dependent upon,  among  other  things,  the Bank's
operating performance  and income,  regulatory and  contractual restrictions  on
such  payments  and  (in  the  case  of  tax  sharing  payments)  the  continued
consolidation of the Bank and the Bank's subsidiaries with the Trust for federal
income  tax  purposes.  See  "Restrictions  on  Dividends  From  the  Bank"  and
"Considerations  Relating  to  Tax Sharing  Agreement"  below. There  can  be no
assurance that  the Real  Estate Trust  will receive  dividends or  tax  sharing
payments  in the future or,  if it receives funds  from these sources, that such
funds will be in an  amount sufficient to pay interest  or other amounts on  the
Notes when due.

    The Trust currently anticipates that in order to pay the principal amount of
the  Notes at maturity or upon the occurrence  of an Event of Default, to redeem
the Notes or to repurchase the Notes upon a Change of Control Triggering  Event,
it will be required to borrow funds, sell equity securities, sell assets or seek
capital  contributions from  affiliates. There can  be no assurance  that any of
such actions  could  be  effected on  satisfactory  terms  or that  any  of  the
foregoing  actions would enable the Trust to  make any of the foregoing payments
on the Notes. None of the affiliates of  the Trust will be required to make  any
capital  contributions or  other payments,  whether by  loan or  the purchase of
equity securities or assets, to the Trust in respect of the Trust's  obligations
on the Notes, nor is there any assurance that any of the affiliates of the Trust
would have the financial, legal or contractual ability to do so.

    The  Trust  currently expects  that  it will  have  to continue  to  rely on
external funding sources to meet its  cash needs for the repayment of  principal
on its other outstanding indebtedness and to pay capital improvement costs. Such
sources  would include, in  addition to dividends and  tax sharing payments from
the  Bank,  sales  of  Retail  Notes  and  refinancings  of  existing   mortgage
indebtedness.  The  Trust's  ability  to  raise such  cash  will  be  subject to
significant  contingencies.  See  "Management's   Discussion  and  Analysis   of
Financial Condition and Results of Operations -- Liquidity and Capital Resources
- -- Real Estate."

OPERATING LOSSES AND DEFICIT IN SHAREHOLDERS' EQUITY

    The Real Estate Trust has recorded a loss from real estate operations before
gain  on sale of properties in  each of the last ten  fiscal years. For the Real
Estate Trust's operating results in the three months ended December 31, 1993 and
in fiscal  1993,  1992 and  1991,  see Note  37  to the  Consolidated  Financial
Statements  in this Prospectus, which presents condensed financial statements of
the Trust without  consolidation of  the Bank  and the  Bank's subsidiaries.  At
December  31, 1993, on a PRO FORMA basis  after giving effect to the sale of the
Old Notes  and  the application  of  the  net proceeds  therefrom,  the  Trust's
consolidated  shareholders'  equity  would  have reflected  a  deficit  of $73.7
million. See "Capitalization."

SUBSTANTIAL LEVEL OF INDEBTEDNESS

    The Real Estate Trust employs significant amounts of indebtedness to finance
its investments and operations, and the total amount of the Real Estate  Trust's
indebtedness outstanding has increased as a result of issuance of the Old Notes.
At  December 31, 1993, on a  PRO FORMA basis after giving  effect to the sale of
the Old  Notes and  the application  of the  net proceeds  therefrom, the  Trust

                                       18
<PAGE>
would   have  had   $408.8  million  of   consolidated  indebtedness,  excluding
indebtedness of the Bank and the Bank's subsidiaries. See "Capitalization."  The
high degree to which the Trust is leveraged could have important consequences to
the holders of the Notes. Such consequences include, but are not limited to, the
following:  (i) the Trust's ability to obtain additional financing in the future
for capital  expenditures, acquisitions,  general  corporate purposes  or  other
purposes  may be impaired; (ii)  a significant portion of  the Trust's cash flow
must be dedicated to the payment of principal and interest on its  indebtedness,
thereby  reducing the  funds available  to the  Trust for  its operations; (iii)
certain of the  Trust's borrowings  are, and will  continue to  be, at  variable
rates of interest, which could result in higher interest expense in the event of
increases  in interest rates  that could have  an adverse effect  on the Trust's
operating results and could adversely affect the amounts that would be available
for payment of  interest and principal  on the Notes;  and (iv) the  instruments
evidencing  such indebtedness contain and will contain financial and restrictive
covenants, the failure to comply  with which may result  in an event of  default
which,  if not  cured or  waived, could  have a  material adverse  effect on the
Trust.

    Substantially all  of  the Trust's  assets  consist  of the  assets  of  its
subsidiaries,  and 95.3% of the Trust's consolidated assets at December 31, 1993
consisted of assets of  the Bank. Accordingly,  the Old Notes  are, and the  New
Notes  will be, effectively subordinated to all existing and future liabilities,
including indebtedness and trade payables, of subsidiaries of the Trust,  except
to  the extent that the  Trust may be a  creditor with recognized claims against
its subsidiaries. At December 31, 1993, on a PRO FORMA basis after giving effect
to the sale of the Old Notes and the application of the net proceeds  therefrom,
the aggregate amount of indebtedness of the Trust would have been $347.3 million
and  the aggregate  amount of indebtedness  of subsidiaries of  the Trust (other
than the Bank  and its subsidiaries)  would have been  $61.5 million. Under  the
Indenture,  the  Trust and  its subsidiaries  will be  able to  incur additional
indebtedness, including indebtedness between the Trust and its subsidiaries. See
"Description of the Notes -- Certain Covenants -- Limitation on Indebtedness."

SECURITY FOR THE NOTES

    The Trust's obligations under  the Indenture and the  Notes will be  secured
initially  in  part  by  a  pledge  of 80%  (8,000  shares)  of  the  issued and
outstanding shares  of the  Bank's common  stock. The  Trust has  agreed in  the
Indenture  that the  Pledged Bank  Stock will constitute  at all  times at least
66 2/3%  of the  issued and  outstanding shares  of common  stock of  the  Bank.
Affiliates  of  the Trust  currently own  the  remaining 20%  of the  issued and
outstanding shares of the  Bank's common stock. Upon  an Event of Default  under
the Indenture, the Trustee would not have the power to effect a foreclosure sale
of  all of  the issued and  outstanding shares  of the Bank's  common stock. The
inability of the Trustee to convey ownership  of all of the common stock of  the
Bank  may have an adverse  effect on the sales price  of the Pledged Bank Stock.
There can  be no  assurance that  the proceeds  from the  sale or  sales of  the
Pledged  Bank Stock will be sufficient to  satisfy the amounts due on the Notes.
There currently is no public market for the Bank's common stock.

    If, upon a foreclosure by  the Trustee on the  Pledged Bank Stock and  other
assets  securing the  Notes, such  collateral were  insufficient to  satisfy the
entire amount due on the  Notes, the claim by the  holders of the Notes  against
the Trust for such deficiency would rank PARI PASSU with the claims of the other
general, unsubordinated creditors of the Trust. At December 31, 1993, the amount
of  such PARI  PASSU liabilities, which  consisted of Retail  Notes and accounts
payable and accrued expenses, totaled $61.4  million. There can be no  assurance
that  the  remaining assets  of the  Real  Estate Trust  would be  sufficient to
satisfy any  such deficiency.  Most of  the Real  Estate Trust  properties  will
continue  to be encumbered  by indebtedness incurred to  finance the Real Estate
Trust's investments and operations,  and the claims to  the Real Estate  Trust's
assets  represented by the Notes will be  subject to the payment of such secured
indebtedness and other prior claims. At  December 31, 1993, after giving  effect
to  the sale of the Old Notes and the application of the net proceeds therefrom,
the Real Estate Trust had $190.4 million of secured debt (consisting of mortgage
notes payable),  which effectively  will be  prior in  right of  payment to  the
claims of general creditors.

                                       19
<PAGE>
REGULATORY CONSIDERATIONS AFFECTING ENFORCEMENT OF REMEDIES FOLLOWING AN EVENT
OF DEFAULT

    The  ability of  the Trustee  to effect  a foreclosure  sale of  or vote the
Pledged Bank Stock upon the occurrence of an Event of Default may be limited  by
various  regulatory considerations. Under applicable OTS regulations relating to
acquisition of control of savings associations and their holding companies  (the
"Control  Regulations"), the right to  effect the disposition of  25% or more of
the Bank's outstanding common stock pursuant to a foreclosure sale, the right or
power to  vote  25% or  more  of the  Bank's  outstanding common  stock  or  the
acquisition  of 25% or more of the Bank's outstanding common stock pursuant to a
foreclosure sale  or otherwise  upon or  after  the occurrence  of an  Event  of
Default  generally would be  deemed to constitute acquisition  of control of the
Bank. The Control  Regulations also  establish certain  presumptions of  control
which  may apply to the power to dispose of, the acquisition of, or the power to
vote as little  as 10% of  the Bank's outstanding  common stock (including  such
power possessed by several persons acting in concert).

    Under  the Control Regulations, any acquisition  of control of the Bank upon
or after the occurrence of an Event of Default would cause the Trustee and could
cause the holders of the  Notes that are companies  to become "savings and  loan
holding  companies" subject  to supervision,  regulation and  examination by the
OTS. If it was determined that the pledge was made to "secure a loan  contracted
for in good faith" and the loan was "made in the ordinary course of the business
of  the lender," the Trustee and/or the holders  of the Notes could hold or vote
the Pledged Bank Stock for up to one year without OTS approval. If the borrowing
evidenced by  the Notes  were deemed  to have  satisfied these  conditions,  the
Trustee  and/or the holders of the Notes would  be required to report to the OTS
within 30 days after the acquisition of control of the Bank. Upon application by
the Trustee and/or the holders of the Notes, the OTS would have the authority to
approve, on an annual basis, an extension of the holding period for the  Pledged
Bank  Stock for a maximum of an additional  three years if it found that such an
extension was warranted and would not be detrimental to the public interest. If,
however, it was determined that the loan was not made in the ordinary course  of
business  of the lender,  the Trustee and/or  the holders of  the Notes could be
required to file with the OTS  a "change-of-control" application within 90  days
after  the occurrence of an Event of Default and the Trustee and/or such holders
could not take any action to direct the management or policies of the Bank prior
to the approval of the application. If the OTS did not approve the  application,
the  Trustee and/or such  holders would be  required to divest  the Pledged Bank
Stock within one year after OTS action on the application or within such shorter
period and in such manner as the OTS may require, and could not take any  action
to control the Bank during such period.

    The  Control Regulations as  applied to any entity  acquiring control of the
Bank could reduce  the attractiveness of  the Bank's common  stock to  potential
purchasers  and, accordingly,  could adversely affect  the value  of the Pledged
Bank Stock realized in the event  of a foreclosure sale. Prospective  purchasers
of  a controlling  block of the  Bank's common  stock from the  Trustee would be
required to  file  with the  OTS  a "change-of-control"  application  for  prior
approval  to acquire such shares. Any purchaser that is a company would become a
"savings  and  loan  holding  company"  subject  to  comprehensive  supervision,
examination  and  regulation  by  the  OTS.  As  such  a  regulated  entity, the
purchasing company would become subject to restrictions on transactions  between
it  and the Bank and  might be required to  guarantee the Bank's compliance with
any capital restoration plan that would be  required to be filed by the Bank  if
the  Bank became  undercapitalized. Such  regulatory requirements  may limit the
number of potential bidders for the Pledged  Bank Stock and may delay any  sale,
either  of which events  could have an adverse  effect on the  sale price of the
Pledged Bank Stock.

    In May 1988, in  connection with the  merger of a  Virginia thrift into  the
Bank,  the B.F. Saul Company,  a shareholder of the  Trust (the "Saul Company"),
and the Trust entered  into an agreement  (the "Capital Maintenance  Agreement")
with  the  Federal Savings  and Loan  Insurance  Corporation (the  "FSLIC"), the
FDIC's predecessor agency, under which the Trust and the Saul Company agreed  to
maintain  the Bank's regulatory  capital at the  levels prescribed by applicable
regulatory requirements.  See  "Business  --  Real  Estate  --  Holding  Company
Regulation."  The Capital Maintenance Agreement provides that it is binding upon
the   "successors    and    assigns"    of   the    Trust.    As    a    result,

                                       20
<PAGE>
upon  or after an acquisition  of control of the Bank  by the Trustee and/or the
holders of  the  Notes,  it is  possible  that  the OTS,  the  Resolution  Trust
Corporation  or the  FDIC might  seek to  impose upon  the holders  of the Notes
obligations under the Capital Maintenance Agreement, if it remained in effect at
such time. Under the terms of the Indenture, the Trustee may not take any action
that  would  expose  holders  of  the  Notes  to  liability  under  the  Capital
Maintenance Agreement.

    OTS  regulations require the Trust, to the  extent it remains subject to the
Capital  Maintenance  Agreement,  to  file  a  notice  with  the  OTS  prior  to
"divestiture"  of  the  Bank so  that  the OTS  may  determine if  there  is any
outstanding obligation under the Capital Maintenance Agreement. If the OTS  were
to  treat the acquisition of control of the Pledged Bank Stock upon or after the
occurrence of  an Event  of Default  as  a "divestiture"  for purposes  of  this
regulation,  the ability of the  Trustee to hold a  foreclosure sale or exercise
voting rights with respect to the Pledged Bank Stock on behalf of the holders of
the Notes would be delayed and, if the OTS were to determine that an outstanding
obligation under the Capital Maintenance Agreement existed, could be conditioned
upon the satisfaction of such obligation.

RESTRICTIONS ON DIVIDENDS FROM THE BANK

    To date, the Real Estate Trust has not received any cash dividends from  the
Bank.  The Bank's ability to declare and  pay cash dividends on its common stock
is subject to a number of restrictions, including restrictions under regulations
issued by the OTS and restrictions  imposed by various agreements. Each of  such
restrictions,  as  discussed  below,  ties  the  Bank's  dividend-paying ability
primarily to its levels of regulatory capital and/or income. The Bank's  efforts
to  maintain the required levels of capital  and to generate the required levels
of income will be subject to all of the risks affecting its business,  including
the  risks discussed elsewhere in this section.  The payment of any dividends on
the Bank's common  stock will  be determined by  the Bank's  Board of  Directors
based  on  the Bank's  liquidity, asset  quality  profile, capital  adequacy and
recent earnings history, as well as economic conditions and other factors deemed
relevant by the Board of Directors, including the restrictions discussed below.

    OTS REGULATIONS.   The  OTS prompt  corrective action  regulations  prohibit
thrift  institutions  such  as  the  Bank  from  making  "capital distributions"
(defined to include  a cash distribution  or a stock  redemption, but  excluding
dividends  in  the  form  of  additional shares  of  capital  stock)  unless the
institution is at least "adequately capitalized" under the OTS prompt corrective
action  regulations.  Currently,  an   institution  is  considered   "adequately
capitalized" for this purpose if it has a leverage (or core capital) ratio of at
least  4.0%, a  tier 1  risk-based capital ratio  of at  least 4.0%  and a total
risk-based capital ratio  of at  least 8.0%. At  December 31,  1993, the  Bank's
leverage,  tier 1 risk-based and total risk-based capital ratios of 5.30%, 6.88%
and 11.56%,  respectively (4.14%,  5.47%  and 9.81%,  respectively, on  a  fully
phased-in basis), would meet the ratios established for "adequately capitalized"
institutions. See "Business -- Regulation -- Prompt Corrective Action."

    In  addition to the prompt corrective action regulations, the OTS has issued
a capital distribution regulation that limits the ability of thrift institutions
such as the  Bank to  make "capital distributions"  (defined to  include a  cash
distribution  or  a stock  redemption, but  excluding dividends  in the  form of
additional shares  of  capital stock)  based  primarily upon  the  institution's
regulatory  capital  levels and  earnings. At  December 31,  1993, the  Bank had
sufficient levels of regulatory capital to be treated as a "Tier 1"  institution
eligible to make capital distributions without OTS approval in amounts up to the
greater  of (i) 100% of its  net income for the calendar  year to date, plus the
amount that would  reduce by  one-half the institution's  surplus capital  ratio
(i.e.,  the excess of the institution's  total risk-based capital ratio over the
fully phased-in requirement) at the beginning of the calendar year in which  the
distribution  is made  or (ii) 75%  of its net  income for the  most recent four
quarters. The OTS, however, retains the discretion to treat the Bank as a  "Tier
2"  institution eligible to make capital distributions in amounts only up to its
net  income  for  the  most  recent  four  quarters  and  to  impose  additional
restrictions,  including  the requirement  for  prior OTS  approval,  on capital
distributions by the Bank if it were to deem the Bank to be in need of more than
normal supervision. In

                                       21
<PAGE>
addition, the OTS retains general discretion to prohibit any otherwise permitted
capital distributions on general safety and soundness grounds, and must be given
30 days advance notice of all capital distributions, during which 30-day  period
it  may  object to  any proposed  distribution. See  "Business --  Regulation --
Dividends and Other Capital Distributions."

    Management of the Trust believes that,  in determining whether to object  to
any  proposed payment  of dividends  on the  Bank's common  stock, the  OTS will
consider factors similar to those it considers in determining whether to  object
to  payment of dividends  on the Bank's  outstanding 13% Noncumulative Perpetual
Preferred Stock (the  "13% Preferred Stock").  See Note 25  to the  Consolidated
Financial Statements in this Prospectus. The OTS has approved the payment by the
Bank  of dividends  on the  13% Preferred  Stock, provided  that (i) immediately
after giving  effect  to  the  dividend  payment,  the  Bank's  core  and  total
risk-based  regulatory  capital ratios  would be  not less  than 4.0%  and 8.0%,
respectively; (ii) dividends are earned and payable in accordance with the OTS's
capital distribution regulation; and (iii)  the Bank continues to make  progress
in  the disposition  and reduction  of its  nonperforming loans  and real estate
owned. There can be  no assurance that  the OTS will  not consider different  or
additional  factors  in  determining whether  to  permit  the Bank  to  pay cash
dividends on its common stock.

    REGULATORY AGREEMENTS.  In the Capital Maintenance Agreement it entered into
with the FSLIC (see  "Business -- Real Estate  -- Holding Company  Regulation"),
the  Trust agreed not  to cause the  Bank without prior  written approval of its
federal regulator to pay "dividends" in any fiscal year in excess of 50% of  the
Bank's  net income for  that fiscal year, provided  that any dividends permitted
under such  limitation could  be deferred  and paid  in a  subsequent year.  The
Capital  Maintenance Agreement also provided that dividends could not be paid or
stock repurchased by the  Bank if such dividend  or repurchase would reduce  the
regulatory capital of the Bank below its regulatory capital requirements.

    In  1985, in response to the  FSLIC's conditional order approving the Bank's
application for federal deposit  insurance, the Bank submitted  a letter to  the
FSLIC  (the  "1985  Letter")  in  which  it  represented  that  it  would  limit
"dividends" to 50% of net income, "exclusive of all income funded through  Chevy
Chase  loan proceeds." The 1985 Letter does not specify whether net income is to
be measured over a particular period (such as a fiscal year) or whether it is to
be aggregate net income from  1985 until the date  of the distribution. In  case
net  income is  measured over  a particular  period (such  as a  year), the 1985
Letter does not specify whether  any dividends permitted under such  limitations
could be deferred and paid in a subsequent period.

    INDENTURE FOR SUBORDINATED DEBENTURES.  The indenture pursuant to which $150
million   principal  amount  of  the  Bank's  outstanding  9  1/4%  Subordinated
Debentures due 2005 were  issued in 1993 (the  "1993 Debentures") provides  that
the  Bank may not pay  cash dividends on its  capital stock unless, after giving
effect to  the  dividend,  no  event  of default  shall  have  occurred  and  be
continuing   and  the  Bank  is  in   compliance  with  its  regulatory  capital
requirements. In addition, the  amount of the proposed  dividend may not  exceed
the  sum of (i) $15 million, (ii) 66  2/3% of the Bank's consolidated net income
(as defined  in the  indenture)  accrued on  a  cumulative basis  commencing  on
October  1, 1993 and (iii) the aggregate  net cash proceeds received by the Bank
after October 1, 1993 from the sale  of qualified capital stock or certain  debt
securities,  minus the aggregate  amount of any restricted  payments made by the
Bank. Notwithstanding these  restrictions on dividends,  provided no default  or
event  of  default  has occurred  and  is  continuing under  the  indenture, the
indenture does not restrict the payment of dividends on the 13% Preferred Stock.

    TERMS  OF  THE  13%  PREFERRED  STOCK.     Assuming  payment  of  the   full
noncumulative  cash dividends accrued in respect  of the four quarterly dividend
periods in each year,  annual dividends on the  13% Preferred Stock total  $9.75
million.  Such payments  count against the  various income limits  under the OTS
capital distribution regulation and the regulatory agreements discussed above in
calculating amounts available for payment of cash dividends on the Bank's common
stock. Such payments do not count against the dividend income limit contained in
the indenture for the 1993 Debentures. If the

                                       22
<PAGE>
Board of Directors does  not declare the full  amount of the noncumulative  cash
dividend  accrued in respect  of any quarterly dividend  period, in lieu thereof
the Board of Directors  will be required to  declare (subject to regulatory  and
other   restrictions)  a  stock  dividend  in  the  form  of  a  new  series  of
payment-in-kind preferred stock  of the  Bank (the "PIK  Preferred Stock").  The
material  terms of  any series of  PIK Preferred Stock  will be the  same as the
terms of the 13% Preferred  Stock, except that (i)  the annual dividend rate  of
the  PIK Preferred Stock will be fixed at  the time of its issuance by the Board
of Directors in its discretion  at an annual rate equal  to or greater than  the
rate  on the 13% Preferred Stock,  up to a maximum annual  rate of 20%, and (ii)
the PIK Preferred Stock will be redeemable  at any time after the date of  issue
at  the option of the Bank. The Bank may not declare or pay any cash dividend on
its common stock unless, with respect to each of the four most recent  quarterly
dividend periods, (i) the Bank has paid full cash dividends on the 13% Preferred
Stock  or (ii)  the Bank  has redeemed PIK  Preferred Stock  of any  one or more
series in an aggregate dollar amount at least equal to the unpaid cash  dividend
for such dividend period.

CONSIDERATIONS RELATING TO TAX SHARING AGREEMENT

    The  Trust, the Bank and the other companies in the Trust's affiliated group
filing consolidated  federal income  tax returns  entered into  the Tax  Sharing
Agreement  on June 28, 1990.  In recent years, the  operations of the Trust have
generated significant  net operating  losses for  federal income  tax  purposes,
while during the same period the Bank has reported taxable income. Under the Tax
Sharing  Agreement, the Bank is obligated to make payments to the Trust based on
its taxable  income.  See "Business  --  Federal Taxation  --  Consolidated  Tax
Returns; Tax Sharing Payments."

    OTS  RESTRICTIONS ON TAX SHARING PAYMENTS.  Tax sharing payments by the Bank
are expected to constitute one of the Trust's sources of cash to pay interest on
the Notes.  The Bank,  however, must  receive the  written approval  of the  OTS
before  making any payments under the Tax Sharing Agreement. The OTS may decline
to grant such  approval on, among  other grounds, general  safety and  soundness
considerations.  The Bank made  tax sharing payments of  $20.6 million and $29.6
million in fiscal  1990 and  1991, respectively,  and, pursuant  to the  written
agreement  between Bank  and the  OTS (see  "Regulatory Considerations Affecting
Chevy Chase" below),  did not make  any further tax  sharing payments until  the
third  quarter of fiscal 1993. Following  an improvement in the Bank's financial
condition and the pledge  by the Trust  of certain Real  Estate Trust assets  to
secure  certain  of its  obligations under  the Tax  Sharing Agreement,  the OTS
approved, and the Bank made through the date of this Prospectus, additional  tax
sharing  payments of $14.6 million. There can  be no assurance that the OTS will
approve future tax sharing  payments by the  Bank even if the  Trust is able  to
pledge assets satisfactory to the OTS.

    RISK  OF DECONSOLIDATION.   The Indenture  does not  contain provisions that
would restrict  the  Trust  from  taking  any action  that  might  result  in  a
deconsolidation  of the Trust and the Bank for federal income tax purposes. Upon
the occurrence of any event resulting in deconsolidation, the Trust and the Bank
generally would not be able  to file a consolidated  tax return with respect  to
periods  beginning  on  or  after the  date  of  such event.  In  such  case, no
additional tax sharing payments  from the Bank or  its subsidiaries would  arise
under  the  Tax  Sharing Agreement  with  respect  to such  periods.  In certain
circumstances, however, the  Trust could be  obligated to make  payments to  the
Bank  pursuant to the Tax Sharing Agreement  with respect to Bank losses in such
periods to  comply with  certain OTS  guidelines. Among  the events  that  would
result in deconsolidation are a public offering by the Bank of its common stock,
a  foreclosure and  sale of  any of  the Pledged  Bank Stock  and, possibly, the
Trustee's exercise of,  or acquisition of  the right to  exercise, the power  to
vote the Pledged Bank Stock following an Event of Default under the Indenture.

    ALLOCATION  OF TAX LIABILITIES.   Under the consolidated return regulations,
each member of the  Trust's consolidated group is  jointly and severally  liable
for the group's entire federal income tax liability. Although such tax liability
is  contractually allocated among the members  of the Trust's consolidated group
pursuant to the Tax Sharing Agreement, the Internal Revenue Service (the  "IRS")
generally  may  seek payment  from any  member of  the group.  If the  Trust (or
members of the

                                       23
<PAGE>
Trust group) have tax liabilities that are not paid, the Bank could be  required
to  pay such amounts to  the IRS. Such payments could  have an adverse effect on
the value of the Bank and, hence, on the value of the Pledged Bank Stock.  Among
the  transactions  that may  cause the  Trust  to recognize  significant taxable
income are the sale or other disposition of assets, including some or all of its
partnership interest in Saul Holdings Partnership, the sale or other disposition
by Saul Holdings Partnership or its subsidiary partnerships of certain of  their
real  properties or a reduction in the  amount of the total indebtedness of Saul
Holdings Partnership  and its  subsidiary partnerships.  See "Business  --  Real
Estate -- Investment in Saul Holdings Limited Partnership -- Tax Conflicts."

    TRUST  REIMBURSEMENT OBLIGATION.  If in any  year the Bank has net operating
losses and the  Trust's consolidated group  uses such losses  to offset  taxable
income  of the Trust (or other members  of the Trust group), the Trust generally
would be required to make tax sharing  payments to the Bank pursuant to the  Tax
Sharing  Agreement. The sum of any such  payments and any payments actually made
to the IRS for such taxable year would not exceed the amount otherwise  required
to  be paid to the IRS for such year if the Trust group had not been able to use
the the Bank's net operating losses. In addition, to the extent that in any year
the Bank has  net operating  losses that  are not used  in that  year to  offset
taxable  income of  the Trust (or  other members  of the Trust  group), the Bank
generally would  carry  back such  losses  to the  three  immediately  preceding
taxable  years, obtaining a refund  of taxes it paid to  the IRS or, pursuant to
the Tax Sharing Agreement,  a reimbursement of tax  sharing payments it made  to
the  Trust, or both, depending on the amount  of the losses and the taxable year
in which they occur. Any payments made by the Trust to the Bank pursuant to  the
Tax  Sharing  Agreement could  have  a material  adverse  effect on  the Trust's
liquidity.

FRAUDULENT CONVEYANCE CONSIDERATIONS

    The obligations of  the Trust incurred  under the Notes  and the  Indenture,
including  the security  interest in the  Collateral created  thereunder, may be
subject to  review  under  relevant  federal  and  state  fraudulent  conveyance
statutes  (the "fraudulent conveyance statutes") in a bankruptcy, reorganization
or rehabilitation case or  similar proceeding or  a lawsuit by  or on behalf  of
unpaid  creditors of the  Trust. The requirements  for establishing a fraudulent
conveyance or revocatory transfer vary depending on the law of the  jurisdiction
which is being applied. If under relevant fraudulent conveyance statutes a court
were  to find that, at the time the  Old Notes were issued, (i) the Trust issued
the Old Notes or granted the security interest in the Collateral with the intent
of hindering, delaying or defrauding current  or future creditors of the  Trust,
or  (ii) (a) the  Trust received less  than reasonably equivalent  value or fair
consideration for issuing the Old Notes  or granting such security interest  and
(b)  the Trust  (A) was  insolvent or  was rendered  insolvent by  reason of the
issuance of the Old Notes, (B) was engaged  or about to engage in a business  or
transaction  for which  its assets  constituted unreasonably  small capital, (C)
intended to incur,  or believed  that it  would incur,  indebtedness beyond  its
ability  to pay as such indebtedness matured  (as all of the foregoing terms are
defined in or interpreted under  the applicable fraudulent conveyance  statutes)
or  (D) was a  defendant in an action  for money damages, or  had a judgment for
money damages  docketed  against  it  (if,  in  either  case,  the  judgment  is
unsatisfied  after final  judgment), such court  could avoid  or subordinate the
Notes to presently  existing and  future indebtedness  of the  Trust, avoid  the
granting  of  the security  interest  in the  Collateral  and take  other action
detrimental to the holders of the Notes, including, under certain circumstances,
invalidating the Notes.

    The measure of insolvency for purposes of the foregoing considerations  will
vary  depending upon the federal or local law  that is being applied in any such
proceeding. Generally, however, the Trust  would be considered insolvent if,  at
the  time it  incurred the indebtedness  constituting the Notes,  either (i) the
fair market value  (or fair  saleable value)  of its  assets was  less than  the
amount  required to pay the  probable liability on its  total existing debts and
liabilities (including  contingent  liabilities)  as they  become  absolute  and
matured  or (ii) it was incurring indebtedness beyond its ability to pay as such
indebtedness matures.

    The Trust believes that at the time of issuance of the Old Notes it received
reasonably equivalent value or fair consideration for issuing the Old Notes  and
granting the security interest in the

                                       24
<PAGE>
Collateral  and that  it (i)  was (a)  neither insolvent  nor rendered insolvent
thereby for purposes of the foregoing standards, (b) in possession of sufficient
capital to meet its obligations as such obligations mature or become due and  to
operate  its  businesses effectively  and (c)  incurring obligations  within its
ability to  pay such  obligations as  they mature  or become  due and  (ii)  had
sufficient  assets  to satisfy  any probable  money judgment  against it  in any
pending action. No assurance can be given, however, that a court passing on such
issues would reach the same conclusions.

POSSIBLE CONFLICTS OF INTEREST; LIMITATIONS ON AFFILIATE TRANSACTIONS

    The Trust may be subject to potential conflicts of interests in its business
relationships with certain  entities which are  under the common  control of  B.
Francis Saul II, Chairman and Chief Executive Officer of the Trust.

    Mr.  Saul  and his  affiliates own  99.6%  of the  Trust's common  shares of
beneficial interest and thus  control the Trust.  See "Security Ownership."  Mr.
Saul  also controls the Saul Company, which in turn controls B. F. Saul Advisory
Company (the "Advisor") and Franklin Property Company ("Franklin"). The  Advisor
acts  as  the Real  Estate Trust's  investment advisor,  while Franklin  acts as
leasing and management agent for  most of the income-producing properties  owned
by  the Real Estate  Trust and plans  and oversees the  development of other new
properties  and  the  expansion  and  renovation  of  existing  properties.  The
compensation  received by the Advisor and  Franklin is determined by the Trust's
Board of  Trustees, only  a minority  of whom  are considered  independent.  The
Indenture permits, subject to certain annual payment limits and other conditions
specified  therein, the  payment of advisory,  management, leasing, construction
and development,  legal  and other  fees  to  the Advisor,  Franklin  and  other
affiliates  of the Trust. See "Description of  the Notes -- Certain Covenants --
Limitation on Transactions with Affiliates." The Saul Company and its affiliated
companies actively engage in various activities relating to the general business
of real estate development and finance. No provision in the Declaration of Trust
or the advisory contract with the  Advisor prohibits the Advisor, Franklin,  the
Saul  Company, their  affiliates or  any officer,  director or  employee of such
companies from performing  investment advisory services  for parties other  than
the Real Estate Trust, engaging in activities similar to or competitive with the
investment   operations  of  the  Real  Estate  Trust,  or  making  real  estate
investments that might be suitable or  desirable for the Real Estate Trust.  The
advisory  contract provides that the Real Estate Trust has priority with respect
to any investment made by the Saul Company, the Advisor and their directors  and
officers,  for their account or for the  account of any enterprise (other than a
savings  and  loan  institution)  in  which  they  have  a  beneficial  interest
aggregating  40% or more, although there  are no procedural safeguards to ensure
this priority. Potential conflicts  of interest also may  arise from Mr.  Saul's
role  as  Chairman and  Chief  Executive Officer  of  Saul Centers,  the general
partner of  Saul  Holdings Partnership,  although  Saul Centers,  Saul  Holdings
Partnership and its subsidiary limited partnerships have entered into agreements
with the Trust, which owns a 21.5% limited partnership interest in Saul Holdings
Partnership,  that  are  intended  to  minimize  such  potential  conflicts. See
"Business -- Real Estate -- Investment  in Saul Holdings Limited Partnership  --
Exclusivity Agreement and Right of First Refusal."

    The  Indenture provides that, with  certain exceptions, transactions between
the Trust and its affiliates must be on terms that are no less favorable to  the
Trust  than those that could  have been obtained in  a comparable transaction in
arm's-length dealings with  an unaffiliated third  party. The Indenture  further
provides  that, with respect to any  transaction involving aggregate payments in
excess of $2.5 million, such transaction must  be approved by a majority of  the
disinterested  members  of  the  Board  of Trustees  and,  with  respect  to any
transaction involving aggregate  payments in  excess of $10  million, the  Trust
must  deliver to the Trustee a written opinion of a nationally recognized expert
stating that such transaction  is fair to  the Trust from  a financial point  of
view  or, if  the transaction  involves real property,  that the  rental or sale
price of such real property is  the fair market value thereof. See  "Description
of   the  Notes  --  Certain  Covenants   --  Limitation  on  Transactions  with
Affiliates."

                                       25
<PAGE>
EFFECT OF NET INTEREST SPREAD ON CHEVY CHASE OPERATING RESULTS

    The Bank's operating results  depend to a large  extent on its net  interest
income,  which is the difference between the interest the Bank receives from its
loans, securities  and  other assets  and  the interest  the  Bank pays  on  its
deposits  and other  liabilities. Interest  rates are  highly sensitive  to many
factors, including governmental monetary policies and domestic and international
economic and  political conditions.  Conditions  such as  inflation,  recession,
unemployment, money supply, international disorders and other factors beyond the
control  of the Bank may affect interest rates. If generally prevailing interest
rates increase, the "net interest spread"  of the Bank, which is the  difference
between the rates of interest earned and the rates of interest paid by the Bank,
is likely to contract, resulting in less net interest income.

    Although the Bank pursues an asset-liability management strategy designed to
control  its risk from changes in  market interest rates, the Bank's liabilities
have shorter terms and are more interest-sensitive than its assets. At  December
31,  1993,  the  Bank's  one-year interest-sensitivity  "gap"  (the  sum  of all
interest-earning  assets   to   be   repriced  within   one   year   minus   all
interest-bearing  liabilities to be repriced within one year, as a percentage of
total assets) was negative 24.9%.  As a result of  its gap position, the  Bank's
net  interest spread  will narrow, and  its operating results  will be adversely
affected, during periods of rising market  interest rates if the Bank is  unable
to  reduce its  gap. There can  be no  assurance that the  Bank will  be able to
adjust its gap  sufficiently to offset  any negative effect  of changing  market
interest rates. See "Management's Discussion and Analysis of Financial Condition
and  Results  of  Operations --  Financial  Condition  -- Banking  --  Asset and
Liability Management." On March 22, 1994,  the Federal Reserve Board decided  to
take  action that resulted in an increase in  the federal funds rate from 3 1/4%
to 3 1/2% per annum. Management of the Bank does not anticipate that the  Bank's
operating  results  or financial  condition will  be  adversely affected  by the
Federal Reserve Board's recent action, although there can be no assurances  that
interest rates will not further increase in the future.

    As  part of its asset-liability management strategy, the Bank has emphasized
the origination of  credit card loans,  which generally have  shorter terms  and
higher   yields  than  mortgage  loans.  The  credit  card  industry  is  highly
competitive and  characterized  by  increasing use  of  pricing  competition  in
interest  rates and annual  membership fees, as both  established and new credit
card issuers seek  to expand  or to  enter the  market. Management  of the  Bank
anticipates that competitive pressures will continue to require adjustments from
time  to  time to  the  pricing of  the Bank's  credit  card products  and could
adversely affect the level  of the Bank's managed  credit card receivables.  See
"Business  --  Banking  --  Lending Activities  --  Credit  Card  Lending." Such
competitive pressures may adversely affect  the Bank's net interest spread  and,
as a result, its net interest income and operating results.

FLUCTUATIONS IN CHEVY CHASE NON-INTEREST INCOME

    In  recent  years,  the  Bank's operating  results  have  been significantly
affected by  non-interest income,  which is  reflected as  "Other income"  under
"Banking"  in  the  Consolidated  Statements  of  Operations  included  in  this
Prospectus. The  Bank has  earned non-interest  income primarily  from gains  on
sales  of credit card  relationships, loans and  mortgage-backed securities, and
from loan servicing fees. In  fiscal 1993, 1992, 1991,  1990 and 1989, the  Bank
recognized  non-interest  income  of  $130.8  million,  $100.4  million,  $161.1
million, $189.6 million  and $162.8 million,  respectively. Of the  non-interest
income  in fiscal 1991 and 1990, $20.7 million and $100.3 million, respectively,
resulted from sales of credit card relationships. The Bank will consider  future
sales  of credit card relationships depending  on market prices for these assets
and other factors and plans to continue securitizing the receivables  associated
with  such assets. The Bank's loan servicing fees have varied based, among other
factors, on the volume  of securitized receivables serviced  by the Bank and  on
its levels of purchased mortgage servicing rights. The Bank's ability to realize
these  types of  non-interest income will  continue to be  dependent upon market
interest rates, the demand for mortgage and credit card loans, conditions in the
loan sale market, the  level of securitization activity  and other factors.  The
amount  of such  income therefore  is subject  to substantial  fluctuations. See
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operations -- Results of Operations."

                                       26
<PAGE>
HIGH LEVEL OF CHEVY CHASE NON-PERFORMING ASSETS

    Although Chevy Chase's non-performing assets have continued to decrease from
their  peak in  February 1992, Chevy  Chase's level of  non-performing assets at
December 31, 1993, after $101.3 million  of valuation allowances on real  estate
held  for sale  ("REO"), totaled  $367.9 million (or  7.2% of  total assets). In
addition, the  Bank  maintained $5.8  million  of valuation  allowances  on  its
non-accrual  loans and non-accrual real estate  held for investment ("REI"). The
increase in the  Bank's non-performing  real estate assets  (consisting of  REO,
non-accrual  loans  and  non-accrual  REI) began  in  fiscal  1990  and resulted
primarily from the deterioration of the  real estate markets in the  Washington,
D.C.  metropolitan area.  Non-performing credit  card loans  as a  percentage of
total credit card  loans also increased  over a three-year  period beginning  in
fiscal  1990  primarily  as  a  result of  adverse  economic  conditions  in the
Washington, D.C.  metropolitan  area  and  other  areas  in  which  there  is  a
significant   concentration  of  holders  of   Chevy  Chase  credit  cards.  See
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operations -- Financial Condition -- Banking -- Asset Quality."

    At  December 31,  1993, the ratio  of the Bank's  reserves to non-performing
assets was 38.0%. The Bank  reviews on a quarterly  basis the carrying value  of
its REO in order to make any adjustments required to present such assets at fair
value.  Although  the Bank  believes it  has a  reasonable basis  for estimating
reserves, no assurance can be given that the Bank will not sustain losses in any
particular period that  exceed the amount  of the reserves  at the beginning  of
that  period, or that subsequent evaluations of the asset portfolio, in light of
factors then  prevailing (including  economic  conditions, the  Bank's  internal
review  process and  the results of  regulatory examinations),  will not require
significant  increases  in  the  reserves.  In  November  1990,  the  Commission
initiated  an informal investigation  concerning the Bank's  reserves for losses
and related matters and  requested documents from the  Bank covering the  period
since October 1, 1988.

    At  December  31,  1993,  approximately  $243.2  million  (or  77.7%), after
valuation allowances, of the Bank's aggregate book value of REO was attributable
to its five  planned unit developments  (the "Communities"), four  of which  are
under  active development. Under its written agreement with the OTS, the Bank is
required to make  every effort to  reduce its  exposure on certain  of its  real
estate  development properties, including the  four active Communities. The Bank
from time to time obtains  updated appraisals on its REO  and, in the past,  has
been directed to do so by the OTS in connection with regulatory examinations. As
a  result of such updated appraisals, the Bank could be required to increase its
reserves. See "Management's Discussion and  Analysis of Financial Condition  and
Results of Operations -- Financial Condition -- Banking -- Asset Quality."

RISKS OF CREDIT CARD LENDING BY CHEVY CHASE

    At  December 31, 1993, Chevy Chase's  credit card loans constituted 33.5% of
the Bank's loan portfolio.  Credit card loans entail  greater credit risks  than
residential  mortgage loans. Changes in credit  card use and payment patterns by
cardholders, including increased defaults, may result from a variety of  social,
legal  and economic factors. Economic factors  affecting credit card use include
the rate of inflation and relative  interest rates offered for various types  of
loans.  Adverse changes in economic conditions could have a direct impact on the
timing and amount of payments by  borrowers. Default rates on credit card  loans
generally may be expected to exceed default rates on residential mortgage loans.
As a percentage of outstanding credit card loans, credit card delinquencies, net
charge-offs on credit card loans and the reserve for credit card loans increased
each year from fiscal 1990 to fiscal 1992.

    In November 1990, the Bank ceased active national solicitation of new credit
card  accounts due in part to the significant initial cost of acquiring accounts
and the  Bank's desire  to enhance  its capital  position. As  a result  of  the
improvement  in  the Bank's  regulatory capital  ratios, in  June 1993  the Bank
reinstated the  active national  solicitation  of new  credit card  accounts  in
markets  which the Bank considers to have favorable demographic characteristics.
As a result, the Bank expects credit  card loans to increase as a percentage  of
its    total   loan   portfolio   in   future   periods.   Although   the   Bank

                                       27
<PAGE>
believes  it  has  appropriate  underwriting  criteria  to  mitigate  the  risks
associated  with such new  accounts, there can be  no assurance that charge-offs
and delinquencies will  not increase  as a result  of the  Bank's resumption  of
active  solicitation  of  new  accounts. See  "Business  --  Banking  -- Lending
Activities -- Credit Card Lending."

REGULATORY CONSIDERATIONS AFFECTING CHEVY CHASE

    REGULATORY CAPITAL.    As a  federal  savings association,  Chevy  Chase  is
subject  to minimum capital  requirements prescribed by  federal statute and OTS
regulations. At December 31, 1993,  the Bank was in  compliance with all of  its
regulatory   capital  requirements  under  the  Financial  Institutions  Reform,
Recovery, and  Enforcement  Act of  1989  ("FIRREA"), with  tangible,  core  (or
leverage)  and total  risk-based regulatory capital  ratios of  4.55%, 5.30% and
11.56%, respectively, compared  to the regulatory  requirements of 1.50%,  3.00%
and  8.00%, respectively. Chevy  Chase's levels of  regulatory capital have been
adversely affected over the past few years by the substantial increase in  Chevy
Chase's  level of non-performing assets beginning  in fiscal 1990, which was due
primarily to a downturn of the real estate markets and the general deterioration
of economic conditions in the Washington, D.C. metropolitan area, Chevy  Chase's
principal  market area. Chevy Chase's regulatory  capital levels also have been,
and will continue  to be, reduced  by the required  phase-out of certain  assets
from the calculation of regulatory capital.

    The  OTS prompt corrective  action regulations that  took effect on December
19, 1992  establish  five  capital  categories  for  thrift  institutions:  well
capitalized, adequately capitalized, undercapitalized, severely undercapitalized
and critically undercapitalized. A thrift is considered "well capitalized" if it
has  a leverage (or  core capital) ratio of  at least 5.0%,  a tier 1 risk-based
capital ratio of at  least 6.0%, a  total risk-based capital  ratio of at  least
10.0%  and is not subject to any  written agreement, order, capital directive or
prompt corrective  action directive  to  meet and  maintain a  specific  capital
level.  A thrift  is considered  at least "adequately  capitalized" if  it has a
leverage (or core capital) ratio of at least 4.0% (3.0% if rated in the  highest
supervisory  category), a tier 1 risk-based capital ratio of at least 4.0% and a
total risk-based capital  ratio of at  least 8.0%. The  Bank's leverage, tier  1
risk-based  and total risk-based regulatory capital  ratios at December 31, 1993
of 5.30%, 6.88% and 11.56%, respectively, were sufficient to meet the  standards
for classification of the Bank as a "well capitalized" institution, and the Bank
was  not subject to any applicable written agreement, order or directive to meet
and maintain a specific capital level. The OTS has the discretion to  reclassify
an institution from one capital category to the next lower category, for example
from  "well capitalized"  to "adequately capitalized,"  if, after  notice and an
opportunity for a  hearing, the  OTS determines  that the  institution is  being
operated in an unsafe or unsound condition or has received and has not corrected
a  less  than satisfactory  examination  rating for  asset  quality, management,
earnings or liquidity. See "Business -- Regulation -- Prompt Corrective Action."

    The regulatory capital  requirements applicable to  Chevy Chase will  become
more  stringent  over time  as certain  deductions  from regulatory  capital are
phased in over a period  ending July 1, 1996. On  the basis of its December  31,
1993  balance  sheet,  Chevy  Chase  would  meet  the  fully  phased-in  capital
requirements  under  FIRREA  that  will  apply  in  future  periods  as  certain
deductions  from  capital  are  phased  in and,  after  giving  effect  to those
deductions, would  meet  the  capital  standards  for  "adequately  capitalized"
institutions under the prompt corrective action regulations.

    Chevy  Chase's levels of  non-performing assets may  result in reductions in
capital to  the  extent losses  are  recognized  as a  result  of  deteriorating
collateral  values  or general  economic  conditions. In  addition,  OTS capital
regulations provide a five-year holding  period (or such longer period  approved
by  the OTS)  for REO to  qualify for an  exception from treatment  as an equity
investment. If REO  is considered  an equity investment,  its then-current  book
value  is deducted  from total risk-based  capital. Accordingly, if  the Bank is
unable to dispose of an REO property (through bulk sales or otherwise) prior  to
the  end of its applicable  five-year holding period and  is unable to obtain an
extension of  such five-year  holding period  from the  OTS, the  Bank could  be
required  to  deduct  the then-current  book  value  of that  REO  property from
risk-based  capital.  There  can  be  no   assurance  that  the  Bank  will   be

                                       28
<PAGE>
able  to dispose of  all of its  REO properties within  the applicable five-year
period or  obtain  any  necessary  extensions.  Accordingly,  there  can  be  no
assurances  that Chevy Chase will be able  to maintain compliance with the fully
phased-in FIRREA capital requirements or  maintain levels of capital  sufficient
to  meet the standards  for classification as  at least "adequately capitalized"
under the prompt corrective action  regulations. See "Business -- Regulation  --
Regulatory Capital."

    REGULATORY  RESTRICTIONS.   On September 30,  1991, after it  failed to meet
certain regulatory  capital requirements,  Chevy Chase  entered into  a  written
agreement  with  the  OTS  designed  to  expedite  its  return  to  full capital
compliance. Among the areas  addressed by the  agreement were transactions  with
affiliates,   capital  enhancement,  profitability   enhancement,  reduction  of
existing levels of REO,  asset quality and  various internal controls,  policies
and  procedures. Among other things, the Bank  agreed that it would not increase
its investment in certain of  its real estate development properties,  including
the four active Communities, beyond specified levels without OTS approval, would
make  every effort to reduce  its exposure in those  properties and would notify
the OTS  15  days  before  rejecting  any  written  purchase  offers  for  those
properties.  In addition,  Chevy Chase  agreed to provide  the OTS  with 15 days
notice before selling significant  business assets and to  make every effort  to
obtain  an  infusion  of capital  in  an  amount sufficient  to  meet  its fully
phased-in capital requirements  by June 30,  1992 and, if  necessary, to seek  a
merger or acquisition partner. As a result of improved operating results and the
receipt  of $71.9  million in net  proceeds from  the sale of  the 13% Preferred
Stock  in  April  1993,  the  Bank  met  its  fully  phased-in  FIRREA   capital
requirements at September 30, 1993.

    In  October  1993,  the OTS  amended  the  written agreement  to  remove the
provisions relating  to  capital  enhancement,  profitability  enhancement,  and
various  internal controls, policies and procedures. Among other things, the OTS
removed the provisions  requiring the  Bank to make  every effort  to obtain  an
infusion  of capital in an amount sufficient to meet its fully phased-in capital
requirements and, if  necessary, to seek  a merger or  acquisition partner.  The
provisions  of the  agreement relating  to transactions  with affiliates  and to
asset quality were not materially modified, except that a provision was  removed
that  required  prior  OTS  approval  before the  Bank  could  pay  common stock
dividends to the Trust,  and the threshold  for notifying the  OTS prior to  the
sale of any asset was increased from $5 million to $20 million.

    The  Bank  is subject  to  growth restrictions,  the  highest levels  of OTS
assessments, higher  FDIC insurance  premiums and  a requirement  to obtain  OTS
approval  for changes in  directors and senior executive  officers. The Bank has
received a limited waiver of restrictions on its growth pursuant to which it  is
authorized  to increase its  total assets up  to $500 million  during the period
from July  1,  1993  through June  30,  1994.  See "Business  --  Regulation  --
Regulatory Capital" and "-- Growth Restrictions."

    The  OTS  prompt corrective  action  regulations require  appointment  of an
conservator or  receiver  for  "critically  undercapitalized"  institutions.  An
institution  is considered critically undercapitalized if its ratio of "tangible
equity" (generally defined by the OTS as core capital plus cumulative  perpetual
preferred  stock) to total assets is 2.0%  or below. At December 31, 1993, Chevy
Chase's tangible  equity  ratio  was  5.30%. Appointment  of  a  conservator  or
receiver  for the Bank would be likely to  have a material adverse effect on the
value of the Pledged Bank Stock.

RELIANCE ON B. FRANCIS SAUL II

   
    The success of the Trust is largely dependent upon the efforts and skills of
B. Francis Saul II, the Trust's Chairman and Chief Executive Officer. The family
of Mr. Saul has  played a prominent  role in the  development and management  of
real  estate in the  Washington, D.C. area for  over 100 years.  The loss of Mr.
Saul's services could materially and adversely affect the Trust.
    

ABSENCE OF A PUBLIC MARKET FOR THE NOTES

    There has  previously been  no public  market for  the Notes.  Although  the
Initial  Purchasers have informed the Trust that they currently intend to make a
market in the Old Notes and, if issued, the

                                       29
<PAGE>
New Notes, they are not  obligated to do so, and  any such market-making may  be
discontinued  at any time without notice. Accordingly, there can be no assurance
as to the development or  liquidity of any market for  the New Notes. The  Trust
does not intend to apply for listing of the New Notes on any securities exchange
or for quotation of the New Notes through any automated quotation system.

CONSEQUENCES OF FAILURE TO EXCHANGE

    Untendered  Old Notes which are not exchanged  for New Notes pursuant to the
Exchange Offer will remain  "restricted securities" within  the meaning of  Rule
144  under the  Securities Act.  Old Notes  will continue  to be  subject to the
following restrictions  on  transfer:  (i)  Old Notes  may  be  resold  only  if
registered  pursuant to the Securities Act, or if an exemption from registration
is available  thereunder, and  (ii) Old  Notes will  bear a  legend  restricting
transfer in the absence of registration or an exemption therefrom.

                                       30
<PAGE>
                                USE OF PROCEEDS

ISSUANCE OF NEW NOTES

   
    The  Trust will not receive  any cash proceeds from  the issuance of the New
Notes offered hereby. In consideration for issuing the New Notes as contemplated
in this  Prospectus,  the Trust  will  receive in  exchange  Old Notes  in  like
principal  amount, the terms of which are  identical in all material respects to
the terms of  the New Notes,  except that the  New Notes will  not bear  legends
restricting  the transfer thereof. The Old Notes surrendered in exchange for New
Notes will  be  retired and  canceled  and  may not  be  reissued.  Accordingly,
issuance of the New Notes will not result in any increase in the indebtedness of
the Trust.
    

SALE OF OLD NOTES

    The  net proceeds to the Trust from the sale of the Old Notes were estimated
to be approximately $166.2 million after deduction of the amount of the  Initial
Purchasers'  discount  and  estimated expenses  payable  by the  Trust.  Of this
amount, the Trust applied approximately $83.0 million to repay certain  mortgage
indebtedness  and a working capital loan of  the Real Estate Trust. Net proceeds
in the amount  of $25.8 million  were deposited into  the Liquidity  Maintenance
Account to satisfy the initial liquidity maintenance requirement with respect to
the  Notes. See "Description of  the Notes -- Security."  The Trust will use the
balance of the net proceeds for corporate purposes, which may include  repayment
of  other mortgage  indebtedness and acquisition  of income-producing properties
and certain other investments.

    Of the $83.0 million  in net proceeds  applied to outstanding  indebtedness,
the  Trust used $8.9 million to repay  two loans from affiliates. Certain of the
loans that were repaid accrued interest  at fixed annual interest rates  ranging
from  9.0% to 15.0%.  Other loans that  were repaid had  variable interest rates
that adjusted  periodically based  on changes  in the  applicable interest  rate
index. At December 31, 1993, such variable-rate loans accrued interest at annual
rates  ranging from 4.88%  to 7.50%. The  loans had maturity  dates ranging from
January 1997 to December 1999.

    The following  table  summarizes  the  estimated sources  and  uses  of  the
proceeds from the sale of the Old Notes:

<TABLE>
<CAPTION>
                                                                   (IN MILLIONS)
<S>                                                                       <C>
Sources:
        Sale of Old Notes..............................................   $175.0
                                                                          ------
                                                                          ------
Uses:
        Repayment of third-party mortgage indebtedness (1).............   $ 74.1
        Repayment of affiliate indebtedness............................      8.9
        General corporate purposes (2).................................     83.2
        Offering expenses..............................................      8.8
                                                                          ------
                Total..................................................   $175.0
                                                                          ------
                                                                          ------
<FN>
- ------------------------------
(1)   Includes prepayment costs of $4.0 million.
(2)   Includes   proceeds  of   $25.8  million  deposited   into  the  Liquidity
      Maintenance  Account  to   satisfy  the   initial  liquidity   maintenance
      requirement  with respect to  the Notes. See "Description  of the Notes --
      Security."
</TABLE>

    Concurrently with the application of the net proceeds of the sale of the Old
Notes, the terms of certain of the loans that were repaid in part were  modified
to  waive deferred interest, reduce interest  rates and extend maturities. After
the application of  such net proceeds  and the modification  of such loans,  the
final  maturity of loans with total balances  of $111.1 million was 12 years and
the final maturity of a loan with a  balance of $15.1 million was 15 years.  The
following  table presents, at  December 31, 1993,  certain information regarding
the loans  repaid with  the net  proceeds  of the  sale of  the Old  Notes,  the
application  of such proceeds and,  on a PRO FORMA  basis after giving effect to
such application and the concurrent modification of the related loan agreements,
the principal balance, weighted average maturity and accrual rate of such loans.
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                       PRIOR TO SALE OF OLD NOTES
                                 --------------------------------------
                                                  WEIGHTED                 OFFERING      DEFERRED
                                    LOAN          AVERAGE      ACCRUAL     PROCEEDS      INTEREST
                                   BALANCE      MATURITY (1)   RATE (2)    APPLIED    ADJUSTMENTS (3)
                                 -----------    ------------   --------    --------   ---------------
<S>                              <C>            <C>            <C>         <C>        <C>
Third-Party Lenders...........   $234,295       3 yrs 2 mos      12.26%    $74,093          $8,706
Affiliated Lenders............      8,900(5)       1 mo           7.06%      8,900         --
                                 -----------                   --------    --------        -------
                                 $243,195                        12.07%    $82,993          $8,706
                                 -----------                   --------    --------        -------
                                 -----------                   --------    --------        -------

<CAPTION>
                                      AFTER SALE OF OLD NOTES
                                 ----------------------------------
                                              WEIGHTED
                                   LOAN       AVERAGE      ACCRUAL      ECONOMIC
                                 BALANCE    MATURITY (1)   RATE (2)    BENEFIT (4)
                                 --------   ------------   --------    -----------
<S>                              <C>        <C>            <C>         <C>
Third-Party Lenders...........   $151,496   9 yrs 10 mos      7.61%        $17,196
Affiliated Lenders............      --           --          --               628
                                 --------                      ---     -----------
                                 $151,496                     7.61%        $17,824
                                 --------                      ---     -----------
                                 --------                      ---     -----------
<FN>
- ------------------------------
(1)   Weighted Average  Maturity  represents (i)  the  sum of  the  products  of
      scheduled  principal  payments on  each loan  and  the period  between (a)
      December 31, 1993, in the case of Prior to Sale of Old Notes, and (b)  the
      date of issuance of the Old Notes, in the case of After Sale of Old Notes,
      and the date such scheduled payment is to be made, divided by (ii) the sum
      of the applicable Loan Balances.
(2)   Accrual  Rate represents (i) the sum of  the products of the interest rate
      of each loan and the outstanding Loan Balance of such loan divided by (ii)
      the sum of the outstanding Loan Balances of all loans.
(3)   Represents the waiver of deferred interest in the amount of $11.7  million
      resulting  from the modification  of loans with a  single lender, PLUS the
      application of $1.0 million  of cash held in  escrow by such lender,  LESS
      costs  of $4.0  million related  to the  prepayment in  full of  a loan to
      another lender.
(4)   Economic Benefit represents the difference between (i) the product of Loan
      Balance Prior to Sale of Old Notes  and Accrual Rate Prior to Sale of  Old
      Notes  and (ii) the  product of Loan  Balance After Sale  of Old Notes and
      Accrual Rate After Sale of Old Notes.
(5)   Reflects aggregate  payments of  $2.0  million made  by  the Trust  to  an
      affiliated  lender  after December  31, 1993  and before  the sale  of Old
      Notes.
</TABLE>

                                       31
<PAGE>
                                 CAPITALIZATION

    The following table sets forth the  capitalization of the Trust at  December
31,  1993 and as adjusted  to give effect to  (i) the sale of  the Old Notes and
(ii) the application of the net proceeds of the sale of the Old Notes to payment
of certain outstanding indebtedness of the  Trust. See "Use of Proceeds --  Sale
of  Old Notes." The  table should be  read in conjunction  with the Consolidated
Financial Statements and related notes  thereto of the Trust included  elsewhere
in this Prospectus.

<TABLE>
<CAPTION>
                                                                                                                 AS
                                                                                                 ACTUAL     ADJUSTED (1)
                                                                                                ---------  --------------
                                                                                                     (IN THOUSANDS)
<S>                                                                                             <C>        <C>
Real Estate
  11 5/8% Senior Secured Notes due 2002.......................................................  $  --       $ 175,000
  Mortgage notes payable......................................................................    264,914     190,411
  Notes payable -- unsecured..................................................................     39,887      39,887
  Working capital loan........................................................................      3,900      --
  Deferred interest...........................................................................     16,796       3,500
                                                                                                ---------  --------------
      Total Real Estate.......................................................................    325,497     408,798
                                                                                                ---------  --------------
Banking
  Capital Notes -- subordinated...............................................................    160,000     160,000
                                                                                                ---------  --------------
Minority Interest.............................................................................    110,953     110,953
                                                                                                ---------  --------------
Shareholders' Equity (Deficit)
  Preferred shares of beneficial interest.....................................................        516         516
  Common shares of beneficial interest........................................................      6,642       6,642
  Paid-in-surplus.............................................................................     92,943      92,943
  Deficit.....................................................................................   (134,287)   (138,576)
  Net unrealized holding gains................................................................      6,581       6,581
                                                                                                ---------  --------------
                                                                                                  (27,605)    (31,894)
Less cost of common shares of beneficial interest in treasury.................................    (41,848)    (41,848)
                                                                                                ---------  --------------
  Total shareholders' equity (deficit)........................................................    (69,453)    (73,742)(2)
                                                                                                ---------  --------------
Total capitalization..........................................................................  $ 526,997   $ 606,009
                                                                                                ---------  --------------
                                                                                                ---------  --------------
<FN>
- ------------------------
(1)   Does  not include a deferred gain of  $11.7 million which will result from
      the modification  of loans  from  one lender  with aggregate  balances  at
      December  31, 1993  of $145.9  million, accounted  for in  accordance with
      Statement of Financial Accounting Standards No. 15, "Accounting by Debtors
      and Creditors  for  Troubled  Debt Restructurings."  The  amount  of  this
      deferred  gain will  be recognized  using the  level-yield interest method
      over the lives of the affected loans.
(2)   Total shareholders' deficit will increase by  $4.3 million as a result  of
      the modification and repayment of certain loans as follows:
</TABLE>

<TABLE>
<CAPTION>
                                                                      (IN THOUSANDS)
<S>                                                                   <C>
Prepayment costs....................................................    $    4,000
Write-off of unamortized debt issuance costs........................         3,148
                                                                           -------
  Subtotal..........................................................         7,148
Related income tax effect...........................................        (2,859)
                                                                           -------
                                                                        $    4,289
                                                                           -------
                                                                           -------
</TABLE>

                                       32
<PAGE>
                               THE EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

   
    On March 30, 1994, the date of original issuance of the Old Notes, the Trust
and  Merrill Lynch, Pierce, Fenner &  Smith Incorporated and Friedman, Billings,
Ramsey & Co., Inc.,  as the initial  purchasers of the  Old Notes (the  "Initial
Purchasers"),  entered  into  an agreement  governing  registration  rights with
respect to the Old Notes (the "Registration Rights Agreement"). Pursuant to  the
Registration  Rights Agreement, the Trust agreed to (i) file with the Commission
the Registration Statement of  which this Prospectus is  a part with respect  to
the New Notes within 30 calendar days after the date of original issuance of the
Old  Notes, (ii)  use its  best efforts to  cause the  Registration Statement to
become effective within 160 calendar days after the date of original issuance of
the Old Notes and (iii) use its best  efforts to cause the Exchange Offer to  be
consummated  within 190 calendar days after the date of original issuance of the
Old Notes.  The Trust  agreed  in the  Registration  Rights Agreement  that  the
interest rate borne by the Old Notes would increase by an additional one-half of
one  percent per  annum upon each  of the  following events: (i)  failure of the
Registration Statement to be filed with the  Commission on or prior to the  30th
calendar day following the date of original issue of the Old Notes, (ii) failure
of  the Registration Statement to be declared effective on or prior to the 160th
calendar day following  the date of  original issue  of the Old  Notes or  (iii)
failure  of  the  Exchange  Offer  to be  consummated  or  a  Shelf Registration
Statement with respect to the Old Notes to be declared effective on or prior  to
the  190th calendar day following  the date of original  issue of the Old Notes.
The aggregate amount of  any such increases from  the original interest rate  on
the Old Notes may not exceed 1.5% per annum. The Trust further agreed that, upon
(x)  the filing of the  Registration Statement in the  case of clause (i) above,
(y) the effectiveness of the Registration  Statement in the case of clause  (ii)
above  or (z) the consummation  of the Exchange Offer  or the effectiveness of a
Shelf Registration Statement, as the  case may be, in  the case of clause  (iii)
above,  the interest rate borne  by the Old Notes  from the date next succeeding
the date of  such filing,  effectiveness or consummation,  as the  case may  be,
would  be reduced in each case by one-half of one percent per annum (but, in any
event, not below  the original interest  rate) and after  the Exchange Offer  is
consummated  or  a  Shelf  Registration  Statement  is  declared  effective, the
interest rate borne by the Old Notes  would be reduced to the original  interest
rate.  The Registration Statement was filed on April 6, 1994, within 30 calendar
days following the date  of original issue  of the Old  Notes, and was  declared
effective  by  the  Commission  on  April 29,  1994,  within  160  calendar days
following the date of original issue of  the Old Notes, and thus no increase  in
the  interest rate  borne by  the Old Notes  has been  made under  clause (i) or
clause (ii) above.
    

   
    Based on  an interpretation  by the  staff of  the Commission  set forth  in
no-action  letters issued  to third  parties, including  "Exxon Capital Holdings
Corporation" (available  May  13, 1988),  "Morgan  Stanley &  Co.  Incorporated"
(available  June 5, 1991),  "Mary Kay Cosmetics, Inc."  (available June 5, 1991)
and "Warnaco, Inc." (available  October 11, 1991), the  Trust believes that  New
Notes  issued pursuant to  the Exchange Offer  in exchange for  Old Notes may be
offered for  resale, resold  and  otherwise transferred  by any  holder  thereof
(other  than (i) a broker-dealer who purchased  such Old Notes directly from the
Trust for resale pursuant  to Rule 144A or  any other available exemption  under
the  Securities Act or (ii) a person that  is an "affiliate" of the Trust within
the meaning of Rule 405  under the Securities Act),  except as described in  the
following  paragraph, without  compliance with  the registration  and prospectus
delivery provisions of the Securities Act, provided that the holder is acquiring
the New Notes  in its  ordinary course  of business  and has  no arrangement  or
understanding  with any  person to  participate in  the distribution  of the New
Notes. In the event that the Trust's belief is inaccurate, holders of New  Notes
that  transfer New Notes  in violation of the  prospectus delivery provisions of
the Securities Act  and without  an exemption from  registration thereunder  may
incur liability under the Securities Act. The Trust does not assume or indemnify
holders  against such  liability, although the  Trust does not  believe that any
such liability should exist. If any  holder does not satisfy the conditions  set
forth    in    the   no-action    letters    referred   to    above,    it   may
    

                                       33
<PAGE>
   
not rely on the Commission staff  position enunciated in such no-action  letters
or  interpretive letters to similar effect and must comply with the registration
and prospectus delivery requirements  of the Securities  Act in connection  with
any resale of New Notes.
    

   
    Each  broker-dealer that receives New Notes  for its own account pursuant to
the Exchange  Offer  in  exchange for  Old  Notes  that were  acquired  by  such
broker-dealer   as  a  result  of  market-making  activities  or  other  trading
activities must acknowledge that it will deliver a prospectus in connection with
any resale  of such  New Notes.  The Letter  of Transmittal  states that  by  so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to  admit that it is an "underwriter"  within the meaning of the Securities Act.
This Prospectus, as it may be amended or supplemented from time to time, may  be
used  by a broker-dealer in connection with resales of such New Notes. The Trust
has agreed that, for  a period of  180 days after the  Expiration Date, it  will
make this Prospectus, as amended or supplemented, available to any broker-dealer
for use in connection with any such resales. See "Plan of Distribution."
    

    In  the  event the  Exchange Offer  is  consummated, the  Trust will  not be
required to file a Shelf Registration Statement to register any outstanding  Old
Notes,  and the interest rate on such Old Notes will remain at its initial level
of 11 5/8%. Holders  of any Old Notes  remaining outstanding after the  Exchange
Offer  seeking liquidity in their investment would have to rely on exemptions to
registration  requirements  under  applicable  securities  laws,  including  the
Securities  Act, in connection with any proposed transfer of such Old Notes. See
"Risk Factors and Other Considerations -- Consequences of Failure to Exchange."

   
    This Exchange  Offer  is  not being  made  to,  nor will  the  Trust  accept
surrenders  for exchange from, holders of Old Notes in any jurisdiction in which
this Exchange Offer or  the acceptance thereof would  not be in compliance  with
the securities or blue sky laws of such jurisdiction.
    

TERMS OF THE EXCHANGE OFFER

   
    Upon  the terms and subject  to the conditions set  forth in this Prospectus
and in the accompanying Letter of Transmittal, the Trust will accept any and all
Old Notes that are validly tendered prior to the Expiration Date. The Trust will
issue $1,000 principal amount of New Notes in exchange for each $1,000 principal
amount of outstanding  Old Notes  accepted in  the Exchange  Offer. Holders  may
tender  some  or  all of  their  Old Notes  pursuant  to the  Exchange  Offer in
denominations of $1,000 and integral multiples  thereof. As of the date of  this
Prospectus, $175,000,000 aggregate principal amount of Old Notes is outstanding.
    

   
    The  form and terms of the New  Notes are identical in all material respects
to the form  and terms of  the Old Notes,  except that the  New Notes have  been
registered  under  the  Securities Act  and,  therefore, will  not  bear legends
restricting  the  transfer  thereof.  The  New  Notes  will  evidence  the  same
indebtedness  as the Old Notes and will be issued under, and will be entitled to
the benefits of, the Indenture.
    

   
    The term "Holder" with respect to the Exchange Offer means (i) any person in
whose name Old Notes are registered on the Trust's books or any other person who
has obtained a properly completed bond power from the registered Holder or  (ii)
any  participant  in a  Book-Entry  Transfer Facility  whose  name appears  on a
security position listing as the owner of Old Notes.
    

   
    The Trust will be deemed to  have accepted validly tendered Old Notes  when,
as  and if the  Trust has given oral  or written notice  thereof to the Exchange
Agent. The Exchange Agent will  act as agent for  the tendering Holders for  the
purpose  of receiving New Notes from the  Trust and delivering New Notes to such
Holders. See "Exchange Agent and Information Agent" below.
    

   
    If any  tendered Old  Notes are  not  accepted for  exchange because  of  an
invalid  tender  or the  occurrence of  certain other  events set  forth herein,
certificates for any such  Old Notes will be  returned, without expense, to  the
tendering Holder thereof as promptly as practicable after the Expiration Date.
    

                                       34
<PAGE>
   
    Subject to the instructions in the Letter of Transmittal, Holders who tender
in the Exchange Offer will not be required to pay transfer taxes with respect to
the exchange of Old Notes pursuant to the Exchange Offer. The Trust will pay all
charges  and expenses, other  than certain applicable  taxes, in connection with
the Exchange Offer. See "Fees and Expenses" below.
    

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

   
    The term "Expiration Date" shall mean 5:00 p.m., New York City time, on June
2, 1994,  unless  and until  the  Trust, in  its  sole discretion,  extends  the
Exchange  Offer, in which case  the term "Expiration Date"  will mean the latest
time and date to which the Exchange Offer is extended.
    

   
    The Trust reserves the absolute right in its sole discretion, at any time or
from time  to time,  to  extend the  Expiration Date.  In  order to  extend  the
Expiration  Date, the Trust will  notify the Exchange Agent  of any extension by
oral or written notice,  and will issue a  public announcement thereof no  later
than  9:00  a.m.,  New  York City  time,  on  the next  business  day  after the
previously scheduled Expiration Date. Such announcement may state that the Trust
is extending the Exchange Offer for a specified period of time.
    

   
    The Trust reserves the  absolute right in its  sole discretion to amend  the
terms  of the Exchange Offer  in any manner by giving  oral or written notice of
such amendment to  the Exchange Agent.  Any such amendment  will be followed  as
promptly as practicable by public announcement thereof. If the Exchange Offer is
amended in a manner determined by the Trust to constitute a material change, the
Trust will promptly disclose such amendment in a manner reasonably calculated to
inform the Holders of such amendment.
    

   
    Without  limiting the manner  in which the  Trust may choose  to make public
announcements of any  extension or amendment  of the Exchange  Offer, or of  any
other matters relating to the Exchange Offer, the Trust shall have no obligation
to  publish, advertise  or otherwise  communicate any  such public announcement,
other than by making a timely release to the Dow Jones News Service.
    

INTEREST ON THE NEW NOTES

    Interest on  the  New  Notes  will  accrue  from  March  30,  1994,  payable
semiannually  on April 1  and October 1  of each year,  commencing on October 1,
1994, at the rate of 11 5/8% per annum. Holders whose Old Notes are accepted for
exchange will be  deemed to  have waived  the right  to receive  any payment  in
respect  of interest on the Old Notes accrued from March 30, 1994 until the date
of the issuance of the New  Notes. Consequently, Holders who exchange their  Old
Notes  for New Notes will  receive the same interest  payment on October 1, 1994
(the first interest payment date with respect to the New Notes) that they  would
have received had they not accepted the Exchange Offer.

PROCEDURES FOR TENDERING

   
    Only  a Holder may tender its Old Notes  in the Exchange Offer. To tender in
the Exchange  Offer,  a  Holder must  complete,  sign  and date  the  Letter  of
Transmittal,  or a facsimile thereof, have  the signatures thereof guaranteed if
required by the Letter of Transmittal, and mail or otherwise deliver such Letter
of Transmittal  or such  facsimile, together  with the  Old Notes  (unless  such
tender  is  being effected  pursuant to  the  procedure for  book-entry transfer
described below) and any other required documents, to the Exchange Agent at  its
address  set  forth  herein  and  in the  Letter  of  Transmittal  prior  to the
Expiration Date.
    

   
    Any financial  institution that  is a  participant in  The Depository  Trust
Company,  the Midwest  Securities Trust  Company or  the Philadelphia Depository
Trust Company  (each  a  "Book-Entry Transfer  Facility")  may  make  book-entry
delivery  of Old Notes by causing the applicable Book-Entry Transfer Facility to
transfer such Old Notes to the account maintained by the Exchange Agent at  such
Book-Entry  Transfer  Facility  in  accordance  with  such  Book-Entry  Transfer
Facility's procedures  for  transfer. Although  delivery  of Old  Notes  may  be
effected  through book-entry transfer  into the Exchange  Agent's account at the
applicable Book-Entry Transfer Facility, the Letter of Transmittal (or facsimile
thereof),  with  any  required  signature  guarantees  and  any  other  required
documents, must, in any case, be transmitted to and received or confirmed by the
Exchange Agent at its address set forth
    

                                       35
<PAGE>
   
herein  and in the Letter of Transmittal  prior to the Expiration Date. DELIVERY
OF DOCUMENTS TO A BOOK-ENTRY TRANSFER FACILITY IN ACCORDANCE WITH ITS PROCEDURES
DOES NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.
    

   
    The tender of  Old Notes by  a Holder will  constitute an agreement  between
such  Holder  and the  Trust in  accordance with  the terms  and subject  to the
conditions set forth herein and in the Letter of Transmittal.
    

   
    THE METHOD OF DELIVERY OF TENDERED OLD NOTES, THE LETTER OF TRANSMITTAL  AND
ALL  OTHER REQUIRED DOCUMENTS TO THE EXCHANGE  AGENT IS AT THE ELECTION AND RISK
OF THE HOLDERS. INSTEAD OF DELIVERY BY MAIL, IT IS RECOMMENDED THAT HOLDERS  USE
AN  OVERNIGHT OR HAND DELIVERY SERVICE. IN  ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE TIMELY DELIVERY. NO LETTER OF TRANSMITTAL OR OLD NOTES  SHOULD
BE SENT TO THE TRUST.
    

    Any beneficial owner whose Old Notes are registered in the name of a broker,
dealer, commercial bank, trust company or other nominee and who wishes to tender
should  contact  such registered  Holder promptly  and instruct  such registered
Holder to tender on such beneficial owner's behalf. If a beneficial owner wishes
to tender on its own behalf, such beneficial owner must, prior to completing and
executing the Letter of  Transmittal and delivering its  Old Notes, either  make
appropriate  arrangements to register ownership of the Old Notes in such owner's
name or obtain a properly completed  bond power from the registered Holder.  The
transfer of record ownership may take considerable time.

   
    Signatures on a Letter of Transmittal or a notice of withdrawal, as the case
may  be, must be guaranteed by a member firm of a registered national securities
exchange  or  of  the  National  Association  of  Securities  Dealers,  Inc.,  a
commercial bank or trust company having an office or correspondent in the United
States or an "eligible guarantor institution" within the meaning of Rule 17Ad-15
under the Exchange Act (an "Eligible Institution") unless the Old Notes tendered
pursuant  thereto  are  tendered  (i)  by  a  registered  Holder  (including any
participant in a Book-Entry Transfer Facility  whose name appears on a  security
position  listing  as the  owner of  Old Notes)  who has  not completed  the box
entitled "Special Issuance Instructions" or  the box entitled "Special  Delivery
Instructions"  in  the Letter  of  Transmittal or  (ii)  for the  account  of an
Eligible Institution.
    

    If the Letter of Transmittal is signed by a person other than the registered
Holder listed therein, the applicable Old Notes must be endorsed or  accompanied
by  appropriate bond powers which authorize such  person to tender the Old Notes
on behalf of the  registered Holder, in  either case signed as  the name of  the
registered Holder or Holders appears on the Old Notes.

    If  the Letter of Transmittal or any Old  Notes or bond powers are signed by
trustees, executors, administrators,  guardians, attorneys-in-fact, officers  of
corporations  or others acting  in a fiduciary  or representative capacity, such
persons should  so  indicate when  signing  and,  unless waived  by  the  Trust,
evidence  satisfactory  to  the Trust  of  their  authority so  to  act  must be
submitted with the Letter of Transmittal.

   
    All questions  as to  the  validity, form,  eligibility (including  time  of
receipt)  and acceptance for exchange of the  tendered Old Notes pursuant to the
procedures described herein and in the Letter of Transmittal will be  determined
in  the sole  discretion of  the Trust,  whose determination  will be  final and
binding. The Trust reserves the absolute right in its sole discretion to  reject
any  and  all Old  Notes  not properly  tendered or  any  Old Notes  the Trust's
acceptance of which would, in the opinion of counsel for the Trust, be unlawful.
The Trust also reserves the absolute right  in its sole discretion to waive  any
conditions  of the Exchange  Offer or any  defect or irregularity  in any tender
with respect to particular  Old Notes. The Trust's  interpretation of the  terms
and  conditions of the Exchange Offer  (including the instructions in the Letter
of Transmittal)  will  be final  and  binding.  Unless waived,  any  defects  or
irregularities in connection with tenders of Old Notes must be cured within such
time  as the Trust shall determine. None of the Trust, the Exchange Agent or any
other person will  be under  any duty  to give  notification of  any defects  or
irregularities  with respect to tenders of Old Notes, nor will any of them incur
any liability for failure to give  such notification. Tenders of Old Notes  will
not be
    

                                       36
<PAGE>
   
deemed  to have been made  until such irregularities have  been cured or waived.
Any Old Notes received by the Exchange Agent that are not properly tendered  and
as  to which the defects or irregularities have not been cured or waived will be
returned without cost  by the  Exchange Agent  to the  tendering Holder,  unless
otherwise  provided  in  the  Letter  of  Transmittal,  as  soon  as practicable
following the Expiration Date.
    

   
    The Trust reserves the absolute right in its sole discretion to (i) purchase
or make  offers for  any Old  Notes that  remain outstanding  subsequent to  the
Expiration Date, or, as set forth under "Termination," to terminate the Exchange
Offer  and (ii) to the extent permitted by applicable law, purchase Old Notes in
the open market, in privately negotiated transactions or otherwise. The terms of
any such purchase or offers may differ from the terms of the Exchange Offer.
    

    By tendering, each  Holder will  represent to  the Trust  that, among  other
things,  (i) the  New Notes  acquired pursuant to  the Exchange  Offer are being
obtained in the  ordinary course of  business of the  person receiving such  New
Notes, whether or not such person is the Holder, (ii) neither the Holder nor any
such  other  person  has an  arrangement  or  understanding with  any  person to
participate in the distribution of such  New Notes and (iii) neither the  Holder
nor  any such other person is an "affiliate"  of the Trust within the meaning of
Rule 405 under the Securities Act.

GUARANTEED DELIVERY PROCEDURES

   
    Holders who  wish to  tender  their Old  Notes  and (i)  whose  certificates
representing  such  Old Notes  are not  immediately  available, (ii)  who cannot
deliver their  Old  Notes, the  Letter  of  Transmittal or  any  other  required
documents to the Exchange Agent prior to the Expiration Date or (iii) who cannot
complete  the procedures for  book-entry transfer prior  to the Expiration Date,
may effect a tender if:
    

   
        (a) the tender is made by or through an Eligible Institution;
    

   
        (b) prior to the Expiration Date, the Exchange Agent receives from  such
    Eligible  Institution  a  properly  completed and  duly  executed  Notice of
    Guaranteed Delivery  (by  facsimile  transmission, mail  or  hand  delivery)
    setting  forth the name and address of the Holder, the certificate number or
    numbers of such  Holder's Old  Notes and the  principal amount  of such  Old
    Notes  tendered,  stating  that  the  tender  is  being  made  thereby,  and
    guaranteeing that, within five business days after the Expiration Date,  the
    Letter   of   Transmittal  (or   facsimile   thereof),  together   with  the
    certificate(s) representing  all  tendered  Old Notes  in  proper  form  for
    transfer  (or a  confirmation of book-entry  delivery of Old  Notes into the
    Exchange Agent's account at the applicable Book-Entry Transfer Facility) and
    all other documents required by the Letter of Transmittal, will be deposited
    by the Eligible Institution with the Exchange Agent; and
    

   
        (c) such  properly  completed and  executed  Letter of  Transmittal  (or
    facsimile  thereof),  together  with  the  certificate(s)  representing  all
    tendered Old  Notes  in proper  form  for  transfer (or  a  confirmation  of
    book-entry  delivery of Old  Notes into the Exchange  Agent's account at the
    applicable Book-Entry Transfer Facility) and all other documents required by
    the Letter of Transmittal,  are received by the  Exchange Agent within  five
    business days after the Expiration Date.
    

WITHDRAWAL OF TENDERS

   
    Tenders  of Old  Notes in the  Exchange Offer  may be withdrawn  at any time
prior to the Expiration Date. No tenders of Old Notes may be withdrawn after the
Expiration Date.
    

   
    To withdraw  a tender  of Old  Notes, a  written or  facsimile  transmission
notice  of withdrawal must be received by  the Exchange Agent at its address set
forth herein prior to  the Expiration Date. Any  such notice of withdrawal  must
(i)  specify  the  name of  the  person having  deposited  the Old  Notes  to be
withdrawn (the  "Depositor"),  (ii)  identify  the Old  Notes  to  be  withdrawn
(including  the  certificate number  or  numbers, if  applicable,  and principal
amount of such Old Notes), (iii) be  signed by the Depositor in the same  manner
as   the  original  signature  on  the  Letter  of  Transmittal  by  which  such
    

                                       37
<PAGE>
   
Old Notes  were tendered  (including  any required  signature guarantee)  or  be
accompanied  by documents  of transfer  sufficient to  permit the  registrar and
transfer agent with respect to  the Old Notes to  register the transfer of  such
Old  Notes into the name  of the Depositor withdrawing  the tender, (iv) specify
the name in which  any such Old  Notes are to be  registered, if different  from
that  of  the Depositor,  and  (v) contain  a  statement that  the  Depositor is
withdrawing the  election to  have the  Old Notes  exchanged. Any  Old Notes  so
withdrawn  will be deemed not to have  been validly tendered for purposes of the
Exchange Offer and no New Notes will  be issued with respect thereto unless  the
Old  Notes so withdrawn are validly retendered. Properly withdrawn Old Notes may
be  retendered  by  following  one  of  the  procedures  described  above  under
"Procedures  for Tendering" at  any time prior  to the Expiration  Date. Any Old
Notes that have been tendered but are not accepted for exchange will be returned
to the Holder thereof without cost to  such Holder as soon as practicable  after
withdrawal, rejection of tender or termination of the Exchange Offer.
    

   
    All  questions as to  the form and  validity (including time  of receipt) of
withdrawal notices will be determined by the Trust, whose determination will  be
final  and binding. None  of the Trust,  the Exchange Agent  or any other person
will be under any duty to give notification of any defects or irregularities  in
any  notice of withdrawal, nor will any  of them incur any liability for failure
to give such notification.
    

TERMINATION

   
    Notwithstanding any other term of the Exchange Offer, the Trust will not  be
required  to accept for exchange,  or exchange New Notes  for, any Old Notes not
theretofore accepted for exchange, and may terminate or amend the Exchange Offer
as provided herein  before the acceptance  of such Old  Notes, if it  determines
that  (i) the Exchange Offer,  or the making of  any exchange, would violate any
applicable law  or any  interpretation of  applicable law  by the  staff of  the
Commission  or (ii) the Trust's ability to proceed with the Exchange Offer could
be materially impaired due  to any pending or  threatened legal or  governmental
action  or proceeding or the enactment of  any law, statute, rule or regulation.
The Trust does  not expect any  of the foregoing  conditions to occur,  although
there can be no assurances in this regard.
    

   
    If  the Trust determines  that it may  terminate the Exchange  Offer, as set
forth above, the Trust may (i) delay acceptance of any Old Notes, (ii) refuse to
accept any Old Notes and return to  the Holders thereof any Old Notes that  have
been tendered, (iii) extend the Exchange Offer and retain all Old Notes tendered
prior  to the Expiration Date, subject to  the rights of the Holders of tendered
Old Notes to withdraw their tendered Old Notes prior to the Expiration Date,  or
(iv)  waive the termination event with respect  to the Exchange Offer and accept
all properly tendered  Old Notes that  have not been  withdrawn. If such  waiver
constitutes  a material  change in the  Exchange Offer, the  Trust will disclose
such change by means of a supplement to this Prospectus that will be distributed
to each  Holder or  by any  other means  permitted by  law which  is  reasonably
calculated to inform the Holders of such change, and if the Exchange Offer would
otherwise  expire during such period, the  Trust will extend the Exchange Offer.
The length of any such extension will depend upon the significance of the waiver
and the manner in which the waiver is disclosed to the Holders.
    

   
EXCHANGE AGENT AND INFORMATION AGENT
    
   
    Chemical Bank has been appointed as Exchange Agent and Information Agent for
the Exchange  Offer. Questions  and  requests for  assistance and  requests  for
additional  copies of this Prospectus or of  the Letter of Transmittal should be
directed to the Exchange Agent and Information Agent addressed as follows:
    

                                       38
<PAGE>
   
                           FOR INFORMATION TELEPHONE:
                                 (800) 648-8169
    

   
<TABLE>
<S>                          <C>                                   <C>
        BY MAIL:                 BY FACSIMILE TRANSMISSION         BY HAND OR OVERNIGHT DELIVERY:
      Chemical Bank          (FOR ELIGIBLE INSTITUTIONS ONLY):              Chemical Bank
Reorganization Department              (212) 629-8015                      55 Water Street
      P.O. Box 3085                    (212) 629-8016                 Second Floor -- Room 234
     G.P.O. station                CONFIRM BY TELEPHONE:                 New York, NY 10041
 New York, NY 10116-3085               (212) 613-7137              Attn: Reorganization Department
</TABLE>
    

FEES AND EXPENSES

    The expenses of soliciting  tenders pursuant to the  Exchange Offer will  be
borne  by  the Trust.  The principal  solicitation for  tenders pursuant  to the
Exchange Offer is being  made by mail. Additional  solicitations may be made  by
officers  and regular employees of the Trust  and their affiliates in person, by
telegraph, telephone or telecopier.

   
    The Trust  has  not  retained  any dealer-manager  in  connection  with  the
Exchange  Offer and  will not  make any  payments to  brokers, dealers  or other
persons soliciting acceptances of the  Exchange Offer. The Trust, however,  will
pay  Chemical Bank  reasonable and customary  fees for its  services as Exchange
Agent  and  Information  Agent  and  will  reimburse  the  Exchange  Agent   and
Information  Agent  for  its  reasonable  out-of-pocket  expenses  in connection
therewith. The  Trust  also  may  pay brokerage  houses  and  other  custodians,
nominees  and fiduciaries the reasonable out-of-pocket expenses incurred by them
in forwarding  copies of  this  Prospectus, Letter  of Transmittal  and  related
documents  to  the  beneficial  owners  of the  Old  Notes  and  in  handling or
forwarding tenders for exchange.
    

   
    The expenses to be incurred in connection with the Exchange Offer, including
fees and expenses of  the Exchange Agent and  Information Agent and the  Trustee
and accounting and legal fees, will be paid by the Trust.
    

    The Trust will pay all transfer taxes, if any, applicable to the exchange of
Old Notes pursuant to the Exchange Offer. If, however, certificates representing
New  Notes  or Old  Notes for  principal  amounts not  tendered or  accepted for
exchange are to be delivered to, or are  to be registered or issued in the  name
of, any person other than the registered Holder of the Old Notes tendered, or if
tendered  Old Notes  are registered  in the  name of  any person  other than the
person signing the Letter of  Transmittal, or if a  transfer tax is imposed  for
any  reason other than the exchange of Old Notes pursuant to the Exchange Offer,
then the amount of  any such transfer taxes  (whether imposed on the  registered
Holder  or  any other  persons)  will be  payable  by the  tendering  Holder. If
satisfactory evidence of  payment of such  taxes or exemption  therefrom is  not
submitted with the Letter of Transmittal, the amount of such transfer taxes will
be billed directly to such tendering Holder.

ACCOUNTING TREATMENT

    No gain or loss for accounting purposes will be recognized by the Trust upon
the  consummation of the Exchange Offer. The expenses of the Exchange Offer will
be amortized  by the  Trust  over the  term of  the  New Notes  under  generally
accepted accounting principles.

                                       39
<PAGE>
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

    The  Trust has prepared its financial  statements and other disclosures on a
fully consolidated basis. The term  "Trust" as used in "Management's  Discussion
and  Analysis of Financial Condition and Results of Operations" generally refers
to the combined entity,  which includes B.F. Saul  Real Estate Investment  Trust
and  its  subsidiaries, including  Chevy Chase  and Chevy  Chase's subsidiaries.
"Real Estate Trust"  refers to B.F.  Saul Real Estate  Investment Trust and  its
subsidiaries,   excluding  Chevy  Chase  and  Chevy  Chase's  subsidiaries.  The
operations conducted by the Real Estate  Trust are designated as "Real  Estate,"
while  the business conducted by the Bank  and its subsidiaries is identified by
the term "Banking."

    The  financial  data   on  Banking  reflect   certain  purchase   accounting
adjustments made by the Trust in connection with its acquisition of the Bank and
therefore  differ in  certain respects  from the  comparable financial  data set
forth in the unconsolidated financial statements of the Bank.

RESULTS OF OPERATIONS

    The Real Estate Trust's ability to generate revenues from property ownership
and development is significantly  influenced by a  number of factors,  including
national  and local economic  conditions, the level  of mortgage interest rates,
governmental actions (such as  changes in real estate  tax rates) and the  type,
location,  size and stage of development of  the Trust's properties. Most of the
operating expenses and  virtually all  of the debt  service payments  associated
with income-producing properties are not decreased by reductions in occupancy or
rental  income. Therefore, the ability of the Trust to produce net income in any
year from its income-producing properties is highly dependent on the Real Estate
Trust's ability to maintain or increase the properties' levels of rental  income
and  hotel sales revenues.  The relative illiquidity  of real estate investments
tends to  limit the  ability of  the Real  Estate Trust  to vary  its  portfolio
promptly  in response to changes in economic, demographic, social, financial and
investment conditions.

    The Bank's operating results historically have depended primarily on its net
interest spread, which is the difference between the rates of interest earned on
its loans  and securities  investments and  the rates  of interest  paid on  its
deposits  and borrowings. The deterioration of  the real estate market and other
adverse economic conditions in the Washington, D.C. metropolitan area in  fiscal
1990  and  1991 caused  the Bank  to rely  on alternative  sources of  income in
addition to net interest spread,  including sales of credit card  relationships,
loans  and mortgage-backed  securities, and  securitizations of  credit card and
home equity credit  line receivables.  During fiscal  1991, non-interest  income
from  gains on  sales of  credit card  relationships, loans  and mortgage-backed
securities had a significant effect on  net income. The Bank's income from  such
sources  decreased in  fiscal 1992 and  1993 from  the levels of  such income in
fiscal 1991. See "Risk Factors and Other Considerations -- Fluctuations in Chevy
Chase Non-Interest Income." In addition to interest paid on its interest-bearing
liabilities, the Bank's principal expenses are operating expenses.

THREE MONTHS ENDED DECEMBER 31, 1993 COMPARED TO THREE MONTHS ENDED DECEMBER 31,
1992

    The Trust recorded net  income of $23.6 million  for the three months  ended
December  31, 1993, compared to a net loss  of $6.0 million for the three months
ended December 31, 1992.  Net income for the  three-month period ended  December
31, 1993 reflected the effect of a change in the method of accounting for income
taxes  to  implement  Statement  of  Financial  Accounting  Standards  No.  109,
"Accounting for  Income  Taxes"  ("SFAS  109"). The  cumulative  effect  of  the
adoption  of this change in  accounting principle was to  increase net income by
approximately $36.3 million. The Real Estate Trust's operating loss increased to
$10.1 million  in the  December 1993  quarter  from $7.0  million in  the  prior
corresponding  quarter. The Bank recorded  operating income before income taxes,
extraordinary items and cumulative effect  of change in accounting principle  of
$6.0  million in the December 1993  quarter, compared to operating income before
income taxes, extraordinary items and cumulative effect of change of  accounting
principle of $1.3 million in the prior corresponding quarter.

                                       40
<PAGE>
REAL ESTATE

    The  following table sets forth, for  the three-month periods ended December
31, 1993 and 1992,  respectively, direct operating results  for the Real  Estate
Trust's  (i) shopping center  and office properties,  (ii) commercial properties
portfolio, which presents the shopping center  and office property results on  a
combined  basis, and (iii) hotel properties. On August 26, 1993, the Real Estate
Trust transferred  its 22  shopping  center properties  and  one of  its  office
properties  to Saul Holdings Partnership and a subsidiary limited partnership of
Saul Holdings  Partnership  in  exchange for  securities  representing  a  21.5%
limited  partnership interest  in Saul  Holdings Partnership  (the "Saul Centers
Transaction"). See  "Business --  Real  Estate --  Investment in  Saul  Holdings
Limited Partnership" and Note 2 to the Consolidated Financial Statements in this
Prospectus.  As a result of the  Saul Centers Transaction, the operating results
of commercial properties for the current quarter are not entirely comparable  to
the  prior period's  results, which included  the operations  of the transferred
properties.

<TABLE>
<CAPTION>
                                                                 THREE MONTHS
                                                                ENDED DECEMBER
                                                                      31,
                                                               -----------------
                                                               1993(1)    1992
                                                               -------   -------
                                                                (IN THOUSANDS)
<S>                                                            <C>       <C>
SHOPPING CENTERS
Revenue
  Base rent.................................................   $ --      $ 5,502
  Expense recoveries........................................     --        1,286
  Percentage rent...........................................     --          828
  Other.....................................................     --          204
                                                               -------   -------
    Total revenues..........................................     --        7,820
                                                               -------   -------
Direct operating expenses
  Real estate taxes.........................................     --          527
  Repairs and maintenance...................................     --          245
  Utilities.................................................     --          252
  Payroll...................................................     --          257
  Insurance.................................................     --           90
  Ground rent...............................................     --          139
  Other.....................................................     --          250
                                                               -------   -------
    Total direct operating expense..........................     --        1,760
                                                               -------   -------
Income after direct operating expenses......................   $ --      $ 6,060
                                                               -------   -------
                                                               -------   -------
OFFICE PROPERTIES
Revenue
  Base rent.................................................   $ 3,478   $ 4,658
  Expense recoveries........................................       151       417
  Other.....................................................        94       102
                                                               -------   -------
    Total revenues..........................................     3,723     5,177
                                                               -------   -------
Direct operating expenses
  Real estate taxes.........................................       375       483
  Repairs and maintenance...................................       385       411
  Utilities.................................................       578       569
  Payroll...................................................       137       143
  Insurance.................................................        65        76
  Other.....................................................       165       209
                                                               -------   -------
    Total direct operating expenses.........................     1,705     1,891
                                                               -------   -------
Income after direct operating expenses......................   $ 2,018   $ 3,286
                                                               -------   -------
                                                               -------   -------
<FN>
- ------------------------
(1)   Reflects the  Real Estate  Trust's transfer,  in August  1993, of  its  22
      shopping  center  properties  and one  of  its office  properties  to Saul
      Holdings Partnership and a subsidiary limited partnership of Saul Holdings
      Partnership. See "Business -- Real  Estate -- Investment in Saul  Holdings
      Limited Partnership."
</TABLE>

                                       41
<PAGE>

<TABLE>
<CAPTION>
                                                                 THREE MONTHS
                                                                ENDED DECEMBER
                                                                      31,
                                                               -----------------
                                                               1993(1)    1992
COMMERCIAL PROPERTIES                                          -------   -------
(COMBINED RESULTS OF
SHOPPING CENTER AND OFFICE PROPERTIES)                          (IN THOUSANDS)
<S>                                                            <C>       <C>
Revenue
  Base rent.................................................   $ 3,478   $10,160
  Expense recoveries........................................       151     1,703
  Percentage rent...........................................     --          828
  Other.....................................................        94       306
                                                               -------   -------
    Total revenues..........................................     3,723    12,997
                                                               -------   -------
Direct operating expenses
  Real estate taxes.........................................       375     1,010
  Repairs and maintenance...................................       385       656
  Utilities.................................................       578       821
  Payroll...................................................       137       400
  Insurance.................................................        65       166
  Ground rent...............................................     --          139
  Other.....................................................       165       459
                                                               -------   -------
    Total direct operating expenses.........................     1,705     3,651
                                                               -------   -------
Income after direct operating expenses......................   $ 2,018   $ 9,346
                                                               -------   -------
                                                               -------   -------
HOTELS
Revenue
  Room sales................................................   $ 6,794   $ 6,715
  Food sales................................................     2,254     2,385
  Beverage sales............................................       766       898
  Other.....................................................       868       783
                                                               -------   -------
    Total revenues..........................................    10,682    10,781
                                                               -------   -------
Direct operating expenses
  Payroll...................................................     3,555     3,556
  Cost of sales.............................................     1,069     1,222
  Utilities.................................................       677       689
  Repairs and maintenance...................................       564       550
  Advertising and promotion.................................       532       593
  Property taxes............................................       230       289
  Insurance.................................................       140       139
  Other.....................................................     1,138       990
                                                               -------   -------
    Total direct operating expenses.........................     7,905     8,028
                                                               -------   -------
Income after direct operating expenses......................   $ 2,777   $ 2,753
                                                               -------   -------
                                                               -------   -------
<FN>
- ------------------------
(1)   Reflects  the  Real Estate  Trust's transfer,  in August  1993, of  its 22
      shopping center  properties  and one  of  its office  properties  to  Saul
      Holdings Partnership and a subsidiary limited partnership of Saul Holdings
      Partnership.  See "Business -- Real Estate  -- Investment in Saul Holdings
      Limited Partnership."
</TABLE>

    The Real Estate Trust recorded a loss before depreciation, amortization  and
non-cash  charges of $6.2 million and an operating loss of $10.1 million for the
three-month  period  ended  December  31,  1993,  compared  to  a  loss   before
depreciation, amortization and non-cash charges of $3.2 million and an operating
loss  of $7.0 million for the prior  corresponding period. In addition, the Real
Estate Trust

                                       42
<PAGE>
received a tax sharing  payment of $4.6  million from the  Bank in the  December
1993  quarter. Cash flow from operations  before interest expense and after such
tax sharing payment  was $8.6 million  for the three  months ended December  31,
1993, compared to $17.5 million for the prior corresponding period.

    Income  after direct operating  expenses in the  three months ended December
31, 1993  from commercial  properties, which  includes only  office  properties,
decreased  $7.3 million  (78.4%), compared  to such  income in  the three months
ended December 31,  1992, which includes  income from both  shopping center  and
office  properties. Because  of the  Saul Centers  Transaction, the  Real Estate
Trust received no  income from shopping  centers in the  current period.  Income
after  direct  operating expenses  from commercial  properties held  during both
periods declined $825,000 (29.0%). The  performance of the office portfolio  was
adversely  affected by a reduction  in the leasing rate,  to 79% at December 31,
1993 from 83% at December 31,  1992. The lower leasing rate generally  reflected
recessionary  economic conditions in  the markets in  which these properties are
located, including the effects of the termination  at March 31, 1993 of a  lease
for  134,000 square feet of space in one of the Trust's office buildings located
in Atlanta.

    Income after  direct  operating  expenses from  hotel  properties  increased
$24,000  (0.9%) in  the December 1993  quarter. Room sales  increased by $79,000
(1.2%), while  food and  beverage sales  declined by  $263,000 (8.0%).  The  net
decline  in total revenues of $99,000 (0.9%)  was more than offset by reductions
of $123,000 (1.5%) in operating costs.

    Interest expense decreased  by $3.1  million (23.9%) in  the current  period
primarily  as a result of the transfer  of the mortgage debt associated with the
properties conveyed in  the Saul  Centers Transaction. Average  balances of  the
Real  Estate Trust's  outstanding borrowings declined  to $297.2  million in the
three  months  ended  December  31,  1993  from  $477.9  million  in  the  prior
corresponding  period. The decline was primarily a result of the transfer of the
mortgage debt  associated  with the  properties  conveyed in  the  Saul  Centers
Transaction.

    Depreciation  declined $1.1  million (33.8%)  primarily as  a result  of the
transfer of properties in the Saul Centers Transaction.

    Advisory, management  and  leasing fees-related  parties  declined  $151,000
(9.0%)  from the level in the three  months ended December 31, 1992. The monthly
advisory fee in the December 1993  quarter was $250,000, compared to $97,000  in
the  prior  period. The  effect  of this  increase  was offset  by  decreases in
management and leasing fees, primarily because of the transfer of properties  in
the  Saul Centers Transaction and, to a  lesser extent, reductions in rental and
sales income on which these fees are based.

    Higher legal and accounting expense in the current quarter contributed to an
increase of $167,000 (50.0%) in general and administrative expenses.

    Writedown of real  estate to net  realizable value reflects  a $1.4  million
reduction  in the carrying  value of a  hotel property. Although  this hotel has
produced satisfactory  operating results  in  the past,  the Real  Estate  Trust
reduced  the carrying value of the asset based on management's evaluation of the
hotel's  location,  recent  operating  history  and  unlikely  prospects  for  a
near-term recovery.

BANKING

    OVERVIEW.     The  Bank  recorded  operating  income  before  income  taxes,
extraordinary items and cumulative effect  of change in accounting principle  of
$6.0  million  during the  three  months ended  December  31, 1993,  compared to
operating income before income taxes, extraordinary items and cumulative  effect
of  change in accounting principle of  $1.3 million for the corresponding period
in fiscal 1993. The increase in the December 1993 quarter was attributable to  a
$15.7  million decrease  in the  provision for loan  losses and  a $13.8 million
increase in other (non-interest) income. The positive effect of these items  was
offset  in  part  by a  $7.7  million  decrease in  net  interest  income before
provision for loan losses and by a $17.0 million increase in operating expenses.
A substantial portion of the increase in operating expenses was attributable  to
increased advertising and other expenses

                                       43
<PAGE>
incurred  in connection with  the resumption of  active national solicitation of
credit card accounts. At December 31, 1993, the Bank had $1.7 billion of managed
credit card receivables and approximately 890,000 cards in circulation.

    The Bank's  net income  in  the current  quarter  reflected a  $6.3  million
extraordinary  loss,  net of  related income  taxes,  resulting from  the Bank's
redemption of  $128.5  million  principal  amount  of  outstanding  subordinated
capital  debentures in  December 1993.  See "Financial  Condition --  Banking --
General"  and  Note  24  to  the  Consolidated  Financial  Statements  in   this
Prospectus.

    The  Bank adopted SFAS 109 effective  October 1, 1993. The cumulative effect
of this  change in  accounting principle  of $5.1  million was  recognized as  a
benefit in the operating results for the December 1993 quarter.

    NET  INTEREST INCOME.   Net interest  income, before the  provision for loan
losses, decreased $7.7 million (or 16.4%) in the three months ended December 31,
1993, as  the average  yield  on interest-earning  assets  decreased at  a  rate
greater  than the decrease in the  average rate on interest-bearing liabilities.
See "Financial Condition -- Banking -- Asset and Liability Management."

    The Bank would have recorded interest  income of $3.2 million for the  three
months  ended December 31, 1993 if non-accrual assets and restructured loans had
been current in accordance  with their original terms.  Interest income of  $0.6
million  was actually recorded on non-accrual  assets and restructured loans for
the three months  ended December  31, 1993. The  Bank's net  interest income  in
future   periods  will  continue   to  be  adversely   affected  by  the  Bank's
non-performing assets.

    The following  table  sets forth,  for  the periods  indicated,  information
regarding  the  total  amount of  income  from interest-earning  assets  and the
resulting  yields,  the  interest   expense  associated  with   interest-bearing
liabilities, expressed in dollars and rates, and the net interest spread and net
yield on interest-earning assets.

                                       44
<PAGE>
                          NET INTEREST MARGIN ANALYSIS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                THREE MONTHS ENDED DECEMBER 31,
                                                              --------------------------------------------------------------------
                                                                            1993                               1992
                                                              ---------------------------------  ---------------------------------
                                              DECEMBER 31,     AVERAGE                 YIELD/     AVERAGE                 YIELD/
                                            1993 YIELD/ RATE   BALANCES   INTEREST      RATE      BALANCES   INTEREST      RATE
                                            ----------------  ----------  ---------  ----------  ----------  ---------  ----------
<S>                                         <C>               <C>         <C>        <C>         <C>         <C>        <C>
Assets:
  Interest-earning assets:
    Loans receivable, net (1).............          9.67%     $2,483,114  $  59,164       9.53%  $2,113,138  $  62,135      11.76%
    Mortgage-backed securities (2)........          5.84       1,457,544     20,769       5.70    1,590,149     25,906       6.52
    Federal funds sold....................          3.00          17,487        131       3.00       18,533        138       2.98
    Investment securities.................          4.33           4,688         81       6.91      173,333      2,789       6.44
    Other interest-earning assets.........          3.42         208,643      1,511       2.90      162,334      1,176       2.90
                                                              ----------  ---------              ----------  ---------
      Total...............................          8.24       4,171,476     81,656       7.83    4,057,487     92,144       9.08
                                                     ---                  ---------      -----               ---------      -----
  Non-interest earning assets:
    Cash..................................                       113,301                            101,089
    Real estate held for investment or
     sale.................................                       391,983                            524,555
    Property and equipment, net...........                       136,011                            144,788
    Cost in excess of net assets acquired,
     net..................................                         9,333                             12,225
    Other assets..........................                       163,340                            158,757
                                                              ----------                         ----------
      Total assets........................                    $4,985,444                         $4,998,901
                                                              ----------                         ----------
                                                              ----------                         ----------
Liabilities and stockholders' equity:
  Interest-bearing liabilities:
    Deposit accounts:
      Demand deposits.....................          2.92      $  800,230      5,376       2.69   $  719,725      4,377       2.43
      Savings deposits....................          3.46       1,053,995      8,710       3.31      770,053      6,311       3.28
      Time deposits.......................          4.16         804,299      8,041       4.00    1,077,711     12,530       4.65
      Money market deposits...............          3.28       1,181,021      9,256       3.13    1,287,366     10,364       3.22
                                                              ----------  ---------              ----------  ---------
      Total deposits......................          3.43       3,839,545     31,383       3.27    3,854,855     33,582       3.48
    Borrowings............................          4.75         792,038     10,837       5.47      919,306     11,406       4.96
                                                              ----------  ---------              ----------  ---------
      Total...............................          3.67       4,631,583     42,220       3.65    4,774,161     44,988       3.77
                                                     ---                  ---------      -----               ---------      -----
  Non interest-bearing items:
    Non-interest bearing deposits.........                        55,742                             34,374
    Other liabilities.....................                        37,186                             38,335
    Stockholders' equity..................                       260,933                            152,031
                                                              ----------                         ----------
      Total liabilities and stockholders'
       equity.............................                    $4,985,444                         $4,998,901
                                                              ----------                         ----------
                                                              ----------                         ----------
Net interest income.......................                                $  39,436                          $  47,156
                                                                          ---------                          ---------
                                                                          ---------                          ---------
Net interest spread (3)...................                                                4.18%                              5.31%
                                                                                         -----                              -----
                                                                                         -----                              -----
Net yield on interest-earning assets
 (4)......................................                                                3.78%                              4.65%
                                                                                         -----                              -----
                                                                                         -----                              -----
Interest-earning assets to
 interest-bearing liabilities.............                                               90.07%                             84.99%
                                                                                         -----                              -----
                                                                                         -----                              -----
<FN>
- ------------------------------
(1)   Includes   loans  held   for  sale  and/or   securitization.  Interest  on
      non-accruing loans has been included only  to the extent reflected in  the
      Consolidated  Statements  of  Operations;  however,  the  loan  balance is
      included in  the  average amount  outstanding  until transferred  to  real
      estate acquired in settlement of loans.
(2)   Includes  mortgage-backed securities  held for  sale for  the three months
      ended December 31, 1992.
(3)   Equals weighted  average  yield  on  total  interest-earning  assets  less
      weighted average rate on total interest-bearing liabilities.
(4)   Equals  net  interest  income divided  by  the average  balances  of total
      interest-earning assets.
</TABLE>

                                       45
<PAGE>
    The  following  table  presents  certain  information  regarding  changes in
interest income and interest expense of  the Bank during the periods  indicated.
For  each category of interest-earning  assets and interest-bearing liabilities,
information is provided on changes attributable to changes in volume (change  in
volume  multiplied by old rate);  changes in rate (change  in rate multiplied by
old volume); and changes in rate and volume.

                 VOLUME AND RATE CHANGES IN NET INTEREST INCOME
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                               THREE MONTHS ENDED DECEMBER 31,
                                                                             1993 COMPARED TO THREE MONTHS ENDED
                                                                                 DECEMBER 31, 1992 INCREASE
                                                                               (DECREASE) DUE TO CHANGE IN (1)
                                                                             -----------------------------------
                                                                              VOLUME       RATE     TOTAL CHANGE
                                                                             ---------  ----------  ------------
<S>                                                                          <C>        <C>         <C>
Interest income:
  Loans (2)................................................................  $  43,811  $  (46,782)  $   (2,971)
  Mortgage-backed securities (3)...........................................     (2,048)     (3,089)      (5,137)
  Federal funds sold.......................................................        (13)          6           (7)
  Investment securities....................................................     (4,035)      1,327       (2,708)
  Other interest-earning assets............................................        335      --              335
                                                                             ---------  ----------  ------------
    Total interest income..................................................     38,050     (48,538)     (10,488)
                                                                             ---------  ----------  ------------
Interest expense:
  Deposit accounts.........................................................       (136)     (2,063)      (2,199)
  Borrowings...............................................................     (5,707)      5,138         (569)
                                                                             ---------  ----------  ------------
    Total interest expense.................................................     (5,843)      3,075       (2,768)
                                                                             ---------  ----------  ------------
Increase (decrease) in net interest income.................................  $  43,893  $  (51,613)  $   (7,720)
                                                                             ---------  ----------  ------------
                                                                             ---------  ----------  ------------
<FN>
- ------------------------
(1)   The net change attributable to the combined impact of volume and rate  has
      been  allocated in proportion to  the absolute value of  the change due to
      volume and the change due to rate.
(2)   Includes loans held for sale and/or securitization.
(3)   Includes mortgage-backed securities held for sale.
</TABLE>

    Interest income for the three months ended December 31, 1993 decreased $10.5
million from the level in the prior corresponding period, primarily as a  result
of  lower average yields earned  by the Bank on  the principal categories of its
interest-earning assets.  The effect  of the  lower average  yields on  interest
income was offset in part by higher average balances of certain interest-earning
assets,  principally loans receivable and,  to a lesser extent, interest-bearing
deposits.

    The Bank's net interest spread declined  to 4.18% from 5.31%, reflecting  in
part  the effect of the Bank's actions  to restructure its balance sheet as part
of its capital maintenance program. As  described below, in order to reduce  its
overall  risk-based capital requirement, the Bank invested the proceeds from the
securitization and sale of home equity  credit line and credit card  receivables
in lower-yielding securities. In view of its improved capital position, the Bank
does  not currently  anticipate that  it will be  required in  future periods to
continue to pursue  comparable asset reallocations  that could adversely  affect
its  net interest spread, although other factors, including the continued impact
of the prior reallocations, may adversely affect the net interest spread in such
periods.

    The Bank securitizes  and sells  credit card,  home equity  credit line  and
automobile  loan receivables through asset-backed  securitizations as a means of
managing its assets and regulatory capital levels. The Bank continues to service
the underlying loans and  receives significant fee  income from such  servicing.
The effect of securitizations is to reduce net interest income and provision for
loan

                                       46
<PAGE>
losses  and  increase fee  income. An  additional  effect of  the securitization
program is  to reduce  the overall  yield  on the  Bank's remaining  net  assets
because   the   higher  yielding   receivables   are  initially   replaced  with
lower-yielding short-term assets pending investment into more receivables.

    Interest income on loans, the  largest category of interest-earning  assets,
declined  by $3.0 million (or 4.8%), compared to interest income on loans in the
December 1992 quarter. The decline in interest income was attributable to  lower
average  yields  on the  loan  portfolio, which  reflected  a decline  in market
interest rates.  The average  yield  on the  portfolio  in the  current  quarter
decreased  by 223 basis points (to 9.53%  from 11.76%) from the average yield in
the three months ended December  31, 1992. Special introductory and  promotional
interest  rates to new and existing credit card holders contributed to a decline
in the average yield on credit card loans  to 15.1% from 18.2% and a decline  of
$7.8   million  in  interest  income  on  these  loans.  The  average  yield  on
single-family residential loans declined to 6.83% from 7.72%, while the  average
yield  on home equity credit  line loans decreased to  6.59% from 7.25%. Both of
these loan types generally bear interest at variable rates that adjust based  on
specified  market  interest  rates,  which  declined  significantly  from levels
prevailing in the  three months  ended December 31,  1992. The  effect of  these
lower  yields  was  offset  in part  by  an  increase in  the  average  yield on
construction and ground loans of 165 basis points (from 6.02% to 7.67%).

    An increase in average loan balances  partially offset the effects of  lower
average  yields. Average  balances of single-family  residential permanent loans
increased $407.5 million  as a  result of  increased origination  of such  loans
during  the December 1993 quarter. Interest income on these loans increased $4.9
million from  the prior  period. An  increase  of $1.8  million (or  107.8%)  in
interest   income  on  consumer  loans  (other   than  credit  card  loans)  was
attributable to increased originations of automobile loans. Average balances  of
commercial  permanent loans  increased $33.1 million  (or 55.8%)  primarily as a
result of an increase in loans made  to purchasers of certain of the Bank's  REO
in  connection with the sales  of such REO. Average  balances of credit card and
home equity credit line loans declined during the current quarter, largely as  a
result of the Bank's loan securitization and sale activity. The Bank securitized
and  sold $150.0 million and $200.0 million  of credit card receivables in March
1993 and August 1993, respectively, but  experienced an increase in new  account
originations  in  connection  with  the  Bank's  resumption  of  active national
solicitation of new credit card accounts.  As a net result, average balances  of
credit card loans decreased $30.2 million (or 3.5%). The securitization and sale
of  $194.2 million and $146.2 million of  home equity credit line receivables in
December 1992 and September 1993, respectively, resulted in a decline of  $134.6
million  (or 61.3%) in average balances  of home equity credit line receivables,
which contributed to  a $2.6 million  decline in interest  income. Average  loan
balances  in the construction and ground loan categories decreased $19.9 million
(or 24.4%)  from the  level in  the prior  corresponding period  primarily as  a
result  of  loan  principal repayments  and  the acquisition  of  the underlying
collateral through foreclosure.

    Interest income on mortgage-backed securities decreased $5.1 million because
of lower average interest rates and, to a lesser extent, lower average  balances
resulting from the sale of $127.8 million of mortgage-backed securities in March
1993.  Average interest rates declined to 5.70% from 6.52%, reflecting a decline
in market interest rates. The Bank's mortgage-backed securities principally bear
interest at variable rates that adjust based on market interest rates.

    Interest income  on  investment securities  decreased  $2.7 million  as  the
result  of the sale in June 1993 of U.S. Government securities with a book value
of $172.9 million, which resulted in lower average balances of such securities.

    Interest expense decreased $2.8 million (or 6.2%) for the three months ended
December 31, 1993  primarily because of  a decline of  $2.2 million in  interest
expense  on  deposits,  the largest  category  of  interest-bearing liabilities.
Interest expense on deposits decreased principally as a result of a decrease  in
average  rates  (to  3.27% from  3.48%),  which  reflected a  decline  in market
interest rates, and, to a lesser extent, a decrease of $15.3 million in  average
deposit balances.

    Interest  on borrowings decreased $0.6 million  in the December 1993 quarter
primarily because of a decrease in interest expense on repurchase  transactions.
The  decrease was offset in  part by increased interest  expense on Federal Home
Loan Bank advances and on the Bank's subordinated

                                       47
<PAGE>
debentures. The  Bank paid  interest  on its  outstanding 13  1/2%  Subordinated
Capital Debentures due July 15, 2002 and 15% Subordinated Capital Debentures due
November 15, 2003 through December 23, 1993 and December 24, 1993, respectively,
when  it redeemed  those securities  with the  proceeds of  the 1993 Debentures,
which were issued on November 23,  1993. See "Financial Condition -- Banking  --
General."

    PROVISION  FOR LOAN LOSSES.  The  Bank's provision for loan losses decreased
to $12.1 million in the  December 1993 quarter from  $27.8 million in the  prior
period.  The provision for  losses on credit card  loans decreased $11.7 million
primarily as a result of  a decline in net charge-offs  of credit card loans  in
fiscal  1993.  The provision  for  losses on  real  estate loans  decreased $3.9
million, reflecting the  Bank's implementation  of Statement  of Position  92-3,
"Accounting  for Foreclosed Assets"  ("SOP 92-3") in  the December 1992 quarter.
See "Financial Condition -- Banking -- Asset Quality -- Reserves for Losses" and
"Summary of Significant  Accounting Policies --  The Bank" in  the Notes to  the
Consolidated Financial Statements in this Prospectus.

    OTHER  INCOME.   The  increase  in other  income  (to $35.3  million  in the
December 1993  quarter from  $21.6 million  in the  December 1992  quarter)  was
primarily  attributable  to an  increase  in earnings  on  real estate  held for
investment or sale  and an increase  in loan and  deposit servicing fees.  These
increases  were  partially offset  by decreased  gains on  sales of  credit card
relationships, loans and mortgage-backed securities.

    The $19.3 million increase in earnings on real estate held for investment or
sale was primarily attributable to a decrease of $18.8 million in the  provision
for  losses on such assets.  The Bank's implementation of  SOP 92-3 in the three
months ended December 31, 1992 resulted in additional provisions for real estate
losses in that period. See "Financial  Condition -- Banking -- Asset Quality  --
Reserves  for Losses."  The decreased provision  was partially offset  by a $1.1
million decrease in the operating income generated by the Bank's REO properties.

    An increase of $4.2 million in excess  servicing fees earned by the Bank  in
servicing  its portfolios  of securitized  credit card  loans contributed  to an
increase of $2.5 million (or 14.3%)  in loan and deposit servicing fees.  Excess
servicing  fees represent the contractual interest  and fees paid by credit card
holders less certificate interest paid to holders of certificates in the trusts,
administrative fees paid to providers of services to the trusts and the  portion
of  the  charge-offs allocated  to  the holders  of  the certificates.  The $4.2
million increase in excess servicing fees earned from servicing the credit  card
portfolios resulted from increased securitization activity by the Bank in recent
periods.  The higher level of securitized  credit card receivables also resulted
in increased credit card servicing fees of $0.7 million. As the Bank securitizes
and sells assets, purchases mortgage  servicing rights, or sells mortgage  loans
and  retains the  servicing rights on  those loans, servicing  fee income levels
increase. The level of  servicing fee income declines  upon repayment of  assets
previously  securitized and sold and upon  prepayment of mortgage loans serviced
for others. The  positive effect of  these items on  loan and deposit  servicing
fees  was offset in part by a $1.6 million increase in rebate expenses on credit
card retail  purchases, which  the Bank  incurred in  connection with  repricing
activities  undertaken  beginning  in  1993.  The  amortization  of  the  excess
servicing assets related  to home equity  credit line securitizations  increased
$2.2  million during  the three  months ended December  31, 1993  from the prior
corresponding  period.   The  increase   was  primarily   attributable  to   the
securitization  and sale  of $194.2  million and  $146.2 million  of home equity
credit line receivables in December 1992 and September 1993, respectively.

    Gain on  sales  of  credit card  relationships,  loans  and  mortgage-backed
securities  in the  three months ended  December 31, 1993  totaled $2.5 million,
which represented  a decrease  of  $10.2 million  from the  prior  corresponding
period.  The prior period's results were affected  by the sale of $194.2 million
of home  equity credit  line receivables  in the  December 1992  quarter,  which
resulted in a gain of $10.4 million.

    OPERATING  EXPENSES.  Operating  expenses in the  quarter ended December 31,
1993 increased $17.0 million primarily as  a result of increases in  advertising
expenses,  salaries and  employee benefits and  loan expenses.  The $5.9 million
increase   in    advertising   expenses    was   primarily    attributable    to

                                       48
<PAGE>
increased  solicitation by the Bank of its  credit card products and services in
connection with the  resumption of  active national solicitation  of new  credit
card  accounts.  The $5.1  million increase  in  salaries and  employee benefits
resulted primarily from  staffing increases  and discretionary  bonuses paid  to
substantially  all employees in December 1993. The $3.8 million increase in loan
expenses was primarily attributable to the accelerated amortization of purchased
mortgage servicing  rights, which  resulted from  increased prepayments  of  the
underlying  loans. In  order to  take advantage  of additional  opportunities to
enhance profitability, the Bank may be required to incur increased  expenditures
for  salaries  and employee  benefits, loan  expenses and  advertising expenses,
which will contribute to higher operating expenses in future periods.

FISCAL YEAR 1993 COMPARED TO FISCAL YEAR 1992
    The Trust  recorded net  income of  $4.5 million  in the  fiscal year  ended
September  30, 1993, compared to  net income of $5.9  million in the fiscal year
ended September 30, 1992.  The Real Estate Trust's  operating loss increased  to
$44.5  million  in fiscal  1993  from $28.5  million  in fiscal  1992.  The Bank
recorded operating income of $63.8 million in fiscal 1993, compared to operating
income of $43.4 million in the prior year.

REAL ESTATE
    The following table  sets forth, for  the fiscal years  ended September  30,
1993,  1992 and 1991, direct  operating results for the  Real Estate Trust's (i)
shopping center  and office  properties, (ii)  commercial properties  portfolio,
which  presents the  shopping center and  office property results  on a combined
basis, and (iii)  hotel properties. On  August 26, 1993,  the Real Estate  Trust
transferred  its 22 shopping center properties  and one of its office properties
to Saul  Holdings  Partnership and  a  subsidiary limited  partnership  of  Saul
Holdings  Partnership in  exchange for  securities representing  a 21.5% limited
partnership interest in Saul Holdings Partnership. See "Business -- Real  Estate
- --  Investment  in  Saul  Holdings  Limited  Partnership"  and  Note  2  to  the
Consolidated Financial Statements in  this Prospectus. As a  result of the  Saul
Centers Transaction, the fiscal 1993 operating results of commercial properties,
which  included the transferred  properties, are not  entirely comparable to the
prior year's results.

<TABLE>
<CAPTION>
                                                                                    YEAR ENDED SEPTEMBER 30,
                                                                                 -------------------------------
                                                                                   1993       1992       1991
                                                                                 ---------  ---------  ---------
                                                                                         (IN THOUSANDS)
<S>                                                                              <C>        <C>        <C>
SHOPPING CENTERS
Revenue
  Base rent....................................................................  $  19,635  $  21,284  $  21,446
  Expense recoveries...........................................................      4,488      4,857      5,259
  Percentage rent..............................................................      2,231      2,608      2,762
  Other........................................................................        725      1,157        386
                                                                                 ---------  ---------  ---------
    Total revenues.............................................................     27,079     29,906     29,853
                                                                                 ---------  ---------  ---------
Direct operating expenses
  Real estate taxes............................................................      1,977      2,053      2,384
  Repairs and maintenance......................................................      1,186      1,152      1,304
  Utilities....................................................................        929        951        976
  Payroll......................................................................        891        924        925
  Insurance....................................................................        304        347        397
  Ground rent..................................................................        429        467        452
  Other........................................................................        769        818        856
                                                                                 ---------  ---------  ---------
    Total direct operating expenses............................................      6,485      6,712      7,294
                                                                                 ---------  ---------  ---------
Income after direct operating expenses.........................................  $  20,594  $  23,194  $  22,559
                                                                                 ---------  ---------  ---------
                                                                                 ---------  ---------  ---------
</TABLE>

                                       49
<PAGE>
<TABLE>
<CAPTION>
                                                                                    YEAR ENDED SEPTEMBER 30,
                                                                                 -------------------------------
                                                                                   1993       1992       1991
                                                                                 ---------  ---------  ---------
                                                                                         (IN THOUSANDS)
OFFICE PROPERTIES
<S>                                                                              <C>        <C>        <C>
Revenue
  Base rent....................................................................  $  16,975  $  19,101  $  20,823
  Expense recoveries...........................................................      1,272      1,916      2,658
  Other........................................................................        410        566        701
                                                                                 ---------  ---------  ---------
    Total revenues.............................................................     18,657     21,583     24,182
                                                                                 ---------  ---------  ---------
Direct operating expenses
  Real estate taxes............................................................      1,508      1,733      2,210
  Repairs and maintenance......................................................      1,718      1,695      1,785
  Utilities....................................................................      2,261      2,326      2,363
  Payroll......................................................................        548        549        551
  Insurance....................................................................        282        296        328
  Other........................................................................        906      1,105      1,431
                                                                                 ---------  ---------  ---------
    Total direct operating expenses............................................      7,223      7,704      8,668
                                                                                 ---------  ---------  ---------
Income after direct operating expenses.........................................  $  11,434  $  13,879  $  15,514
                                                                                 ---------  ---------  ---------
                                                                                 ---------  ---------  ---------
COMMERCIAL PROPERTIES
(COMBINED RESULTS OF
SHOPPING CENTER AND OFFICE PROPERTIES)
Revenues
  Base rent....................................................................  $  36,610  $  40,385  $  42,269
  Expense recoveries...........................................................      5,760      6,773      7,917
  Percentage rent..............................................................      2,231      2,608      2,762
  Other........................................................................      1,135      1,723      1,087
                                                                                 ---------  ---------  ---------
    Total revenues.............................................................     45,736     51,489     54,035
                                                                                 ---------  ---------  ---------
Direct operating expenses
  Real estate taxes............................................................      3,485      3,786      4,594
  Repairs and maintenance......................................................      2,904      2,847      3,089
  Utilities....................................................................      3,190      3,277      3,339
  Payroll......................................................................      1,439      1,473      1,476
  Insurance....................................................................        586        643        725
  Ground rent..................................................................        429        467        452
  Other........................................................................      1,675      1,923      2,287
                                                                                 ---------  ---------  ---------
    Total direct operating expenses............................................     13,708     14,416     15,962
                                                                                 ---------  ---------  ---------
Income after direct operating expenses.........................................  $  32,028  $  37,073  $  38,073
                                                                                 ---------  ---------  ---------
                                                                                 ---------  ---------  ---------
</TABLE>

                                       50
<PAGE>
<TABLE>
<CAPTION>
                                                                                    YEAR ENDED SEPTEMBER 30,
                                                                                 -------------------------------
                                                                                   1993       1992       1991
                                                                                 ---------  ---------  ---------
                                                                                         (IN THOUSANDS)
HOTELS
<S>                                                                              <C>        <C>        <C>
Revenue
  Room sales...................................................................  $  30,517  $  31,715  $  31,105
  Food sales...................................................................      8,885      8,703      9,056
  Beverage sales...............................................................      2,985      3,258      3,064
  Other........................................................................      2,998      2,952      2,544
                                                                                 ---------  ---------  ---------
    Total revenues.............................................................     45,385     46,628     45,769
                                                                                 ---------  ---------  ---------
Direct operating expenses
  Payroll......................................................................     14,887     15,145     15,882
  Cost of sales................................................................      4,729      4,862      4,826
  Utilities....................................................................      3,027      2,957      2,892
  Repairs and maintenance......................................................      2,426      2,447      2,685
  Advertising and promotion....................................................      2,301      2,331      2,168
  Property taxes...............................................................      1,194      1,084      1,382
  Insurance....................................................................        543        544        700
  Other........................................................................      4,390      4,593      4,564
                                                                                 ---------  ---------  ---------
    Total direct operating expenses............................................     33,497     33,963     35,099
                                                                                 ---------  ---------  ---------
Income after direct operating expenses.........................................  $  11,888  $  12,665  $  10,670
                                                                                 ---------  ---------  ---------
                                                                                 ---------  ---------  ---------
</TABLE>

    The Real Estate Trust recorded a loss before depreciation, amortization  and
non-cash charges of $15.9 million and an operating loss of $44.5 million for the
fiscal  year ended September  30, 1993, compared to  a loss before depreciation,
amortization and non-cash  charges of  $13.4 million  and an  operating loss  of
$28.5  million for the prior corresponding  period. In addition, the Real Estate
Trust received a tax  sharing payment of  $5.0 million from  the Bank in  fiscal
1993. The operating results for fiscal 1993 reflected a non-cash charge of $13.1
million  resulting  from  the  write-off  of  previously  capitalized  costs  on
development projects which management has determined have no continuing value to
the Real Estate  Trust. Cash flow  from operations before  interest expense  and
after  tax sharing payments received from the  Bank was $52.3 million for fiscal
1993, compared to $50.4 million for fiscal 1992.

    Income after  direct operating  expenses from  commercial properties,  which
include  both  shopping center  and  office properties,  decreased  $5.0 million
(13.6%) in fiscal 1993 from the prior fiscal year. Income from shopping  centers
after direct operating expenses declined by $2.6 million (11.2%) from the fiscal
1992 level, while income from office buildings declined by $2.4 million (17.6%).
The  decline in shopping center income and,  to a lesser extent, office property
income was primarily attributable to the transfer of 22 shopping centers and one
office  property  to  Saul  Holdings   Partnership  and  a  subsidiary   limited
partnership  in the Saul  Centers Transaction, which  effectively limited fiscal
1993 operating results for the major  part of the commercial property  portfolio
to approximately 11 months of operations. The performance of the office property
portfolio  also was adversely affected by a  decline in the leasing rate, to 77%
at September 30, 1993  from 81% at  September 30, 1992.  The lower leasing  rate
generally reflected the recessionary economic conditions in the markets in which
these  properties are located, including the effects of the termination on March
31, 1993 of  a lease  for 134,000 square  feet of  space in one  of the  Trust's
office buildings located in Atlanta.

    Income  after direct operating expenses from hotel properties decreased $0.8
million (6.1%) in fiscal  1993 from the prior  fiscal year. Room sales  declined
$1.2  million (3.8%), reflecting continued softness in some of the hotel markets
and a significant  decrease in occupancy  rates at one  of the nine  properties.
Direct  operating expenses,  which include  a number  of variable  costs tied to
occupancy, decreased $0.5 million (1.4%) in the current year.

                                       51
<PAGE>
    Interest expense declined $0.9 million (1.7%) in fiscal 1993 as a result  of
lower  interest rates and lower average  total indebtedness. Average balances of
the Real Estate  Trust's outstanding  borrowings declined to  $452.7 million  in
fiscal  1993 from $478.9  million in fiscal  1992, primarily as  a result of the
transfer of the  mortgage debt associated  with the properties  conveyed in  the
Saul Centers Transaction.

    Advisory, management and leasing fees-related parties increased $0.2 million
(2.2%)  in fiscal 1993 primarily as the result of an increase, effective January
1, 1993, in the  monthly advisory fee  to $157,000 from  $97,000. The effect  of
this  increase was partially offset by a  decrease of $0.4 million in management
and leasing fees as  a result of  lower rental and sales  income on which  these
fees are based.

    General  and administrative expense decreased $2.1 million (49.9%) in fiscal
1993 from  the level  in the  prior fiscal  year. Such  expense in  fiscal  1992
reflected  payment  of $1.3  million in  connection  with a  litigation judgment
awarded against the Trust and associated costs and expenses. Most of the balance
of the decreased expenses in the  current fiscal year was attributable to  lower
legal expense.

    The  $13.1  million write-off  of  abandoned development  costs,  which were
incurred primarily  before  fiscal  1990,  represents  the  expensing  of  costs
capitalized  in previous years by the Real  Estate Trust on projects for various
types of income-producing  properties located in  Georgia, Virginia, Kansas  and
Florida.   Because  of  changed  economic   circumstances  in  those  locations,
management has determined that it would not be in the best interests of the Real
Estate Trust to continue development and that the costs expended to date have no
continuing value to the Real Estate Trust.

BANKING

    OVERVIEW.  The Bank recorded operating income of $63.8 million for the  year
ended  September 30,  1993, compared  to operating  income of  $43.4 million for
fiscal 1992. The increase in operating  income for the year ended September  30,
1993 was primarily attributable to a $26.5 million decrease in the provision for
loan losses, a $7.0 million increase in loan and deposit servicing fees, an $8.9
million  increase in gain on sales of securities and a $37.9 million decrease in
loss on real estate held  for investment or sale.  The positive effect of  these
items  was offset  in part  by a  $7.0 million  decrease in  net interest income
before provision for loan losses, an $8.2 million decrease in credit card  fees,
a  $12.9 million decrease in gains on  sales of credit card relationships, loans
and mortgage-backed  securities  and  a  $29.5  million  increase  in  operating
expenses.

    NET  INTEREST INCOME.   Net interest  income, before the  provision for loan
losses, decreased $7.0 million (or 3.7%) for the year ended September 30,  1993,
as the average yield on interest-earning assets decreased at a rate greater than
the decrease in the average rate on interest-bearing liabilities. See "Financial
Condition -- Banking -- Asset and Liability Management."

    The  Bank would have recorded additional net interest income of $7.4 million
for the  year ended  September 30,  1993 if  the Bank's  non-accrual assets  and
restructured loans had been current in accordance with their original terms.

    The  following  table sets  forth,  for the  periods  indicated, information
regarding the  total  amount of  income  from interest-earning  assets  and  the
resulting   yields,  the  interest   expense  associated  with  interest-bearing
liabilities, expressed in dollars and rates, and the net interest spread and net
yield on interest-earning assets.

                                       52
<PAGE>
                          NET INTEREST MARGIN ANALYSIS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                         YEAR ENDED SEPTEMBER 30,                  YEAR ENDED SEPTEMBER 30,
                                          ------------------------------------------------------  --------------------------
                                                     1993                        1992                        1991
                             SEPTEMBER    --------------------------  --------------------------  --------------------------
                              30, 1993     AVERAGE            YIELD/   AVERAGE            YIELD/   AVERAGE            YIELD/
                             YIELD/RATE    BALANCES  INTEREST  RATE    BALANCES  INTEREST  RATE    BALANCES  INTEREST  RATE
                            ------------  ---------- -------- ------  ---------- -------- ------  ---------- -------- ------
<S>                         <C>           <C>        <C>      <C>     <C>        <C>      <C>     <C>        <C>      <C>
Assets:
  Interest-earning assets:
    Loans receivable, net
     (1)...................     9.93%     $2,136,157 $240,443 11.26%  $2,411,405 $307,740 12.76%  $3,111,735 $391,176 12.57%
    Mortgage-backed
     securities (2)........     5.95       1,508,948   95,085  6.30    1,115,975   83,504  7.48      680,382   62,429  9.18
    Federal Funds sold.....    --             14,283      427  2.99       25,919    1,063  4.10       65,337    4,608  7.05
    Trading securities.....    --             --        --     --         --        --     --        158,638   14,283  9.00
    Investment
     securities............     4.21         125,255    8,086  6.46       64,569    4,159  6.44      117,710    7,658  6.51
    Other interest-earning
     assets................     3.27         168,432    4,773  2.83      163,453    6,567  4.02      112,737    7,418  6.58
                                          ---------- --------         ---------- --------         ---------- --------
      Total................     8.19       3,953,075  348,814  8.82    3,781,321  403,033 10.66    4,246,539  487,572 11.48
                                 ---                 -------- ------             -------- ------             -------- ------
  Non-interest earning
   assets:
    Cash...................                  104,195                     106,297                     123,295
    Real estate held for
     investment or sale....                  466,717                     564,325                     447,960
    Property and equipment,
     net...................                  141,690                     151,350                     159,338
    Cost in excess of net
     assets acquired,
     net...................                   11,117                      14,161                      17,434
    Other assets...........                  172,178                     172,888                     190,454
                                          ----------                  ----------                  ----------
      Total assets.........               $4,848,972                  $4,790,342                  $5,185,020
                                          ----------                  ----------                  ----------
                                          ----------                  ----------                  ----------
Liabilities and
 stockholders' equity:
  Interest-bearing
   liabilities:
    Deposit accounts:
      Demand deposits......     2.89      $  750,816   18,569  2.47   $  714,736   22,523  3.15   $  681,785   35,169  5.16
      Savings deposits.....     3.46         860,280   27,980  3.25      689,882   27,800  4.03      483,985   27,313  5.64
      Time deposits........     4.32         964,926   41,813  4.33    1,347,438   75,914  5.63    1,675,588  120,905  7.22
      Money market
       deposits............     3.28       1,242,175   39,430  3.17    1,332,776   55,384  4.16    1,571,634   97,323  6.19
                                          ---------- --------         ---------- --------         ---------- --------
      Total deposits.......     3.48       3,818,197  127,792  3.35    4,084,832  181,621  4.45    4,412,992  280,710  6.36
    Borrowings.............     5.81         755,111   39,726  5.26      484,377   33,140  6.84      545,722   45,001  8.25
                                          ---------- --------         ---------- --------         ---------- --------
      Total................     3.83       4,573,308  167,518  3.66    4,569,209  214,761  4.70    4,958,714  325,711  6.57
                                 ---                 -------- ------             -------- ------             -------- ------
  Non interest-bearing
   items:
    Non-interest bearing
     deposits..............                   46,670                      38,489                      23,435
    Other liabilities......                   36,145                      46,534                      63,403
    Stockholders' equity...                  192,849                     136,110                     139,468
                                          ----------                  ----------                  ----------
      Total liabilities and
       stockholders'
       equity..............               $4,848,972                  $4,790,342                  $5,185,020
                                          ----------                  ----------                  ----------
                                          ----------                  ----------                  ----------
Net interest income........                          $181,296                    $188,272                    $161,861
                                                     --------                    --------                    --------
                                                     --------                    --------                    --------
Net interest spread (3)....                                    5.16%                       5.96%                       4.91%
                                                              ------                      ------                      ------
                                                              ------                      ------                      ------
Net yield on
 interest-earning assets
 (4).......................                                    4.59%                       4.98%                       3.81%
                                                              ------                      ------                      ------
                                                              ------                      ------                      ------
Interest-earning assets to
 interest-bearing
 liabilities...............                                   86.44%                      82.76%                      85.44%
                                                              ------                      ------                      ------
                                                              ------                      ------                      ------
<FN>
- ------------------------------
(1)   Includes  loans  held   for  sale  and/or   securitization.  Interest   on
      non-accruing  loans has been included only  to the extent reflected in the
      Consolidated Statements  of  Operations;  however,  the  loan  balance  is
      included  in  the average  amount  outstanding until  transferred  to real
      estate acquired in settlement of loans. Includes $19, $2,315 and $5,673 of
      amortized loan fees,  premiums and  discounts in interest  income for  the
      years ended September 30, 1993, 1992 and 1991.
(2)   Includes mortgage-backed securities held for sale.
(3)   Equals  weighted  average  yield  on  total  interest-earning  assets less
      weighted average rate on total interest-bearing liabilities.
(4)   Equals net  interest  income divided  by  the average  balances  of  total
      interest-earning assets.
</TABLE>

                                       53
<PAGE>
    The  following  table  presents  certain  information  regarding  changes in
interest income and interest expense of  the Bank during the periods  indicated.
For  each category of interest-earning  assets and interest-bearing liabilities,
information is provided on changes attributable to changes in volume (change  in
volume  multiplied by old rate);  changes in rate (change  in rate multiplied by
old volume); and total changes in rate and volume.

                 VOLUME AND RATE CHANGES IN NET INTEREST INCOME
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                   YEAR ENDED SEPTEMBER 30, 1993       YEAR ENDED SEPTEMBER 30, 1992
                                                  COMPARED TO YEAR ENDED SEPTEMBER    COMPARED TO YEAR ENDED SEPTEMBER
                                                  30, 1992 INCREASE (DECREASE) DUE    30, 1991 INCREASE (DECREASE) DUE
                                                          TO CHANGE IN (1)                    TO CHANGE IN (1)
                                                 ----------------------------------  ----------------------------------
                                                                           TOTAL                               TOTAL
                                                   VOLUME       RATE       CHANGE      VOLUME       RATE       CHANGE
                                                 ----------  ----------  ----------  ----------  ----------  ----------
<S>                                              <C>         <C>         <C>         <C>         <C>         <C>
Interest income:
  Loans (2)....................................  $  (33,153) $  (34,144) $  (67,297) $  (89,265) $    5,829  $  (83,436)
  Mortgage-backed securities (3)...............      26,187     (14,606)     11,581      34,290     (13,215)     21,075
  Federal funds sold...........................        (397)       (239)       (636)     (2,093)     (1,452)     (3,545)
  Trading securities...........................      --          --          --         (14,283)     --         (14,283)
  Investment securities........................       3,914          13       3,927      (3,406)        (93)     (3,499)
  Other interest-earning assets................         196      (1,990)     (1,794)      2,636      (3,487)       (851)
                                                 ----------  ----------  ----------  ----------  ----------  ----------
    Total interest income......................      (3,253)    (50,966)    (54,219)    (72,121)    (12,418)    (84,539)
                                                 ----------  ----------  ----------  ----------  ----------  ----------
Interest expense:
  Deposit accounts.............................     (11,245)    (42,584)    (53,829)    (19,666)    (79,423)    (99,089)
  Borrowings...................................      15,490      (8,904)      6,586      (4,706)     (7,155)    (11,861)
                                                 ----------  ----------  ----------  ----------  ----------  ----------
    Total interest expense.....................       4,245     (51,488)    (47,243)    (24,372)    (86,578)   (110,950)
                                                 ----------  ----------  ----------  ----------  ----------  ----------
Increase (decrease) in net interest income.....  $   (7,498) $      522  $   (6,976) $  (47,749) $   74,160  $   26,411
                                                 ----------  ----------  ----------  ----------  ----------  ----------
                                                 ----------  ----------  ----------  ----------  ----------  ----------
<FN>
- ------------------------
(1)   The net change attributable to the combined impact of volume and rate  has
      been  allocated in proportion to  the absolute value of  the change due to
      volume and the change due to rates.
(2)   Includes loans held for sale and/or securitization.
(3)   Includes mortgage-backed securities held for sale.
</TABLE>

    Interest income in  fiscal 1993 decreased  $54.2 million from  the level  in
fiscal  1992 as a result of lower average yields on the loan portfolio and lower
average balances of  loans. The  effect of the  lower average  yields on  loans,
which  reflected  a decline  in market  interest rates,  and lower  average loan
balances  was  partially   offset  by   higher  average   balances  of   certain
interest-earning assets, principally mortgage-backed securities and, to a lesser
extent, U.S. Government securities.

    The  Bank's net interest spread declined  to 5.16% from 5.96%, reflecting in
part the effect of the Bank's actions  to restructure its balance sheet as  part
of  its capital  enhancement program.  See "Liquidity  and Capital  Resources --
Banking --  Capital."  As  described  below, in  order  to  reduce  its  overall
risk-based  capital  requirement,  the  Bank  invested  the  proceeds  from  the
securitization and sale of home equity  credit line and credit card  receivables
in lower-yielding securities. In view of its improved capital position, the Bank
does  not currently  anticipate that  it will be  required in  future periods to
continue to pursue  comparable asset reallocations  that could adversely  affect
its  net interest spread, although other factors, including the continued impact
of the prior reallocations, may adversely affect the net interest spread in such
periods.

                                       54
<PAGE>
    Interest  income   on   loans,   the  largest   category   of   the   Bank's
interest-earning  assets,  declined by  $67.3 million  (or  21.9%) due  to lower
average balances and decreased yields.  The Bank's loan securitization and  sale
activity   was  the  single  largest  factor  in  reducing  loan  balances.  The
securitization and sale  of $194.2  million and  $146.2 million  of home  equity
credit  line  receivables  in the  first  and  fourth quarters  of  fiscal 1993,
respectively, were  reflected in  a  decrease of  $27.5  million (or  15.0%)  in
average  balances of  this loan  type. A decrease  of $259.5  million in average
credit card loan balances resulting from  the securitization and sale of  $200.0
million  of credit  card receivables  in the fourth  quarter of  fiscal 1993 and
$150.0 million and $280.0 million of  credit card receivables in the March  1993
and  1992 quarters,  respectively, contributed  to a  $51.9 million  decrease in
interest income  from this  category  of loans.  Average  loan balances  in  the
construction  and ground loan categories decreased $49.6 million (or 42.5%) from
the level in fiscal 1992 primarily as a result of loan principal repayments  and
the   acquisition   of  the   underlying   collateral  through   foreclosure  or
categorization of the loans as in-substance foreclosed. Average loan balances of
residential permanent loans increased  $10.1 million as a  result of the  Bank's
increased origination of single-family residential loans during fiscal 1993.

    A  decrease of 150 basis  points in the average  yield on the loan portfolio
for the year  ended September  30, 1993 resulted  primarily from  a decrease  to
7.33%  from 8.62%  in the  average yield  on residential  permanent loans  and a
decrease to 7.05% from  8.51% in the  average yield on  home equity credit  line
loans.  The Bank's residential permanent loans and home equity credit line loans
generally bear interest at variable rates that adjust based on specified  market
interest  rates,  which  declined from  levels  prevailing in  fiscal  1992. See
"Business -- Banking  -- Lending  Activities --  Single-Family Residential  Real
Estate Lending."

    Interest  income  on  mortgage-backed  securities  increased  $11.6  million
primarily as  a result  of  higher average  balances  of these  assets.  Average
balances  increased  $393.0 million  (or 35.2%)  from the  level in  fiscal 1992
primarily as  a  result of  increased  purchases of  mortgage-backed  securities
during the year. Mortgage-backed security balances increased primarily as result
of  management's desire  to reduce  its overall  risk-based capital requirement.
Management  accomplished  this  objective  by  reinvesting  proceeds  from   the
securitization  and sale of home equity  credit line and credit card receivables
securitizations, and to a lesser  extent, early curtailments on its  residential
loans  into government and mortgage-backed securities. The effects of the higher
average balances were offset in part by lower average yields on these securities
resulting from lower market interest rates.

    Interest income on securities increased $3.9  million as a result of  higher
average  balances of U.S. Government securities.  As discussed above, the Bank's
higher balances  in U.S.  Government  securities was  a result  of  management's
desire   to  reduce  risk-based  capital  requirements.  Other  interest  income
decreased $2.4  million  during the  year  ended September  30,  1993  primarily
because  of lower average yields of interest bearing deposits, which declined to
4.3% from 4.9%  (or 12.2%),  and lower average  yields and  balances of  federal
funds  sold, which declined  to 3.0% from  4.1% and to  $14.3 million from $25.9
million (or 44.9%),  respectively. The  Bank's decrease in  federal funds  sold,
resulted  primarily from  the immediate  reinvestment of  various securitization
proceeds into agency mortgage-backed securities rather than into federal funds.

    Interest expense  decreased $47.2  million  (or 22.0%)  for the  year  ended
September  30, 1993 because of a decline of $53.8 million in interest expense on
deposits, the largest category of interest-bearing liabilities. Interest expense
on deposits decreased primarily as a result  of a decrease in average rates  (to
3.35%  from  4.45%), which  reflected a  decline in  market interest  rates, and
secondarily to a  decline of  $266.6 million  in average  deposit balances.  The
decline  in  average deposit  balances,  which began  in  fiscal 1992,  has been
primarily attributable  to  two  factors. First,  thrifts  and  banks  generally
experienced a net outflow of deposits in 1992 and 1993 as a result of low market
interest  rates and the relative strength and attractiveness of bonds and equity
securities  as  alternate   investments.  Second,  the   Bank  pursued  a   more
conservative  strategy in fiscal 1992 than certain of its competitors in setting
interest rates on deposits, particularly on more costly certificates of  deposit
and money market

                                       55
<PAGE>
deposits. Interest on borrowings increased by $6.6 million, primarily because of
higher  average  balances  of  short-term  borrowings  which  replaced decreased
deposit balances. The higher average balances of such borrowings were offset  in
part by lower average interest rates.

    PROVISION  FOR LOAN LOSSES.  The  Bank's provision for loan losses decreased
to $62.5 million in the year ended September 30, 1993 from $89.1 million in  the
prior  fiscal year.  The decrease  was primarily  attributable to  a decrease of
$23.7  million  in  the  provision  for   losses  on  credit  card  loans.   The
securitization  and sale  of $200.0  million of  credit card  receivables in the
fourth quarter of fiscal 1993 and of $150.0 million and $280.0 million of credit
card receivables in the March 1993 and 1992 quarters, respectively, reduced  the
amount  of such  receivables against which  the Bank maintains  the reserve. See
"Financial Condition -- Banking -- Asset Quality -- Reserves for Losses."

    OTHER INCOME.  The increase in other (non-interest) income to $130.8 million
for the year ended September  30, 1993 from $100.4  million for fiscal 1992  was
primarily attributable to an increase in loan servicing fees, an increase in the
gain on sales of investment securities and a decrease in the loss on real estate
held  for investment or sale. These items  were partially offset by decreases in
credit card fees and in  gain on sales of  credit card relationships, loans  and
mortgage-backed securities.

    Credit  card fees, consisting of  membership fees, late charges, interchange
fees and  cash  advance charges,  decreased  $8.2  million for  the  year  ended
September  30, 1993 from the level in fiscal 1992. The decrease was attributable
to a decrease in interchange  fees, a decrease in  late charges collected and  a
decrease in annual membership fees as a result of a lower number of accounts due
primarily to credit card securitization activity.

    Loan  servicing fees increased $6.2 million for the year ended September 30,
1993. Higher levels of securitized receivables serviced by the Bank  contributed
to  an increase of $6.9 million in credit card servicing fees, and higher levels
of purchased  mortgage  servicing rights  contributed  to an  increase  of  $2.6
million  in  residential  single-family  mortgage servicing  fees.  As  the Bank
securitizes and  sells assets,  purchases mortgage  servicing rights,  or  sells
mortgage  loans and retains  the servicing rights on  those loans, servicing fee
income levels  increase.  The  level  of  servicing  fee  income  declines  upon
repayment  of  assets previously  securitized and  sold  and upon  prepayment of
mortgage loans serviced  for others.  The amortization of  the excess  servicing
assets  related  to  home  equity  credit  line  securitizations  increased $3.5
million, primarily due  to an  increase in the  average prepayment  rate of  the
underlying receivables, which reflected continued high levels of loan prepayment
activity.

    The  gain on sales of  investment securities increased to  $8.9 million as a
result of  the Bank's  sale in  June 1993  of its  portfolio of  five-year  U.S.
Government  securities with a book value of  $172.9 million. The Bank sold these
securities primarily  to permit  increased  mortgage loan  origination  activity
which  would  otherwise have  been limited  under  the asset  growth limitations
imposed on the Bank by the OTS. See "Liquidity and Capital Resources --  Banking
- -- Capital -- Regulatory Action and Requirements."

    The $37.9 million decrease in the loss on real estate held for investment or
sale  was primarily attributable  to a decrease  in the provision  for losses on
these assets of  $30.2 million.  See "Financial  Condition --  Banking --  Asset
Quality -- Reserves for Losses."

    Gain  on  sales  of  credit card  relationships,  loans  and mortgage-backed
securities decreased $12.9 million  to $31.4 million in  fiscal 1993 from  $44.3
million  in  fiscal 1992,  primarily  because of  a  decrease in  the  amount of
mortgage-backed securities sold and, to a lesser extent, because no credit  card
relationships were sold in fiscal 1993. During fiscal 1992, the Bank sold $438.4
million  of long-term fixed-rate mortgage-backed securities, which resulted in a
gain of $21.0 million, in  order to mitigate the  effects on the Bank's  capital
levels  of an increase in the Bank's reserves for losses on real estate and real
estate-related charge-offs taken during the period. The decrease in the gain  on
sales  of credit  card relationships,  loans and  mortgage-backed securities was
partially offset by a  $4.8 million gain  recognized on the  sale of the  Bank's
portfolio  of seven-year balloon fixed-rate mortgage-backed securities, totaling
$127.8 million, in the March 1993 quarter. These securities were sold  primarily
to

                                       56
<PAGE>
provide the Bank with flexibility under existing regulatory growth limits and to
reduce  the Bank's exposure  to possible future  increases in long-term interest
rates. In addition, the Bank recognized aggregate gains of $16.8 million on  its
securitization  and sale of  home equity credit line  receivables in fiscal 1993
compared to gains of  $15.1 million in fiscal  1992. See "Liquidity and  Capital
Resources -- Banking -- Capital -- Regulatory Action and Requirements."

    OPERATING  EXPENSES.   Operating expenses for  the year  ended September 30,
1993 increased  $29.5  million (18.9%)  from  the  level in  fiscal  1992.  This
increase  was  primarily  attributable  to increases  in  salaries  and employee
benefits, loan expenses and advertising expenses. Salaries and employee benefits
increased $7.0 million, of which $5.5 million resulted from staffing  increases,
primarily  in  the asset  workout,  loan origination  support  and telemarketing
areas. The remaining increase was attributable  to the increase in the level  of
the  Bank's contributions to its employee  profit sharing plan. The $8.5 million
increase in advertising expenses was primarily attributable to increased  direct
mail  solicitation  by the  Bank of  its  credit card  products and  services in
connection with the  resumption of  active national solicitation  of new  credit
card  accounts. See "Business -- Banking -- Lending -- Credit Card Lending." The
$14.2 million increase  in loan expenses  was due primarily  to a $10.5  million
increase  in  the amortization  of  purchased mortgage  servicing  rights, which
resulted from  the amortization  of  the purchase  price of  approximately  $1.2
billion  principal amount of residential single-family mortgage servicing rights
acquired by the  Bank during fiscal  1993 and the  increased prepayments of  the
underlying  loans.  See  "Business  -- Banking  --  Lending  Activities  -- Loan
Servicing."

FISCAL YEAR 1992 COMPARED TO FISCAL YEAR 1991

    The Trust recorded  net income  of $5.9 million  for the  fiscal year  ended
September  30, 1992, compared to a net loss of $27.3 million for the fiscal year
ended September 30, 1991.  The Real Estate Trust's  operating loss increased  to
$28.5  million  in fiscal  1992  from $20.0  million  in fiscal  1991.  The Bank
recorded operating  income of  $43.4  million in  fiscal  1992, compared  to  an
operating loss of $6.1 million in the prior year.

REAL ESTATE

    The  Real Estate Trust recorded  an operating loss of  $28.5 million for the
fiscal year ended September 30, 1992, which represented an $8.5 million increase
from the $20.0 million  operating loss recorded for  fiscal 1991. The  operating
results  for fiscal 1991 included a $20.3 million gain on the sale of a shopping
center, while fiscal  1992 results  reflected a  $0.5 million  loss on  property
sales.  Excluding the effect of property sales in the two years, the Real Estate
Trust's operating  loss declined  to $28.0  million in  fiscal 1992  from  $40.3
million   in  fiscal  1991.  This   decreased  operating  loss  was  principally
attributable to lower interest expense as a result of declining market  interest
rates and lower average indebtedness, a reduction in advisory fee payments and a
decrease  in general  and administrative costs.  Of the loss  recorded in fiscal
1992, $15.1 million consisted of depreciation and amortization charges, compared
to $17.6 million of  such charges in  fiscal 1991. In  addition the Real  Estate
Trust  received tax sharing payments from the Bank totaling $29.6 million during
fiscal 1991.

    Income after  direct operating  expenses from  commercial properties,  which
include  both  shopping center  and  office properties,  decreased  $1.0 million
(2.6%) in fiscal 1992 from the prior fiscal year. The decrease was  attributable
to  a decline of  $1.6 million (or  10.5%) in income  from the office portfolio.
Base rent and expense recoveries,  which declined 4.5% and 14.5%,  respectively,
from the previous year, were adversely affected in fiscal 1992 by a reduction in
the  leasing rate  for the  office portfolio. The  level of  leased office space
decreased to 81% at September 30, 1992 from 89% at September 30, 1991. The lower
leasing rate  reflected  the general  recessionary  economic conditions  in  the
markets  in which  these properties  are located.  Income from  shopping centers
increased  $0.6  million  (or  2.8%)  in  fiscal  1992.  An  increase  in  lease
termination  payments in  fiscal 1992 more  than offset slight  declines in base
rent, expense recoveries and percentage rent.

    Income after direct operating expenses from hotel properties increased  $2.0
million  (18.7%) in fiscal  1992 from the prior  fiscal year. Approximately $0.9
million of the increase was attributable to a

                                       57
<PAGE>
1.9% increase in income, which resulted primarily from higher room sales,  while
$1.1  million of  the increase  reflected a  3.2% reduction  in operating costs,
which consisted  principally  of  lower employment  costs,  property  taxes  and
maintenance costs.

    Lower  interest rates and lower average  total indebtedness contributed to a
decrease of $6.1 million  (10.6%) in interest expense.  Average balances of  the
Real  Estate Trust's outstanding borrowings declined to $478.9 million in fiscal
1992 from $492.9 million  in fiscal 1991, primarily  as the result of  scheduled
amortization.  A decrease in market interest  rates, on which adjustments to the
interest rates  of  the  Real  Estate Trust's  mortgage  notes  are  based,  was
reflected  in a decline in the average interest rate paid on borrowings to 11.1%
in fiscal 1992 from 11.9% in fiscal 1991.

    Advisory, management and leasing fees-related parties decreased $1.9 million
(21.5%) in fiscal 1992, primarily  as the result of  a reduction in the  monthly
advisory fee, effective April 1, 1991, to $97,000 from $318,000.

    General and administrative expense decreased $847,000 (16.7%) in fiscal 1992
from the level in the prior year. Fiscal 1991 general and administrative expense
reflected  the inclusion of a $2.1 million write-off of costs associated with an
abandoned securities offering. Legal expenses  increased in fiscal 1992 by  $1.3
million  as a result of the payment of a litigation judgment awarded against the
Trust and payment of associated costs and expenses.

BANKING

    OVERVIEW.  The Bank recorded operating income of $43.4 million for the  year
ended  September 30,  1992, compared  to a  operating loss  of $6.1  million for
fiscal 1991. The increase in operating  income for the year ended September  30,
1992  was primarily due to  an increase in the  Bank's net interest spread (from
4.91% to 5.96%), which generated higher profits in the Bank's core businesses of
mortgage banking,  home equity  credit  line lending  and credit  card  lending,
reductions  in  operating expenses  and  a decrease  in  the provision  for loan
losses. The increase  in net  interest income  after provision  for loan  losses
during  the current period was offset by  a significant decrease in other income
resulting primarily from reduced  gains on sales  of credit card  relationships,
loans and mortgage-backed securities.

    NET  INTEREST INCOME.   Net interest  income, before the  provision for loan
losses, increased $26.4  million (or  16.3%) for  the year  ended September  30,
1992,  reflecting an  increase of  105 basis points  in the  Bank's net interest
spread. Because market  interest rates  generally declined in  fiscal 1992,  the
Bank's  interest sensitivity gap contributed to  the higher net interest spread,
as  the  average  rate  on  interest-bearing  liabilities  (primarily  deposits)
decreased  at  a  rate  greater  than  the  decrease  in  the  average  yield on
interest-earning assets.  See  "Financial  Condition --  Banking  --  Asset  and
Liability Management."

    The Bank would have recorded additional net interest income of $11.3 million
for  the year  ended September  30, 1992  if the  Bank's non-accrual  assets and
restructured loans had been current in accordance with their original terms.

    During fiscal years  1990 and  1991, the  Bank's non-interest  income had  a
significant  effect  on  net income,  because  the  Bank pursued  a  strategy of
generally selling  all  of  its long-term  fixed-rate  mortgage  production  and
securitizing and selling credit card and home equity credit line receivables, in
part  in furtherance of its  asset-liability management strategy. See "Financial
Condition -- Banking -- Asset and Liability Management." Sales of such assets by
the Bank  reduce  the  Bank's  level  of  interest-earning  assets,  which  will
contribute  to  lower  interest  income  in  the  future.  Such  sales  also may
contribute to an increase  in other income, as  a result of increased  servicing
fees earned by the Bank on portfolios of home equity credit line and credit card
receivables securitized and sold by the Bank.

                                       58
<PAGE>
    Interest  income decreased  $84.5 million in  fiscal 1992 from  the level in
fiscal 1991. Lower average  balances of loans and,  to a lesser extent,  reduced
yields  on mortgage-backed securities resulting from lower market interest rates
contributed to the decrease.

    Interest income on loans, the  largest category of interest-earning  assets,
declined  by $83.4 million  due primarily to lower  average balances. The Bank's
loan securitization and sale activity was the single largest factor in  reducing
loan  balances, although  interest income on  commercial permanent, construction
and ground loans decreased $13.2 million due to the increase in the level of the
Bank's  real  estate  acquired  in  settlement  of  loans.  Interest  income  on
residential  permanent loans decreased  $21.1 million due in  part to lower loan
balances in  that category  resulting from  the exchange  of $616.4  million  of
single-family  mortgages for private  label, AA-rated mortgage-backed securities
in the March  1992 quarter.  Interest income on  home equity  credit line  loans
decreased $22.1 million due primarily to decreases in average balances of $159.4
million  resulting from the securitization and sale of $600.1 million and $253.6
million of these  types of loans  in the first  quarter of fiscal  1991 and  the
first  quarter of  1992, respectively. Interest  income on  other consumer loans
decreased $16.5  million  primarily  because average  balances  on  these  loans
decreased  $143.4 million as the result of the securitization and sale of $113.9
million of automobile  loan receivables in  the fourth quarter  of fiscal  1991.
Interest  income on  credit card loans  decreased $7.9 million  primarily due to
reduced average balances resulting  from the securitization  and sale of  $280.0
million of credit card receivables in March 1992.

    A yield increase of 19 basis points on the loan portfolio for the year ended
September  30, 1992 resulted primarily  from an increase in  the yield on credit
card loans, from  17.80% to  18.24%. Partially  offsetting this  increase was  a
decrease  in the yield on  residential permanent loans of  77 basis points, from
9.39% to 8.62%. The Bank's  residential permanent loans generally bear  interest
at  variable rates that  adjust based on specified  market interest rates, which
declined from levels prevailing in fiscal 1991.

    Interest  income  on  mortgage-backed  securities  increased  $21.1  million
primarily  as the result  of higher average  balances due to  the $616.4 million
exchange in the March 1992 quarter.  The increase was partially offset by  lower
average yields on these securities resulting from lower market interest rates.

    Interest  income on trading  securities declined $14.3  million, as the Bank
did not hold trading securities during fiscal 1992.

    Interest income  on  investment securities  decreased  $3.5 million  as  the
result of lower average balances of U.S. Government securities.

    Other  interest income decreased $4.4 million from fiscal 1991 primarily due
to a decline in income on federal  funds sold. Interest income on federal  funds
sold  decreased $3.5 million as average balances decreased $39.4 million and the
average yield declined by 295 basis points.

    Interest expense  decreased $111.0  million (or  34.1%) for  the year  ended
September  30, 1992 primarily because of a  decline of $99.1 million in interest
expense on  deposits,  the  largest category  of  interest-bearing  liabilities.
Interest  expense on deposits  decreased primarily due to  a decrease in average
rates (from 6.36% to 4.45%), which reflected a decline in market interest rates,
and secondarily to  a decline  of $328.2  million in  average deposit  balances.
Interest on borrowings decreased $11.9 million because of lower average interest
rates and, to a lesser extent, lower average balances.

    PROVISION  FOR LOAN LOSSES.   The provision for  loan losses decreased $58.1
million in fiscal  1992 from  the provision in  fiscal 1991.  The provision  for
credit  card and other consumer loans decreased $35.7 million, primarily because
the March  1992  securitization  and  sale of  $280.0  million  of  credit  card
receivables  reduced the amount of receivables  against which the Bank maintains
the reserve. The provision  for losses on real  estate loans decreased by  $22.4
million,  as corresponding balances on real estate construction and ground loans
decreased by $41.6 million.

                                       59
<PAGE>
    OTHER INCOME.  The significant decrease  in other income (to $100.4  million
for  the year ended  September 30, 1992  from $161.1 million  for the year ended
September 30,  1991)  was  primarily  attributable to  (i)  a  decline  in  loan
servicing  fee income, (ii) a decline in  credit card fees, (iii) an increase in
the loss on  real estate held  for investment and  (iv) a decrease  in gains  on
sales of credit card relationships, loans and mortgage-backed securities.

    Loan  servicing  fees  decreased  $7.7 million  (or  16.2%)  in  fiscal 1992
compared to  fiscal  1991. The  decline  was  partially attributable  to  a  net
decrease  of  $3.4  million  in  home equity  credit  line  and  automobile loan
servicing fees. A decrease of $10.8 million related to changes in the method  of
amortizing  gains previously recognized  on the securitization  and sale of home
equity credit  line and  automobile loan  receivables, and  a decrease  of  $6.6
million   in  credit  card  servicing  fees,  which  was  related  to  temporary
subservicing agreements  on  credit  card  relationships  previously  sold,  was
partially  offset by an increase  of $7.4 million in fees  earned by the Bank in
servicing portfolios  of  home equity  credit  line receivables  securitized  in
December  1990  and  December  1991. In  addition,  credit  card  servicing fees
increased by $3.6 million due to  the securitization and sale of $280.0  million
of  credit card  receivables in  March 1992. As  the Bank  securitizes and sells
assets, purchases mortgage servicing rights, or sells mortgage loans and retains
the servicing  rights  on  those  loans,  the  level  of  servicing  fee  income
increases.  Servicing fee  income declines  upon repayment  of assets previously
securitized and sold and repayment of mortgage loans serviced for others.

    Credit card fees, consisting of  membership fees, late charges,  interchange
fees  and cash advance charges,  decreased $7.2 million (or  17.3%) for the year
ended September 30,  1992, compared to  fiscal 1991. The  decline was  primarily
attributable to lower volumes of cardholder purchases on which the Bank receives
fees.

    The  increase of $3.2 million in the loss on real estate held for investment
or sale in fiscal 1992 resulted primarily from an increase in the provision  for
losses  on real estate  of $12.6 million. The  increased provision was partially
offset by  a  $9.4 million  increase  in operating  income  and gains  on  sales
attributable to the Bank's real estate held for investment or sale.

    The  gain on sales  of credit card  relationships, loans and mortgage-backed
securities decreased $24.9  million from the  gain recorded for  fiscal 1991  to
$44.3 million. During the year ended September 30, 1992, the Bank sold long-term
fixed-rate  mortgage-backed securities with  a book value  of $817.5 million, of
which $387.7 million  constituted sales of  mortgage-backed securities from  the
Bank's  mortgage banking operations, and recognized  net gains of $16.7 million,
securitized and sold $253.6 million of  home equity credit line receivables  and
recognized  a gain  of $15.1  million, and  sold credit  card relationships with
related receivables balances  of $14.9  million and  recognized a  gain of  $1.5
million.  During fiscal  1991, mortgage-backed securities  with a  book value of
$815.9 million were  sold, of which  $189.2 million constituted  mortgage-backed
securities  from the Bank's mortgage banking  operations, $600.1 million of home
equity credit  line  receivables  were  securitized and  sold  and  credit  card
relationships  with $273.4 million of credit card receivable balances were sold,
resulting  in  gains  of  $20.0  million,  $25.8  million  and  $20.7   million,
respectively.  See  "Business  --  Banking --  Lending  Activities  --  Sales of
Mortgage-Backed Securities."

    The $3.8 million gain on sales of mortgage servicing rights during the  year
ended  September  30, 1992  resulted from  the  sale of  $255.7 million  of such
rights. The $9.1  million gain in  fiscal 1991  resulted from the  sale of  $1.0
billion  of mortgage servicing  rights. The Bank will  continue to sell mortgage
servicing rights related  to mortgage  loans which  are originated  for sale  to
third parties.

    OPERATING  EXPENSES.  Operating expenses  decreased $25.8 million (or 14.2%)
in fiscal 1992 from the  level in the previous  year. The decrease reflects  the
effects  of the Bank's program to reduce operating expenses, which was initiated
in the latter half of fiscal 1990 and was reflected in the Bank's capital  plan.
The principal components of the overall decline were a decrease of $15.6 million
in

                                       60
<PAGE>
salaries  and  employee  benefits (primarily  as  a result  of  reduced staffing
levels), a decrease of $5.1 million in computer expenses and a decrease of  $2.2
million  in advertising  expenses. The  lower computer  and advertising expenses
were achieved primarily  by the curtailment  of the Bank's  credit card  account
solicitation activities.

FINANCIAL CONDITION
REAL ESTATE

    The  Real Estate  Trust's investment portfolio  at December  31, 1993, which
consisted primarily of office properties,  hotels and undeveloped land  parcels,
was  relatively unchanged from September 30, 1993.  On August 26, 1993, the Real
Estate Trust transferred its 22 shopping center properties and one of its office
properties, together  with the  debt associated  with such  properties, to  Saul
Holdings  Partnership  and  a  subsidiary limited  partnership  in  exchange for
securities representing a  21.5% limited partnership  interest in Saul  Holdings
Partnership. See "Business -- Real Estate -- Investment in Saul Holdings Limited
Partnership"  and  Note  2  to the  Consolidated  Financial  Statements  in this
Prospectus.

    Office space in the  Real Estate Trust's office  property portfolio was  80%
leased  at December 31, 1993, compared to a leasing rate of 77% at September 30,
1993 and 83%  at December 31,  1992. The decline  in the leasing  rate from  the
December  1992 quarter reflected adverse economic conditions in the metropolitan
areas in which the Trust maintains office properties. At December 31, 1993,  the
Real Estate Trust's office property portfolio had a total gross leasable area of
1,365,000  square feet. Of the gross leasable area at December 31, 1993, 155,000
square feet (11.3%), 432,000 square feet (31.7%) and 194,000 square feet (14.2%)
are subject to leases whose  terms expire in the balance  of fiscal 1994 and  in
fiscal  1995 and 1996, respectively. Due to  a decline in lease rates for office
space in the markets served by these properties, the terms of certain of the new
leases to be entered into  in fiscal 1994 are expected  to be less favorable  to
the  Real Estate Trust than the terms of the expiring leases. The ability of the
Real Estate Trust to re-lease office space subject to leases expiring in  fiscal
1995  and fiscal  1996, and  the terms of  any such  new leases,  will depend on
conditions in the markets for the applicable properties during such periods.

    For the three  months ended  December 31,  1993, the  nine hotel  properties
owned  by the Real Estate Trust experienced an average occupancy rate of 57% and
a $53.95 average room rate, compared to  an average occupancy rate of 56% and  a
$54.78  average room rate in the first three  months of fiscal 1992. Five of the
hotels showed  improved occupancy  rates over  the prior  corresponding  period,
while occupancy rates at four properties declined from the rates in the December
1992 quarter.

BANKING

    GENERAL.     The  Bank  recorded   operating  income  before  income  taxes,
extraordinary items and cumulative effect  of change in accounting principle  of
$6.0 million for the three months ended December 31, 1993, compared to operating
income  before income taxes, extraordinary items and cumulative effect of change
in accounting principle of $1.3 million  in the prior corresponding period.  The
increase  for the December 1993 quarter was primarily attributable to a decrease
in the provision for loan losses, a  decrease in losses on real estate held  for
investment  or sale  and an  increase in  loan and  deposit servicing  fees. The
positive effect of these items was offset  by a decrease in net interest  income
before the provision for loan losses, and an increase in operating expenses.

    On  November  23, 1993,  the Bank  sold $150.0  million principal  amount of
9 1/4% Subordinated Debentures due 2005 (the "1993 Debentures"). On December 23,
1993  and  December  24,  1993,  the  Bank  redeemed  its  outstanding  13  1/2%
Subordinated  Capital Debentures due  July 15, 2002  (the "1987 Debentures") and
15%  Subordinated  Capital   Debentures  due  November   15,  2003  (the   "1988
Debentures"),  respectively. The  Bank received  net proceeds  of $143.6 million
from the sale of the 1993 Debentures, of which approximately $134.2 million  was
used  to redeem the 1987  Debentures and the 1988  Debentures. The remaining net
proceeds   were    used   for    general    corporate   purposes.    The    Bank

                                       61
<PAGE>
incurred  a loss of $6.3 million, after related income taxes, in connection with
the redemption  of the  1987 Debentures  and the  1988 Debentures.  The OTS  has
approved  the inclusion of  the principal amount  of the 1993  Debentures in the
Bank's supplementary capital for regulatory capital purposes.

    At December  31, 1993,  the Bank  remained  in compliance  with all  of  its
regulatory  capital  requirements under  FIRREA. The  Bank's tangible,  core (or
leverage) and risk-based regulatory capital ratios were 4.55%, 5.30% and 11.56%,
respectively, compared to the requirements of 1.5%, 3.0% and 8.0%, respectively.
Additionally, at December 31, 1993, the  Bank's leverage, tier 1 risk-based  and
total  risk-based  capital  ratios  of 5.30%,  6.88%  and  11.56%, respectively,
exceeded the corresponding ratios of 5.0%, 6.0% and 10.0% established under  the
prompt corrective action regulations for "well capitalized" institutions. On the
basis   of  its  balance  sheet   at  December  31,  1993,   the  Bank  met  the
FIRREA-mandated fully phased-in capital requirements.

    During the  first  quarter  of  fiscal 1994,  the  Bank  adopted  three  new
Statements  of Financial Accounting Standards:  SFAS 109, Statement of Financial
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a Loan"
("SFAS  114"),  and  Statement  of  Financial  Accounting  Standards  No.   115,
"Accounting for Certain Investments in Debt and Equity Securities" ("SFAS 115").

    SFAS  109  changes  the  manner  in  which  companies  record  deferred  tax
liabilities or assets and  requires ongoing adjustments  for enacted changes  in
tax  rates and regulations.  The cumulative effect of  this change in accounting
principle amounted to  an increase  in the Bank's  net income  and deferred  tax
asset of $5.1 million.

    Effective  October 1, 1993,  the Bank adopted, on  a prospective basis, SFAS
114, which was  issued in May  1993. SFAS  114 requires that  impaired loans  be
measured based on the present value of expected future cash flows, discounted at
the  loan's effective interest rate. As a practical expedient, impairment may be
measured based on the loan's observable market  price, or the fair value of  the
collateral,  if  the  loan  is collateral-dependent.  When  the  measure  of the
impaired loan is less than the  recorded investment in the loan, the  impairment
is recorded through a valuation allowance. A subsequent change in the fair value
of the impaired loan is reported as an increase in or reduction to the provision
for  loan  losses.  In addition,  SFAS  114  requires impaired  loans  for which
foreclosure is probable to be  accounted for as loans  instead of REO. Two  such
loans,  with aggregate  principal balances  of $15.0  million, were reclassified
from real estate  held for  sale to loans  receivable during  the quarter  ended
December  31, 1993.  No additional  reserves were  required by  adoption of this
pronouncement. Impaired  loans  that  are also  nonperforming  are  included  in
nonperforming  assets. See  "Summary of  Significant Accounting  Policies -- The
Bank" in the Notes to the Consolidated Financial Statements in this Prospectus.

    SFAS 115 requires companies  to classify certain  equity securities and  all
debt  securities into one of three categories on the date of acquisition and the
date of  all subsequent  financial statements.  Under SFAS  115, securities  are
categorized  as either "held-to-maturity," "available-for-sale" or "trading." As
a result of implementing SFAS 115, the Bank determined that both its  investment
security  and  mortgage-backed  security  portfolios  should  be  classified  as
available-for-sale. The Bank implemented SFAS 115 effective October 1, 1993  and
recorded  $16.3 million of  net unrealized holding gains,  net of related income
taxes, as  a separate  component of  stockholders' equity  as of  that date.  At
December  31, 1993, net unrealized holding gains of $8.2 million are reported as
a separate component of stockholders' equity. This net unrealized holding  gain,
which  will fluctuate based on market interest  rates and the composition of the
Bank's investment  security and  mortgage-backed security  portfolios, is  fully
includable in tier 1 capital for regulatory capital purposes pursuant to interim
guidance  issued by  the OTS.  The OTS  has announced  its intention  to issue a
proposed rule on this subject and has stated that any final rule may differ from
the interim guidance  based on  consideration of  any comments  received on  the
proposal  and consultations with the other federal bank regulatory agencies. See
"Summary of Significant  Accounting Policies --  The Bank" in  the Notes to  the
Consolidated Financial Statements in this Prospectus.

                                       62
<PAGE>
    ASSET QUALITY.  The Bank's asset quality has improved in recent periods as a
result of a number of significant actions taken by management to resolve problem
real  estate assets and enhance risk  management efforts. The Bank has committed
substantial resources to problem asset resolution and has reorganized its  staff
in order to facilitate the resolution and workout of problem real estate assets.

    NON-PERFORMING   ASSETS.    The  following   table  sets  forth  information
concerning the Bank's non-performing assets at the dates indicated. The  figures
shown  are  after  charge-offs and,  in  the  case of  real  estate  acquired in
settlement of  loans ("real  estate  held for  sale"  or "REO"),  all  valuation
allowances.

                  NON-PERFORMING AND POTENTIAL PROBLEM ASSETS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                      SEPTEMBER 30,
                                                    DECEMBER 31,  -----------------------------------------------------
                                                        1993        1993       1992       1991       1990       1989
                                                    ------------  ---------  ---------  ---------  ---------  ---------
<S>                                                 <C>           <C>        <C>        <C>        <C>        <C>
Non-performing assets:
  Non-accrual loans:
    Residential...................................   $   8,830    $   9,108  $  12,865  $  17,913  $   8,119  $   5,945
    Commercial and multifamily....................       3,066(1)    --          3,694     --         --         --
    Residential construction and ground...........       --          --         11,196     30,469     45,622     --
    Commercial construction and ground............      11,942(1)    --          3,412     15,629     31,661     16,663
                                                    ------------  ---------  ---------  ---------  ---------  ---------
      Total non-accrual real estate loans.........      23,838        9,108     31,167     64,011     85,402     22,608
    Credit card...................................      21,657       20,557     26,780     33,682     23,798     21,761
    Consumer and other............................         258          314      3,572      3,331      1,207        145
                                                    ------------  ---------  ---------  ---------  ---------  ---------
      Total non-accrual loans (2).................      45,753       29,979     61,519    101,024    110,407     44,514
                                                    ------------  ---------  ---------  ---------  ---------  ---------
  Non-accrual real estate held for investment
   (2)............................................       8,898        8,898      8,893      8,892     17,236     --
                                                    ------------  ---------  ---------  ---------  ---------  ---------
  Real estate acquired in settlement of loans.....     414,507(1)   434,616    541,352    537,490    338,999     16,367
  Reserve for losses on real estate acquired in
   settlement of loans............................    (101,275)    (101,462)   (94,125)   (53,337)   (10,078)    --
                                                    ------------  ---------  ---------  ---------  ---------  ---------
    Real estate acquired in settlement of loans,
     net..........................................     313,232      333,154    447,227    484,153    328,921     16,367
                                                    ------------  ---------  ---------  ---------  ---------  ---------
      Total non-performing assets.................   $ 367,883    $ 372,031  $ 517,639  $ 594,069  $ 456,564  $  60,881
                                                    ------------  ---------  ---------  ---------  ---------  ---------
                                                    ------------  ---------  ---------  ---------  ---------  ---------
Potential problem assets:
  Commercial and multifamily......................   $  28,743    $  28,004  $  48,272  $  59,779  $  68,132  $  18,973
  Residential construction and ground.............      27,887       28,003      9,768     12,709     12,569      9,341
  Commercial construction and ground..............       9,424       10,701     37,598     25,977     39,307     --
  Other...........................................       6,763        6,931     13,390     15,632     --         --
                                                    ------------  ---------  ---------  ---------  ---------  ---------
      Total potential problem assets..............   $  72,817    $  73,639  $ 109,028  $ 114,097  $ 120,008  $  28,314
                                                    ------------  ---------  ---------  ---------  ---------  ---------
                                                    ------------  ---------  ---------  ---------  ---------  ---------
Reserve for losses on loans.......................   $  66,940    $  68,040  $  78,818  $  89,745  $  58,339  $  41,934
Reserve for losses on real estate held for
 investment (3)...................................      10,188       10,182     14,919      4,161      2,800     --
Reserve for losses on real estate acquired in
 settlement of loans (3)..........................     101,275      101,462     94,125     53,337     10,078     --
                                                    ------------  ---------  ---------  ---------  ---------  ---------
    Total reserves for losses.....................   $ 178,403    $ 179,684  $ 187,862  $ 147,243  $  71,217  $  41,934
                                                    ------------  ---------  ---------  ---------  ---------  ---------
                                                    ------------  ---------  ---------  ---------  ---------  ---------
<FN>
- ------------------------------
(1)   As  a result  of implementation  of SFAS  114, the  Bank transferred these
      loans from  Real estate  acquired in  settlement of  loans to  Non-accrual
      loans. See "Summary of Significant Accounting Policies -- The Bank" in the
      Notes to the Consolidated Financial Statements in this Prospectus.
(2)   Before deduction of reserves for losses.
(3)   The  Bank initially established its reserve for losses on real estate held
      for investment or sale in fiscal year 1990.
</TABLE>

                                       63
<PAGE>
            NON-PERFORMING AND POTENTIAL PROBLEM ASSETS (CONTINUED)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                            SEPTEMBER 30,
                                                       DECEMBER 31,   ----------------------------------------------------------
                                                           1993          1993        1992        1991        1990        1989
                                                      --------------  ----------  ----------  ----------  ----------  ----------
<S>                                                   <C>             <C>         <C>         <C>         <C>         <C>
Ratios:
  Non-performing assets to total assets (1).........        7.17%          7.63%      10.36%      12.32%       8.75%       1.28%
  Reserve for losses on real estate loans to
   non-accrual real estate loans (2)................       80.29%(5)     219.29%      53.16%      23.72%      22.38%       6.62%
  Reserve for losses on credit card loans to
   non-accrual credit card loans (2)................      216.49%        228.08%     214.96%     209.73%     151.03%     185.63%
  Reserve for losses on consumer and other loans to
   non-accrual consumer and other loans (2).........      354.65%        376.11%     131.10%     117.68%     272.08%      28.97%
  Reserve for losses on loans to non-accrual loans
   (2)..............................................      146.31%(5)     226.96%     128.12%      88.84%      52.84%      94.20%
  Reserve for losses on real estate held for
   investment to non-accrual real estate held for
   investment (2)(3)................................      114.50%        114.43%     167.76%      46.79%      16.25%      --
  Reserve for losses on real estate held for
   investment or sale to non-performing real estate
   held for investment or sale (2)(3)...............       26.33%(5)      25.17%      19.82%      10.52%       3.62%      --
  Reserve for losses on loans to total loans
   receivable (2)(4)................................        2.35%          2.83%       3.52%       2.79%       1.83%       1.27%
  Reserve for losses on real estate held for
   investment to real estate held for investment
   (2)(3)...........................................       15.77%         15.55%      16.65%       4.95%       2.95%      --
  Potential problem assets to total
   assets (2).......................................        1.42%          1.51%       2.18%       2.37%       2.30%       0.60%
<FN>
- ------------------------------
(1)   Non-performing  assets  is presented  after  valuation allowances  on real
      estate acquired in settlement of loans  but before reserves for losses  on
      non-accrual loans and non-accrual real estate held for investment.
(2)   Before deduction of reserves for losses.
(3)   The  Bank initially established its reserve for losses on real estate held
      for investment or sale in fiscal year 1990.
(4)   Includes loans receivable and loans  held for sale and/or  securitization,
      before deduction of reserve for losses.
(5)   Reflects  the  implementation of  SFAS  114. See  "Summary  of Significant
      Accounting Policies  --  The  Bank"  in  the  Notes  to  the  Consolidated
      Financial Statements in this Prospectus.
</TABLE>

    Non-performing  assets include  non-accrual loans  (loans contractually past
due 90 days or more  or with respect to which  other factors indicate that  full
payment of principal and interest is unlikely), non-accrual real estate held for
investment ("non-accrual REI"), and real estate acquired in settlement of loans,
either  pursuant to in-substance foreclosure (prior  to the adoption of SFAS 114
in the  December  1993  quarter)  or  through  foreclosure  or  deed-in-lieu  of
foreclosure.

    Non-performing  assets totaled $367.9 million, after valuation allowances on
REO of $101.3 million, or 7.2% of total assets at December 31, 1993, compared to
$372.0 million, after valuation allowances on REO of $101.5 million, or 7.6%  of
total  assets at September 30, 1993. In  addition to the valuation allowances on
REO, the Bank maintained $5.8 million  and $4.5 million of valuation  allowances
on  its non-accrual  loans and  non-accrual real  estate held  for investment at
December 31,  1993  and  September  30,  1993,  respectively.  The  decrease  in
non-performing assets was primarily attributable to the sale of one REO property
with  a book balance of $5.5 million. As a result of implementation of SFAS 114,
the Bank  transferred  $15.0  million  of  non-performing  assets  from  REO  to
non-accrual  loans. See "Summary of Significant Accounting Policies -- The Bank"
in the Notes to the Consolidated Financial Statements in this Prospectus.

    The Bank's non-performing real estate assets, which include non-accrual real
estate loans,  non-accrual real  estate  held for  investment and  REO,  totaled
$346.0 million at December 31, 1993 or 94.0%

                                       64
<PAGE>
of  total non-performing assets at  that date. As shown  in the following table,
the Bank's non-performing real estate assets, after valuation allowances on such
assets, have declined  from their  peak of $567.6  million in  February 1992  to
$342.5  million at December 31, 1993,  reflecting both additional write-downs on
non-performing assets  during that  period and,  in more  recent periods,  asset
sales.

<TABLE>
<CAPTION>
                                                           TOTAL
                                                         VALUATION                              CUMULATIVE
                                         TOTAL         ALLOWANCES ON          TOTAL            DECLINE FROM
                                     NON-PERFORMING   NON-ACCRUAL REAL   NON-PERFORMING     FEBRUARY 29, 1992
                                      REAL ESTATE     ESTATE LOANS AND     REAL ESTATE     --------------------
                                       ASSETS (1)    NON-ACCRUAL REI(2)    ASSETS, NET      AMOUNT      PERCENT
                                     --------------  ------------------  ---------------   ---------    -------
                                                               (DOLLARS IN THOUSANDS)
<S>                                  <C>             <C>                 <C>               <C>          <C>
December 31, 1991..................   $    559,665       $    6,692       $     552,973       --         --
February 29, 1992..................        574,321            6,712             567,609       --         --
March 31, 1992.....................        551,960            5,490             546,470    ($ 21,139)    (3.7)%
June 30, 1992......................        512,729           10,224             502,505      (65,104)   (11.5)%
September 30, 1992.................        487,287            7,147             480,140      (87,469)   (15.4)%
December 31, 1992..................        427,113            2,332             424,781     (142,828)   (25.2)%
March 31, 1993.....................        394,672            2,635             392,037     (175,572)   (30.9)%
June 30, 1993......................        382,657            2,634             380,023     (187,586)   (33.1)%
September 30, 1993.................        351,160            2,427             348,733     (218,876)   (38.6)%
December 31, 1993..................        345,968            3,493             342,475     (225,134)   (39.7)%
<FN>
- ------------------------
(1)   Represents  total non-accrual real estate loans and non-accrual REI before
      deduction of valuation  allowances and REO,  after deduction of  valuation
      allowances.
(2)   Represents  valuation  allowances  on non-accrual  real  estate  loans and
      non-accrual REI. At December 31, 1993, valuation allowances on non-accrual
      real estate loans and non-accrual REI were $1.5 million and $2.0  million,
      respectively.
</TABLE>

    A  larger portion of  the affected properties financed  by the Bank involves
residential rather than commercial properties. In general, the residential  real
estate  market has  been less significantly  affected by the  downturn in recent
years than  the commercial  real estate  market. At  December 31,  1993,  $298.0
million  or 86.1% of the Bank's  total non-performing real estate assets related
to residential real estate properties, including the Communities.

    NON-ACCRUAL LOANS.  The  Bank's non-accrual loans  totaled $45.8 million  at
December  31, 1993, an increase of $15.8 million from $30.0 million at September
30, 1993. At December 31, 1993,  non-accrual loans consisted primarily of  $23.8
million of non-accrual real estate loans and $21.7 million of non-accrual credit
card   loans.   Non-accrual   loans   increased   primarily   because   of   the
reclassification from REO  to non-accrual real  estate loans of  two loans  with
aggregate  principal balances of $15.0 million as a result of the implementation
of SFAS 114. See "Summary of Significant Accounting Policies -- The Bank" in the
Notes to  the Consolidated  Financial Statements  in this  Prospectus. A  slight
increase  in non-accrual credit card loans  of $1.1 million was partially offset
by net principal repayments and reductions of non-accrual residential loans  and
other consumer loans of $0.2 million and $0.1 million, respectively.

    At  December 31, 1993, the Bank had $21.7 million of credit card loans which
were  classified  for  regulatory  purposes  as  substandard  and  disclosed  as
non-performing  assets because they were 90 days or more past due. At that date,
the Bank also had  $8.7 million of credit  card loans classified for  regulatory
purposes  as substandard and $115.4 million  of credit card loans classified for
regulatory purposes  as  special mention  which  were not  disclosed  as  either
non-performing  assets (i.e., credit card  loans which are 90  days or more past
due) or potential problem assets. The  amount classified as substandard but  not
disclosed  as non-performing assets ($8.7 million) primarily related to accounts
for which the customers  have agreed to modified  payment terms, but which  were
60-89 days past due. Of the $8.7 million, $1.0 million was current, $0.3 million
was 30-59 days past due and $7.4 million

                                       65
<PAGE>
was  60-89 days past due at December  31, 1993. The amount classified as special
mention ($115.4 million) primarily related to accounts which have had purchasing
privileges suspended, including accounts for which the customers have agreed  to
modified  payment terms and which were less than 60 days past due. Of the $115.4
million reported as special  mention, $90.1 million  was current, $15.5  million
was 30-59 days past due and $9.8 million was 60-89 days past due at December 31,
1993.  All delinquent amounts are included in the table of delinquent loans. See
"Delinquent Loans."

    NON-ACCRUAL REAL  ESTATE HELD  FOR INVESTMENT.   At  December 31,  1993  and
September  30, 1993, a participating loan to  a developer with a balance of $8.9
million, before valuation allowances of $2.0 million, was non-performing.

    REO.  In the past, the Bank was an active lender on residential real  estate
development projects and, to a lesser extent, commercial buildings and land. The
majority  of  the  amount  of  loans  originated  were  to  developers  for  the
acquisition and  development  of  residential  planned  unit  developments.  The
majority  of the loans contained provisions that  entitled the Bank to a portion
of the profits generated by the underlying properties. Beginning in mid-1990 and
extending through 1992, as a result of the slowdown in the Washington, D.C. area
economy,  the  Bank   took  active  control,   either  through  foreclosure   or
deed-in-lieu of foreclosure, of most of the properties securing these loans. The
Bank  decided that completing the infrastructure of the properties, implementing
an aggressive marketing program, and then selling building lots to home builders
represented the most  effective method  of recovering the  Bank's investment  in
these properties.

    At December 31, 1993, the Bank's REO totaled $313.2 million, after valuation
allowances  on such assets of $101.3 million.  The principal component of REO is
five planned unit developments ("Communities")  with an aggregate book value  of
$243.2  million  at  that  date.  Four  of  the  Communities  are  under  active
development.

    During the three months ended December 31, 1993, REO decreased $19.9 million
primarily due to the  sale of one commercial  construction property with a  book
value  of $5.5 million after valuation allowances, and the reclassification from
REO to non-accrual real estate loans of  two loans with an aggregate book  value
of $13.9 after valuation allowances of $1.1 million, as a result of implementing
SFAS  114. See "Summary of  Significant Accounting Policies --  The Bank" in the
Notes to the Consolidated Financial Statements in this Prospectus.

    The Bank capitalizes costs relating  to development and improvement of  REO.
Interest  costs are capitalized on real estate properties under development. See
"Disposition of  REO." The  Bank  capitalized interest  in  the amount  of  $2.3
million during the three months ended December 31, 1993, all of which related to
the Bank's four active Communities.

    DISPOSITION  OF REO.  During  the three months ended  December 31, 1993, the
Bank received proceeds of  approximately $28.2 million  upon the disposition  of
REO  consisting of one industrial building  ($5.7 million), 225 residential lots
or units  in the  Communities and  other smaller  residential properties  ($19.5
million),  various single-family  residential properties ($1.4  million) and 2.5
acres of land in two of its Communities ($1.6 million).

    The Bank's objective with respect to its  REO is to sell such properties  as
expeditiously  as possible and in an orderly manner which will best preserve the
value of the Bank's  assets. The Bank's ability  to achieve this objective  will
depend  on a number of factors, some  of which are beyond its control, including
continued improvement in  general economic  conditions in  the Washington,  D.C.
metropolitan  area  and increased  availability of  financing for  the potential
purchasers of these properties.  In addition, under  its written agreement  with
OTS, the Bank is required to make every effort to reduce its exposure in certain
of   its  real  estate   development  properties,  including   the  four  active
Communities. In  accordance with  this requirement,  management of  the Bank  is
pursuing  several  strategies.  First,  the  Bank  has  focused  its  efforts on
marketing building lots directly to home  builders. The Bank is proceeding  with
lot  finishing  to meet  the  requirements of  existing  and new  contracts with
builders and is accelerating the record plat process so that individual lots can
be sold at the earliest possible

                                       66
<PAGE>
time. Second, the Bank continues to seek and negotiate with potential purchasers
of retail and commercial ground in the Communities. Finally, the Bank  continues
to  engage in discussions with potential investors concerning the possibility of
larger scale or bulk purchases of ground at the Communities.

    The following table sets forth the Bank's REO at December 31, 1993.

<TABLE>
<CAPTION>
                                                                               BALANCE                   BALANCE
                                                                               BEFORE         ALL         AFTER
                                                                              VALUATION    VALUATION    VALUATION
                                                                             ALLOWANCES   ALLOWANCES   ALLOWANCES
                                                                             -----------  -----------  -----------
                                                                                        (IN THOUSANDS)
<S>                                                                          <C>          <C>          <C>
Communities................................................................  $   318,054  $    74,828  $   243,226
Residential ground and construction........................................       62,669       19,334       43,335
Retail centers.............................................................        2,765          608        2,157
Commercial land............................................................       21,161        4,948       16,213
Office buildings...........................................................        7,161        1,424        5,737
Single-family residential properties.......................................        2,697          133        2,564
                                                                             -----------  -----------  -----------
  Total REO................................................................  $   414,507  $   101,275  $   313,232
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
</TABLE>

    Approximately $243.2 million (or 77.7%), after valuation allowances, of  the
Bank's  aggregate book value of REO at December 31, 1993 was attributable to the
five Communities.  At December  31,  1993, the  Bank's  remaining 22.3%  of  REO
consisted  of  various types  of  properties, including  residential  ground and
construction (13.8%),  retail centers  (0.7%),  commercial land  (5.2%),  office
buildings   (1.8%)  and  single-family   residential  properties  (0.8%).  These
properties had  an  aggregate  book  value of  $70.0  million,  after  valuation
allowances,  at December 31, 1993.  At December 31, 1993,  the Bank had executed
contracts to sell  seven of these  properties at their  aggregate book value  of
$16.9 million at that date.

    The  four active Communities consist primarily of 13,425 residential lots or
units and 172.5 acres of land designated  for retail use. At December 31,  1993,
8,493  residential units (63.3%) had been  sold to builders, consisting of 6,077
units (45.3%) which had  been settled and 2,416  units (18.0%) which were  under
contract  and pending settlement, and approximately 89.0 acres (51.6%) of retail
land had been sold to developers, including 21.1 acres (12.2%) which were  under
contract and pending settlement. In addition, at December 31, 1993, the Bank was
engaged   in  discussions  with  potential  purchasers  regarding  the  sale  of
additional residential units and retail land.

    The rate of home sales at  the Bank's four active Communities has  increased
in  recent periods. Home sales at  these Communities increased slightly from 308
units during the three months  ended December 31, 1992  to 318 units during  the
three  months ended December  31, 1993. In addition,  home sales increased 43.5%
from 1,061  units  during  fiscal  1992  to  1,522  units  during  fiscal  1993.
Management  believes that  the positive trend  in home  sales activity indicates
that the demand for  the Bank's lots will  increase, because builders  generally
will  not purchase a lot from the Bank until the home is under contract with the
home purchaser and because inventories of lots previously purchased by  builders
are  being depleted. There  can be no  assurance, however, that  home sales will
remain at these levels in future periods.

                                       67
<PAGE>
    The Bank  in  some cases  has  made financing  available  in an  attempt  to
facilitate  sales of lots in the  four Communities under active development. The
following table presents, at the periods indicated, the outstanding balances  of
loans  provided  by the  Bank (subsequent  to  its acquisition  of title  to the
properties) to facilitate sales of lots in such Communities.

   
<TABLE>
<CAPTION>
                                                                                               SEPTEMBER 30,
                                                                              DECEMBER 31,  --------------------
                                                                                  1993        1993       1992
                                                                              ------------  ---------  ---------
                                                                                        (IN THOUSANDS)
<S>                                                                           <C>           <C>        <C>
Residential construction loans..............................................   $    9,344   $  10,386  $   3,138
Single-family permanent loans (1)...........................................       68,916      79,104     93,856
                                                                              ------------  ---------  ---------
  Total.....................................................................   $   78,260   $  89,490  $  96,994
                                                                              ------------  ---------  ---------
                                                                              ------------  ---------  ---------
<FN>
- ------------------------
(1)   Includes $9.6 million, $8.8 million and $13.3 million of loans  classified
      as  held for sale  at December 31,  1993 and September  30, 1993 and 1992,
      respectively, in the Consolidated Financial Statements in this Prospectus.
</TABLE>
    

    The Bank  anticipates  that  it  will  provide  construction  financing  for
approximately  20% of the remaining unsold lot inventory in the Communities. The
Bank also anticipates that it will provide permanent financing for approximately
25% of  the homes  to  be sold  in  the Communities.  The  Bank retains  in  its
portfolio  certain single-family permanent  loans for which  the date of initial
application is prior to October 1, 1991.  The Bank's policy is to sell all  such
single-family  permanent  loans for  which the  date  of initial  application is
subsequent to September 30, 1991. At December 31, 1993, the Bank had  originated
$128.0  million and  sold $118.4  million of  such loans  with application dates
subsequent to September 30, 1991. The  remaining $9.6 million of such loans  are
classified  as held for sale and generally are expected to be sold in the second
quarter of fiscal 1994. Certain of the single-family permanent loans made by the
Bank to  purchasers  of homes  in  the Communities  have  terms which  are  more
favorable  to the borrower than the terms of other single-family permanent loans
made by the Bank. The total pre-tax cost to the Bank of granting more  favorable
terms  to the borrowers  was approximately $1.9  million, or 1.5%  of the $128.0
million principal amount  of the  loans made.  The estimated  cost is  generally
recognized  by  the Bank  as a  cost of  sale at  the time  that the  Bank sells
building lots to developers.

    In furtherance of its objective of facilitating sales, the Bank in the  past
has  elected  to  use its  own  funds to  continue  development of  some  of the
Communities to the extent proceeds generated  by sales of lots or housing  units
at  the Communities have been insufficient to fund development costs, and may do
so again in the future. The following table presents net funds provided or  used
by the Bank to continue development at the four active Communities for the years
indicated.

<TABLE>
<CAPTION>
                                                                              THREE MONTHS  YEAR ENDED SEPTEMBER
                                                                                 ENDED              30,
                                                                              DECEMBER 31,  --------------------
                                                                                  1993        1993       1992
                                                                              ------------  ---------  ---------
                                                                                               (IN THOUSANDS)
<S>                                                                           <C>           <C>        <C>
Sales proceeds..............................................................   $   13,978   $  66,291  $  39,594
Development costs...........................................................       15,976      51,649     35,803
                                                                              ------------  ---------  ---------
Net funds (used for) provided by development................................   $   (1,998)  $  14,642  $   3,791
                                                                              ------------  ---------  ---------
                                                                              ------------  ---------  ---------
</TABLE>

    Sales  proceeds were  insufficient to fund  development costs  for the three
months ended December 31, 1993 as a result of the seasonal decline in lot  sales
during  the quarter.  The Bank  currently anticipates  that sales  proceeds will
exceed the  significant development  costs expected  in future  periods. In  the
event  development  costs  exceed sales  proceeds  in future  periods,  the Bank
believes that  adequate  funds will  be  available from  its  primary  liquidity
sources  to fund such costs. See "Liquidity  and Capital Resources -- Banking --
Liquidity."

                                       68
<PAGE>
    In addition to the four active Communities, REO includes a fifth  Community,
consisting of approximately 2,900 acres in Loudoun County, Virginia, which is in
the  pre-development stage. At December 31, 1993, this property had a book value
of $36.1  million, after  valuation  allowances. The  Bank continues  to  assess
various strategies for the ultimate disposition of the property.

    Under  its written  agreement with  the OTS, the  Bank may  not increase its
investments in certain  of its large  REO properties beyond  levels existing  at
September  30, 1991  without OTS  approval. The  Bank had  submitted to  the OTS
budgets for additional  investments in  these properties,  and the  OTS did  not
object  to the implementation  of those budgets through  September 30, 1993. The
Bank has submitted to the OTS project budgets for fiscal 1994.

    The Bank  will continue  to  monitor closely  its major  non-performing  and
potential  problem assets in light of current and anticipated market conditions.
The Bank's asset workout  group focuses its efforts  in resolving these  problem
assets  as expeditiously  as possible.  While the  Bank does  not anticipate any
significant increases in non-performing and potential problem assets, additional
charge-offs or reserves  could be required  absent a continued  recovery of  the
local real estate markets.

    POTENTIAL  PROBLEM ASSETS.   Although not  considered non-performing assets,
primarily because the loans are not 90  or more days past due and the  borrowers
have  not  abandoned control  of the  properties,  potential problem  assets are
experiencing problems sufficient to cause  management to have serious doubts  as
to  the ability  of the  borrowers to comply  with present  repayment terms. The
majority of the Bank's potential problem assets involve borrowers or  properties
experiencing cash flow problems due primarily to the downturn in recent years of
the real estate markets in which the properties are located.

    At  December 31, 1993, potential problem assets totaled $72.8 million before
valuation allowances  of $14.5  million, as  compared to  $73.6 million,  before
valuation allowances of $15.4 million at September 30, 1993.

    DELINQUENT  LOANS.   At December  31, 1993,  delinquent loans  totaled $62.9
million or 2.2% of gross loans compared to $49.1 million or 2.0% of gross  loans
at  September 30, 1993. The following table sets forth information regarding the
Bank's delinquent loans at December 31, 1993.

<TABLE>
<CAPTION>
                                         PRINCIPAL BALANCE           TOTAL AS A
                                 ---------------------------------   PERCENTAGE
                                 MORTGAGE   NON-MORTGAGE              OF GROSS
                                  LOANS        LOANS        TOTAL     LOANS (1)
                                 --------   ------------   -------   -----------
                                             (DOLLARS IN THOUSANDS)
<S>                              <C>        <C>            <C>       <C>
Loans delinquent for:
30-59 days....................    $ 7,133        $27,825   $34,958          1.2%
60-89 days....................     11,803        16,166     27,969          1.0%
                                 --------   ------------   -------        -----
  Total.......................    $18,936        $43,991   $62,927          2.2%
                                 --------   ------------   -------        -----
                                 --------   ------------   -------        -----
<FN>
- ------------------------
(1)   Includes loans held  for sale and/or  securitization, before deduction  of
      reserves.
</TABLE>

    Total  delinquent mortgage loans increased to  $18.9 million at December 31,
1993 from $8.9  million at September  30, 1993. The  $10.0 million increase  was
primarily  attributable  to a  residential  construction loan  with  a principal
balance of $9.7 million which became  60-89 days delinquent during the  quarter.
Subsequent   to  December  31,  1993,  this  loan,  which  is  a  troubled  debt
restructuring, became current in accordance with its restructured payment terms.
The 30-59 day delinquency category and the balance of the 60-89 day  delinquency
category consists of single-family permanent residential mortgage loans and home
equity credit line loans.

    Non-mortgage  loans (principally  credit card  loans) delinquent  30-89 days
increased slightly to $44.0 million at  December 31, 1993 from $40.2 million  at
September 30, 1993, but decreased as a

                                       69
<PAGE>
percentage  of total non-mortgage loans outstanding to 3.8% at December 31, 1993
from 4.5% at September 30,  1993, as a result of  an increase in the balance  of
the Bank's portfolio of non-mortgage loans during the period.

    TROUBLED DEBT RESTRUCTURINGS.  A troubled debt restructuring occurs when the
Bank agrees to modify significant terms of a loan in favor of the borrower, when
the  borrower is experiencing  financial difficulties. The  following table sets
forth loans accounted for as  troubled debt restructurings, before deduction  of
valuation allowances, at the dates indicated.

<TABLE>
<CAPTION>
                                                                       DECEMBER 31,  SEPTEMBER 30,  DECEMBER 31,
                                                                           1992          1993           1992
                                                                       ------------  -------------  ------------
                                                                                    (IN THOUSANDS)
<S>                                                                    <C>           <C>            <C>
Troubled debt restructurings.........................................   $   36,238    $    36,729    $   39,685
                                                                       ------------  -------------  ------------
                                                                       ------------  -------------  ------------
</TABLE>

    At  December 31, 1993,  loans accounted for  as troubled debt restructurings
included three commercial permanent loans with principal balances totaling $17.2
million, two  residential construction  loans with  principal balances  totaling
$9.8  million and  a residential  ground loan with  a principal  balance of $9.2
million. One  residential construction  loan with  a principal  balance of  $9.7
million  became delinquent 60-89 days during the quarter. Subsequent to December
31, 1993, this  loan became  current in  accordance with  its present  repayment
terms. Since becoming restructured, the remaining loans are paying principal and
interest  in accordance with their present  repayment terms. Loans accounted for
as troubled debt restructurings with  principal balances totaling $36.0  million
were  classified as potential problem assets at December 31, 1993; the remaining
$0.2 million represents  the principal balance  of one residential  construction
loan  which, other  than an  extension of its  maturity date,  was performing in
accordance with  its  original  terms.  At  December  31,  1993,  the  Bank  had
commitments  to lend $3.5  million of additional  funds on loans  that have been
restructured.

    REAL ESTATE HELD FOR INVESTMENT.  At December 31, 1993, real estate held for
investment consisted of seven properties with  an aggregate book value of  $54.5
million,  net  of  accumulated  depreciation  of  $11.6  million  and  valuation
allowances of $10.2 million. This  category includes one office building  (which
was  approximately 89% leased  at such date) and  two apartment buildings (which
were approximately 98% and 99% leased at  such date and are financed with  bonds
issued  by  a local  housing  finance agency).  These  properties are  owned and
operated by subsidiaries of  the Bank. Also  included is a  loan to a  developer
with  a  book value  of  $8.9 million  at  December 31,  1993,  before valuation
allowances of $2.0 million, which has a profit participation feature. The  loan,
which  is secured by commercial land,  is included in non-performing assets. The
Bank has discussions from time to  time with potential investors concerning  the
possible sale of certain of its real estate.

    RESERVES  FOR LOSSES.   The following  tables show loss  experience by asset
type and the components of the reserve  for losses on loans and the reserve  for
losses  on  real  estate  held  for investment  or  sale.  These  tables reflect
charge-offs taken against assets  during the periods  indicated and may  include
charge-offs taken against assets which the Bank disposed of during such periods.

                                       70
<PAGE>
            ANALYSIS OF RESERVE BALANCES ON AND CHARGE-OFFS OF LOANS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                               THREE MONTHS
                                                   ENDED                       YEAR ENDED SEPTEMBER 30,
                                               DECEMBER 31,   ----------------------------------------------------------
                                                   1993          1993        1992        1991        1990        1989
                                               -------------  ----------  ----------  ----------  ----------  ----------
<S>                                            <C>            <C>         <C>         <C>         <C>         <C>
Balance at beginning of year.................   $  68,040     $  78,818   $  89,745   $  58,339   $  41,934   $  26,189
                                               -------------  ----------  ----------  ----------  ----------  ----------
Provision for loan losses....................      12,095        62,513      89,062     147,141      78,300      70,331
                                               -------------  ----------  ----------  ----------  ----------  ----------
Charge-offs:
  Residential................................         660            45         581          78       --          --
  Commercial and multifamily.................       --              766       1,855       1,500       1,622       --
  Ground.....................................       --            4,274       1,650      16,899       2,375       --
  Residential construction...................       --            --          1,971       3,564         517       --
  Commercial construction....................       --            --          1,431      13,421       1,944       --
  Credit card................................      15,806        78,445     103,158      89,294      64,493      59,586
  Consumer and other.........................         134         3,664       1,898       1,695         560         284
                                               -------------  ----------  ----------  ----------  ----------  ----------
    Total charge-offs........................      16,600        87,194     112,544     126,451      71,511      59,870
                                               -------------  ----------  ----------  ----------  ----------  ----------
Recoveries:
  Ground.....................................           8         --          --          --            120          20
  Credit card................................       3,324        13,601      12,196      10,618       8,732       4,939
  Other......................................          73           302         359          98         764         325
                                               -------------  ----------  ----------  ----------  ----------  ----------
    Total recoveries.........................       3,405        13,903      12,555      10,716       9,616       5,284
                                               -------------  ----------  ----------  ----------  ----------  ----------
Charge-offs, net of recoveries...............      13,195        73,291      99,989     115,735      61,895      54,586
                                               -------------  ----------  ----------  ----------  ----------  ----------
Balance at end of year.......................   $  66,940     $  68,040   $  78,818   $  89,745   $  58,339   $  41,934
                                               -------------  ----------  ----------  ----------  ----------  ----------
                                               -------------  ----------  ----------  ----------  ----------  ----------
Provision for loan losses to average loans
 (1)(2)......................................        1.95%         2.93%       3.69%       4.72%       2.36%       2.06%
Net loan charge-offs to average loans
 (1)(2)......................................        2.13%         3.43%       4.15%       3.72%       1.86%       1.60%
Ending reserve for losses on loans to total
 loans (2)(3)................................        2.35%         2.83%       3.52%       2.79%       1.83%       1.27%
<FN>
- ------------------------------
(1)   Annualized.
(2)   Includes loans held for sale and/or securitization.
(3)   Before deduction of reserves.
</TABLE>

                                       71
<PAGE>
               COMPONENTS OF RESERVE FOR LOSSES ON LOANS BY TYPE
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                    SEPTEMBER 30,
                                                     ----------------------------------------------------------------------------
                              DECEMBER 31, 1993                1993                      1992                      1991
                           ------------------------  ------------------------  ------------------------  ------------------------
                                       PERCENT OF                PERCENT OF                PERCENT OF                PERCENT OF
                                        LOANS TO                  LOANS TO                  LOANS TO                  LOANS TO
                            AMOUNT     TOTAL LOANS    AMOUNT     TOTAL LOANS    AMOUNT     TOTAL LOANS    AMOUNT     TOTAL LOANS
                           ---------  -------------  ---------  -------------  ---------  -------------  ---------  -------------
<S>                        <C>        <C>            <C>        <C>            <C>        <C>            <C>        <C>
Balance at end of period
 allocated to:
Residential permanent....  $   2,874        49.9%    $   4,235        53.6%    $   2,335        41.6%    $   2,326        41.7%
Home equity..............        377         3.8           250         2.5           504         9.9           597         9.0
Commercial and
 multifamily.............      9,812         3.5         9,606         3.9         5,907         2.7         4,655         2.1
Residential
 construction............      3,452         1.2         4,125         1.5         4,470         2.6         3,683         2.2
Commercial construction..      1,178         0.8           345         0.4           729         0.5         1,754         0.7
Ground...................      1,446         0.6         1,412         0.7         2,624         1.0         2,168         1.3
Credit card..............     46,886        33.5        46,886        31.4        57,566        38.9        70,642        40.4
Consumer and other.......        915         6.7         1,181         6.0         4,683         2.8         2,997         2.6
                           ---------                 ---------                 ---------                 ---------
  Subtotal...............     66,940                    68,040                    78,818                    88,822
  Unallocated............     --                        --                        --                           923
                           ---------                 ---------                 ---------                 ---------
    Total................  $  66,940                 $  68,040                 $  78,818                 $  89,745
                           ---------                 ---------                 ---------                 ---------
                           ---------                 ---------                 ---------                 ---------

<CAPTION>
                                             SEPTEMBER 30,
                           --------------------------------------------------

                                     1990                      1989
                           ------------------------  ------------------------
                                       PERCENT OF                PERCENT OF
                                        LOANS TO                  LOANS TO
                            AMOUNT     TOTAL LOANS    AMOUNT     TOTAL LOANS
                           ---------  -------------  ---------  -------------
<S>                        <C>        <C>            <C>        <C>
Balance at end of period
 allocated to:
Residential permanent....  $   1,263        32.2%    $   1,155        27.1%
Home equity..............        470        22.2        --           --
Commercial and
 multifamily.............      3,960         2.8        --           --
Residential
 construction............      1,708         2.2        --           --
Commercial construction..      1,407         1.9           341         9.4
Ground...................     10,305         4.5        --           --
Credit card..............     35,942        27.6        40,396        37.9
Consumer and other.......      1,132         6.6            42         4.4
                           ---------                 ---------
  Subtotal...............     56,187                    41,934
  Unallocated............      2,152                    --
                           ---------                 ---------
    Total................  $  58,339                 $  41,934
                           ---------                 ---------
                           ---------                 ---------
</TABLE>

                                       72
<PAGE>
               ANALYSIS OF RESERVE BALANCES ON AND CHARGE-OFFS OF
                    REAL ESTATE HELD FOR INVESTMENT OR SALE
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                   THREE MONTHS
                                                      ENDED                      SEPTEMBER 30,
                                                   DECEMBER 31,  ----------------------------------------------
                                                       1993         1993         1992        1991      1990(1)
                                                   ------------  -----------  -----------  ---------  ---------
<S>                                                <C>           <C>          <C>          <C>        <C>
Balance at beginning of period:
  Real estate held for investment................   $   10,182   $    14,919  $     4,161  $   2,800  $  --
  Real estate held for sale......................      101,462        94,125       53,337     10,078     --
                                                   ------------  -----------  -----------  ---------  ---------
    Total........................................      111,644       109,044       57,498     12,878     --
                                                   ------------  -----------  -----------  ---------  ---------
Provision for real estate losses:
  Real estate held for investment................            6         1,470       12,673      4,724     45,586
  Real estate held for sale......................        3,861        28,945       47,923     43,259     10,078
                                                   ------------  -----------  -----------  ---------  ---------
    Total........................................        3,867        30,415       60,596     47,983     55,664
                                                   ------------  -----------  -----------  ---------  ---------
Charge-offs:
  Real estate held for investment:
    Residential construction.....................       --           --           --          --            117
    Residential ground...........................       --           --           --          --         41,585
    Commercial ground............................       --           --             1,550      3,363      1,084
    Commercial permanent.........................       --           --               365     --         --
    Commercial construction......................       --             6,207      --          --         --
                                                   ------------  -----------  -----------  ---------  ---------
      Total......................................       --             6,207        1,915      3,363     42,786
                                                   ------------  -----------  -----------  ---------  ---------
  Real estate held for sale:
    Residential..................................       --           --             3,002     --         --
    Residential construction.....................       --                79      --          --         --
    Residential ground...........................       --               259          348     --         --
    Commercial ground............................       --             1,353        3,785     --         --
    Commercial permanent.........................        4,048           761      --          --         --
    Commercial construction......................       --            19,156      --          --         --
                                                   ------------  -----------  -----------  ---------  ---------
      Total......................................        4,048        21,608        7,135     --         --
                                                   ------------  -----------  -----------  ---------  ---------
  Total charge-offs on real estate held for
   investment or sale............................        4,048        27,815        9,050      3,363     42,786
                                                   ------------  -----------  -----------  ---------  ---------
Balance at end of period:
  Real estate held for investment................       10,188        10,182       14,919      4,161      2,800
  Real estate held for sale......................      101,275       101,462       94,125     53,337     10,078
                                                   ------------  -----------  -----------  ---------  ---------
    Total........................................   $  111,463   $   111,644  $   109,044  $  57,498  $  12,878
                                                   ------------  -----------  -----------  ---------  ---------
                                                   ------------  -----------  -----------  ---------  ---------
<FN>
- ------------------------
(1)   The  Bank initially established its reserve for losses on real estate held
      for investment or sale in fiscal year 1990.
</TABLE>

                                       73
<PAGE>
                        COMPONENTS OF RESERVE FOR LOSSES
                   ON REAL ESTATE HELD FOR INVESTMENT OR SALE
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                 SEPTEMBER 30,
                                                 DECEMBER 31,  --------------------------------------------------
                                                     1993         1993         1992         1991        1990(1)
                                                 ------------  -----------  -----------  -----------  -----------
<S>                                              <C>           <C>          <C>          <C>          <C>
Reserve for losses on real estate held for
 investment:
  Commercial and multifamily...................   $    7,945   $     7,945  $     8,037  $     2,389  $       839
  Commercial construction......................       --           --             4,995          506          506
  Ground.......................................        1,972         1,972        1,682        1,266        1,455
  Other........................................          271           265          205      --           --
                                                 ------------  -----------  -----------  -----------  -----------
    Total......................................       10,188        10,182       14,919        4,161        2,800
                                                 ------------  -----------  -----------  -----------  -----------
Reserve for losses on real estate held for
 sale:
  Residential..................................           81           102          447        2,813        1,906
  Home equity..................................           52            53           21            4            3
  Commercial and multifamily...................        1,424         4,678        1,705        1,564           96
  Commercial construction......................          608         1,387       15,439        6,899        2,115
  Residential construction.....................        3,002         2,924        2,294        1,664          307
  Ground.......................................       96,108        92,318       74,219       40,393        5,651
                                                 ------------  -----------  -----------  -----------  -----------
    Total......................................      101,275       101,462       94,125       53,337       10,078
                                                 ------------  -----------  -----------  -----------  -----------
    Total reserve for losses on real estate
     held for investment or
     sale......................................   $  111,463   $   111,644  $   109,044  $    57,498  $    12,878
                                                 ------------  -----------  -----------  -----------  -----------
                                                 ------------  -----------  -----------  -----------  -----------
</TABLE>

    The  Bank maintains reserves for estimated  losses on loans and real estate.
The Bank's  total  reserves  for  losses  on loans  and  real  estate  held  for
investment  or sale decreased  by $1.3 million  from the level  at September 30,
1993 to  $178.4 million  at December  31, 1993.  The $1.3  million decrease  was
primarily  attributable to decreased reserves on  real estate assets. During the
three months ended December 31, 1993, the Bank recorded net charge-offs of  $4.7
million  on loans secured by real estate  and real estate held for investment or
sale and provided an  additional $3.7 million in  valuation allowances on  these
assets.

                                       74
<PAGE>
    The   following  table   shows  reserves   for  losses   on  performing  and
non-performing assets at the dates indicated.

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31, 1993
                                                                          ----------------------------------------
                                                                          PERFORMING   NON-PERFORMING     TOTAL
                                                                          -----------  --------------  -----------
                                                                                       (IN THOUSANDS)
<S>                                                                       <C>          <C>             <C>
Reserves for losses on:
Loans:
  Real estate...........................................................   $  17,618    $      1,521   $    19,139
  Credit card...........................................................      44,720           2,166        46,886
  Consumer and other....................................................         787             128           915
                                                                          -----------  --------------  -----------
    Total reserve for losses on loans...................................      63,125           3,815        66,940
                                                                          -----------  --------------  -----------
Real estate held for investment.........................................       8,216           1,972        10,188
Real estate held for sale...............................................      --             101,275       101,275
                                                                          -----------  --------------  -----------
Total reserve for losses on real estate held for investment or sale.....       8,216         103,247       111,463
                                                                          -----------  --------------  -----------
Total reserves for losses...............................................   $  71,341    $    107,062   $   178,403
                                                                          -----------  --------------  -----------
                                                                          -----------  --------------  -----------

<CAPTION>
                                                                                     SEPTEMBER 30, 1993
                                                                          ----------------------------------------
                                                                          PERFORMING   NON-PERFORMING     TOTAL
                                                                          -----------  --------------  -----------
                                                                                       (IN THOUSANDS)
<S>                                                                       <C>          <C>             <C>
Reserves for losses on:
Loans:
  Real estate...........................................................   $  19,518    $        455   $    19,973
  Credit card...........................................................      44,830           2,056        46,886
  Consumer and other....................................................       1,125              56         1,181
                                                                          -----------  --------------  -----------
    Total reserve for losses on loans...................................      65,473           2,567        68,040
                                                                          -----------  --------------  -----------
Real estate held for investment.........................................       8,210           1,972        10,182
Real estate held for sale...............................................      --             101,462       101,462
                                                                          -----------  --------------  -----------
Total reserve for losses on real estate held for investment or sale.....       8,210         103,434       111,644
                                                                          -----------  --------------  -----------
Total reserves for losses...............................................   $  73,683    $    106,001   $   179,684
                                                                          -----------  --------------  -----------
                                                                          -----------  --------------  -----------
</TABLE>

    Reserves for losses on loans secured by real estate and real estate held for
investment  or  sale  totaled  $130.6  million  at  December  31,  1993,   which
constituted  29.2% of total non-performing  real estate assets, before valuation
allowances. This amount represented a  $1.0 million decrease from the  September
30,  1993 level of $131.6 million, or  29.1% of total non-performing real estate
assets, before valuation allowances, at that date.

    When real estate  collateral securing  an extension of  credit is  initially
recorded  as REO, it is written down to fair value on the basis of an appraisal.
Such initial write-downs represent management's best estimate of exposure to the
Bank at the time that the collateral  becomes REO and in effect substitutes  for
reserves  that would otherwise be recorded if the collateral had not become REO.
As circumstances  change, it  may be  necessary to  provide additional  reserves
based  on new information. Depending on the nature of the information, these new
reserves may be valuation allowances,  which reflect additional impairment  with
respect  to  a specific  asset, or  may be  unallocated reserves,  which provide
protection against  changes  in  management's  perception  of  overall  economic
factors. Accordingly, the Bank believes that relatively lower levels of reserves
are  initially required for  REO because of  the Bank's policy  of adjusting the
book  basis  of  its  REO  to   reflect  the  fair  value  of  the   collateral.

                                       75
<PAGE>
Reserves  for losses on  real estate held for  sale at December  31, 1993 are in
addition to  approximately $62.2  million of  cumulative charge-offs  previously
taken against assets remaining in the Bank's portfolio at December 31, 1993.

    The  Bank from time  to time obtains  updated appraisals on  its real estate
acquired in settlement  of loans. As  a result of  such updated appraisals,  the
Bank could be required to increase its reserves.

    Net charge-offs of credit card loans for the three months ended December 31,
1993  were $12.5 million, compared  to $19.2 million for  the three months ended
December 31, 1992.  The decrease in  net charge-offs resulted  primarily from  a
decline  in payment  defaults. The allowance  at any balance  sheet date relates
only to receivable balances that exist as of that date. Because of the nature of
a revolving  credit  card  account,  however,  the  cardholder  may  enter  into
transactions  (such  as  retail purchases  and  cash advances)  subsequent  to a
balance sheet  date, which  increases the  outstanding balance  of the  account.
Accordingly,  charge-offs  in any  fiscal period  relate  both to  balances that
existed at the beginning of the period and to balances created during the period
and may therefore exceed the levels of reserves established at the beginning  of
the fiscal period.

    The reserve for losses on credit card loans remained constant from September
30,  1993 to December 31,  1993 at $46.9 million. The  ratios of the reserve for
such losses to non-performing credit card  loans and to outstanding credit  card
loans  decreased to  216.5% and  4.9%, respectively,  at December  31, 1993 from
228.1% and 6.2%, respectively, at September 30, 1993.

    The reserve for losses on consumer and other loans decreased to $0.9 million
at December 31, 1993 from $1.2 million at September 30, 1993. The ratios of  the
reserves  for losses on consumer and  other loans to non-performing consumer and
other loans and to outstanding consumer  and other loans declined to 354.7%  and
0.5%,  respectively, at December 31, 1993 from 376.1% and 0.8%, respectively, at
September 30, 1993.

    In  November  1990,  the  Commission  initiated  an  informal  investigation
concerning  the Bank's reserves for losses and related matters and has requested
documents from the Bank  covering the period since  October 1, 1988. Based  upon
the  information  available to  it at  this time,  management believes  that the
matter should be resolved in a manner that will not result in a material adverse
financial impact on the Bank.

    ASSET AND LIABILITY MANAGEMENT.  A key element of banking is the  monitoring
and management of liquidity risk and interest-rate risk. The process of planning
and  controlling asset and liability mixes,  volumes and maturities to stabilize
the net interest spread  is referred to as  asset and liability management.  The
objective  of asset  and liability  management is  to maximize  the net interest
yield within the constraints imposed by prudent lending and investing practices,
liquidity needs and capital planning.

    The Bank is pursuing an  asset-liability management strategy to control  its
risk   from  changes  in  market   interest  rates  principally  by  originating
interest-sensitive loans for its portfolio. In furtherance of this strategy, the
Bank emphasizes origination and retention  of ARMs, adjustable-rate home  equity
credit  line loans and credit card loans, which generally have shorter terms and
higher yields than mortgage  loans. At December 31,  1993, ARMs and home  equity
credit  line loans with rates adjustable in one year or less accounted for 16.0%
of total loans, and credit card loans accounted for 33.5% of total loans.

    In recent periods, the Bank's policy has  generally been to sell all of  its
long-term  fixed-rate  mortgage  production, thereby  avoiding  the  exposure to
market interest rate fluctuations typically associated with long-term fixed-rate
lending. The Bank  retains in its  portfolio the majority  of its  variable-rate
mortgage production.

    A  traditional measure of interest-rate risk  within the savings industry is
the interest sensitivity "gap," which is the sum of all interest-earning  assets
minus  all interest-bearing liabilities to be repriced within the same period. A
negative  gap  like   that  shown   below  for   the  Bank   implies  that,   if

                                       76
<PAGE>
market  interest rates rise, the Bank's average cost of funds will increase more
rapidly than the concurrent  increase in the  average yield on  interest-earning
assets.  In a period of rising market interest rates, the differential effect on
the  average  yield  on  interest-earning   assets  and  the  average  cost   of
interest-bearing  liabilities will decrease  the Bank's net  interest spread and
thereby adversely affect the Bank's  operating results. Conversely, in a  period
of  declining interest rates, a negative gap  would result in an increase in the
Bank's net interest spread.

    The Bank views control  over interest rate sensitivity  as a key element  in
its  financial  planning  process  and monitors  its  interest  rate sensitivity
through its forecasting system. The Bank manages its interest rate exposure  and
will  narrow or  widen its  gap, depending  on its  perception of  interest rate
movements and the composition  of its balance sheet.  For the reasons  discussed
above,  the Bank might take action to narrow  its gap if it believes that market
interest rates will experience a significant prolonged increase, and might widen
its gap  if  it believes  that  market interest  rates  will decline  or  remain
relatively  stable. A  number of asset  and liability  management strategies are
available to the Bank in structuring its balance sheet. These include selling or
retaining certain  portions  of the  Bank's  current residential  mortgage  loan
production; altering the Bank's pricing on certain deposit products to emphasize
or  de-emphasize particular maturity categories;  altering the type and maturity
of securities  acquired  for  the Bank's  investment  portfolio  when  replacing
securities  following normal  portfolio maturation and  turnover; lengthening or
shortening the  maturity  or  repricing  terms  for  any  current  period  asset
securitizations;  and altering  the maturity or  interest rate  reset profile of
borrowed funds, if any, including funds borrowed from the Federal Home Loan Bank
("FHLB") of Atlanta.

    The following  table  presents  the contractual  maturities  of  the  Bank's
interest-earning  assets and interest-bearing liabilities  at December 31, 1993,
as adjusted  for  estimated  prepayments and  amortization  and  provisions  for
adjustable  interest rates. Adjustable  and floating rate  loans are included in
the period in which their interest rates  are next scheduled to adjust, and  the
prepayment  rates assumed in  each period for  the Bank's loans  are those rates
published most recently by the FHLB  of Atlanta. Statement savings and  passbook
accounts  with  balances under  $20,000 are  classified based  upon management's
assumed attrition rate of 17.5%, and those with balances of $20,000 or more,  as
well  as all  NOW accounts, are  assumed to  be subject to  repricing within six
months or less.

                                       77
<PAGE>
                        INTEREST RATE SENSITIVITY (GAP)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                  MORE THAN SIX   MORE THAN     MORE THAN
                                                     MONTHS        ONE YEAR    THREE YEARS
                                   SIX MONTHS OR   THROUGH ONE     THROUGH     THROUGH FIVE   MORE THAN
                                       LESS           YEAR       THREE YEARS      YEARS       FIVE YEARS     TOTAL
                                   -------------  -------------  ------------  ------------  ------------  ----------
<S>                                <C>            <C>            <C>           <C>           <C>           <C>
As of December 31, 1993
Mortgage loans:
  Adjustable-rate................  $   386,224    $   162,898    $  290,410    $  301,396    $   36,278    $1,177,206
  Fixed-rate.....................       16,934         16,369        60,761        52,410        54,916       201,390
  Loans held for sale............      211,476         --             --            --            --          211,476
  Home equity credit lines and
   second mortgages..............      113,645             62         --            --            --          113,707
Credit card and other............      694,073         21,324        76,528        50,365         3,328       845,618
Loans held for securitization and
 sale............................      300,000         --             --            --            --          300,000
Mortgage-backed securities.......      305,464        275,611       421,683       348,308         --        1,351,066
Other investments................      129,461         --             4,394           102         --          133,957
                                   -------------  -------------  ------------  ------------  ------------  ----------
    Total interest-earning
     assets......................    2,157,277        476,264       853,776       752,581        94,522     4,334,420
Total non-interest earning
 assets..........................       --             --             --            --          796,179       796,179
                                   -------------  -------------  ------------  ------------  ------------  ----------
    Total assets.................  $ 2,157,277    $   476,264    $  853,776    $  752,581    $  890,701    $5,130,599
                                   -------------  -------------  ------------  ------------  ------------  ----------
                                   -------------  -------------  ------------  ------------  ------------  ----------
Deposits:
  Fixed maturity deposits........  $   386,386    $   149,414    $  164,420    $   73,072    $    --       $  773,292
  NOW, statement and passbook
   accounts......................    1,494,957         37,692       125,539        85,445       182,093     1,925,726
  Money market deposit accounts..    1,164,091         --             --            --            --        1,164,091
Borrowings:
  Capital notes --
   subordinated..................       10,000         --             --            --          150,000       160,000
  Other..........................      594,079         75,409        24,178           622         6,598       700,886
                                   -------------  -------------  ------------  ------------  ------------  ----------
Total interest-bearing
 liabilities.....................    3,649,513        262,515       314,137       159,139       338,691     4,723,995
Total non-interest bearing
 liabilities.....................       --             --             --            --          167,178       167,178
Stockholders' equity.............       --             --             --            --          239,426       239,426
                                   -------------  -------------  ------------  ------------  ------------  ----------
    Total liabilities &
     stockholders' equity........  $ 3,649,513    $   262,515    $  314,137    $  159,139    $  745,295    $5,130,599
                                   -------------  -------------  ------------  ------------  ------------  ----------
                                   -------------  -------------  ------------  ------------  ------------  ----------
Gap..............................  ($1,492,236)   $   213,749    $  539,639    $  593,442    $ (244,169)
Cumulative gap...................  $(1,492,236)   $(1,278,487)   $ (738,848)   $ (145,406)   $ (389,575)
Cumulative gap as a percentage of
 total assets....................        (29.1)%        (24.9)%       (14.4)%        (2.8)%        (7.6)%
</TABLE>

    The one-year gap, as a percentage of  total assets, was a negative 24.9%  at
December  31, 1993, compared to a negative 26.3% at September 30, 1993. As noted
above, the Bank's negative  one-year gap would adversely  affect the Bank's  net
interest  spread and earnings if  interest rates rise and  the Bank is unable to
take steps to reduce its gap.

    In addition to gap measurements, the Bank measures and manages interest-rate
risk with the  extensive use  of computer simulation.  This simulation  includes
calculations  of Market  Value of  Portfolio Equity  and Net  Interest Margin as
promulgated by the OTS's Thrift Bulletin 13.

    Effective January 1,  1994, the OTS's  risk-based capital requirements  were
amended  to incorporate interest-rate risk  measures to complement those already
established for credit  risk. Under  the amendments, an  institution that  would
experience  a decrease in "portfolio  equity" in an amount  in excess of 2.0% of
the market value  of the  institution's assets  as a  result of  an increase  or
decrease  in the general level of interest rates  of as much as 200 basis points
is required to  maintain additional  amounts of  risk-based capital.  Additional
capital  will have to  be maintained by affected  institutions beginning July 1,
1994 based on interest rate exposure as  of December 31, 1993. Although the  OTS
analysis  of the Bank's interest  rate exposure at December  31, 1993 is not yet
available, based upon

                                       78
<PAGE>
management's internal analysis at December 31,  1993 and an OTS analysis of  the
Bank's  exposure at September 30, 1993,  management believes that the Bank would
not experience a decrease in "portfolio equity"  in an amount in excess of  2.0%
of  its assets under this test and therefore  believes that the Bank will not be
required to maintain additional amounts of risk-based capital beginning July  1,
1994.

    DEFERRED TAX ASSET.  At December 31, 1993, the Bank's net deferred tax asset
was   $38.6  million,  which  generally   represents  the  cumulative  temporary
differences between  the financial  reporting basis  and the  tax basis  of  the
Bank's  assets and liabilities. This  net deferred tax asset  is reported on the
Bank's financial statements in accordance with SFAS 109.

    In January 1993, the OTS issued  Thrift Bulletin 56 ("TB 56") setting  forth
additional  guidance  regarding the  treatment of  net  deferred tax  assets for
regulatory reporting  and  capital purposes.  For  purposes of  the  Reports  of
Condition  and  Income and  the Thrift  Financial  Reports and  other regulatory
reporting, TB 56 provides that thrift institutions are required to report  their
net deferred tax assets in accordance with SFAS 109.

    For  regulatory capital purposes, TB 56 generally sets forth a limitation on
the amount of a thrift's net deferred tax asset reported under SFAS 109 that can
be included in a thrift's regulatory  capital. TB 56 provides that deferred  tax
assets  which "can  be realized  from taxes  paid in  prior carryback  years are
generally not limited." To the extent realization of deferred tax assets depends
on an institution's future taxable income, such deferred tax assets are  limited
for  regulatory capital  purposes to the  lesser of  (i) the amount  that can be
realized within one  year of the  quarter-end report  date or (ii)  10% of  core
capital.  For regulatory capital purposes, the amount of the Bank's deferred tax
asset is not affected by the above limitations of TB 56.

LIQUIDITY AND CAPITAL RESOURCES
REAL ESTATE

    GENERAL.  The Real Estate Trust's  primary cash requirements fall into  four
categories:  operating  expenses (exclusive  of  interest on  outstanding debt),
capital improvements, interest on outstanding debt and repayment of  outstanding
debt.

    Historically,  the Real Estate Trust's total cash requirements have exceeded
the cash  generated  by  its  operations. As  described  below,  this  condition
currently  exists  and is  expected  to continue  to  exist for  the foreseeable
future. The Real Estate Trust's internal  sources of funds, primarily cash  flow
generated  by its income-producing properties, generally have been sufficient to
meet its cash needs other than  the repayment of principal on outstanding  debt,
including  outstanding unsecured notes ("Retail Notes")  sold to the public, and
the payment of capital improvement costs. In the past, the Real Estate Trust has
funded such  shortfalls  through  a combination  of  external  funding  sources,
primarily  new financings (including the sale  of Retail Notes), refinancings of
maturing mortgage debt, asset sales and tax sharing payments from the Bank.  See
Note 4 to the Consolidated Financial Statements in this Prospectus.

    The  Real Estate Trust's current program  of Retail Note sales was initiated
in the 1970's  as a vehicle  for supplementing other  external funding  sources.
Retail  Note sales were  suspended in June  1990, but resumed  in November 1992.
During the  period from  the date  of resumption  of Retail  Note sales  through
January 31, 1994, the Real Estate Trust sold $18.4 million of Retail Notes.

    RECENT  LIQUIDITY TRENDS.   The Real  Estate Trust's  liquidity position was
positively affected by  two developments  in fiscal  1993. Short-term  liquidity
constraints  were eased  as a result  of OTS  approval of the  resumption of tax
sharing payments by the  Bank to the Real  Estate Trust following a  significant
improvement  in  the  Bank's  regulatory capital  ratios  and  overall financial
condition. See "Business -- Federal Taxation." The Real Estate Trust's long-term
liquidity prospects  improved as  a  result of  the  transfer to  Saul  Holdings
Partnership   and  a  subsidiary  limited   partnership  of  the  mortgage  debt
encumbering the 22 shopping centers and one office property conveyed by the Real
Estate Trust to

                                       79
<PAGE>
   
such partnerships in August  1993. A substantial portion  of such mortgage  debt
was  scheduled to  mature in fiscal  years 1993  to 1997. See  "Business -- Real
Estate -- Investment  in Saul Holdings  Limited Partnership" and  Note 2 to  the
Consolidated Financial Statements in this Prospectus.
    

    Application of the net proceeds of the sale of the Old Notes will enable the
Real  Estate Trust to  achieve a further improvement  in its liquidity position.
The Real Estate Trust applied $83.0 million of such proceeds to repay a  working
capital   loan  and   certain  mortgage  indebtedness.   Concurrently  with  the
application of such proceeds, the terms of certain of the mortgage loans  repaid
in  part were  modified to  waive deferred  interest, reduce  interest rates and
extend maturities. See "Use of Proceeds."

    The following table sets forth the maturity schedule for Real Estate Trust's
outstanding mortgage and Retail Note debt  at December 31, 1993, as adjusted  to
give effect to the sale of the Old Notes and the application of the net proceeds
therefrom.

<TABLE>
<CAPTION>
               FISCAL                  MORTGAGE    NOTES PAYABLE --
                YEAR                     NOTES        UNSECURED          TOTAL
- ------------------------------------   ---------   ----------------    ---------
                                                    (IN THOUSANDS)
<S>                                    <C>         <C>                 <C>
1994 (1)............................   $  5,073          $11,077        $ 16,150
1995................................     11,744            7,034          18,778
1996................................      8,056            5,553          13,609
1997................................     19,068            2,904          21,972
1998................................      6,908            7,990          14,898
Thereafter..........................    139,562            5,329         144,891
<FN>
- ------------------------
(1)   January 1, 1994 to September 30, 1994.
</TABLE>

    The  Real Estate  Trust expects that  its capital improvements  costs in the
next several fiscal  years for its  existing property portfolio  will be in  the
range of $2.0 to $3.0 million per year.

    The  Real Estate  Trust believes that  the proceeds  of the sale  of the Old
Notes remaining after  application to the  specific uses identified  in "Use  of
Proceeds  -- Sale  of Old  Notes," together  with cash  generated by operations,
sales of Retail Notes,  refinancings of existing mortgage  debt and tax  sharing
payments  and  dividends from  the Bank  will  be sufficient  to fund  both debt
amortization and capital improvement  costs in 1994 and  future years. The  Real
Estate  Trust's ability to  generate cash from  such sources will  be subject to
significant contingencies. In order to pay the principal amount of the Notes  at
maturity  or upon the occurrence of an Event  of Default, to redeem the Notes or
to repurchase the  Notes upon  a Change of  Control Triggering  Event, the  Real
Estate  Trust will  be required  to borrow  funds, sell  equity securities, sell
assets or seek capital contributions from its affiliates. See "Risk Factors  and
Other Considerations -- Ability to Pay Principal and Interest on the Notes."

    The Real Estate Trust's ability to refinance its existing mortgage debt will
depend  on the  value and types  of properties in  its portfolio as  well as the
availability of long-term mortgage  financing for such  types of properties.  In
recent  periods, the availability of long-term fixed-rate mortgage financing for
income-producing properties  on satisfactory  terms  or at  acceptable  interest
rates has been significantly curtailed. The unavailability of such financing has
impaired   the  Real  Estate  Trust's   ability  to  refinance  income-producing
properties in its portfolio. No assurance can be given as to the availability of
financing for income-producing properties at acceptable terms and interest rates
in the future.

    The Real Estate Trust is currently  selling Retail Notes principally to  pay
outstanding  Retail Notes as  they mature. In paying  maturing Retail Notes with
proceeds of Retail Note sales, the Real Estate Trust effectively is  refinancing
its  outstanding  Retail Notes  with  similar new  unsecured  debt at  the lower
interest rates currently prevailing  in today's market. To  the degree that  the
Real  Estate Trust  does not sell  new Retail  Notes in an  amount sufficient to
finance completely the scheduled repayment  of outstanding Retail Notes as  they
mature,  which was  the case  in fiscal  1993, it  believes it  will be  able to
finance such repayments from other sources of funds.

                                       80
<PAGE>
    The Real Estate  Trust believes  that the improved  financial condition  and
operating  results of the Bank in recent  periods should enhance the Real Estate
Trust's prospects to receive tax sharing  payments and dividends from the  Bank,
but  there  can be  no assurances  in this  regard. The  Trust's ability  to pay
interest on the  Notes will depend  in significant  part on its  receipt of  tax
sharing  payments and dividends.  The Bank must receive  the written approval of
the OTS  before making  any payments  to the  Real Estate  Trust under  the  Tax
Sharing  Agreement. The OTS may  decline to grant such  approval on, among other
grounds, general safety and  soundness considerations. Further, OTS  regulations
tie  the Bank's  ability to pay  dividends and make  other capital distributions
primarily to its levels  of regulatory capital and  earnings. See "Risk  Factors
and  Other Considerations  -- Restrictions on  Dividends From the  Bank" and "--
Considerations Relating to Tax Sharing Agreement." Management believes that  the
Bank's ability to make tax sharing payments and pay dividends to the Real Estate
Trust  will depend on the Bank's  financial condition and operating performance.
See "Risk Factors and Other Considerations" for a discussion of certain  factors
that may adversely affect the Bank's future operations.

    As the owner, directly and through two wholly-owned subsidiaries, of a 21.5%
limited partnership interest in Saul Holdings Partnership, the Real Estate Trust
will  share in cash distributions from  operations and from capital transactions
involving  the  sale  or  refinancing   of  the  properties  of  Saul   Holdings
Partnership. The partnership agreement of Saul Holdings Partnership provides for
quarterly  distributions to the partners out of  net cash flow. See "Business --
Real Estate  -- Investment  in Saul  Holdings Limited  Partnership." In  October
1993,  the Real Estate Trust received its first cash distribution, which was for
a partial period, in the amount of $524,000, from Saul Holdings Partnership.  In
February  1994, the Real Estate Trust  received its second cash distribution, in
the amount of $1,363,000.

BANKING

    LIQUIDITY.  The standard measure of liquidity in the savings industry is the
ratio of cash and short-term U.S.  Government and other specified securities  to
net withdrawable accounts and borrowings payable in one year or less.

    The OTS has established a minimum liquidity requirement, which may vary from
time  to time depending upon economic conditions and deposit flows. The required
liquidity level is currently  5.0%. The Bank's liquidity  ratio at December  31,
1993 was 24.1%, compared to 24.3% at September 30, 1993.

    The  Bank's  primary sources  of funds  historically  have consisted  of (i)
principal and interest  payments on loans  and mortgage-backed securities,  (ii)
savings   deposits,  (iii)  sales  of   loans,  mortgage-backed  securities  and
investments and (iv) borrowed funds.  The Bank's holdings of readily  marketable
securities  constitute another  important source  of liquidity.  At December 31,
1993, the Bank's portfolio included  mortgage loans, U.S. Government  securities
and  mortgage-backed securities  with outstanding  principal balances  of $676.5
million, $4.7 million and $1.3 billion, respectively. The amount which the  Bank
could  have borrowed  from the  FHLB of  Atlanta and  various securities brokers
against  its   unpledged  mortgage   loans,  U.S.   Government  securities   and
mortgage-backed  securities  totaled $1.0  billion at  December 31,  1993, after
market-value and broker adjustments of the collateral.

    In recent periods, the proceeds from sales of credit card relationships  and
other assets and securitization and sale of credit card, home equity credit line
and  automobile loan receivables have been  significant sources of liquidity for
the Bank. At December 31, 1993, the Bank was considering the securitization  and
sale  of  approximately $300.0  million of  credit  card receivables  during the
second and third quarters of fiscal 1994. As part of its operating strategy, the
Bank will continue to explore opportunities to sell assets and to securitize and
sell credit card and home equity  credit line receivables to meet liquidity  and
other balance sheet objectives.

    The  ability of the  Bank to securitize  and sell assets  in the future will
depend  on  a  number  of  factors,  including  conditions  in  the  market  for
asset-backed  securities and competitive pressures  in the credit card industry.
The  Bank  does  not  currently  anticipate  relying  upon  securitizations   of
receivables  other than credit card and home equity credit line receivables. The
Bank's currently

                                       81
<PAGE>
projected levels of securitization  of credit card and  home equity credit  line
receivables  reflect in part a reduction in the pool of receivables eligible for
such securitizations. The reduction  in the amount  of eligible receivables  has
resulted  from prior  securitization and  sales activities.  Management believes
that to support future  securitization activity, a  sufficient pool of  eligible
receivables  will  be provided  by the  existing  portfolio of  receivables, the
amortization of  existing  credit  card  trusts,  increased  usage  of  existing
accounts and originations of new accounts.

    The  Bank  uses its  liquidity  primarily to  meet  its commitments  to fund
maturing  savings  certificates  and  deposit  withdrawals,  fund  existing  and
continuing  loan commitments, repay borrowings  and meet operating expenses. For
the three months ended  December 31, 1993,  the Bank used  the cash provided  by
operating,  investing and financing activities primarily to meet its commitments
to fund maturing savings certificates  and deposit withdrawals of $2.8  billion,
repay  borrowings of $1.5 billion, fund existing and continuing loan commitments
(including real estate held for investment or sale) of $766.5 million,  purchase
investments  and loans  of $146.1  million and  meet operating  expenses, before
depreciation and amortization, of $43.2  million. These commitments were  funded
primarily  through proceeds from customer deposits  and sales of certificates of
deposit of $2.9 billion, proceeds from borrowings of $1.7 billion, proceeds from
sales of loans, securities and real estate of $409.2 million, and principal  and
interest  collected  on  investments, loans  and  mortgage-backed  securities of
$335.3 million.

    The Bank  is obligated  under  various recourse  provisions related  to  the
securitization  and sale of credit card,  home equity credit line and automobile
loan receivables. Of the $1.2 billion of outstanding trust certificate  balances
at  December 31, 1993, the primary recourse  to the Bank was approximately $77.0
million.

    The Bank also is obligated under various recourse provisions related to  the
swap  of  single-family  residential loans  for  participation  certificates and
mortgage-backed securities issued to the Bank by the Federal Home Loan  Mortgage
Corporation ("FHLMC") and the Federal National Mortgage Association ("FNMA"). At
December   31,  1993,  recourse  to  the   Bank  under  these  arrangements  was
approximately $6.0 million.

                                       82
<PAGE>
    The Bank's commitments at December 31,  1993 are set forth in the  following
table:

<TABLE>
<CAPTION>
                                                                                                    (IN THOUSANDS)
<S>                                                                                                 <C>
Commitments to originate loans....................................................................   $     54,440
                                                                                                    --------------
Loans in process (collateralized loans):
  Home equity.....................................................................................        524,174
  Real estate construction........................................................................         25,626
  Commercial and multifamily......................................................................          1,406
  Residential ground..............................................................................          2,679
                                                                                                    --------------
                                                                                                          553,885
                                                                                                    --------------
Loans in process (unsecured loans):
  Credit cards....................................................................................      2,980,576
  Overdraft lines.................................................................................         36,012
  Commercial......................................................................................             20
                                                                                                    --------------
                                                                                                        3,016,608
                                                                                                    --------------
    Total commitments to extend credit............................................................      3,624,933
Letters of credit.................................................................................         74,387
Recourse arrangements on asset-backed securitizations.............................................         77,019
Recourse arrangements on mortgage-backed securities...............................................          5,991
                                                                                                    --------------
    Total commitments.............................................................................   $  3,782,330
                                                                                                    --------------
                                                                                                    --------------
</TABLE>

    Based  on historical experience, the Bank expects to fund substantially less
than the total amount of its outstanding credit card and home equity credit line
commitments, which together accounted for  92.7% of commitments at December  31,
1993.

    At December 31, 1993, repayments of borrowed money scheduled to occur during
the  next 12 months were $564.5 million. Certificates of deposit maturing during
the next 12 months amounted to $535.8 million, of which a substantial portion is
expected to remain with the Bank.

    There were no material commitments for capital expenditures at December  31,
1993.

    The Bank's liquidity requirements in fiscal 1994 and for years subsequent to
fiscal 1994 will continue to be affected both by the asset size of the Bank, the
growth   of  which  will   be  constrained  by   capital  and  other  regulatory
requirements, and the  composition of the  asset portfolio. Management  believes
that the Bank's primary sources of funds, described above, will be sufficient to
meet  the  Bank's  foreseeable long-term  liquidity  needs. The  mix  of funding
sources utilized from time to  time will be determined  by a number of  factors,
including  capital planning  objectives, lending  and investment  strategies and
market conditions.

    CAPITAL.  At December 31, 1993, the  Bank was in compliance with all of  its
regulatory  capital requirements  under FIRREA,  including FIRREA-mandated fully
phased-in capital requirements. The following table shows the Bank's  regulatory
capital  levels at December 31, 1993, in relation to the regulatory requirements
in effect  at  that  date.  The  information below  is  based  upon  the  Bank's
understanding of the regulations and interpretations currently in effect and may
be subject to change.

                                       83
<PAGE>
                               REGULATORY CAPITAL
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                       ACTUAL               CAPITAL REQUIRED
                                                              ------------------------  -------------------------
                                                                            AS A % OF                 AS A % OF      EXCESS
                                                                AMOUNT       ASSETS       AMOUNT        ASSETS       CAPITAL
                                                              -----------  -----------  -----------  ------------  -----------
<S>                                                           <C>          <C>          <C>          <C>           <C>
Capital per the Bank's financial statements.................  $   292,982
Adjustments for tangible and core capital:
  Intangible assets.........................................      (54,234)
  Non-includable subsidiaries (1)...........................       (6,412)
                                                              -----------
    Total tangible capital..................................      232,336       4.55%   $    76,651        1.50%   $   155,685
                                                                               -----    -----------         ---    -----------
                                                                               -----    -----------         ---    -----------
  Supervisory goodwill......................................       38,325
                                                              -----------
    Total core capital (2)(3)...............................      270,661       5.30%   $   153,301        3.00%   $   117,360
                                                              -----------      -----    -----------         ---    -----------
                                                                               -----    -----------         ---    -----------
    Total tier 1 risk-based capital (2).....................      270,661       6.88%       N/A          N/A           N/A
                                                              -----------      -----    -----------         ---    -----------
                                                                               -----    -----------         ---    -----------
Adjustments for risk-based capital:
  Subordinated capital debentures...........................      154,300
  Reserve for general loan losses...........................       59,068
                                                              -----------
    Total supplementary capital.............................      213,368
  Excess loan loss reserves.................................       (9,782)
                                                              -----------
  Adjusted supplementary capital............................      203,586
                                                              -----------
    Total available capital.................................      474,247
  Equity investments (1)....................................      (19,584)
                                                              -----------
    Total risk-based capital (2)(3).........................  $   454,663      11.56%   $   314,651        8.00%   $   140,012
                                                              -----------      -----    -----------         ---    -----------
                                                              -----------      -----    -----------         ---    -----------
<FN>
- ------------------------
(1)   Reflects  an aggregate offset  of $6.3 million  representing the amount of
      general reserves  maintained against  the  Bank's equity  investments  and
      non-includable   subsidiaries  which,  pursuant   to  OTS  guidelines,  is
      available as  a "credit"  against the  deductions from  capital  otherwise
      required for such investments.
(2)   Under  the  OTS prompt  corrective action  regulations, the  standards for
      classification as "well  capitalized" are a  leverage (or "core  capital")
      ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least 6.0%
      and a total risk-based capital ratio of at least 10.0%.
(3)   Effective  January 1, 1994, the  amount of supervisory goodwill includable
      as core capital under  OTS regulations decreased from  0.75% to 0.375%  of
      tangible  assets. If the 0.375%  limit had been in  effect on December 31,
      1993, the Bank's core and total risk-based regulatory capital ratios would
      have been 4.92% and  11.12%, respectively, and the  Bank's core and  total
      risk-based  capital  would have  been  $98.2 million  and  $122.2 million,
      respectively, above the FIRREA-mandated regulatory requirements.
</TABLE>

    REGULATORY ACTION  AND REQUIREMENTS.    The Bank  is  subject to  a  written
agreement,  dated September 30,  1991 as amended  in October 1993,  with the OTS
which imposes certain restrictions on the Bank's operations and requires certain
affirmative  actions  by   the  Bank.   Primarily  because  of   its  level   of
non-performing assets, the Bank is also subject to restrictions on asset growth.
Under  the  applicable OTS  requirements, the  Bank may  not increase  its total
assets during any calendar quarter in excess of an amount equal to net  interest
credited  on  deposit  liabilities  during  the  quarter  without  prior written
approval from OTS. In September 1993, the Bank received OTS approval, subject to
certain conditions, to increase incrementally its total assets during the period
from July 1, 1993  through June 30, 1994  by an amount up  to $500 million.  The
Bank  is also  subject to a  requirement to  obtain OTS approval  for changes in
directors and  senior executive  officers and  the imposition  of increased  OTS
assessments  and FDIC insurance premiums. In  January 1994, the OTS approved the

                                       84
<PAGE>
appointment of three additional directors to the Bank's Board of Directors.  The
OTS  has approved the payment  of dividends on the  13% Preferred Stock provided
certain conditions are met.  In the future,  if the Bank  is unable to  maintain
capital   compliance,  the  Bank  could  be  subject  to  additional  regulatory
sanctions.

    CAPITAL  MAINTENANCE  STRATEGIES.    The  regulatory  capital   requirements
applicable  to the Bank will  continue to increase over time  as a result of the
gradual phase-out of various assets from regulatory capital. On the basis of its
balance sheet  at December  31, 1993,  the Bank  met the  FIRREA-mandated  fully
phased-in capital requirements. On a fully phased-in basis, at December 31, 1993
the Bank's tangible, core (or leverage) and total risk-based capital ratios were
4.14%,  4.14% and 9.81%,  respectively, compared with  the requirements of 1.5%,
3.0% and 8.0%, respectively. At December  31, 1993, the Bank had $30.4  million,
after   subsequent  valuation  allowances,  of  extensions  of  credit  to,  and
investments in, subsidiaries  engaged in activities  impermissible for  national
banks  ("non-includable  subsidiaries") which  are  currently subject  to  a 25%
phase-out from  all  three  FIRREA capital  requirements.  This  phase-out  will
gradually  increase  to 100%  on  July 1,  1996,  in accordance  with  a delayed
phase-in period approved by the OTS  pursuant to legislation enacted in  October
1992.  At December  31, 1993,  the Bank  also had  one equity  investment with a
balance, after  subsequent  valuation  allowances, of  $41.2  million  which  is
currently  subject to a 60% phase-out  from total capital for risk-based capital
purposes. This phase-out will increase to 100% on July 1, 1994. Pursuant to  OTS
guidelines,  $6.3  million of  general  reserves maintained  against  the Bank's
non-includable subsidiaries and  equity investments is  available as a  "credit"
against  the deduction from capital otherwise required for such investments. The
OTS adopted a rule, effective April 19, 1993, eliminating the capital  deduction
for equity investments that are permissible for national banks.

    The  Bank will continue to attempt to reduce the level of its investments in
non-includable subsidiaries and its  level of equity  investments. The level  of
the  Bank's investments  in non-includable subsidiaries  is a key  factor in the
capital calculation  because, under  the fully  phased-in capital  requirements,
those  investments represent dollar-for-dollar reductions in core capital, which
in turn limit  the amount  of supplementary capital  which may  be included  for
risk-based  capital purposes. The Bank does not anticipate entering into any new
transactions  that  would  result   in  an  increase   in  its  investments   in
non-includable  subsidiaries, and is attempting to  reduce the existing level of
those investments over the next several years.

    OTS capital regulations provide a  five-year holding period (or such  longer
period  as may be approved by the OTS)  for REO to qualify for an exception from
treatment as an equity  investment. If an REO  property is considered an  equity
investment,  its  then-current  book  value is  deducted  from  total risk-based
capital. Accordingly,  if the  Bank is  unable to  dispose of  any REO  property
(through  bulk sales or otherwise) prior to  the end of its applicable five-year
holding period and is  unable to obtain an  extension of such five-year  holding
period  from the OTS, the Bank could be required to deduct the then-current book
value of such  REO property from  risk-based capital. The  following table  sets
forth  the Bank's REO at December 31, 1993, after valuation allowances of $101.3
million, by  the  fiscal  year  in  which  the  property  was  acquired  through
foreclosure.

<TABLE>
<CAPTION>
FISCAL YEAR                                                           (IN THOUSANDS)
- --------------------------------------------------------------------  --------------
<S>                                                                   <C>
1990 (1)............................................................   $    145,141
1991................................................................        125,547
1992................................................................         21,255
1993................................................................         14,451
1994................................................................          6,838
                                                                      --------------
Total REO...........................................................   $    313,232
                                                                      --------------
                                                                      --------------
<FN>
- ------------------------
(1)   Includes  one property with a  net book value of  $36.1 million, which the
      Bank agreed in fiscal 1991 to treat as an equity investment for regulatory
      capital purposes.
</TABLE>

                                       85
<PAGE>
    At December 31, 1993, the Bank had $51.3 million in supervisory goodwill, of
which $38.3  million  was  includable  in core  capital  pursuant  to  statutory
provisions  limiting the includable amount of  supervisory goodwill to an amount
not to  exceed  0.75% of  tangible  assets  beginning January  1,  1993,  0.375%
beginning January 1, 1994 and 0% beginning January 1, 1995.

    The Bank's ability to maintain capital compliance will be subject to general
economic  conditions,  particularly  in  the  Bank's  local  markets.  Continued
softness in general  economic conditions  or a  renewed downturn  in local  real
estate markets could require further additions to the Bank's reserves for losses
and further charge-offs. Any such developments would adversely affect the Bank's
earnings and thus its ability to maintain capital compliance. The failure of the
Bank   to  maintain  capital  compliance  could  result  in  further  regulatory
sanctions.

    PROMPT  CORRECTIVE  ACTION.    Under   the  OTS  prompt  corrective   action
regulations  which  became effective  on December  19,  1992, an  institution is
categorized as "well capitalized" if it  has a leverage (or core capital)  ratio
of  at least 5.0%, a tier  1 risk-based capital ratio of  at least 6.0%, a total
risk-based capital ratio of  at least 10.0%  and is not  subject to any  written
agreement,  order, capital  directive or  prompt corrective  action directive to
meet and  maintain  a  specific  capital level.  An  institution  is  considered
"adequately capitalized" if such capital ratios are at least 4.0% (3.0% if rated
in  the highest supervisory category), 4.0%  and 8.0%, respectively. At December
31, 1993, the Bank's  leverage, tier 1 risk-based  and total risk-based  capital
ratios  were 5.30%,  6.88% and 11.56%,  respectively, which  exceeded the ratios
established for "well capitalized" institutions, and the Bank was not subject to
any applicable written  agreement, order  or directive  to meet  and maintain  a
specific  capital level. The OTS has the discretion to reclassify an institution
from  one  category  to  the  next  lower  category,  for  example  from   "well
capitalized"  to "adequately capitalized,"  if, after notice  and an opportunity
for a  hearing, the  OTS determines  that the  institution is  in an  unsafe  or
unsound condition or has received and has not corrected a less than satisfactory
examination  rating for  asset quality,  management, earnings  or liquidity. The
Bank's levels of non-performing  assets may result in  reductions in capital  to
the  extent losses are recognized as  a result of deteriorating collateral value
or  economic   conditions.  Further,   under   the  OTS's   regulatory   capital
requirements,  the  Bank  is  required  to  phase  out  from  regulatory capital
supervisory goodwill and loans to and investments in non-includable subsidiaries
and equity investments.  On a fully  phased-in basis at  December 31, 1993,  the
Bank's leverage, tier 1 risk-based and total risk-based capital ratios of 4.14%,
5.47% and 9.81%, respectively, would meet the ratios established for "adequately
capitalized" institutions.

                                       86
<PAGE>
                                    BUSINESS

    The  Trust has prepared its financial  statements and other disclosures on a
fully consolidated  basis. The  term  "Trust" as  used in  "Business"  generally
refers  to the combined entity, which  includes B.F. Saul Real Estate Investment
Trust  and  its   subsidiaries,  including   Chevy  Chase   and  Chevy   Chase's
subsidiaries.  "Real Estate  Trust" refers to  B.F. Saul  Real Estate Investment
Trust  and  its   subsidiaries,  excluding   Chevy  Chase   and  Chevy   Chase's
subsidiaries.  The operations conducted by the  Real Estate Trust are designated
as "Real Estate," while the business conducted by the Bank and its  subsidiaries
is identified by the term "Banking."

                                  REAL ESTATE

REAL ESTATE INVESTMENTS

    The  following tables set  forth, at and for  the periods indicated, certain
information regarding  the  properties in  the  Real Estate  Trust's  investment
portfolio at December 31, 1993.

                               OFFICE PROPERTIES
<TABLE>
<CAPTION>
                                                             LEASING PERCENTAGES
                                                      ---------------------------------
                                             GROSS                     SEPTEMBER 30,
                                           LEASABLE   DECEMBER 31,   ------------------
    LOCATION                NAME           AREA (SF)      1993       1993   1992   1991
- -----------------  ----------------------  ---------  ------------   ----   ----   ----
<S>                <C>                     <C>        <C>            <C>    <C>    <C>
FLORIDA
  Fort Lauderdale  Commerce Center --
                    Phase II                  64,000         67%      53%    62%    56%
GEORGIA
  Atlanta          900 Circle 75 Parkway     346,000         92%      85%    82%    93%
                   1000 Circle 75 Parkway     88,000         98%      97%    82%    88%
                   1100 Circle 75 Parkway    267,000         49%      49%    84%    98%
                   Perimeter Way              58,000         42%      50%    52%    57%
LOUISIANA
  Metairie         Metairie Tower             91,000         91%      90%    90%    93%
VIRGINIA
  Chantilly        Dulles South (1)           38,000         54%      55%    49%    39%
  McLean           8201 Greensboro Drive     354,000         91%      90%    87%    96%
  Sterling         Dulles North (2)           59,000        100%      86%    84%    83%
                                           ---------
                                           1,365,000         80%      77%    81%    89%
                                           ---------
                                           ---------

<CAPTION>

                                EXPIRING LEASES (SF)
                   ----------------------------------------------
                   JANUARY 1994-   OCTOBER 1994-   OCTOBER 1995-
    LOCATION       SEPTEMBER 1994  SEPTEMBER 1995  SEPTEMBER 1996
- -----------------  --------------  --------------  --------------
<S>                <C>             <C>             <C>
FLORIDA
  Fort Lauderdale
                         5,000           5,000           3,000
GEORGIA
  Atlanta               19,000         116,000          83,000
                        20,000          11,000          22,000
                        35,000          46,000          14,000
                        14,000           9,000           2,000
LOUISIANA
  Metairie              33,000          25,000          10,000
VIRGINIA
  Chantilly              3,000           4,000           8,000
  McLean                16,000         216,000          36,000
  Sterling              10,000         --               16,000
                   --------------  --------------  --------------
                       155,000         432,000         194,000
                   --------------  --------------  --------------
                   --------------  --------------  --------------
<FN>
- ------------------------------
(1)   A Trust subsidiary owns a 50% interest in this office building.
(2)   A Trust subsidiary owns a 99% interest in this office building.
</TABLE>

                                       87
<PAGE>
                                     HOTELS

<TABLE>
<CAPTION>
                                                                                                 AVERAGE OCCUPANCY (1)
                                                                                          ------------------------------------
                                                                                          THREE MONTHS         YEAR ENDED
                                                                                             ENDED           SEPTEMBER 30,
                                                                              AVAILABLE   DECEMBER 31,    --------------------
   LOCATION                                 NAME                                ROOMS         1993        1993    1992    1991
- --------------   ----------------------------------------------------------   ---------   ------------    ----    ----    ----
<S>              <C>                                                          <C>         <C>             <C>     <C>     <C>
COLORADO
  Pueblo         Holiday Inn -- Pueblo                                             193           70%       76%     78%     75%
MARYLAND
  Gaithersburg   Holiday Inn -- Gaithersburg                                       304           50%       59%     66%     60%
NEW YORK
  Rochester      Holiday Inn -- Rochester                                          282           59%       69%     74%     77%
OHIO
  Cincinnati     Holiday Inn -- Sharonville                                        274           41%       52%     51%     49%
VIRGINIA
  Arlington      Howard Johnsons -- National Airport                               279           65%       73%     69%     69%
  McLean         Holiday Inn -- Tysons Corner                                      314           74%       78%     77%     68%
  Norfolk        Howard Johnsons -- Hotel Norfolk                                  344           41%       33%     69%     51%
  Sterling       Hampton Inn -- Dulles Airport (2)                                 128           68%       81%     71%     64%
                 Holiday Inn -- Dulles Airport                                     297           55%       66%     62%     60%
                                                                              ---------
                 TOTALS                                                          2,415           57%       63%     68%     63%
                                                                              ---------
                                                                              ---------
<FN>
- ------------------------
(1)   Average  occupancy is  calculated by  dividing the  rooms occupied  by the
      rooms available.
(2)   A Trust subsidiary owns a 99% interest in this hotel.
</TABLE>

                         OTHER REAL ESTATE INVESTMENTS

<TABLE>
<CAPTION>
        LOCATION                                NAME
- ------------------------  ------------------------------------------------
PURCHASE -- LEASEBACK PROPERTIES (1)
                                                               Number
APARTMENTS                                                    of Units
                                                           ---------------
<S>                       <C>              <C>             <C>
Louisiana                 Metairie         Chateau Dijon            336
Tennessee                 Knoxville        Country Club             232
                                                           ---------------
                                           Total                    568
                                                           ---------------
                                                           ---------------

<CAPTION>
                                                           Gross Leasable
SHOPPING CENTERS                                              Area (sf)
                                                           ---------------
<S>                       <C>              <C>             <C>
Georgia                   Atlanta          Old National         160,000
                          Warner Robbins   Houston Mall         264,000
Wyoming                   Casper           Beverly Plaza        150,000
                                                           ---------------
                                           Total                574,000
                                                           ---------------
                                                           ---------------
<CAPTION>
   APARTMENT PROJECT
                                                               Number
                                                              of Units
                                                           ---------------
<S>                       <C>              <C>             <C>
Texas                     Dallas           San Simeon               124
                                                           ---------------
                                                           ---------------
<CAPTION>
MISCELLANEOUS PROPERTY (RETAIL)
                                                           Gross Leasable
                                                              Area (sf)
                                                           ---------------
<S>                       <C>              <C>             <C>
Maryland                  Oxon Hill        Wheeler Road          24,000
                                                           ---------------
                                                           ---------------
<FN>
- ------------------------
(1)   The Trust owns  the ground under  certain income-producing properties  and
      receives  fixed ground rent, which is subject to periodic escalation, from
      the owners  of the  improvements.  In certain  instances, the  Trust  also
      receives   percentage  rent  based  upon   the  income  generated  by  the
      properties.
</TABLE>

                                       88
<PAGE>
                                  LAND PARCELS

<TABLE>
<CAPTION>
        LOCATION                           NAME                       ACRES                   ZONING
- ------------------------  ---------------------------------------     -----     ----------------------------------
<S>                       <C>                                      <C>          <C>
FLORIDA
  Boca Raton              Arvida Park of Commerce (1)                      20   Mixed Use
  Fort Lauderdale         Commerce Center                                  14   Office & Warehouse
GEORGIA
  Atlanta                 Circle 75                                       128   Office & Industrial
                          Perimeter Way                                     2   Office & Industrial
KANSAS
  Overland Park           Overland Park                                   162   Residential, Office and Retail
MARYLAND
  Gaithersburg            Avenel Business Park                              8   Commercial
  Rockville               Flagship Centre                                   8   Commercial
NEW YORK
  Rochester               Holiday Inn -- Rochester Airport                  3   Commercial
VIRGINIA
  Loudoun County          Church Road                                      40   Office & Industrial
                          Sterling Boulevard (2)                           48   Industrial
                                                                          ---
                          Total                                           433
                                                                          ---
                                                                          ---
<FN>
- ------------------------
(1)   A Trust subsidiary owns a 50% interest in 11 acres of this parcel.
(2)   A Trust subsidiary owns a 99% interest in this parcel.
</TABLE>

    The  investment  portfolio  consists   principally  of  seasoned   operating
properties.  The Real Estate  Trust expects to hold  its properties as long-term
investments and has no  maximum period for retention  of any investment. It  may
acquire   additional  income-producing   properties,  expand   and  improve  its
properties, or sell such properties, as and when circumstances warrant. The Real
Estate Trust also  may participate  with other entities  in property  ownership,
through joint ventures or other types of co-ownership.

    Real  estate  development  in  certain areas  of  the  country  suffers from
overbuilding or adverse local economic  conditions, or both. In recent  periods,
the Real Estate Trust's office building leasing rates have experienced a decline
due  to recessionary economic conditions in  the metropolitan areas in which the
office properties  are located.  See "Management's  Discussion and  Analysis  of
Financial  Condition and  Results of Operations  -- Financial  Condition -- Real
Estate."

INVESTMENT IN SAUL HOLDINGS LIMITED PARTNERSHIP

    On  August  26,  1993,  the  Real  Estate  Trust  consummated  a  series  of
transactions  (together with related transactions, the "Formation Transactions")
in which it transferred its 22 shopping center properties and one of its  office
properties  (the "Transferred  Properties"), together  with the  debt associated
with such  properties,  to  Saul  Holdings Partnership  and  one  of  two  newly
organized  subsidiary  limited partnerships  of  Saul Holdings  Partnership (the
"Subsidiary Partnerships" and, collectively with Saul Holdings Partnership,  the
"Partnerships").  In exchange  for the  Transferred Properties,  the Real Estate
Trust received securities representing a  21.5% limited partnership interest  in
Saul  Holdings Partnership, which it holds directly and through two wholly-owned
subsidiaries. Saul  Centers,  a  newly  organized,  publicly  held  real  estate
investment trust, received a 73.0% general partnership interest in Saul Holdings
Partnership  in exchange for the contribution of approximately $220.7 million to
Saul Holdings Partnership.  Entities under  common control with  the Trust  (the
"Trust   Affiliates")  received   limited  partnership   interests  collectively
representing a  5.5%  partnership  interest  in  Saul  Holdings  Partnership  in
exchange  for  the transfer  of property  management functions  (the "Management
Functions") and certain other properties  to the Partnerships. In addition,  the

                                       89
<PAGE>
Trust   Affiliates  received  certain  cash  distributions  from  Saul  Holdings
Partnership and purchased 4.0% of the common stock of Saul Centers in a  private
offering  consummated  concurrently with  the  initial public  offering  of such
common stock.

    Saul Centers, which is the sole general partner of each of the Partnerships,
generally has full, exclusive and complete responsibility and discretion in  the
management  and control of each Partnership. B. Francis Saul II, the Chairman of
the Board  of Trustees  and Chief  Executive  Officer of  the Trust,  serves  as
Chairman of the Board of Directors and Chief Executive Officer of Saul Centers.

    The Transferred Properties accounted for revenues of $29.1 million in fiscal
1993 prior to the Formation Transactions (31.3% of the Real Estate Trust's total
revenues),  $32.1 million  in fiscal  1992 (32.1%  of total  revenues) and $32.1
million in fiscal 1991 (31.4% of total revenues). Because the Real Estate  Trust
does  not allocate its expenses  to different classes of  properties in its real
estate portfolio,  it is  unable  to provide  comparable  data on  the  relative
contribution of the Transferred Properties to its operating profit (loss).

    In   determining  the  percentage  interest  in  Saul  Holdings  Partnership
allocated to  the Real  Estate Trust  in exchange  for the  contribution of  the
Transferred Properties, the Real Estate Trust considered "funds from operations"
historically  generated by  the Transferred  Properties and  currently projected
increases or decreases therein.  Funds from operations was  defined to mean  net
income  (loss),  as computed  in accordance  with generally  accepted accounting
principles, excluding gains  and losses  from debt  restructurings and  property
sales,   plus  depreciation,  amortization  of   financing  costs  and  property
writedowns.  Independent   third-party  appraisals   were   not  used   in   the
determination of such percentage.

    The Real Estate Trust disposed of the Transferred Properties in exchange for
an  interest in  Saul Holdings Partnership  because of  management's belief that
such disposition  provided  the  best  strategy  under  current  and  reasonably
foreseeable  market conditions for maximizing the  Real Estate Trust's return on
this portion of  its investment  portfolio and  providing for  the repayment  or
refinancing  of the  mortgage debt  encumbering the  Transferred Properties. The
Transferred Properties  were  contributed subject  to  mortgage debt  of  $184.9
million  at June 30,  1993, which constituted  43.3% of the  Real Estate Trust's
total mortgage debt at such date. A substantial portion of such mortgage debt at
the date of transfer was scheduled to mature in fiscal years 1993 to 1997.

    As a limited  partner of Saul  Holdings Partnership, the  Real Estate  Trust
will  share  in  cash  distributions from  operations  and  capital transactions
involving  the  sale  or  refinancing   of  the  properties  of  Saul   Holdings
Partnership.  The annual cash flow anticipated to be received by the Real Estate
Trust in the form of distributions from Saul Holdings Partnership could be  less
initially  than the annual  cash flow (after  debt service, capital improvements
and  maintenance)  generated  by  the  Transferred  Properties  prior  to   this
transaction.  However,  because the  mortgage  debt encumbering  the Transferred
Properties is  no longer  a direct  obligation  of the  Real Estate  Trust,  the
transaction  is expected overall  to have a  positive effect on  the Real Estate
Trust's long-term liquidity position. See "Reimbursement Agreement" below for  a
discussion  of the  Real Estate Trust's  contingent liability with  respect to a
portion of such mortgage debt.

    CONSEQUENCES OF FORMATION TRANSACTIONS.  As a result of consummation of  the
Formation Transactions:

    - Saul  Holdings Partnership currently owns,  directly or indirectly through
      the  Subsidiary  Partnerships,  26  community  and  neighborhood  shopping
      centers  (including the 22 shopping centers transferred by the Real Estate
      Trust) located in seven  states and the District  of Columbia, one  office
      property  and  one  office/retail  property  located  in  the  District of
      Columbia and  one  research  park  located  in  the  Maryland  suburbs  of
      Washington, D.C. (the "Portfolio Properties").

    - Saul Centers is the sole general partner of, and owns a 73.0% interest in,
      Saul  Holdings Partnership and is the sole  general partner of, and owns a
      1.0% interest in, each of the Subsidiary Partnerships.

                                       90
<PAGE>
    - Saul Holdings Partnership holds directly the Management Functions and  the
      Portfolio  Properties not held by the  Subsidiary Partnerships and holds a
      99.0% limited partnership interest in each of the Subsidiary Partnerships.

    - The purchasers of  common stock in  the Saul Centers  public offering  own
      96.0% of the Saul Centers common stock.

    - The  Trust Affiliates own 4.0% of the Saul Centers common stock and a 5.5%
      limited partnership interest in Saul Holdings Partnership. The Real Estate
      Trust owns a 21.5% limited partnership interest (and 3,495,713 partnership
      units corresponding thereto) in Saul Holdings Partnership. At December 31,
      1993, the  Trust and  one  of its  wholly-owned subsidiaries  had  pledged
      495,713  partnership units in Saul Holdings  Partnership to Chevy Chase to
      secure certain of the Trust's obligations under the Tax Sharing  Agreement
      and  a second wholly-owned  subsidiary of the  Trust had pledged 3,000,000
      partnership units to  a lender. The  loan from such  lender was repaid  in
      full with the proceeds of the sale of the Old Notes.

    - The  Real Estate Trust and the  Trust Affiliates own rights (the "Rights")
      enabling them  to  convert their  limited  partnership interests  in  Saul
      Holdings Partnership into shares of Saul Centers common stock on the basis
      of one share of Saul Centers common stock for each partnership unit at the
      end  of a  36-month period commencing  after the  initial public offering,
      provided that they do not own Rights to the extent that they  collectively
      would be treated as owning, directly or indirectly, more than 24.9% of the
      value  of the outstanding equity securities of Saul Centers. The shares of
      Saul Centers  common stock  are  listed on  the  New York  Stock  Exchange
      (trading symbol "BFS").

    SAUL  CENTERS.   Saul  Centers  has announced  that  it intends  to  make an
election to be treated  as a real estate  investment trust ("REIT") for  federal
income  tax purposes under Sections 856 through 860 of the Internal Revenue Code
commencing with the year ending December 31, 1993. If Saul Centers so qualifies,
it generally  will not  be subject  to  federal income  tax, provided  it  makes
certain  distributions to its stockholders  and meets certain organizational and
other requirements.  Under  the Internal  Revenue  Code, REITs  are  subject  to
numerous organizational and operational requirements. Saul Centers has announced
that  it  intends  to  make  regular  quarterly  dividend  distributions  to its
stockholders.

    MANAGEMENT OF THE PROPERTIES.   The Partnerships  will manage the  Portfolio
Properties  and  any  subsequently acquired  properties  through  the Management
Functions, which include  personnel and such  functions as property  management,
leasing,   design,  renovation,  development   and  accounting.  The  Management
Functions provide the Partnerships with  a fully integrated property  management
capability  through approximately 150 employees and with an extensive and mature
network of relationships  with tenants  and potential  tenants as  well as  with
members of the brokerage and property owners' communities.

    Saul  Centers will share with the Real Estate Trust and the Trust Affiliates
certain ancillary  functions at  cost, such  as computer  and payroll  services,
benefits  administration and in-house  legal services, and  will share insurance
expense on a pro rata basis. The Real Estate Trust and the Trust Affiliates will
sublease office space to Saul  Centers at their cost.  The terms of all  sharing
arrangements,  including payments related thereto, will be reviewed periodically
by the independent directors  of Saul Centers, who  constitute five of the  nine
members of the Board of Directors.

    EXCLUSIVITY  AGREEMENT AND  RIGHT OF FIRST  REFUSAL.  The  Trust has entered
into an  Exclusivity  Agreement  (the "Exclusivity  Agreement")  with,  and  has
granted a right of first refusal (the "Right of First Refusal") to, Saul Centers
and  the  Partnerships  (collectively,  the  "Company").  The  purpose  of these
agreements is  to minimize  potential  conflicts of  interest between  the  Real
Estate  Trust  and the  Company. The  Exclusivity Agreement  and Right  of First
Refusal generally require the Real Estate  Trust to conduct its shopping  center
business  exclusively through the  Company and to  grant the Company  a right of
first refusal  to  purchase commercial  properties  and development  sites  that
become  available  to the  Real  Estate Trust  in  the District  of  Columbia or
adjacent suburban Maryland. Subject  to the Exclusivity  Agreement and Right  of
First  Refusal, the Real Estate Trust will continue to develop, acquire, own and
manage commercial properties  and own  land suitable for  development as,  among
other things, shopping centers and other commercial properties.

                                       91
<PAGE>
    ALLOCATIONS  AND DISTRIBUTIONS OF SAUL HOLDINGS PARTNERSHIP.  The net income
or net loss  of Saul  Holdings Partnership for  tax purposes  generally will  be
allocated  to Saul  Centers and  the limited  partners in  accordance with their
percentage interests, subject  to compliance with  the applicable provisions  of
the  Internal Revenue Code and the  regulations promulgated thereunder. Net cash
flow after  reserves of  Saul Holdings  Partnership and  after reimbursement  of
specified  expenses will be distributed quarterly  to the partners in proportion
to their respective partnership interests.

    REIMBURSEMENT AGREEMENT.   Pursuant to a  reimbursement agreement among  the
partners   of  the  Partnerships,  the  Real  Estate  Trust  and  those  of  its
subsidiaries that are partners in the Partnerships have agreed to reimburse Saul
Centers and  the other  partners in  the  event the  Partnerships fail  to  make
payments  with respect to certain portions of the Partnerships' debt obligations
and Saul  Centers or  any  such other  partners  personally make  payments  with
respect to such debt obligations. At the date of the Formation Transactions, the
maximum  potential obligations  of the  Real Estate  Trust and  its subsidiaries
under this agreement  totalled $116.1 million.  See Note 2  to the  Consolidated
Financial Statements in this Prospectus. The Real Estate Trust believes that the
Partnerships  will be able to  make all payments due  with respect to their debt
obligations.

    TAX CONFLICTS.  The fair market value of each of the properties  contributed
to the Partnerships by the Real Estate Trust and its subsidiaries at the date of
the  Formation Transactions (the  "FMV" of each such  property) exceeded the tax
basis of such property (with respect  to each property, such excess is  referred
to  as the "FMV-Tax Difference"). In the  event Saul Centers, as general partner
of the  Partnerships, causes  the Partnerships  to dispose  of, or  there is  an
involuntary disposition of, one or more of such properties, a disproportionately
large share of the total gain for federal income tax purposes would be allocated
to  the  Real Estate  Trust  or its  subsidiaries as  a  result of  the property
disposition. In general, if  the gain recognized by  the Partnerships on such  a
property  disposition is less than  or equal to the  FMV-Tax Difference for such
property (as previously  reduced by the  amounts of special  tax allocations  of
depreciation deductions to the partners), all such gain will be allocated to the
Real  Estate Trust or its subsidiaries. To the extent the gain recognized by the
Partnerships on  the property  disposition exceeds  the FMV-Tax  Difference  (as
adjusted),  such excess generally  will be allocated among  all partners in Saul
Holdings based on their relative percentage interests. In general, the amount of
federal income tax  liability in respect  of gain allocated  to the Real  Estate
Trust  or its subsidiaries in the event of such a property disposition is likely
to exceed, perhaps substantially, the amount  of cash, if any, distributable  to
the  Real  Estate  Trust  or  its  subsidiaries  as  a  result  of  the property
disposition. In addition, future  reductions in the  level of the  Partnerships'
debt, any release of the guarantees of such debt by the Real Estate Trust or its
subsidiaries   (described   above  under   "Reimbursement  Agreement")   or  any
refinancings in which the Real Estate Trust or its subsidiaries do not assume  a
comparable  obligation to  that contained  in the  Reimbursement Agreement could
cause the Real  Estate Trust or  its subsidiaries to  have taxable  constructive
distributions without the receipt of any corresponding amounts of cash. See Note
2 to the Consolidated Financial Statements in this Prospectus.

    SAUL  CENTERS REGISTRATION RIGHTS.  Saul Centers has granted the Real Estate
Trust and the  Trust Affiliates  certain "demand"  and "piggyback"  registration
rights  (collectively, the "Saul  Centers Registration Rights")  with respect to
the shares  of  Saul  Centers  common stock  acquired  in  connection  with  the
Formation  Transactions or as a consequence of exercise of the Rights (the "Saul
Centers Registration Shares"). Subject to certain limitations, the Saul  Centers
Registration  Rights grant the  holders of Saul  Centers Registration Shares the
opportunity to register  all or  any portion  of their  respective Saul  Centers
Registration  Shares  once  in  each  calendar  year  and  to  have  such Shares
registered incidentally  to any  registration,  by Saul  Centers, of  shares  of
common  stock or other securities substantially  similar to common stock. Except
with respect to  the Saul Centers  Registration Rights incident  to a pledge  of
Saul  Centers Registration  Shares or  Saul Holdings  Partnership interests, the
demand Saul Centers Registration Rights may be exercised only after the transfer
restrictions imposed in connection with the Saul Centers initial public offering
have lapsed and prior to such time, if  any, as the holder is permitted to  sell
the  Saul  Centers  Registration  Shares  pursuant  to  Rule  144(k)  under  the
Securities Act. Saul  Centers will  bear expenses incident  to its  registration

                                       92
<PAGE>
obligations  upon exercise of the Saul  Centers Registration Rights, except that
it will not bear any underwriting discounts or commissions, Commission or  state
Blue  Sky registration fees, or transfer  taxes relating to registration of Saul
Centers Registration Shares.

COMPETITION

    As an owner of, or investor in, commercial real estate properties, the  Real
Estate Trust is subject to competition from a variety of other owners of similar
properties  in connection with  their sale, lease or  other disposition and use.
Management believes  that success  in  such competition  is dependent  upon  the
geographic  location of the property, the  performance of property managers, the
amount of new construction in the area and the maintenance and appearance of the
property.  Additional  competitive  factors  with  respect  to  commercial   and
industrial  properties are the ease  of access to the  property, the adequacy of
related facilities such as parking, and the ability to provide rent  concessions
and  additional tenant improvements without increasing rent. Management believes
that general  economic  circumstances  and  trends and  new  properties  in  the
vicinity  of each of the Real Estate Trust's properties also will be competitive
factors.

ENVIRONMENTAL MATTERS

    The  Real  Estate  Trust's  properties  are  subject  to  various  laws  and
regulations  relating  to  environmental and  pollution  controls.  Although the
effect upon  the  Real  Estate  Trust  of  the  application  of  such  laws  and
regulations  cannot be predicted with  certainty, management believes that their
application either prospectively  or retrospectively  will not  have a  material
adverse  effect on the Real  Estate Trust's property operations.  As a matter of
policy, the Real Estate  Trust requires an environmental  study to be  performed
with respect to a property that may be subject to possible environmental hazards
prior  to  its  acquisition to  ascertain  there are  no  material environmental
hazards associated with such property.

RELATIONSHIPS WITH B. F. SAUL COMPANY

    The Real Estate Trust  has significant relationships  with the Saul  Company
and  two of  the Saul  Company's subsidiaries,  B.F. Saul  Advisory Company (the
"Advisor") and Franklin Property Company ("Franklin"). The Saul Company, founded
in 1892,  specializes  in  real  estate  investment,  financing  and  management
services,  including  acquisitions,  management and  leasing  and  insurance. B.
Francis Saul II, Chairman of the  Board of Trustees and Chief Executive  Officer
of the Trust, is Chairman and President of the Saul Company.

    The  Advisor acts as the Real  Estate Trust's investment advisor and carries
on  the  day-to-day  general   management,  financial,  accounting,  legal   and
administrative  affairs of the  Real Estate Trust. Franklin  acts as leasing and
management agent for most of the  income-producing properties owned by the  Real
Estate  Trust, and plans and oversees the  development of new properties and the
expansion and renovation of existing properties.

    The Trustees, including the  two independent Trustees,  review the fees  and
compensation arrangements between the Trust and the Saul Company and its related
entities and affiliates and believe that such fees and compensation arrangements
are  as favorable to the Trust as would be obtainable from unaffiliated sources.
See "Related Party Transactions."

HOLDING COMPANY REGULATION

    The Trust  and the  Saul Company,  by virtue  of their  direct and  indirect
control  of the Bank  (see "Security Ownership"), are  "savings and loan holding
companies" subject to comprehensive  regulation, examination and supervision  by
the OTS. The Bank is prohibited from making or guaranteeing loans or advances to
or for the benefit of the Trust, the Saul Company or other affiliates engaged in
activities  beyond  those  permissible  for  bank  holding  companies  and  from
investing in the securities of the Trust, the Saul Company or other  affiliates.
Further, transactions between Chevy Chase and the Trust or the Saul Company must
be  on terms substantially the same, or at least as favorable to Chevy Chase, as
those that would be available to non-affiliates.

    The Trust and the  Saul Company must  obtain the prior  approval of the  OTS
before  acquiring any federally  insured savings institution  or any savings and
loan holding company by merger, consolidation or purchase of assets. As  unitary
savings and loan holding companies, the Trust and the Saul Company are virtually
unrestricted  in  the types  of business  activities in  which they  may engage,

                                       93
<PAGE>
provided the  Bank continues  to  meet the  qualified  thrift lender  test.  See
"Regulation  -- Qualified Thrift Lender ("QTL") Test." If the Trust and the Saul
Company were to acquire one or  more federally insured institutions and  operate
them  as separate  subsidiaries rather than  merging them into  Chevy Chase, the
Trust and the  Saul Company  would become  "multiple" savings  and loan  holding
companies.  As multiple  savings and loan  holding companies, the  Trust and the
Saul Company would be subject to limitations on the types of business activities
in which they would be permitted  to engage, unless the additional thrifts  were
troubled   institutions  acquired  pursuant  to  certain  emergency  acquisition
provisions and all subsidiary thrifts met the  QTL test. The Trust and the  Saul
Company  may  acquire and  operate  additional savings  institution subsidiaries
outside of Maryland and  Virginia only if the  laws of the target  institution's
state  specifically permit  such acquisitions  or if  the acquisitions  are made
pursuant to emergency acquisition provisions.

    In 1988, the Trust and the Saul Company entered into the Capital Maintenance
Agreement with the FDIC's predecessor agency, the FSLIC, in which they agreed to
maintain Chevy  Chase's  regulatory  capital  at the  required  levels  and,  if
necessary,  to infuse  additional capital  to enable  Chevy Chase  to meet those
requirements. The agreement provides that it  is binding on the "successors  and
assigns"  of  the  Trust and  the  Saul  Company. Since  the  execution  of that
agreement, the  OTS  has  changed  its  policy  and  now  accepts  more  limited
agreements from those acquiring thrift institutions. In addition, the regulatory
capital  requirements applicable to Chevy Chase  have changed significantly as a
result of FIRREA. The OTS has stated that capital maintenance agreements entered
into prior to such modification of OTS  policy and the enactment of FIRREA  were
not  affected by such changes. The Trust and the Saul Company have not sought to
modify or terminate the existing agreement.

    Following the Bank's failure to  meet its risk-based capital requirement  in
June  1991,  the OTS  advised the  Trust  that, based  on the  Trust's liquidity
position, the OTS  did not  plan to enforce  the Trust's  obligations under  the
Capital Maintenance Agreement at that time. Subsequently, at September 30, 1992,
the  Bank returned  to capital  compliance. However, to  the extent  the Bank is
unable to meet its regulatory capital requirements in the future, the OTS  could
seek to enforce the Trust's obligations under the Agreement. The Bank's business
plan does not contemplate any future capital contributions from the Trust.

    OTS  regulations require the Trust and Saul Company, as parties to a capital
maintenance agreement, to file a notice  with the OTS prior to "divestiture"  of
the  Bank  for  the purpose  of  determining  whether there  is  any outstanding
obligation  under  such  agreement.  If  the  OTS  were  to  determine  that  an
outstanding  obligation  existed, approval  of the  divestiture likely  would be
conditioned upon the satisfaction of such obligation.

    If the  Bank  becomes "undercapitalized"  under  the OTS  prompt  corrective
action regulations, it would be required to file a capital restoration plan with
OTS  setting forth, among other things, the  steps the Bank would take to become
"adequately capitalized." The OTS could not accept the plan unless the Trust and
the Saul Company guaranteed in writing the Bank's compliance with that plan. The
aggregate liability of the  Trust and the Saul  Company under such a  commitment
would  be limited to  the lesser of  (i) an amount  equal to 5.0%  of the Bank's
total assets at the  time the Bank became  undercapitalized and (ii) the  amount
necessary  to  bring  the  Bank  into  compliance  with  all  applicable capital
standards as of  the time the  Bank fails to  comply with its  capital plan.  If
either of the holding companies did not provide the guarantee, the Bank would be
subject  to the more restrictive supervisory actions applicable to significantly
undercapitalized institutions.

    In the event of a bankruptcy proceeding involving the Trust, any outstanding
obligations of the  Trust under either  the Capital Maintenance  Agreement or  a
guarantee,  if any, of the Bank's  capital restoration plan, as discussed above,
would have priority in such a proceeding over the claims of the Trust's  general
unsecured creditors (other than certain tax, wage and employee benefit and other
claims  that are given priority in bankruptcy proceedings), including the claims
of secured creditors  to the extent  that the collateral  securing their  claims
were insufficient to satisfy the entire amount of their claim.

    In  a bankruptcy  under Chapter  11 of  the Bankruptcy  Code, the  Trust, as
debtor-in-possession, or  its  bankruptcy  trustee would  be  required  to  cure
immediately  any deficit under the Capital  Maintenance Agreement or any capital
restoration plan  guarantee  and  thereafter  to  perform  all  of  the  Trust's
obligations  with respect thereto, and any subsequent breach of such obligations
would give rise to a priority

                                       94
<PAGE>
claim in favor  of the  OTS in the  Trust's bankruptcy  proceedings. The  United
States  Court of  Appeals for  the Fourth  Circuit (the  federal jurisdiction in
which the Trust and the Bank are headquartered and conduct substantial  business
activities)  has held that a company must  fulfill its obligations under any net
worth maintenance commitments before it may reorganize under Chapter 11.

                                    BANKING

MARKET AREA

    The Bank's  principal  deposit  and  lending  markets  are  located  in  the
Washington,  D.C. metropolitan area.  Service industries and  federal, state and
local governments  employ a  significant portion  of the  Washington, D.C.  area
labor force, while a substantial number of the nation's 500 largest corporations
have  some  presence  in  the  area.  The  Washington,  D.C.  area's  seasonally
unadjusted unemployment rate is generally below  the national rate and was  4.1%
in November 1993, compared to the national rate of 6.1%.

    Chevy  Chase historically  has relied on  retail deposits  originated in its
branch network as its primary funding source. See "Deposits and Other Sources of
Funds." Chevy Chase's principal market  for deposits consists of Montgomery  and
Prince  George's Counties in Maryland and, to a lesser extent, Fairfax County in
Virginia. Approximately 25.3% of the Bank's  deposits at December 31, 1993  were
obtained  from depositors  residing outside  of Maryland,  primarily in Northern
Virginia. Chevy Chase ranked second to a commercial bank for the largest  market
share  of deposits in Montgomery County at June 30, 1993, according to published
industry statistics. The per  capita income of  Montgomery and Fairfax  Counties
ranks  among the  highest of  counties and  equivalent jurisdictions nationally.
These two  counties  are  also  the Washington,  D.C.  area's  largest  suburban
employment  centers, with a substantial portion  of their labor force consisting
of  federal,  state  and  local  government  employees.  Private  employment  is
concentrated  in  services  and  retail  trade  centers.  Unemployment  in  both
Montgomery and Fairfax Counties in  November 1993 (3.2% and 2.9%,  respectively)
was below the national and state rates for the same month.

    The  Bank  historically  has  concentrated  its  lending  activities  in the
Washington, D.C. metropolitan area. See "Lending Activities."

INVESTMENTS AND OTHER SECURITIES

    The Bank  is required  by OTS  regulations to  maintain a  specific  minimum
amount  of  liquid  assets  and short-term  liquid  assets  invested  in certain
qualifying types of investments. See "Regulation -- Liquidity Requirements."  To
meet  these requirements, the Bank maintains  a portfolio of cash, federal funds
and Agency mortgage-backed  securities with  final maturities of  five years  or
less.  The balance of investments in  excess of regulatory requirements reflects
management's objective of maintaining liquidity at a level sufficient to  assure
adequate funds to meet expected and unexpected balance sheet fluctuations.

    Effective  October  1,  1993, the  Bank  adopted SFAS  115,  "Accounting for
Certain Investments in Debt  and Equity Securities." At  December 31, 1993,  all
investment  securities  and  mortgage-backed  securities held  by  the  Bank are
classified as available-for-sale  and reported  at fair value.  See "Summary  of
Significant  Accounting Policies --  The Bank" in the  Notes to the Consolidated
Financial Statements in this Prospectus.

    The OTS  has  adopted guidelines  governing  investment securities  held  by
SAIF-insured institutions. The guidelines require that investments in securities
be  accounted for in  accordance with GAAP,  summarize the applicable accounting
principles and provide guidance regarding the application of GAAP in determining
whether   securities    are    properly    classified    as    held-to-maturity,
available-for-sale or trading.

LENDING ACTIVITIES

   
    LOAN PORTFOLIO COMPOSITION.  At December 31, 1993, the Bank's loan portfolio
totaled  $2.8  billion,  which  represented  54.2%  of  its  total  assets. (All
references in this  Prospectus to the  Bank's "loan portfolio"  refer to  loans,
whether  they are held for sale  and/or securitization or for investment, unless
the  context  otherwise  indicates.)   Loans  collateralized  by   single-family
residences constituted 53.7% of the loan portfolio at that date.
    

    The  following  table  sets  forth information  concerning  the  Bank's loan
portfolio (net of unfunded commitments) for the periods indicated.

                                       95
<PAGE>
                                 LOAN PORTFOLIO
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                   SEPTEMBER 30,
                                                 ---------------------------------------------------------------------------------
                            DECEMBER 31, 1993           1993                 1992                 1991                 1990
                            ------------------   ------------------   ------------------   ------------------   ------------------
                                         % OF                 % OF                 % OF                 % OF                 % OF
                             BALANCE    TOTAL     BALANCE    TOTAL     BALANCE    TOTAL     BALANCE    TOTAL     BALANCE    TOTAL
                            ----------  ------   ----------  ------   ----------  ------   ----------  ------   ----------  ------
<S>                         <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>
Residential (1)...........  $1,418,708   49.9%   $1,287,333   53.6%   $  933,867   41.6%   $1,345,409   41.7%   $1,031,628   32.2%
Home equity (1)...........     107,972    3.8        60,549    2.5       223,148    9.9       289,976    9.0       711,363   22.2
Commercial and
 multifamily..............      99,037    3.5        94,079    3.9        61,522    2.7        69,097    2.1        89,759    2.8
Real estate construction
 and ground...............      73,095    2.6        62,637    2.6        92,215    4.1       133,852    4.2       277,061    8.6
Credit card (1)...........     953,647   33.5       754,520   31.4       872,672   38.9     1,302,008   40.4       883,722   27.6
Automobile................     150,899    5.3       106,725    4.4        19,910    0.9        16,924    0.5       115,083    3.6
Other.....................      40,802    1.4        38,048    1.6        42,019    1.9        67,659    2.1        96,476    3.0
                            ----------  ------   ----------  ------   ----------  ------   ----------  ------   ----------  ------
                             2,844,160  100.0     2,403,891  100.0%    2,245,353  100.0%    3,224,925  100.0%    3,205,092  100.0%
                            ----------  ------   ----------  ------   ----------  ------   ----------  ------   ----------  ------
                                        ------               ------               ------               ------               ------
Less:
  Unearned premiums and
   discounts..............       1,636                1,543                2,589                6,002                7,037
  Deferred loan
   origination fees
   (costs),net............      (6,521)              (3,472)               1,889                6,612                7,721
  Reserve for loan
   losses.................      66,940               68,040               78,818               89,745               58,339
                            ----------           ----------           ----------           ----------           ----------
                                62,055               66,111               83,296              102,359               73,097
                            ----------           ----------           ----------           ----------           ----------
    Total loans
     receivable...........  $2,782,105           $2,337,780           $2,162,057           $3,122,566           $3,131,995
                            ----------           ----------           ----------           ----------           ----------
                            ----------           ----------           ----------           ----------           ----------

<CAPTION>
                              SEPTEMBER 30,
                            ------------------

                                   1989
                            ------------------
                                         % OF
                             BALANCE    TOTAL
                            ----------  ------
<S>                         <C>         <C>
Residential (1)...........  $  900,528   27.1%
Home equity (1)...........     602,447   18.1
Commercial and
 multifamily..............     103,413    3.1
Real estate construction
 and ground...............     312,958    9.4
Credit card (1)...........   1,262,388   37.9
Automobile................      60,468    1.8
Other.....................      84,834    2.6
                            ----------  ------
                             3,327,036  100.0%
                            ----------  ------
                                        ------
Less:
  Unearned premiums and
   discounts..............       9,354
  Deferred loan
   origination fees
   (costs),net............      13,534
  Reserve for loan
   losses.................      41,934
                            ----------
                                64,822
                            ----------
    Total loans
     receivable...........  $3,262,214
                            ----------
                            ----------
<FN>
- ------------------------------
(1)   Includes loans held for sale and/or securitization.
</TABLE>

                                       96
<PAGE>
    The Bank will continue  to adjust the composition  of its loan portfolio  in
response to regulatory capital and qualified thrift lender requirements.

    CONTRACTUAL  PRINCIPAL REPAYMENTS OF  LOANS.  The  following table shows the
scheduled contractual principal repayments of the Bank's loans at September  30,
1993.  The entire balance of loans held  for sale and/or securitization is shown
in the year ending September 30, 1994 because such loans are expected to be sold
in less than one year.

                        CONTRACTUAL PRINCIPAL REPAYMENTS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                    PRINCIPAL                          APPROXIMATE PRINCIPAL REPAYMENTS
                                     BALANCE                           DUE IN YEARS ENDING SEPTEMBER 30,
                                   OUTSTANDING   -----------------------------------------------------------------------------
                                  AT SEPTEMBER                                      1997-      1999-      2004-     2009 AND
                                  30, 1993 (1)     1994       1995       1996       1998       2003       2008     THEREAFTER
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
<S>                               <C>            <C>        <C>        <C>        <C>        <C>        <C>        <C>
Residential.....................   $ 1,111,306   $  16,271  $  25,756  $  28,912  $  55,125  $ 150,179  $ 138,564   $ 696,499
Home equity.....................        60,549       2,277      1,045      3,296      9,370        274     10,631      33,656
Commercial and multifamily......        94,079      71,655      3,328      3,064      3,555      6,022      6,455      --
Real estate construction and
 ground.........................        62,637      33,842     27,610      1,185     --         --         --          --
Credit card (2).................       454,520      82,442     67,489     59,372     83,607    103,181     36,949      21,480
Other...........................       144,773      44,651     34,427     35,092     23,453          2          2       7,146
Loans held for sale.............       176,027     176,027     --         --         --         --         --          --
Loans held for securitization
 and sale.......................       300,000     300,000     --         --         --         --         --          --
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
    Total loans receivable
     (3)........................   $ 2,403,891   $ 727,165  $ 159,655  $ 130,921  $ 175,110  $ 259,658  $ 192,601   $ 758,781
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
Fixed-rate loans................   $   308,389   $  43,374  $  40,045  $  44,931  $  47,028  $  64,054  $  17,557   $  51,400
Adjustable-rate loans...........     1,619,475     207,764    119,610     85,990    128,082    195,604    175,044     707,381
Loans held for sale.............       176,027     176,027     --         --         --         --         --          --
Loans held for securitization
 and sale.......................       300,000     300,000     --         --         --         --         --          --
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
    Total loans receivable
     (3)........................   $ 2,403,891   $ 727,165  $ 159,655  $ 130,921  $ 175,110  $ 259,658  $ 192,601   $ 758,781
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
                                  -------------  ---------  ---------  ---------  ---------  ---------  ---------  -----------
<FN>
- ------------------------------
(1)   Of the total amount of loans outstanding at September 30, 1993 which  were
      due after one year, an aggregate principal balance of approximately $265.0
      million  had fixed  interest rates and  an aggregate  principal balance of
      approximately $1.4 billion had adjustable interest rates.
(2)   Estimated repayments of  credit card  loans reflect  the required  minimum
      payments.
(3)   Before  deduction  of  reserve  for loan  losses,  unearned  discounts and
      deferred loan origination fees (costs).
</TABLE>

    Actual payments may not  reflect scheduled contractual principal  repayments
due  to  the  effect  of  loan  refinancings,  prepayments  and  enforcement  of
due-on-sale clauses, which give  the Bank the right  to declare a  "conventional
loan," one that is neither insured by the Federal Housing Administration ("FHA")
nor partially guaranteed by the Veterans' Administration ("VA"), immediately due
and  payable in the event, among other  things, that the borrower sells the real
property subject to the mortgage and the loan is not repaid. Although the Bank's
single-family residential  loans  historically  have had  stated  maturities  of
generally   30  years,  such  loans   normally  have  remained  outstanding  for
substantially shorter periods because of  these factors. At September 30,  1993,
$43.4  million of fixed-rate  loans and $207.8  million of adjustable-rate loans
were contractually due to be repaid within one year.

    ORIGINATION, PURCHASE AND SALE  OF REAL ESTATE LOANS.   The following  table
shows  changes in the composition  of the Bank's real  estate loan portfolio and
the net change in mortgage-backed securities.

                                       97
<PAGE>
              ORIGINATION, PURCHASE AND SALE OF REAL ESTATE LOANS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                      THREE MONTHS
                                                         ENDED            FOR THE YEAR ENDED SEPTEMBER 30,
                                                      DECEMBER 31,  ---------------------------------------------
                                                          1993           1993           1992            1991
                                                      ------------  --------------  -------------  --------------
<S>                                                   <C>           <C>             <C>            <C>
Real estate loan originations and purchases: (1)
Residential and home equity.........................   $  615,578   $    1,758,484  $   1,246,367  $    1,120,461
Commercial and multifamily..........................        4,958           42,718          5,350        --
Real estate construction and ground.................        8,662           41,675         40,943          44,302
                                                      ------------  --------------  -------------  --------------
Total originations and purchases....................      629,198        1,842,877      1,292,660       1,164,763
                                                      ------------  --------------  -------------  --------------
Principal repayments................................     (114,540)        (346,645)      (251,865)       (284,519)
Sales (2)...........................................     (178,777)        (785,255)      (568,955)       (795,993)
Loans transferred to real estate acquired in
 settlement of loans or in-substance foreclosures...       13,808          (23,158)       (43,046)       (177,582)
Other...............................................       --             --               (1,809)         (2,685)
                                                      ------------  --------------  -------------  --------------
                                                         (279,509)      (1,155,058)      (865,675)     (1,260,779)
Transfers to mortgage-backed securities (3).........     (155,475)        (493,973)      (954,567)       (175,461)
                                                      ------------  --------------  -------------  --------------
Increase (decrease) in real estate loans............   $  194,214   $      193,846  $    (527,582) $     (271,477)
                                                      ------------  --------------  -------------  --------------
                                                      ------------  --------------  -------------  --------------
<FN>
- ------------------------
(1)   Excludes unfunded commitments.
(2)   Includes securitization and sale of home equity credit line receivables of
      $340.4 million,  $253.6 million  and $600.1  million for  the years  ended
      September 30, 1993, 1992 and 1991, respectively.
(3)   Represents  real estate loans  which were pooled  and exchanged for FHLMC,
      FNMA, GNMA and private label, AA-rated mortgage-backed securities.
</TABLE>

    As a federally chartered savings institution, the Bank has general authority
to make  loans secured  by real  estate located  throughout the  United  States.
Although  in the  past the  Bank has  made loans  secured by  properties located
outside of  its primary  market area,  approximately 94.0%  of the  Bank's  real
estate  loans  at  December  31,  1993  by  principal  balance  were  secured by
properties located in Maryland, Virginia or the District of Columbia.

    The Bank originates VA, FHA and  a wide variety of conventional  residential
mortgage  loans through its wholly-owned mortgage banking subsidiary, B. F. Saul
Mortgage Company.  Commercial,  real estate  construction  and ground  and  home
equity credit line loans are originated directly by the Bank.

    In  the latter part  of fiscal 1990,  the Bank began  developing a wholesale
network of correspondents, including loan brokers and financial institutions, in
order to  supplement its  direct  origination of  single-family  adjustable-rate
residential  mortgage loans in the Washington, D.C. metropolitan area. The loans
are originated or purchased on a "flow" basis, with some loans settling directly
in the Bank's name and some loans purchased by the Bank after settlement in  the
name  of the correspondents. The Bank  determines the specific loan products and
rates under which the correspondents originate the loans, and subjects the loans
to the Bank's underwriting  criteria and review. During  the three months  ended
December  31, 1993  and the year  ended September 30,  1993, approximately $97.5
million  and  $259.8   million,  respectively,  of   loans  settled  under   the
correspondent  program. The  Bank intends to  continue to  develop its wholesale
network.

                                       98
<PAGE>
    Loan sales provide the Bank with liquidity and additional funds for lending,
enabling the  Bank  to increase  the  volume  of loans  originated  and  thereby
increase  loan  interest and  fee income,  and in  recent periods  have produced
additional non-interest income in the  form of gains on  sales of loans. In  the
three months ended December 31, 1993 and in fiscal 1993, sales of mortgage loans
originated  or purchased for sale by the  Bank totaled $324.5 million and $853.0
million, respectively.  The  marketability  of loans,  loan  participations  and
mortgage-backed   securities  depends  on  purchasers'  investment  limitations,
general market  and  competitive  conditions, mortgage  loan  demand  and  other
factors. The Bank originates fixed-rate, single-family, long-term loans on terms
which  conform to  the FHLMC and  the FNMA  guidelines in order  to ensure their
saleability in the  public secondary  mortgage market.  In order  to manage  its
interest-rate exposure, the Bank hedges its fixed-rate mortgage loan pipeline by
entering  into whole loan and mortgage-backed security forward sale commitments.
Sales of residential mortgage loans are  generally made without recourse to  the
Bank.  At December 31, 1993 and September  30, 1993, the Bank had $211.5 million
and $176.0 million,  respectively, of single-family  residential loans held  for
sale to investors.

    When  the  Bank  sells  a  whole  loan  or  loan  participation  and retains
servicing, or  purchases  mortgage  servicing  rights  from  third  parties,  it
continues  to  collect and  remit loan  payments,  inspect the  properties, make
certain insurance and tax payments on behalf of borrowers and otherwise  service
the  loans. The normal servicing  fee, generally ranging from  0.25% to 0.50% of
the outstanding loan principal  amount per annum, is  recognized as income  over
the  life of the  loans. The Bank  also typically derives  income from temporary
investment for its  own account of  loan collections pending  remittance to  the
participation  or  whole loan  purchaser.  At December  31,  1993, the  Bank was
servicing residential permanent loans totaling $1.8 billion for other investors.

    SALES OF MORTGAGE-BACKED SECURITIES.   A significant  portion of the  Bank's
sales  of mortgage-backed securities involve sales pursuant to the Bank's normal
mortgage banking operations. In accordance  with SFAS 115, effective October  1,
1993,  such  mortgage-backed securities  are  classified as  trading securities.
Generally, the  Bank's policy  is  to sell  its fixed-rate  mortgage  production
which, in the case of most conforming fixed-rate loans, is accomplished by first
pooling   such  loans  into   mortgage-backed  securities.  The  mortgage-backed
securities sold as part of the Bank's mortgage banking operations are  generally
issued  in the  same month as  the sale  of such securities.  The securities are
formed from conforming fixed-rate loans  originated for sale or from  fixed-rate
loans  resulting from  the borrower's election  to convert  from a variable-rate
loan to  a  fixed-rate  loan.  As  a result,  prior  to  October  1,  1993,  the
Consolidated  Statements of  Cash Flows  in this  Prospectus reflect significant
proceeds from the sales of mortgage-backed securities held for sale even  though
there  are no balances of mortgage-backed securities to report as held for sale.
In addition, for  the three  months ended  December 31,  1993, the  Consolidated
Statements  of Cash Flows reflect proceeds from sales of trading securities even
though there are no balances of trading  securities to report as held for  sale.
Instead,  these  fixed-rate  loans  are  designated  as  held  for  sale  in the
Consolidated Balance Sheets in this Prospectus.

    Sales of  mortgage-backed securities  from the  Bank's investment  portfolio
during  fiscal years 1991,  1992 and 1993 generally  were effected in connection
with the Bank's restructuring of its balance  sheet in response to a variety  of
factors.  Prior  to October  1, 1993,  when  management determined  that certain
securities would be sold, such securities were reclassified from the  investment
category to the held for sale category. Such transfers are shown as supplemental
information  in  the  Consolidated  Statements of  Cash  Flows  included  in the
Consolidated Financial Statements in  this Prospectus. In  March 1991, the  Bank
sold   $323.3  million   of  variable-rate   mortgage-backed  securities,  which
constituted all variable-rate mortgage-backed securities then owned by the Bank.
The sale of these securities occurred primarily to offset the regulatory capital
impact of  the Bank's  decision to  increase its  reserves for  losses by  $29.9
million in the March 1991 quarter and to permit the Bank to remain in compliance
with its minimum risk-based capital requirement.

                                       99
<PAGE>
    In   September  1991,  the  Bank  sold  $303.3  million  of  mortgage-backed
securities acquired in June 1991. The securities had been acquired with borrowed
funds in anticipation of a contemplated  sale of assets designed to improve  the
Bank's  regulatory  capital  levels.  The  contemplated  sale  subsequently  was
determined not to be in the best long-term interests of the Bank.

    In the June  1992 quarter,  the Bank sold  its remaining  $438.4 million  of
long-term  fixed-rate  mortgage-backed  securities.  The  sale  was  designed to
mitigate the effects on the Bank's capital  levels of an increase in the  Bank's
reserves  for losses on real estate and real estate-related charge-offs taken in
the same quarter. The Bank subsequently  classified the securities sold in  June
1992 as held for sale as of March 31, 1992.

    In  the second quarter of fiscal 1993, the Bank sold its entire portfolio of
seven-year  balloon  fixed-rate  mortgage-backed  securities,  totaling   $127.8
million,  primarily  to  provide  the Bank  with  flexibility  under  the Bank's
previous asset growth limitations imposed by its various agreements with the OTS
to permit increased mortgage loan origination activity resulting from low market
interest rates and in order to reduce its exposure to possible future  increases
in   long-term   interest   rates.  The   Bank   subsequently   classified  such
mortgage-backed securities as held for sale as of December 31, 1992.

    The earlier sales of mortgage-backed  securities from the Bank's  investment
portfolio   were  for  reasons  related  to  its  capital  position  and  growth
limitations and in furtherance of its asset and liability management objectives.

    SINGLE-FAMILY RESIDENTIAL  REAL  ESTATE  LENDING.   The  Bank  originates  a
variety  of  loans secured  by single-family  residential structures,  which are
structures consisting of  up to four  separate dwelling units.  At December  31,
1993,  $1.5 billion (or 53.7%)  of the Bank's loan  portfolio consisted of loans
secured by first or second mortgages on such properties, including $66.6 million
of FHA-insured or VA-guaranteed loans.

    Chevy Chase currently offers  fixed-rate loans with maturities  of 15 to  30
years  and adjustable-rate residential mortgage loans ("ARMs"), principally with
maturities of  30  years.  At December  31,  1993,  16.0% of  the  Bank's  loans
consisted  of ARMs and home equity credit  line loans scheduled to have interest
rate adjustments within one year.  See "Management's Discussion and Analysis  of
Financial  Condition and Results of Operations -- Financial Condition -- Banking
- -- Asset and  Liability Management." The  interest rates on  these loans  (other
than the interest rates on home equity credit line loans) generally are adjusted
annually  based on changes in the applicable interest rate index. Interest rates
on the majority of the  Bank's ARMs are adjusted based  on changes in yields  on
U.S. Treasury securities of varying maturities, primarily one year. The interest
rate  adjustment  provisions  of  the Bank's  ARMs  contain  limitations  on the
frequency and  maximum  amount  of  interest  rate  adjustments,  although  such
limitations  are  not required  by law.  These limitations  are determined  by a
variety of factors, including mortgage  loan competition in the Bank's  markets.
The  ARMs currently offered by the Bank are generally subject to a limitation on
the annual  increase in  the  interest rate  of 2.0%  and  a limitation  on  the
increase over the term of the loan of from 6.0% to 9.0%.

    In  the  past,  the  Bank  has originated  six-month  ARMs  with  a negative
amortization feature.  Interest is  accrued at  the coupon  rate (which  adjusts
every six months), with differences between interest computed at the coupon rate
and  interest computed at the  payment rate capitalized to  the loan balance. At
December 31, 1993, the balance  of such loans was  $73.8 million, of which  $1.9
million  represented deferred interest capitalized to the loan balance. The Bank
does not currently originate loans which have a negative amortization feature.

    Consistent with its commitment to serve local communities, including low-and
moderate-income areas  and  borrowers,  the Bank  established  the  Chevy  Chase
Community  Development Loan Fund in March  1993. The fund provided $25.0 million
of below-market  rate  mortgage  financing  to  low-income  and  moderate-income
families  in the Washington,  D.C. metropolitan area. In  October 1993, the Bank
committed $1.0 million to the Prince George's County Revitalization Fund, a fund
dedicated to

                                      100
<PAGE>
providing assistance to  small businesses  located inside  the Washington,  D.C.
Beltway.  In December 1993, the  Bank committed $20.0 million  to the First Time
Home Buyers Program  to be  implemented in conjunction  with Washington,  D.C.'s
Home  Purchase Assistance  Program and  Employer Assisted  Housing Program. This
fund provides assistance with closing costs to first-time home buyers.

    The Bank's home equity  credit line loan  provides revolving credit  secured
principally by a second mortgage on the borrower's home. Home equity credit line
loans  bear interest at a variable rate  that adjusts quarterly based on changes
in the applicable  interest rate index  and generally are  subject to a  maximum
annual  interest rate of between  18.0% and 24.0%. In  order to promote its home
equity credit line loan program, the Bank currently offers prospective borrowers
a below-market interest rate for  an introductory period and settlement  without
closing costs.

    Securitizations of home equity credit line receivables have been an integral
element  of the  Bank's strategies  to enhance  liquidity, to  further asset and
liability management  objectives  and  to maintain  compliance  with  regulatory
capital  requirements. See  "Management's Discussion  and Analysis  of Financial
Condition and Results of Operations -- Financial Condition -- Banking." The Bank
transferred $340.4 million,  $253.6 million  and $600.1 million  of home  equity
credit   line  receivables  in  fiscal  1993,   fiscal  1992  and  fiscal  1991,
respectively, to trusts for securitization and sale to investors. Gains of $16.8
million, $15.1 million  and $25.8 were  recognized by  the Bank as  a result  of
these transactions. The Bank continues to service the underlying accounts.

    COMMERCIAL  REAL ESTATE AND  CONSTRUCTION LENDING.  In  its past four fiscal
years, the Bank has  deemphasized permanent commercial  real estate loans,  land
acquisition and land development loans, and loans for construction of commercial
income-producing  properties. This  type of  lending generally  is considered to
involve a higher level  of risk than single-family  mortgages or other  consumer
lending  due to the concentration of principal  in a limited number of loans and
borrowers. However,  beginning  in  fiscal 1993,  the  Bank  provides  financing
generally  at  market  rates,  to  certain  purchasers  of  its  commercial REO.
Additionally, the Bank continues to finance the construction of residential real
estate, principally single-family detached  homes and townhouses, but  generally
only after a home is sold by the builder to a consumer.

    Aggregate  balances  of residential  construction,  commercial construction,
ground and commercial and multifamily loans  increased 9.8% in the three  months
ended  December 31, 1993 to $172.1 million  from $156.7 million at September 30,
1993.

    CREDIT CARD LENDING.  Since June 1985, Chevy Chase has been providing retail
credit through its credit card  program, which offers VISA-R- and  MasterCard-R-
credit  cards. Chevy Chase's  credit card loan portfolio  accounted for 33.5% of
Chevy Chase's  total  loans  at  December  31,  1993.  According  to  statistics
published  in AMERICAN BANKER, Chevy Chase is the third largest issuer of credit
cards among thrift institutions, based  on total credit card loans  outstanding.
At  December 31, 1993, credit card  loans outstanding totaled $953.6 million and
managed credit card  receivables, including  receivables owned by  the Bank  and
receivables  securitized, sold and  serviced by the  Bank, totaled $1.7 billion.
The Bank's revenue  related to the  credit card portfolio  is derived  primarily
from interest income, fees on its credit card accounts and interchange income.

    The  Bank has  emphasized credit  card lending  in recent  years because the
shorter term and normally higher interest rates on such loans help it maintain a
profitable spread  between its  average loan  yield and  its cost  of funds.  In
addition,  credit card accounts  typically may be  sold at a  premium over their
receivables balances, thus further enhancing their potential value to the  Bank.
Chevy  Chase also believes  its credit card program  contributes to market share
growth in  its local  markets by  attracting new  depositors, promoting  a  high
degree  of customer  loyalty and  providing opportunities  to cross-market other
products of the Bank.  For this reason,  the Bank has not  sold any credit  card
accounts maintained by cardholders having addresses in Maryland, Virginia or the
District of Columbia, the Bank's primary market area.

                                      101
<PAGE>
    The  Bank historically has obtained new  credit card accounts through direct
mailings and telemarketing. In  November 1990, the  Bank ceased active  national
solicitation  of new credit card accounts due in part to the significant initial
cost of  acquiring  accounts  and  the Bank's  desire  to  enhance  its  capital
position.  As  a result  of  the improvement  in  the Bank's  regulatory capital
ratios, in June 1993 the Bank reinstated the active national solicitation of new
credit card  accounts in  markets which  the Bank  considers to  have  favorable
demographic characteristics.

    Chevy  Chase's pricing  methodology reflects  a risk-based  pricing approach
pursuant to which customers with better credit qualifications generally  receive
more  favorable pricing. Pricing parameters include  a combination of the annual
percentage rate,  annual  membership  fees  and  a  rebate  on  sales  exceeding
specified  threshold levels. The  Bank also offers  promotional rates to certain
customers to encourage increased usage of the Bank's credit cards.

    The  credit  card  industry  is  highly  competitive  and  characterized  by
increasing use of advertising, target marketing, pricing competition in interest
rates  and annual membership fees, and  other features (such as buyer protection
plans), as both established  and new credit  card issuers seek  to expand or  to
enter  the  market.  Management  anticipates  that  competitive  pressures  will
continue to require adjustments from time to  time to the pricing of the  Bank's
credit card products.

    Chevy  Chase services the credit card  portfolio from its offices located in
Maryland. Until May 1993, certain  data processing and administrative  functions
associated  with the  servicing of  the credit  card accounts  were performed on
behalf of the Bank by the Atlantic States Bankcard Association ("ASBA") from its
facilities in Raleigh, North Carolina. In  May 1993, ASBA was acquired by  First
Data  Resources Incorporated ("First Data Resources"). In October 1993, the Bank
converted its credit card processing to  First Data Resources, which provides  a
variety  of data processing  and administrative services  to the Bank, including
processing and settlement of transactions, maintenance of individual  cardholder
accounts, processing of cardholder statements and issuance of plastic cards. The
fee  per account  charged by  First Data Resources  to perform  such services on
behalf of the  Bank will generally  be less  than the fee  per account  formerly
charged by ASBA for comparable services.

    Securitizations  of credit  card receivables and,  in prior  years, sales of
credit card relationships have been  integral elements of the Bank's  strategies
to  enhance liquidity, to further asset  and liability management objectives and
to maintain compliance  with regulatory  capital and  "qualified thrift  lender"
requirements.  The Bank  transferred $350.0  million, $280.0  million and $450.0
million of credit card receivables in fiscal 1993, fiscal 1992 and fiscal  1990,
respectively,  to trusts  for securitization and  sale to investors.  No gain or
loss was recognized by the Bank as a result of these transactions; however,  the
Bank continues to service the underlying accounts, and excess servicing fees are
recognized  over the related  lives of the  transactions. These excess servicing
fees represent the contractual  interest and fees paid  by the cardholders  less
certificate interest paid to the certificateholders and administrative fees paid
to  providers of services to the trusts. In fiscal 1992, 1991 and 1990, the Bank
sold, at a  premium over  their receivables  balances of  $14.9 million,  $273.4
million  and $646.0 million, respectively, 367,897 credit card relationships. No
such sales occurred during the three months ended December 31, 1993 or in fiscal
1993.

    From time to  time, regulation of  credit card interest  rates has been  the
subject  of  legislative  debate  and concern  among  various  consumer interest
groups. Although no  interest rate caps  have been enacted  into law,  publicity
resulting  from  these congressional  actions could  lead to  increased consumer
demand for  reduced credit  card  interest rates  and interest  rate  regulation
provisions could be enacted in future legislation.

    Changes  in credit card  use and payment  patterns by cardholders, including
increased defaults, may  result from  a variety  of social,  legal and  economic
factors.  Economic  factors  affecting  credit  card  use  include  the  rate of
inflation and  relative  interest rates  offered  for various  types  of  loans.
Adverse  changes in economic conditions could have a direct impact on the timing
and amount of payments by borrowers. During times of economic recession, default
rates on credit card loans generally may be

                                      102
<PAGE>
expected to increase more rapidly than the default rates on residential mortgage
loans. See  "Management's Discussion  and Analysis  of Financial  Condition  and
Results  of Operations  -- Financial  Condition --  Banking --  Asset Quality --
Delinquent Loans" and "-- Reserves for Losses."

    Credit card loans are  not subject to those  provisions of federal laws  and
regulations  that limit to  35% of an  institution's total assets  the amount of
consumer loans that a federally chartered savings institution may make.

    CONSUMER AND OTHER LENDING.  Federal laws and regulations permit a federally
chartered savings institution to make secured and unsecured consumer loans up to
35% of  the  institution's total  assets.  In addition,  a  federally  chartered
savings  institution  has  lending authority  above  the 35%  limit  for certain
consumer  loans  which  include,  in   addition  to  credit  card  loans,   home
improvement, secured deposit account and educational loans.

    Chevy  Chase currently offers a variety  of consumer loans other than credit
card loans, including automobile loans, overdraft lines of credit and  unsecured
loans for traditional consumer purchases and needs. The Bank's portfolio of such
consumer  loans totaled $191.7 million at  December 31, 1993. Consumer and other
loans (other  than credit  card loans)  accounted  for 6.7%  of total  loans  at
September 30, 1993.

    REAL  ESTATE LOAN UNDERWRITING.   In the loan  approval process, Chevy Chase
assesses both  the borrower's  ability to  repay the  loan and,  in  appropriate
cases, the adequacy of the proposed security. Credit approval is vested with the
Board  of Directors  and delegated to  the Executive Loan  Committee and certain
senior officers in  accordance with  the credit authorizations  approved by  the
Board  of  Directors.  All construction  and  commercial real  estate  loans are
reviewed and approved by the Executive Loan Committee. Any significant loan  not
conforming  to the  Bank's approved policies  must be approved  by the Executive
Loan Committee or the Chief Executive Officer. All loans of $15 million or  more
are presented to the Board of Directors for final approval.

    The  approval process  for all types  of real estate  loans includes on-site
appraisals of the properties securing such loans and a review of the applicant's
financial  statements  and  credit,  payment  and  banking  history,   financial
statements  of any guarantors, and tax returns of guarantors of construction and
commercial real  estate  loans.  Appraisals supporting  major  construction  and
commercial  loans are generally performed  by independent appraisers selected by
the Bank.

    In an  effort  to  minimize  the increased  risk  of  loss  associated  with
construction  and development loans, Chevy Chase considers the reputation of the
borrower  and  the  contractor,   reviews  pre-construction  sale  and   leasing
information,  and requires  an independent  inspecting engineer  or architect to
review the  progress of  multifamily  and commercial  real estate  projects.  In
addition,  the Bank generally requires personal guarantees of developers for all
development loans and,  if a general  contractor is used  by the developer,  may
require the posting of a performance bond.

    The  Bank generally lends up to 95%  of the appraised value of single-family
residential dwellings to be owner-occupied. The Bank also lends up to 85% of the
appraised value of  the completed project  to finance the  construction of  such
dwellings,  and, on a case-by-case basis, the  Bank may, on occasion, lend up to
90% of such appraised  value when such financing  is limited to pre-sold  units.
The  loan-to-value ratio generally applied by the Bank to commercial real estate
loans and multifamily residential loans has  been 80% of the appraised value  of
the  completed  project.  In  December 1992,  the  Bank  reduced  its acceptable
loan-to-value ratios  for  many  types  of  commercial  real  estate  loans  and
increased the required preleasing levels and equity investment by the developer.
Currently,  the  Bank  generally  does  not  originate  a  second  mortgage loan
(including a home equity credit line loan) if the aggregate loan-to-value  ratio
of  the  second loan  and the  related first  mortgage loan  exceeds 80%  of the
appraised value of the property. Loan-to-value ratios are determined at the time
a loan is  originated. Consequently, subsequent  declines in the  values of  the
security properties could expose the Bank to losses.

                                      103
<PAGE>
    OTS  regulations issued pursuant  to FDICIA require  savings institutions to
adopt internal real estate lending policies, including loan-to-value limitations
conforming to specific  guidelines established  by the OTS.  The Bank's  current
lending policies conform to these new regulations.

    Under   current  OTS  regulations,  certain  "high  ratio"  land  loans  and
non-residential construction  loans  are considered  "equity  investments."  The
amount  of the loan  which exceeds an  80% loan-to-value ratio  must be deducted
from capital. See "Regulation -- Regulatory Capital."

    On all loans secured by real  estate (other than certain home equity  credit
line  loans),  Chevy  Chase  requires title  insurance  policies  protecting the
priority of the Bank's liens. The Bank requires fire and casualty insurance  for
permanent loans (including home equity credit line loans) and fire, casualty and
builders'  risk  insurance  for  construction loans.  The  borrower  selects the
insurance carrier,  subject  to  Chevy  Chase's  approval.  Generally,  for  any
residential  loan  in an  amount exceeding  80%  of the  appraised value  of the
security property, Chevy  Chase currently  requires mortgage  insurance from  an
independent  mortgage  insurance company.  The majority  of the  Bank's mortgage
insurance is placed with four carriers.

    Substantially all fixed-rate mortgage loans originated by the Bank contain a
"due on sale" clause providing that the Bank may declare a loan immediately  due
and  payable  in the  event, among  other  things, that  the borrower  sells the
property securing the  loan without  the consent of  the Bank.  The Bank's  ARMs
generally are assumable.

    CREDIT  CARD LOAN UNDERWRITING.  Prior  to February 1993, the Bank generally
did not pre-approve accounts for its credit card loans. However, beginning  with
the resumption of active solicitation of new accounts in February 1993, the Bank
generates  new  accounts  through  direct-mail  and  telemarketing  solicitation
campaigns directed at individuals who have been preapproved. The Bank identifies
potential cardholders  for  preapproved solicitations  by  supplying a  list  of
credit  criteria to a credit  bureau, which generates a  list of individuals who
meet such criteria.  When the Bank  receives an acceptance  certificate from  an
individual  that received a preapproved solicitation,  the Bank obtains a credit
report on such individual issued by an independent credit reporting agency,  and
the  credit limit and terms of the account are subject to certain post-screening
underwriting reviews performed by the Bank.

    The  Bank's  underwriting  approach   to  account  approval  supplements   a
computerized  credit  scoring  system  with  an  individual  evaluation  of each
completed application  for creditworthiness.  In the  underwriting process,  the
Bank  considers the prospective cardholder's income, credit history, outstanding
debt as a percentage  of gross income  and other factors  intended to provide  a
general  indication  of the  applicant's willingness  and  ability to  repay his
obligations. The Bank also reviews a  credit report on each applicant issued  by
an   independent   credit  reporting   agency   and,  for   certain  applicants,
independently verifies employment, income or other information contained in  the
credit application.

    If  an application is approved, the Bank establishes an initial credit limit
on the  cardholder's  account  based  on  the  limit  requested  in  the  credit
application and the Bank's evaluation of the cardholder's creditworthiness. This
credit  limit  is adjusted  from time  to  time based  on the  Bank's continuing
evaluation  of  the   cardholder's  repayment  ability   as  evidenced  by   the
cardholder's  payment history and other factors.  The Bank also may increase the
credit limit  at the  cardholder's  request after  completion of  an  evaluation
comparable to that performed during the initial underwriting.

    Management  reviews  credit  losses  on  a  monthly  basis  and  adjusts its
underwriting standards as appropriate.

    LOAN SERVICING.  In addition to interest earned on loans, the Bank  receives
income  through servicing of loans and fees in connection with loan origination,
loan  modification,  late  payments,  changes  of  property  ownership  and  for
miscellaneous  services related to its loans. Loan servicing income, principally
servicing income  earned on  the  Bank's securitized  credit card,  home  equity
credit  line and  other consumer  receivables portfolios,  has been  a source of
substantial earnings for the Bank

                                      104
<PAGE>
in recent  periods. At  December 31,  1993, the  Bank serviced  $778.4  million,
$444.0  million and $23.2 million of securitized credit card, home equity credit
line and automobile loan receivables, respectively. Income from these activities
varies with the volume and type of loans made and sold.

    The following table sets  forth certain information  relating to the  Bank's
servicing income as of or for the periods indicated.

<TABLE>
<CAPTION>
                                                        AS OF OR FOR THE     AS OF OR FOR THE YEAR ENDED SEPTEMBER 30,
                                                       THREE MONTHS ENDED   -------------------------------------------
                                                        DECEMBER 31, 1993       1993           1992           1991
                                                       -------------------  -------------  -------------  -------------
                                                                                          (IN THOUSANDS)
<S>                                                    <C>                  <C>            <C>            <C>
Amounts of loans serviced for others at end of period
 (1).................................................     $   3,072,430     $   3,423,578  $   2,379,095  $   2,771,534
Loan servicing fee income (2)........................     $      15,111     $      46,083  $      39,924  $      47,632
<FN>
- ------------------------
(1)   The  Bank's basis in its servicing  rights at December 31, 1993, September
      30, 1993, 1992 and  1991 was $40.6 million,  $48.0 million, $42.6  million
      and $46.8 million, respectively.
(2)   In  the three months ended  December 31, 1993 and  each of the years ended
      September 30,  1993,  1992  and  1991, loan  servicing  fee  income  as  a
      percentage  of net  interest income before  provision for  loan losses was
      38.3%, 25.4%, 21.2% and 29.4%, respectively.
</TABLE>

    The Bank earns fees in connection  with the servicing of home equity  credit
line  loans, credit card  loans, automobile loans  and single-family residential
mortgage loans. The Bank's level of servicing fee income increases or  decreases
with  increases or  decreases in securitized  and/or serviced  balances of these
loan types.  The Bank's  level of  servicing income  for the  fiscal year  ended
September  30, 1992 reflected a decrease of  $8.3 million related to a change in
the method of amortizing gains  previously recognized on the securitization  and
sale  of home equity credit line receivables.  The Bank's level of servicing fee
income declines upon  repayment of  assets previously securitized  and sold  and
repayment  of mortgage  loans serviced for  others. As the  Bank securitizes and
sells assets, purchases mortgage servicing  rights, or sells mortgage loans  and
retains  the servicing rights on those loans,  the level of servicing fee income
increases. During fiscal 1993, the Bank  securitized and sold $340.4 million  of
home   equity  credit  line  receivables  and  $350.0  million  of  credit  card
receivables. Pursuant to these transactions,  the Bank will continue to  service
the  underlying loans. The Bank did not securitize and sell any such receivables
during the three months ended December 31, 1993.

    During the three months ended December 31, 1993 and in fiscal 1993, the Bank
purchased the  rights to  service approximately  $0.1 million  and $1.2  billion
principal amount of fixed-rate FHLMC and FNMA mortgages. During fiscal 1993, the
Bank  sold approximately $1.2 million of  previously purchased rights to service
mortgage loans  with  an  aggregate principal  balance  of  approximately  $76.1
million.  There were no sales of  purchased mortgage servicing rights during the
three months ended December 31, 1993.

    For the three months  ended December 31, 1993  and the year ended  September
30,  1993, the Bank sold the rights  to service mortgage loans with an aggregate
principal balance of $151.5 million and $476.1 million, respectively, which were
originated by the Bank in connection with its mortgage banking activities.

    The Bank's investment in loan servicing rights (including purchased mortgage
servicing rights and excess loan servicing assets), and the amortization of such
rights, are  evaluated quarterly  based  on the  discounted value  of  estimated
future  net cash flows to  be generated by the  underlying loans. Changes in the
discounted value are recorded as amortization expense (in the case of  purchased
mortgage  servicing rights)  or as  a reduction  of fee  income (in  the case of
excess loan servicing assets) in the period in which the change occurs.  Several
estimates  are used when determining the  discounted value, the most significant
of which is the estimated rate of repayment of the underlying loans.

                                      105
<PAGE>
    Interest rates charged on new mortgage loans have declined in recent  years,
resulting  in  high levels  of mortgage  refinance  activity. This  activity has
caused significant declines in loans serviced  by the Bank as well as  increases
in the estimated rates at which loans will repay in the future. As a result, the
rate of amortization of these rights was accelerated in fiscal 1993.

    In  addition to the  Bank's acquisition of $1.2  billion principal amount of
mortgage loans, the  Bank securitized  and sold  $340.4 million  of home  equity
credit  lines during fiscal 1993. Because of these transactions and also because
of the  increased repayment  activity  referred to  above, during  fiscal  1993,
purchased mortgage servicing rights amortization expense increased $10.5 million
and  home equity credit line receivable servicing income decreased $3.8 million.
While management  believes that  its  estimates of  future repayment  rates  are
reasonable,  there can be  no assurance that  future adjustments to  the rate of
amortization will not be necessary.

    The Bank's  current origination  fees on  its single-family  mortgage  loans
generally  range from  1.0% to  3.0% of  the principal  amount of  the loan. Its
current  origination  fees  on  construction  and  multifamily  residential  and
commercial  real estate loans generally range from 0.5% to 2.0% of the principal
amount of the loan.

    Loan origination and commitment fees, and the related costs associated  with
making  the  loans,  are  deferred in  accordance  with  Statement  of Financial
Accounting Standards No. 91, "Accounting for Nonrefundable Fees Associated  with
Originating  or Acquiring Loans  and Initial Direct Costs  of Leases." For fully
amortizing loans originated for the Bank's portfolio, the net deferred fees  are
accreted  to interest  income over  the estimated  life of  the loans  using the
level-yield method. Fees deferred on revolving credit lines or loans which  have
no  scheduled amortization originated  for the Bank's  portfolio are accreted to
income over the estimated lives of the underlying loans using the  straight-line
method, which is not materially different from the level-yield method.

    Fees  deferred on  loans originated  and held for  sale are  not accreted to
income but instead are used in determining the  gain or loss on the sale of  the
loans.

DELINQUENCIES, FORECLOSURES AND RESERVES FOR LOSSES

    DELINQUENCIES  AND FORECLOSURES.   When a borrower fails  to make a required
payment on  a  mortgage loan,  the  loan  is considered  delinquent  and,  after
expiration  of the applicable cure  period, the borrower is  charged a late fee.
The Bank follows practices  customary in the banking  industry in attempting  to
cure  delinquencies and  in pursuing  remedies upon  default. Generally,  if the
borrower does  not cure  the  delinquency within  90  days, the  Bank  initiates
foreclosure  action. If the loan is not  reinstated, paid in full or refinanced,
the security property is sold. In some instances, the Bank may be the purchaser.
Thereafter, such acquired  property is  listed in  the Bank's  account for  real
estate  acquired in settlement  of loans until the  property is sold. Deficiency
judgments generally may be enforced against borrowers in Maryland, Virginia  and
the  District  of  Columbia, but  may  not be  available  or may  be  subject to
limitations in other jurisdictions in which loans are originated by the Bank.

    The total outstanding balances of credit card loans (the largest category of
the Bank's consumer loans) are  contractually delinquent if the minimum  payment
indicated  on  the  cardholder's  statement  is not  received  by  the  due date
indicated on such statement. Efforts to collect contractually delinquent  credit
card  receivables currently are  made by the Bank's  service center personnel or
the Bank's designees. Collection  activities include statement messages,  formal
collection  letters and telephone calls. The Bank may, at its option, enter into
arrangements with cardholders to extend  or otherwise change payment  schedules.
Delinquency  levels  are monitored  by  collection managers  and  information is
reported regularly  to senior  management. Accounts  are charged  off when  they
become 180 days contractually delinquent, although the Bank continues to attempt
to  collect balances due and,  in some cases, may  refer the accounts to outside
collection agencies.

                                      106
<PAGE>
    See "Management's Discussion and Analysis of Financial Condition and Results
of Operations -- Financial Condition --  Banking -- Asset Quality --  Delinquent
Loans"  for a discussion of the Bank's delinquent loan portfolio at December 31,
1993.

    RESERVES FOR LOSSES.  It is the Bank's policy to maintain adequate  reserves
for estimated losses on loans and real estate. Generally, the reserves are based
on,  among other things, historical loan loss experience, evaluation of economic
conditions in general and  in various sectors of  the Bank's customer base,  and
periodic  reviews  of loan  portfolio quality  by  Bank personnel.  Reserves for
losses on loans and real estate are based on estimates of future losses.  Actual
losses  may  vary  from  current  estimates.  See  "Management's  Discussion and
Analysis of Financial Condition and Results of Operations -- Financial Condition
- -- Banking -- Asset Quality -- Reserves for Losses."

    The Bank's  specific  methods for  establishing  the appropriate  levels  of
reserves  vary depending upon the assets involved. The Bank's reserve for credit
card loans is based on a number of factors, including historical charge-off  and
repayment  experience and  the age  of the portfolio.  The Bank  has developed a
static pool model to extrapolate its reserve  needs based on an analysis of  the
characteristics  of the  portfolio and  trends at  any particular  time. In this
regard,  the  Bank  considers  historical  charge-off  information  relative  to
origination   date,   borrower   profiles,  age   of   accounts,  delinquencies,
bankruptcies and other factors. Although industry standards are considered, they
are given comparatively less weight due to management's belief that  comparisons
among  different institutions' portfolios are  potentially misleading because of
significant  differences  in   underwriting  standards,   curing  and   re-aging
procedures and charge-off policies. Chevy Chase's policy is to charge off credit
card  receivables when they become 180 days contractually delinquent. The Bank's
actual charge-off experience  for credit  card loans  may vary  from the  levels
forecasted  by the Bank's static pool  model because credit card loans typically
are more sensitive to  general economic conditions than  certain other types  of
loans.  For example,  an unforeseen decline  in economic activity  may result in
increased bankruptcy losses which the model is unable to forecast. Nevertheless,
because the Bank's model employs a rolling 12-month base, such unforeseen losses
are incorporated  into  the  model  as they  occur  and  reserves  are  adjusted
accordingly.  See "Management's  Discussion and Analysis  of Financial Condition
and Results of Operations -- Financial Condition -- Banking -- Asset Quality  --
Reserves for Losses."

    The  Bank's methods  for determining the  reserve for loans  secured by real
estate vary depending on whether the  loans are secured by residential homes  or
by  other real estate.  For residential mortgage  loans, management computes the
reserve by  stratifying residential  permanent loans  on a  state by  state  and
ownership  (i.e., investor or homeowner)  basis. After the residential permanent
portfolio has been stratified by state, historical loss ratios (as adjusted  for
predictable  or  quantifiable  trends, if  known)  for the  specific  states are
applied to delinquent  loans. The  sum of  these calculations  is the  component
assigned to residential permanent loans. In the Bank's experience, this approach
has  resulted  in  timely  recognition of  necessary  reserves,  which  has been
supported by the  Bank's favorable results  on the ultimate  disposition of  the
underlying collateral.

    The  Bank assesses the adequacy of  its general reserves for non-residential
(i.e., other than single-family residential) mortgage loans, REO and real estate
held for  investment based  primarily  on an  ongoing evaluation  of  individual
assets. This evaluation takes into consideration a variety of factors, including
cash  flow analyses, independent appraisals, market studies, economic trends and
management's knowledge of the market  and experience with particular  borrowers.
The  Bank obtains current appraisals when  properties are classified as REO. The
Bank periodically reviews  appraisals and orders  new appraisals as  appropriate
based  on a  number of  factors, including the  date of  the previous appraisal,
changes in market conditions and regulatory requirements.

    The  Bank  regularly  reviews  its  overall  loan  portfolio  consisting  of
performing   non-classified  assets  and,  based  on  such  review,  establishes
additional reserves for losses.

                                      107
<PAGE>
    In addition to  the general reserves  described above, valuation  allowances
are  provided for individual  loans where the  ultimate collection is considered
questionable by management after reviewing the current status of loans which are
contractually past due and considering the net realizable value of the  security
of the loan or guarantees, if applicable.

    To  date, sales of REO, non-residential  mortgage loans and loans classified
as investments in real estate have resulted in no material additional  aggregate
loss  to the Bank above the amounts  already reserved. However, these results do
not necessarily assure that the Bank will not suffer losses in the future beyond
its level of reserves.

    The Bank's individualized asset  review takes place  within its Loan  Review
Group  and the Asset Classification Committee (the "Committee"). The Loan Review
Group is  part  of the  Credit  Department  and accumulates  and  analyzes  data
relating to assets of $1.0 million or more and makes appropriate recommendations
regarding  asset  classifications to  the Committee.  The  Committee meets  on a
regular basis  to discuss  classifications  of such  assets  and to  review  the
reserves  for  losses. The  Committee generally  reviews  the status  of various
projects, including,  for example,  data  on recent  lot sales  for  residential
development  projects  and  leasing  activity  on  commercial  projects.  Actual
progress is compared  to pro forma  projections made when  the related loan  was
underwritten.  Local economic conditions and known trends are also reviewed. The
Committee also considers steps being taken by borrowers to address problems, and
reviews financial information relating  to borrowers and  guarantors as well  as
reports  by loan  officers who  are responsible  for continually  evaluating the
projects. The actions of the Committee are reported to the Board of Directors.

    REO is carried at the lower of cost or fair value. In January 1993, the  OTS
adopted   a  rule  effective  December  31,  1992  which  (i)  required  savings
associations to use fair value, rather than net realizable value, in determining
appropriate  write-downs  of  foreclosed  assets  and  (ii)  permitted   savings
associations  to reduce  the risk-weighting  for all  repossessed assets, equity
investments and  assets more  than 90  days past  due from  200% to  100%,  thus
reducing  the amount  of capital  that an  association was  required to maintain
against such assets.  The effect of  this change  was to conform  OTS policy  to
Statement  of Position 92-3,  "Accounting for Foreclosed  Assets," issued by the
American Institute of Certified Public Accountants ("SOP 92-3"). See Summary  of
Significant Accounting Policies in the Consolidated Financial Statements in this
Prospectus.  In connection with this  rule and the Bank's  adoption of SOP 92-3,
the Bank recorded valuation  allowances against its  foreclosed assets of  $40.5
million for the quarter ended December 31, 1992, of which $21.5 million had been
previously  provided during the  year ended September 30,  1992. In August 1993,
the OTS adopted a  new policy, effective September  30, 1993, for the  valuation
and  classification of troubled,  collateral-dependent loans. The  impact of the
new policy on the Bank is not material.

    Effective October 1, 1993,  the Bank adopted, on  a prospective basis,  SFAS
114,  which was  issued in May  1993. SFAS  114 requires that  impaired loans be
measured based on the present value of expected future cash flows, discounted at
the loan's effective interest rate. As a practical expedient, impairment may  be
measured  based on the loan's observable market  price, or the fair value of the
collateral, if  the  loan  is  collateral-dependent. When  the  measure  of  the
impaired  loan is less than the recorded  investment in the loan, the impairment
is recorded through a  valuation allowance. A  change in the  fair value of  the
impaired  loan is reported as  an increase in or  reduction of the provision for
loan losses.  In addition,  SFAS  114 requires  that  impaired loans  for  which
foreclosure  is probable be  accounted for as loans.  Such loans, with aggregate
principal balances of $15.0 million were reclassified from real estate held  for
sale  to  loans  receivable  during  the quarter  ended  December  31,  1993. No
additional reserves  were  required  by  adoption  of  this  pronouncement.  See
"Summary  of Significant Accounting  Policies -- The  Bank" in the  Notes to the
Consolidated Financial Statements in this Prospectus.

    The OTS,  together with  the  other federal  bank regulatory  agencies,  has
issued  a policy statement concerning the maintenance of general reserves by all
federally-insured financial institutions. The policy statement addresses general
reserves  for  loans  and  leases  but  not  for  other  assets  such  as   REO.

                                      108
<PAGE>
The   policy  statement  provides  that  examiners  will  rely  on  management's
evaluation of the adequacy of  general reserves when management has  established
effective  systems and controls to identify,  monitor, and address asset quality
problems; analyzed all significant factors that affect the collectibility of the
portfolio  in  a  reasonable  manner;  and  established  an  acceptable  reserve
evaluation  process that meets objectives discussed in the policy statement. The
policy statement sets forth quantitative  and qualitative factors for  reviewing
management's analysis and calculating the appropriate level of general reserves.
Based  on  its  review of  the  policy  statement, the  Bank  believes  that its
evaluation of the  adequacy of  the general  reserves complies  with the  policy
statement and that its levels of general reserves at December 31, 1993 generally
meet  the standards contained therein, although  there can be no assurances that
the OTS will  not seek to  require the Bank  to increase its  levels of  general
reserves.

    The  Bank's assets are also subject to  review and classification by the OTS
and the FDIC  upon examination. Based  on such examinations,  the Bank could  be
required to establish additional reserves or incur additional charge-offs.

DEPOSITS AND OTHER SOURCES OF FUNDS

    GENERAL.   Deposits are  the primary source  of the Bank's  funds for use in
lending and for other general business purposes. In addition to deposits,  Chevy
Chase  receives funds from loan repayments and loan sales. Loan repayments are a
relatively stable  source  of funds,  while  deposit inflows  and  outflows  are
influenced by general interest rates and money-market conditions. Borrowings may
be used to compensate for reductions in normal sources of funds, such as deposit
inflows  at less than  projected levels or  deposit outflows, or  to support the
Bank's operating or investing activities.

    DEPOSITS.  Chevy Chase currently offers a variety of deposit accounts with a
range of interest rates  and maturities designed to  attract both long-term  and
short-term deposits. Its deposit programs include Super Statement Savings, Super
NOW,  Insured  Money Fund,  Checking,  Simple Statement  Savings,  Young Savers,
Certificate, and  special programs  for Individual  Retirement and  Keogh  self-
employed  retirement  accounts.  All  jumbo  certificates  of  deposit  are sold
directly by the Bank to depositors,  either through its branches or through  its
money desk operation.

    Chevy Chase attracts deposits through its branch network and advertisements,
and  offers depositors access to their  accounts through 300 ATMs, including 106
ATMs located  in Safeway  Inc. stores.  The Bank  is a  member of  the  regional
"MOST"-R-  ATM network  which offers  over 2,500 locations.  The Bank  is also a
member of  the  "PLUS"-R-  ATM  network,  which  offers  over  50,000  locations
worldwide. In addition, the Bank has the right to install ATMs in Safeway stores
in  the greater Washington, D.C./ Baltimore/Richmond area which do not currently
have ATM service. The acquisition of these ATMs and installation rights in April
1992 significantly expanded both the number of ATMs and the number of  locations
in the Bank's ATM network and enhanced the Bank's position as a leading provider
of convenient ATM service in its primary market area.

    The  Bank obtains deposits  primarily from customers  residing in Montgomery
and Prince George's  Counties in Maryland  and Northern Virginia.  Approximately
25.3%  of the Bank's deposits at December 31, 1993 were obtained from depositors
residing outside of Maryland,  with approximately 11.0%  of the Bank's  deposits
being  obtained  from depositors  residing in  Northern Virginia.  The following
table shows the  amounts of Chevy  Chase's deposits  by type of  account at  the
dates indicated.

                                      109
<PAGE>
                                DEPOSIT ANALYSIS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                            SEPTEMBER 30,
                                    ---------------------------------------------------------------------------------------------
                   DECEMBER 31,
                       1993               1993               1992               1991               1990               1989
                 -----------------  -----------------  -----------------  -----------------  -----------------  -----------------
                             % OF               % OF               % OF               % OF               % OF               % OF
                  BALANCE   TOTAL    BALANCE   TOTAL    BALANCE   TOTAL    BALANCE   TOTAL    BALANCE   TOTAL    BALANCE   TOTAL
                 ---------- ------  ---------- ------  ---------- ------  ---------- ------  ---------- ------  ---------- ------
<S>              <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>
Demand and NOW
 accounts....... $  898,589  22.8%  $  835,084  21.6%  $  743,214  19.0%  $  729,559  17.1%  $  574,016  13.1%  $  511,160  12.0%
Money market
 deposit
 accounts.......  1,164,091  29.5    1,196,690  30.9    1,292,779  33.0    1,364,390  32.0    1,702,699  38.9    1,686,304  39.5
Statement
 savings
 accounts.......  1,058,638  26.8      941,289  24.3      690,328  17.6      595,181  14.0      390,710   8.9      459,405  10.8
Jumbo
 certificate
 accounts.......     55,610   1.4       56,218   1.5       42,423   1.1      128,288   3.0      206,496   4.7      197,210   4.6
Other
 certificate
 accounts.......    717,682  18.2      790,465  20.4    1,099,833  28.1    1,400,853  32.9    1,461,632  33.4    1,371,244  32.1
Other deposit
 accounts.......     51,662   1.3       50,277   1.3       47,381   1.2       44,759   1.0       43,034   1.0       42,862   1.0
                 ---------- ------  ---------- ------  ---------- ------  ---------- ------  ---------- ------  ---------- ------
    Total
     deposits...  3,946,272 100.0%   3,870,023 100.0%   3,915,958 100.0%   4,263,030 100.0%   4,378,587 100.0%   4,268,185 100.0%
                            ------             ------             ------             ------             ------             ------
                            ------             ------             ------             ------             ------             ------
Deferred premium
 on certificate
 accounts.......     --                 --                 --                      3                  7                 20
                 ----------         ----------         ----------         ----------         ----------         ----------
    Total....... $3,946,272         $3,870,023         $3,915,958         $4,263,033         $4,378,594         $4,268,205
                 ----------         ----------         ----------         ----------         ----------         ----------
                 ----------         ----------         ----------         ----------         ----------         ----------
</TABLE>

                                      110
<PAGE>
                            AVERAGE COST OF DEPOSITS

<TABLE>
<CAPTION>
                                                                                              YEAR ENDED SEPTEMBER 30,
                                                                   THREE MONTHS ENDED   -------------------------------------
                                                                    DECEMBER 31, 1993      1993         1992         1991
                                                                   -------------------  -----------  -----------  -----------
<S>                                                                <C>                  <C>          <C>          <C>
Demand and NOW accounts..........................................           2.69%            2.47%        3.15%        5.16%
Money market accounts............................................           3.13%            3.17%        4.16%        6.19%
Statement savings and other deposit accounts.....................           3.31%            3.25%        4.03%        5.64%
Certificate accounts.............................................           4.00%            4.33%        5.63%        7.22%
    Total deposit accounts.......................................           3.27%            3.35%        4.45%        6.36%
</TABLE>

    The  range  of deposit  account  products offered  by  the Bank  through its
extensive branch and ATM network allows the Bank to be competitive in  obtaining
funds  from  its local  retail deposit  market.  At the  same time,  however, as
customers have become increasingly responsive  to changes in interest rates  and
the  Bank has become relatively  more conservative in its  pricing, the Bank has
experienced a net outflow of deposit balances. Chevy Chase's ability to  attract
and  maintain deposits and its  cost of funds will  continue to be significantly
affected by  market conditions  and  its pricing  strategy.  The Bank  does  not
solicit brokered deposits.

    The  following  table  sets forth  Chevy  Chase's deposit  flows  during the
periods indicated.

                                 DEPOSIT FLOWS

<TABLE>
<CAPTION>
                                                                           YEAR ENDED SEPTEMBER 30,
                                          THREE MONTHS ENDED   -------------------------------------------------
                                           DECEMBER 31, 1993        1993             1992             1991
                                          -------------------  ---------------  ---------------  ---------------
                                                                      (IN THOUSANDS)
<S>                                       <C>                  <C>              <C>              <C>
Deposits................................    $     2,903,083    $    10,801,085  $    11,173,419  $    13,544,669
Withdrawals from accounts...............         (2,860,037)       (10,985,541)     (11,721,253)     (13,959,696)
                                          -------------------  ---------------  ---------------  ---------------
Net cash to (from) accounts.............             43,046           (184,456)        (547,834)        (415,027)
Interest credited to accounts...........             33,203            138,521          200,759          299,466
                                          -------------------  ---------------  ---------------  ---------------
Net increase (decrease) in deposit
 balances...............................    $        76,249    $       (45,935) $      (347,075) $      (115,561)
                                          -------------------  ---------------  ---------------  ---------------
                                          -------------------  ---------------  ---------------  ---------------
</TABLE>

    Deposit growth may be moderated by the Bank from time to time either to take
advantage of  lower cost  funding alternatives  or in  response to  more  modest
expectations for loan and other asset growth.

    The  following table  sets forth,  by weighted  average interest  rates, the
types and amounts of deposits as of December 31, 1993 maturing during the fiscal
years indicated.

                                      111
<PAGE>
                  WEIGHTED AVERAGE INTEREST RATES OF DEPOSITS
                            AS OF DECEMBER 31, 1993
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                             DEMAND, NOW AND          STATEMENT            PASSBOOK
                           MONEY MARKET DEPOSIT        SAVINGS             AND OTHER         CERTIFICATE
                                 ACCOUNTS              ACCOUNTS          CORE ACCOUNTS         ACCOUNTS              TOTAL
                           --------------------  --------------------  -----------------  ------------------  --------------------
MATURING DURING                        WEIGHTED              WEIGHTED           WEIGHTED            WEIGHTED              WEIGHTED
PERIOD ENDING                          AVERAGE               AVERAGE            AVERAGE             AVERAGE               AVERAGE
SEPTEMBER 30,                AMOUNT      RATE      AMOUNT      RATE    AMOUNT     RATE     AMOUNT     RATE      AMOUNT      RATE
- -------------------------  ----------  --------  ----------  --------  -------  --------  --------  --------  ----------  --------
                                                                   (DOLLARS IN THOUSANDS)
<S>                        <C>         <C>       <C>         <C>       <C>      <C>       <C>       <C>       <C>         <C>
1994.....................  $2,062,680    3.01  % $1,058,638    3.48  % $51,662    2.99  % $454,269    3.95  % $3,627,249    3.26  %
1995.....................      --        --          --        --        --       --       198,979    4.00       198,979    4.00
1996.....................      --        --          --        --        --       --        42,681    4.77        42,681    4.77
1997.....................      --        --          --        --        --       --        24,407    5.60        24,407    5.60
1998.....................      --        --          --        --        --       --        36,785    5.42        36,785    5.42
1999.....................      --        --          --        --        --       --        16,171    5.23        16,171    5.23
                           ----------            ----------            -------            --------            ----------
Total....................  $2,062,680    3.01  % $1,058,638    3.48  % $51,662    2.99  % $773,292    4.16  % $3,946,272    3.36  %
                           ----------            ----------            -------            --------            ----------
                           ----------            ----------            -------            --------            ----------
</TABLE>

    The following table summarizes maturities of certificate accounts in amounts
of $100,000 or greater as of December 31, 1993.

<TABLE>
<CAPTION>
PERIOD ENDING SEPTEMBER 30,                                    AMOUNT     WEIGHTED AVERAGE RATE
- ------------------------------------------------------------  ---------  -----------------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                                           <C>        <C>
1994........................................................  $  32,327            3.68 %
1995........................................................      8,774            4.11
1996........................................................      2,646            4.73
1997........................................................      1,656            5.88
1998 and thereafter.........................................      5,861            5.33
                                                              ---------
    Total...................................................  $  51,264            4.07 %
                                                              ---------
                                                              ---------
</TABLE>

    The following table represents the  amounts of deposits by various  interest
rate categories as of December 31, 1993 maturing during the periods indicated.

                                      112
<PAGE>
                    MATURITIES OF DEPOSITS BY INTEREST RATES
                            AS OF DECEMBER 31, 1993
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                    ACCOUNTS MATURING DURING PERIOD ENDING SEPTEMBER 30,
                                    -------------------------------------------------------------------------------------
INTEREST RATE                           1994          1995        1996       1997       1998       1999         TOTAL
- ----------------------------------  -------------  -----------  ---------  ---------  ---------  ---------  -------------
<S>                                 <C>            <C>          <C>        <C>        <C>        <C>        <C>
Demand deposits (0%)..............  $      83,163  $   --       $  --      $  --      $  --      $  --      $      83,163
0.00% to 1.99%....................            299      --          --             20     --             14            333
2.00% to 2.99%....................        162,702      --          --         --         --         --            162,702
3.00% to 3.99%....................      3,188,567      140,973     --         --         --         --          3,329,540
4.00% to 4.99%....................        127,656       38,295     30,237      2,776        839     --            199,803
5.00% to 5.99%....................         16,362       17,020      2,222     10,676     35,897     16,157         98,334
6.00% to 7.99%....................         41,851        2,124     10,214     10,935          4     --             65,128
8.00% to 9.99%....................          6,649          567          8     --             45     --              7,269
                                    -------------  -----------  ---------  ---------  ---------  ---------  -------------
    Total.........................  $   3,627,249  $   198,979  $  42,681  $  24,407  $  36,785  $  16,171  $   3,946,272
                                    -------------  -----------  ---------  ---------  ---------  ---------  -------------
                                    -------------  -----------  ---------  ---------  ---------  ---------  -------------
</TABLE>

    BORROWINGS.   The FHLB system functions  as a central reserve bank providing
credit for member institutions. As a member of the FHLB of Atlanta, Chevy  Chase
is  required to own  capital stock in the  FHLB of Atlanta  and is authorized to
apply for advances on the  security of such stock  and certain of its  mortgages
and other assets (principally securities which are obligations of, or guaranteed
by,  the United States  or its agencies), provided  certain standards related to
creditworthiness have been met. Advances are made pursuant to several  different
credit  programs, and the granting  of advances is subject  to the discretion of
the FHLB of Atlanta.

    Each credit program has its own  interest rate and range of maturities.  The
FHLB  of Atlanta prescribes the acceptable  uses for the funds advanced pursuant
to each program, as well as  limitations on the amount of advances.  Limitations
on  the amount of advances  generally are based on  the FHLB's assessment of the
institution's creditworthiness. The Bank had outstanding FHLB advances of $474.5
million at December 31, 1993.

    From time to  time, the Bank  enters into repurchase  agreements, which  are
treated  as financings.  The Bank sells  securities (usually  U.S. Government or
mortgage-backed securities)  to  a  dealer  and agrees  to  buy  back  the  same
securities  at a specified  time (generally within  seven to 90  days). The Bank
pays a stated  interest rate for  the use of  the funds for  the specified  time
period  to  the dealer.  The  obligation to  repurchase  the securities  sold is
reflected as  a  liability and  the  securities underlying  the  agreements  are
included  in assets in the Consolidated Balance Sheets in this Prospectus. These
arrangements are, in effect,  borrowings by the Bank  secured by the  securities
sold.  The  Bank  had $189.2  million  of repurchase  agreements  outstanding at
December 31, 1993.

                                      113
<PAGE>
    The following table sets forth a summary of the repurchase agreements of the
Bank as of the dates and for the periods indicated.

<TABLE>
<CAPTION>
                                                                                              SEPTEMBER 30,
                                                                           DECEMBER 31,  ------------------------
                                                                               1993         1993         1992
                                                                           ------------  -----------  -----------
                                                                                   (DOLLARS IN THOUSANDS)
<S>                                                                        <C>           <C>          <C>
Securities sold under repurchase agreements:
Balance at period-end....................................................   $  189,157   $    83,151  $   446,367
Average amount outstanding during the period.............................      141,626       265,176      123,480
Maximum amount outstanding at any month-end..............................      189,157       478,534      485,067
Weighted average interest rate during period (1).........................         3.34%         3.28%        3.64%
Weighted average interest rate on period-end balances....................         3.41%         3.23%        3.36%
<FN>
- ------------------------
(1)   The weighted average  interest rate  during the period  is computed  daily
      using a daily rate and balance.
</TABLE>

    On  November  23,  1993, the  Bank  sold  $150 million  9  1/4% Subordinated
Debentures due  2005. Interest  on  the Debentures  is payable  semiannually  on
December  1 and June 1 of  each year. The OTS has  approved the inclusion of the
principal amount of the 1993 Debentures in the Bank's supplementary capital  for
regulatory  capital purposes. On or after  December 1, 1998, the Debentures will
be redeemable, in whole or in part, at any time at the option of the Bank. Under
the OTS capital regulations, redemption of the Debentures prior to their  stated
maturity  would be subject  to prior approval  of the OTS  unless the Debentures
were redeemed with the proceeds of, or replaced by, a like amount of "a  similar
or higher quality" capital instrument.

    In December 1986, the Bank issued an unsecured ten-year subordinated capital
note  in the original principal  amount of $10.0 million  to BACOB Savings Bank,
s.c., a foreign private savings bank.  Unless the note is earlier redeemed,  the
note  principal is  payable in  one payment  on December  31, 1996.  Interest is
payable in arrears on May 15 and November 15 of each year at a variable rate  of
3%  over the six-month London Interbank Offered  Rate ("LIBOR"). The note may be
redeemed at the Bank's option, at par, without premium or penalty, together with
accrued interest.

SUBSIDIARIES

    OTS regulations generally  permit the  Bank to make  investments in  service
corporation  subsidiaries in an amount not to  exceed 3.0% of the Bank's assets,
provided that  any investment  in  excess of  2.0%  of assets  serves  primarily
community,  inner city or community  development purposes. Such regulations also
permit the  Bank to  make  "conforming loans"  to  such subsidiaries  and  joint
ventures  in an amount  not to exceed  50% of the  Bank's regulatory capital. At
December 31,  1993, 2.0%  and 3.0%  of the  Bank's assets  was equal  to  $102.9
million  and  $154.3  million,  respectively, and  the  Bank  had  $54.9 million
invested in  its  subsidiaries,  $36.0 million  of  which  was in  the  form  of
conforming loans. The Bank may establish operating subsidiaries to engage in any
activities that the Bank may engage in directly.

    Chevy  Chase engages  in significant  activities through  B.F. Saul Mortgage
Company. See "Lending Activities." The Bank engages in other activities  through
its subsidiaries, including those described below.

    REAL  ESTATE DEVELOPMENT ACTIVITIES.   Manor Investment Company ("Manor") is
in the  business  of real  estate  development. In  the  past, its  real  estate
development   activities  consisted  of  the  construction  of  income-producing
properties, the purchase,  and in  some cases,  improvement of  land for  resale
without  project  construction and  participation in  joint ventures  with other
developers. As  a  result of  the  stringent capital  requirements  that  FIRREA
applies to investments in subsidiaries, such as Manor, that engage in activities
impermissible  for national banks, Manor has not entered, and does not intend to
enter, into any new real estate development activities.

                                      114
<PAGE>
    SECURITIES BROKERAGE SERVICES.   Chevy  Chase Securities,  Inc., a  licensed
broker-dealer, is in the business of selling securities on a retail basis to the
general public, including customers and depositors of the Bank.

    INSURANCE  SERVICES.    Chevy Chase  Insurance  Agency, Inc.  is  a licensed
insurance broker offering a variety of "personal line" insurance programs in the
property and casualty field (primarily  homeowner and automobile insurance)  and
in  the  life  insurance field  (primarily  mortgage  and credit  card  life and
disability programs).

    SPECIAL PURPOSE SUBSIDIARIES.   At December 31, 1993,  Chevy Chase owned  29
active  subsidiaries that were formed for the sole purpose of acquiring title to
various  real  estate  projects  pursuant  to  foreclosure  or  deed-in-lieu  of
foreclosure. The Bank's investment in the active subsidiaries was $337.7 million
at  December  31, 1993.  The Bank's  investments in  these subsidiaries  are not
subject to the 3.0%  service corporation investment  limit discussed above.  See
"Regulation  --  Regulatory  Capital."  FIRREA generally  requires  the  Bank to
provide 30 days advance notice to the OTS and to the FDIC before establishing  a
new subsidiary or conducting a new activity in an existing subsidiary.

EMPLOYEES

    The  Bank  and  its  subsidiaries  had  2,115  full-time  and  555 part-time
employees at  December  31,  1993.  The  Bank  provides  its  employees  with  a
comprehensive  range  of  employee  benefit  programs,  including  group  health
benefits, life insurance, disability insurance, paid sick leave and an  employee
loan  program. The Bank offers home mortgage  and credit card loans to employees
at prevailing market rates, but waives up  to one point of any loan  origination
fees  on home mortgage and  the annual fee on credit  card loans, and provides a
yearly rebate equal  to 0.5% of  the outstanding loan  balance of home  mortgage
loans  at  calendar  year-end. The  Bank  also  offers employees  a  one percent
discount on the interest rate on overdraft  lines of credit. None of the  Bank's
employees  is represented  by a collective  bargaining agent.  The Bank believes
that its employee relations are good.

COMPETITION

    Chevy Chase encounters  strong competition both  in attracting deposits  and
making  real  estate and  other loans  in  its markets.  The Bank's  most direct
competition for deposits  has come  from other  thrift institutions,  commercial
banks  and credit unions, as  well as from money  market funds and corporate and
government securities. In addition to offering competitive interest rates, Chevy
Chase offers  a variety  of services,  convenient ATM  locations and  convenient
office  locations and hours to attract deposits. Competition for real estate and
other loans  comes  principally  from other  thrifts,  banks,  mortgage  banking
companies,  insurance  companies and  other  institutional lenders.  Chevy Chase
competes for loans through interest rates, loan fees and the variety and quality
of services provided to borrowers and brokers.

    The Bank's major  competition historically  has come  from local  depository
institutions,  but deregulation of the  financial services industry and changing
market demands in  recent years  have eroded distinctions  between providers  of
financial services. In addition, both depository and non-depository institutions
have  greater nationwide access  to attractive markets,  such as the Washington,
D.C. area, than  they have  had in  past years.  Chevy Chase  now competes  with
regional   financial   institutions   and  national   providers   of  investment
alternatives, as well as a number of large money center and regional banks  that
have acquired subsidiary institutions in the area.

    The  Bank  estimates  that  it competes  principally  with  approximately 15
depository institutions  in its  deposit-taking activities,  with  approximately
seven  institutions  in the  origination  of single-family  residential mortgage
loans (other than  home equity  credit line  loans) and  with approximately  ten
depository  institutions in the origination of home equity credit line loans. At
June 30, 1993, according to  published industry statistics, Chevy Chase,  ranked
second  in market share (approximately 18.5%)  of deposits in Montgomery County,
Maryland, and Chevy  Chase ranked third  in market share  of deposits in  Prince
George's  County, Maryland. Based on publicly available information, Chevy Chase

                                      115
<PAGE>
estimates that,  in  the Washington,  D.C.  metropolitan area,  it  maintains  a
significant  market share  of single-family  residential mortgage  loans and the
leading market share of home equity credit line loans.

    Interstate banking laws enacted by  state legislatures have intensified  the
competition  faced by the Bank in attracting deposits and making loans. A number
of large  out-of-state  financial  institutions  have  established  or  acquired
banking  operations in Maryland, Virginia and  the District of Columbia pursuant
to these provisions.

                                FEDERAL TAXATION

    The Trust  terminated its  status  as a  real  estate investment  trust  for
federal  income tax purposes  in 1978 and  is now taxable  as a corporation. The
Trust's real estate  operations have generated  sizeable depreciation,  interest
and  other deductions in excess of its income, and as a result the Trust has had
substantial net  operating  loss  carryovers for  federal  income  tax  purposes
("NOLs").  The Trust  and its  affiliated subsidiaries join  in the  filing of a
consolidated federal income tax return using the accrual method of accounting on
the basis of a fiscal year ending September 30.

    Since June  28, 1990,  the Bank  and  its subsidiaries  have joined  in  the
consolidated  federal income  tax returns  filed by the  Trust on  a fiscal year
basis. Prior to June 28, 1990, the Bank and its subsidiaries filed  consolidated
federal income tax returns on a calendar year basis.

    Savings institutions such as the Bank generally are taxed in the same manner
as  other corporations.  There are,  however, several  special rules  that apply
principally to  savings  institutions  (and,  in  some  cases,  other  financial
institutions). Certain significant aspects of the federal income taxation of the
Bank are discussed below.

    The  IRS has completed audits of the  federal income tax returns of the Bank
for the taxable years ended  December 31, 1988, December  31, 1989 and June  27,
1990, and is auditing the Bank's return for the taxable year ended September 30,
1990.  The Trust is included  in the audit for  the taxable year ended September
30, 1990.

    BAD DEBT RESERVE.   Savings institutions  that satisfy certain  requirements
(so-called  "qualifying institutions" as  defined by the  Internal Revenue Code)
are permitted  to establish  reserves for  bad  debts and  to deduct  each  year
reasonable  additions to those  reserves in lieu  of taking a  deduction for bad
debts actually sustained during the taxable year. To be treated as a  qualifying
institution,  at least 60% of a savings institution's assets must be "qualifying
assets," which  include  cash,  certain U.S.  Government  and  state  government
securities, obligations of certain deposit insurance corporations, loans secured
by  interests in residential real property and loans made for the improvement of
residential real property.

    A qualifying institution may deduct in each  taxable year the sum of (i)  an
addition to a reserve for losses on "qualifying real property loans" (generally,
loans  secured by interests in real property)  and (ii) an addition to a reserve
for losses on "nonqualifying  loans" (such as credit  card loans). A  qualifying
institution  generally may compute the amount of the addition to the reserve for
losses on  qualifying  real property  loans  under  the more  favorable  of  the
"experience  method,"  which  is based  on  the institution's  actual  loan loss
experience over  a  prescribed period,  or  the "percentage  of  taxable  income
method,"  which is based on  a fixed percentage (i.e.,  8%) of the institution's
taxable income. The Bank has calculated the bad debt deduction for tax  purposes
under the experience method since calendar year 1988.

    An  institution's  addition to  the reserve  for  losses on  qualifying real
property loans is  determined by special  rules. The amount  of the addition  is
generally  limited to an amount necessary to increase the reserve to the greater
of (i) the reserve  determined under the experience  method or (ii) the  reserve
allowed at the end of the institution's base year, which for the Bank is 1987.

                                      116
<PAGE>
    For  fiscal  1994 and  prior  years, the  Bank  is a  qualifying institution
permitted to use  the reserve method  to determine  the amount of  its bad  debt
deduction  for federal income  tax purposes. If  the Bank were  not treated as a
qualifying institution for any taxable year,  it would be required to  recapture
its  bad  debt  reserve (for  1993,  approximately $81.8  million)  into taxable
income. Under certain proposed regulations, the bad debt reserve generally would
be recaptured into taxable income over six taxable years. In addition, the  Bank
would  be allowed to  deduct only those  bad debts that  actually were sustained
during the taxable year. The Bank  believes it will be a qualifying  institution
for the foreseeable future.

    CONSOLIDATED TAX RETURNS; TAX SHARING PAYMENTS.  On June 28, 1990, the Trust
increased  its interest in Chevy Chase from 60% to 80% of its common stock. As a
result of the  Trust's 80%  ownership of the  Bank's common  stock, for  federal
income  tax purposes Chevy Chase became a member of the Trust's affiliated group
filing consolidated federal income  tax returns for  taxable years beginning  on
and  after June  28, 1990.  In recent  years, the  operations of  the Trust have
generated significant net operating losses,  while during the same period  Chevy
Chase  has  reported  taxable income.  The  Trust's net  operating  loss ("NOL")
carryovers to its taxable year beginning October 1, 1993 are approximately $11.5
million. It  is  anticipated that,  because  Chevy Chase's  operations  will  be
included  in  the  Trust's  consolidated  returns,  these  NOLs,  and  any other
operating losses  generated by  the Trust  or its  other subsidiaries,  will  be
available  to reduce the federal income taxes that otherwise would be payable by
Chevy Chase (and  the other members  of the Trust's  affiliated group that  have
taxable  income). Under the terms  of the Tax Sharing  Agreement, Chevy Chase is
obligated to  make  payments  to the  Trust  based  on its  taxable  income,  as
explained  more fully below. However, under  the written agreement between Chevy
Chase and the  OTS (see  "Regulation --  Regulatory Capital"),  Chevy Chase  has
agreed not to make tax sharing payments without the prior approval of the OTS.

    The Tax Sharing Agreement generally provides that each member of the Trust's
affiliated group is required to pay the Trust an amount equal to 100% of the tax
liability  that the  member would have  been required to  pay to the  IRS if the
member had filed  on a separate  return basis. These  amounts generally must  be
paid  even  if the  affiliated group  has no  tax liability  or the  group's tax
liability is less than the sum of such amounts. Under the Tax Sharing Agreement,
the Trust, in turn, is obligated to pay to the applicable taxing authorities the
overall tax liability, if any, of the group. In addition, to the extent the  net
operating  losses or tax credits  of a particular member  reduce the overall tax
liability of the  group, the Trust  is required  to reimburse such  member on  a
dollar-for-dollar  basis, thereby compensating the member for the group's use of
its net operating losses or tax credits.

    The Bank made  tax sharing payments  of $20.6 million  and $29.6 million  in
fiscal  1990  and  1991, respectively,  and  pursuant to  the  written agreement
between the Bank  and the OTS,  did not  make any further  tax sharing  payments
until  the third quarter of fiscal 1993.  Following an improvement in the Bank's
financial condition and  the pledge by  the Trust of  certain Real Estate  Trust
assets to secure certain of its obligations under the Tax Sharing Agreement, the
OTS  approved, and the Bank made through the date of this Prospectus, additional
tax sharing payments of $14.6  million. It is expected  that the Bank will  have
taxable  income over the  next several years  and that the  Trust's NOLs and any
additional operating losses will be utilized to reduce the overall tax liability
of the group which would  otherwise arise from such  taxable income of the  Bank
(or  from the taxable income of other  members of the Trust's affiliated group).
At December 31, 1993, the amount of  tax sharing payments due to the Trust,  but
then  unpaid, was $20.1 million,  of which $5.0 million was  paid by the Bank to
the Trust subsequent to that date.

    If the Bank has net operating losses or unused tax credits in the current or
any future year, under the Tax Sharing Agreement the Trust would be obligated to
reimburse the Bank in an  amount generally equal to (i)  the tax benefit to  the
group of using such tax losses or unused tax credits in the group's consolidated
federal  income tax return for such year, plus (ii) to the extent such losses or
credits are not used by  the group in such year,  the amount of the tax  refunds
which  the Bank  would otherwise have  been able to  claim if it  were not being
included in the consolidated federal income tax return of the group (but not  in
excess  of  the  net amount  paid  by the  Bank  to  the Trust  pursuant  to the

                                      117
<PAGE>
Tax Sharing Agreement). There is  no assurance that the  Trust would be able  to
fulfill  this obligation. If the  Trust did not make  the reimbursement, the OTS
could attempt  to characterize  such  nonpayment as  an unsecured  extension  of
credit  by  the Bank  to the  Trust which,  as described  under "Real  Estate --
Holding Company Regulation," is  prohibited under current  law. The Tax  Sharing
Agreement itself does not provide for any remedies upon a breach by any party of
its obligations under the agreement. As noted above, at December 31, 1993, $20.1
million of tax sharing payments were due to the Trust, of which $5.0 million was
paid  to the Trust  after such date.  Any reimbursement obligation  of the Trust
should be available to be offset against any obligation of the Bank to the Trust
under the Tax  Sharing Agreement that  is unpaid at  the time the  reimbursement
obligation arises.

                                 STATE TAXATION

    Maryland  law does  not provide  for the  filing of  consolidated income tax
returns, and thus the Real  Estate Trust, the Bank  and the subsidiaries of  the
Real  Estate Trust and the Bank all  file separately in Maryland. Under Maryland
law, the Real Estate  Trust and the Bank  and their respective subsidiaries  are
each  subject to a 7% tax on "taxable income." "Taxable income," for purposes of
Maryland taxation,  is  based on  federal  taxable income,  subject  to  certain
modifications  and  apportionment. The  Real Estate  Trust,  the Bank  and their
respective subsidiaries are also subject to income taxes in other states.

                                   PROPERTIES

    REAL ESTATE.  A list of the  investment properties of the Real Estate  Trust
is set forth under "Real Estate -- Real Estate Investments."

    At  December 31, 1993,  the Trust conducted its  business from its executive
offices at 8401 Connecticut Avenue, Chevy  Chase, Maryland. The Trust sells  its
Retail  Notes from a sales  office located at 7200  Wisconsin Avenue, Suite 903,
Bethesda, Maryland. The Saul  Company leases both of  such office facilities  on
behalf of the Trust.

    BANKING.   At December  31, 1993, the  Bank conducted its  business from its
executive offices  at  8401  Connecticut  Avenue,  Chevy  Chase,  Maryland;  its
operations  centers  at  6200  Chevy  Chase  Drive,  Laurel,  Maryland  and 7215
Corporate  Court,  Frederick,  Maryland;  its  office  facilities  at  7700  Old
Georgetown  Road,  Bethesda, Maryland;  and 76  full-service offices  located in
Maryland, Virginia and the  District of Columbia. On  that date, the Bank  owned
the  building and land for 13 of its  branch offices and leased its remaining 63
branch offices. Chevy  Chase leases  the office facilities  at 8401  Connecticut
Avenue,  6200 Chevy Chase Drive  and 7215 Corporate Court  and owns the land and
building at 7700 Old Georgetown Road. In addition, the Bank leases office  space
in  which its  subsidiaries are housed.  The leases have  various terms expiring
from 1994 to 2029. See Note 17 to the Consolidated Financial Statements in  this
Prospectus for lease expense and commitments.

    Subsequent  to September  30, 1993, the  Bank received OTS  approval to open
five additional branches. During the three  months ended December 31, 1993,  two
branches  were opened in  Maryland. The remaining branches,  one in Maryland and
two in Virginia, are scheduled to open in fiscal 1994.

    At December 31,  1993, the net  book value of  the Bank's office  facilities
(including  leasehold  improvements)  was  $90.8 million.  See  Note  16  to the
Consolidated Financial Statements in this Prospectus.

                                      118
<PAGE>
    The  Bank has plans to build a facility in Frederick, Maryland to house some
of the  Bank's employees  and operations.  At December  31, 1993,  the Bank  had
invested  $2.5 million for the purchase of the land and $1.4 million for capital
expenditures.

    In fiscal  1991, the  Bank purchased  an historic  office building  and  the
underlying  land in downtown Washington, D.C.  with plans to establish a deposit
branch office and a trust office  in the building. Although the Bank  terminated
its  trust business in fiscal 1991, it still  plans to establish a branch in the
building.

    The Bank owns  additional assets,  including furniture  and data  processing
equipment.  At December  31, 1993, these  other assets  had a net  book value of
$48.1 million.  The  Bank  also  has operating  leases,  primarily  for  certain
automobiles   and  data  processing  equipment  and  software.  The  leases  for
automobiles are generally for  periods of less than  four years; the leases  for
the  data processing equipment and  software have month-to-month or year-to-year
terms.

                               LEGAL PROCEEDINGS

    In November 1990, the Trust was  notified that the Commission had  initiated
an  informal  inquiry  concerning the  Bank's  reserves for  losses  and related
matters, and  the Bank  was requested  to provide  the Commission  with  certain
documents  relating to the Bank  covering the period since  October 1, 1988. The
Trust and the Bank cooperated fully with the Commission's inquiry and,  pursuant
to  the Commission's original request, the last set of documents was produced on
February 6,  1991. On  March 27,  1992, the  Trust received  a letter  from  the
Commission  staff seeking additional  documents in connection  with the inquiry.
The last documents responsive to this  additional request were produced on  July
31,  1992.  The Commission  has not  taken  any additional  action to  date with
respect to the inquiry. Based upon the information available to it at this time,
management believes that the matter should be resolved in a manner that will not
result in a material adverse financial impact on the Bank.

    In the  normal  course  of  business,  the  Trust  is  involved  in  certain
litigation,  including litigation  arising out of  the collection  of loans, the
enforcement or  defense of  the  priority of  its  security interests,  and  the
continued development and marketing of certain of its real estate properties. In
the opinion of management, litigation which is currently pending will not have a
material  adverse impact on the financial  condition or future operations of the
Trust.

                                   REGULATION

    Chevy Chase's operations have been significantly affected in recent years by
substantial changes  in  applicable  banking  laws  and  regulations.  The  most
significant changes resulted from the FIRREA and FDICIA.

    FEDERAL  HOME LOAN BANK  SYSTEM.  The Bank  is a member  of the Federal Home
Loan Bank ("FHLB")  of Atlanta.  The 12 FHLBs  are administered  by the  Federal
Housing  Finance Board, an independent agency within the executive branch of the
federal government. The  FHLBs serve  as a  central credit  facility for  member
institutions.  Their primary  credit mission is  to enhance  the availability of
residential mortgages.

    Under the credit policies of the FHLB of Atlanta, credit may be extended  to
any  creditworthy member bank  based on financial condition  and the adequacy of
collateral pledged to secure the credit. Requests for advances with an  original
term  to maturity of less than five years may be approved for any sound business
purpose in which a  borrower is authorized to  engage. Requests for longer  term
advances  may  be approved  only for  the  purpose of  enabling the  borrower to
provide funds for residential housing  finance. Such borrowings may be  obtained
pursuant  to several different credit  programs, each of which  has its own rate
and range of maturities. Advances  from the FHLB of  Atlanta must be secured  by
certain  types of collateral with a value, as determined by the FHLB of Atlanta,
at

                                      119
<PAGE>
least equal to  100% of  the borrower's  outstanding advances.  At December  31,
1993,  the interest rates on  the advances from the  FHLB of Atlanta ranged from
3.32% to 4.13%, depending  on the maturity  of the advance. See  Note 23 to  the
Consolidated Financial Statements in this Prospectus.

    As a member of the FHLB of Atlanta, the Bank is required to acquire and hold
shares  of capital stock in that bank in  an amount equal to the greater of: (i)
1.0% of  mortgage-related  assets  (i.e.,  home  mortgage  loans,  home-purchase
contracts  and similar obligations); (ii) 0.3% of total assets; or (iii) 5.0% of
outstanding advances. Pursuant to this  requirement, the Bank had an  investment
of  $31.5 million in FHLB stock at December  31, 1993. The earnings of the FHLBs
have been reduced as  a result of legislation  requiring contributions from  the
FHLBs  to the Resolution  Funding Corporation and the  provision of subsidies to
certain low income housing projects, thereby reducing the dividends paid by  the
FHLBs  to member institutions.  The Bank earned dividends  of $0.4 million, $1.7
million and $1.9  million during the  three months ended  December 31, 1993  and
years  ended September  30, 1993 and  1992, respectively, at  a weighted average
rate of 5.04%, 5.63% and 6.68% per annum during such periods, respectively.

    LIQUIDITY REQUIREMENTS.  The  Bank is required to  maintain a daily  average
balance  of liquid assets (including cash, federal funds, certain time deposits,
certain bankers' acceptances, certain  corporate debt securities and  commercial
paper,  securities of certain mutual funds  and specified U.S. Government, state
government and federal agency  obligations) equal to  a specified percentage  of
its  average daily balance of deposits (based upon the preceding month's average
balances), plus borrowings (or  portions thereof) payable in  one year or  less.
This  liquidity requirement is currently  5.0%. Federal regulations also require
that each institution  maintain an  average daily balance  of short-term  liquid
assets  equal to at  least 1.0% of  its average daily  balance of deposits, plus
borrowings payable in one year or less. If an institution's liquid assets at any
time do not at least equal (on an average daily basis for the month) the  amount
required  by  the OTS,  the  institution could  be  subject to  various monetary
penalties imposed by the OTS. At December  31, 1993, the Bank was in  compliance
with  both requirements, with  a liquid assets  ratio of 24.1%  and a short-term
liquid assets ratio of 7.2%.

    DEPOSIT INSURANCE PREMIUMS.  Under  FDIC insurance regulations, the Bank  is
required  to  pay  premiums  to  SAIF  for  insurance  of  its  accounts. FIRREA
established the following  levels of premiums  for SAIF members  expressed as  a
percentage  of deposits: 0.23% through December 31, 1993, 0.18% through December
31, 1997 and 0.15% thereafter. However, amendments to FIRREA's deposit insurance
provisions enacted  in November  1990  and December  1991  gave the  FDIC  broad
authority  to increase SAIF premiums beyond the levels established by FIRREA and
require that the  FDIC convert to  a risk-based assessment  system. Pursuant  to
this authority, the FDIC adopted a transitional risk-based premium system, which
took  effect  January 1,  1993,  that increased  the  premiums for  all  but the
healthiest institutions. Under  this system,  an institution  paid premiums  for
deposit  insurance ranging from 0.23% to  0.31% based on supervisory evaluations
and on the institution's capital category under the OTS prompt corrective action
regulations. See  "Prompt  Corrective  Action."  On  June  25,  1993,  the  FDIC
established  a permanent risk-based premium system that became effective October
1, 1993 based substantially on the transitional system then in effect.

    The deposit insurance  premium rate  for the  semi-annual periods  beginning
January 1, 1993 and July 1, 1993 were based in part on the Bank's capital ratios
at  June  30, 1992  and  December 31,  1992,  respectively. Although  the Bank's
capital levels met the  standards for classification  as well capitalized  under
the  prompt  corrective action  regulations at  September  30, 1993,  the Bank's
capital ratios  did  not meet  the  standard for  classification  as  adequately
capitalized  at June 30, 1992  or at December 31, 1992.  As a result, the Bank's
deposit insurance premium for  the semi-annual periods  between January 1,  1993
and  June 30, 1993 and between July 1,  1993 and December 31, 1993 was increased
to 0.31% of total deposits. Based on the Bank's June 30, 1993 regulatory capital
ratios, the Bank's premium  for the semi-annual period  between January 1,  1994
and June 30, 1994 decreased to 0.29% of total deposits.

                                      120
<PAGE>
    SAIF  insurance may  be terminated  by the FDIC,  after notice  and a 30-day
corrective period, upon a finding by  the FDIC 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. The 30-day  period may be eliminated by the  FDIC
with the approval of the OTS.

    REGULATORY  CAPITAL.   FIRREA imposed  significantly more  stringent capital
requirements upon federally insured  savings associations than those  previously
in  effect. The requirements,  as implemented by  OTS regulations, contain three
elements: a minimum tangible capital  requirement, a minimum core (or  leverage)
capital  requirement and a minimum total risk-based capital requirement. Each of
these requirements  generally  must  be  no  less  stringent  than  the  capital
standards  for national banks.  At December 31, 1993,  the Bank's tangible, core
and total risk-based  regulatory capital  ratios were 4.55%,  5.30% and  11.56%,
respectively,  compared to the  minimum requirements of  1.50%, 3.00% and 8.00%,
respectively.

    Under the minimum leverage ratio, Chevy Chase must maintain a ratio of "core
capital" to tangible  assets of  not less  than 3.0%.  "Core capital"  generally
includes  common stockholders'  equity, noncumulative  perpetual preferred stock
and  minority  interests  in  consolidated  subsidiaries,  less  loans  to   and
investments  in certain subsidiaries and  certain intangible assets, except that
purchased mortgage servicing rights ("PMSRs") may  be included at the lowest  of
90%  of fair market value (if determinable), 90% of original cost or 100% of the
current amortized book value as  determined under generally accepted  accounting
principles  ("GAAP"). In addition, PMSRs  are subject to a  limit of 50% of core
capital. At December 31, 1993, the  Bank had qualifying PMSRs of $15.7  million,
which  constituted 5.8% of core capital at  that date. In February 1994, the OTS
adopted revisions  to  its  regulations  that,  effective  March  4,  1994,  (i)
eliminate  the 90%-of-original-cost  limitation for purposes  of calculating the
amount of PMSRs that can be included  in core capital and (ii) permit  inclusion
of  purchased  credit card  relationships  ("PCCRs") as  well  as PMSRs  in core
capital up to an aggregate limit of 50% of core capital and a separate  sublimit
of 25% of core capital for PCCRs.

    The  amount of qualifying supervisory goodwill  that may be included in core
capital was limited  to 1.0% of  adjusted tangible assets  from January 1,  1992
through  December 31, 1992, to  0.75% from January 1,  1993 through December 31,
1993, and  is limited  to 0.375%  beginning  January 1,  1994 and  0%  beginning
January  1, 1995. Phase-outs  from capital are  also established for investments
in, and  loans  to,  subsidiaries  engaged in  activities  not  permissible  for
national  banks, for  equity investments that  are not  permissible for national
banks and for the portion of  land loans and non-residential construction  loans
in excess of an 80% loan-to-value ratio.

    The  tangible  capital requirement  adopted by  the  OTS requires  a savings
institution to maintain "tangible  capital" in an amount  not less than 1.5%  of
tangible  assets,  which is  the minimum  limit  permitted by  FIRREA. "Tangible
capital" is  defined  as core  capital  less any  intangible  assets  (including
supervisory  goodwill), plus qualifying PMSRs valued at the amount includable in
core capital.

    The risk-based  capital requirements  issued  by the  OTS provide  that  the
capital ratio applicable to an asset is adjusted to reflect the degree of credit
risk  associated with that asset and that the asset base for computing a savings
institution's capital  requirement  includes off-balance-sheet  assets.  Capital
must  be maintained against the full amount of assets sold with recourse despite
the fact that the assets  are treated as having  been sold under GAAP.  However,
the amount of capital required need not exceed the amount of recourse retained.

    There  are currently  four categories  of risk-weightings:  0% for  cash and
similar  assets,  20%  for   qualifying  mortgage-backed  securities,  50%   for
qualifying  residential permanent  real estate loans  and 100%  for other loans,
including credit card loans, commercial real estate loans and loans more than 90
days past  due and  for real  estate acquired  in settlement  of loans.  Savings
institutions generally are required to maintain risk-based capital equal to 8.0%
of  risk-weighted assets, with at least half of  that amount in the form of core
capital.

                                      121
<PAGE>
    A savings institution's  supplementary capital  may be used  to satisfy  the
risk-based  capital requirement  only to  the extent  of the  institution's core
capital. Supplementary capital  includes cumulative  perpetual preferred  stock,
qualifying   non-perpetual  preferred   stock,  qualifying   subordinated  debt,
nonwithdrawable accounts and pledged deposits,  and general loan and lease  loss
reserves  (up to a  maximum of 1.25%  of risk-weighted assets).  At December 31,
1993, the Bank had $59.1 million in general reserves on loans and leases,  $49.3
million of which was includable as supplementary capital.

    Subordinated debt may be included in supplementary capital with OTS approval
subject  to a phase-out based on its term to maturity. The phase-out established
for such  maturing capital  instruments by  the OTS  permits an  institution  to
include  such instruments  in supplementary capital  under one  of two phase-out
options: (i)  at the  beginning of  each of  the last  five years  prior to  the
maturity  date of the instrument, the institution may reduce the amount eligible
to be included by 20% of the original amount or (ii) the institution may include
only the aggregate amount of maturing capital instruments that mature in any one
year during the seven years immediately  prior to an instrument's maturity  that
does  not exceed 20%  of the institution's capital.  Once an institution selects
either the first or second  option, it must continue  to select the same  option
for all subsequent issuances of maturing capital instruments as long as there is
any  outstanding  balance  of such  instruments  for  which an  option  has been
selected. Maturing capital  instruments issued  before November 7,  1989 may  be
treated  according to the rule stated above or  the rule in effect at that date.
At  December  31,  1993,  the  Bank  had  $160.0  million  in  maturing  capital
instruments,  of which $154.3  million was includable  as supplementary capital.
See "Banking -- Deposits and Other Sources of Funds -- Borrowings."

    Effective January 1,  1994, the OTS's  risk-based capital requirements  were
amended  to incorporate interest-rate risk  measures to complement those already
established for credit  risk. Under  the amendments, an  institution that  would
experience  a decrease in "portfolio  equity" in an amount  in excess of 2.0% of
the market value  of the  institution's assets  as a  result of  an increase  or
decrease  in the general level of interest rates  of as much as 200 basis points
is required to  maintain additional  amounts of  risk-based capital.  Additional
capital  will have to  be maintained by affected  institutions beginning July 1,
1994 based on interest rate exposure as  of December 31, 1993. Although the  OTS
analysis  of the Bank's interest  rate exposure at December  31, 1993 is not yet
available, based upon management's internal analysis as of December 31, 1993 and
an OTS  analysis  of the  Bank's  exposure  at September  30,  1993,  management
believes  that the Bank would not experience a decrease in "portfolio equity" in
an amount in excess of 2.0% of its assets under this test and therefore believes
that the Bank will not be required to maintain additional amounts of  risk-based
capital beginning July 1, 1994.

    OTS  regulations contain  special rules affecting  savings institutions with
certain kinds of subsidiaries. For purposes of determining compliance with  each
of the capital standards, a savings institution's investments in, and extensions
of credit to, non-includable subsidiaries are, with certain exceptions, deducted
from  the savings  institution's capital. At  December 31,  1993, investments in
non-includable subsidiaries are subject to a 25% phase-out from all three FIRREA
capital requirements.  Under legislation  enacted  in 1992,  the amount  of  the
Bank's investment in non-includable subsidiaries that may be included in capital
is  limited  to 75%  through  June 30,  1994, 60%  beginning  July 1,  1994, 40%
beginning July 1, 1995 and 0% beginning July 1, 1996.

    All or  a  portion  of  the  assets  of  each  of  a  savings  institution's
subsidiaries   are  generally  consolidated  with  the  assets  of  the  savings
institution  for  regulatory  capital  purposes   unless  all  of  the   savings
institution's  investments in, and extensions of  credit to, such subsidiary are
deducted from capital.  Chevy Chase's real  estate development subsidiaries  are
its only subsidiaries engaged in activities not permissible for a national bank.
At  December 31, 1993, the  Bank's investments in, and  extensions of credit to,
its non-includable subsidiaries totaled  approximately $30.4 million, which  was
$41.1  million less  than the  level of such  investments in,  and extensions of
credit to, its non-includable  subsidiaries as of April  12, 1989. Of the  $30.4
million, $6.4 million constituted a deduction from tangible capital. Chevy Chase
currently intends to continue to operate its non-includable subsidiaries, but to
reduce gradually its aggregate investments in, and extensions of credit to, such
subsidiaries.

                                      122
<PAGE>
    OTS capital regulations also require the deduction from total capital of all
equity  investments that are not permissible  for national banks and the portion
of land  loans  and non-residential  construction  loans  in excess  of  an  80%
loan-to-value  ratio. At December 31, 1993,  these investments were subject to a
60% phase-out from  total capital; beginning  July 1, 1994,  the phase-out  will
increase  to 100%.  In April 1993,  the OTS  adopted a rule  that eliminated the
capital deduction for equity investments  permissible for national banks.  Based
on  the April 1993 rule, the Bank's  only equity investment at December 31, 1993
is a property classified as real estate held for sale that the Bank agreed  with
OTS in 1991 to treat as an equity investment for regulatory capital purposes. At
December  31, 1993, the book value  of that property, after subsequent valuation
allowances, amounted to $41.2 million of which $19.6 million was required to  be
deducted  from total capital.  At December 31,  1993, the Bank  did not have any
land loans or  non-residential construction loans  with loan-to-value ratios  in
excess of 80%.

    OTS  capital regulations provide a five-year  holding period (or such longer
period as may be approved by the OTS)  for REO to qualify for an exception  from
treatment  as an equity investment.  If an REO property  is considered an equity
investment, its  then-current  book  value is  deducted  from  total  risk-based
capital  at the  then-current phase-in percentage.  Accordingly, if  the Bank is
unable to dispose of any REO property (through bulk sales or otherwise) prior to
the end of its applicable  five-year holding period and  is unable to obtain  an
extension  of such  five-year holding  period from  the OTS,  the Bank  could be
required to  deduct  the then-current  book  value  of such  REO  property  from
risk-based capital.

    The  Bank is actively managing  its levels of investments  in, and loans to,
non-includable subsidiaries and equity investments to minimize the impact of the
deductions from  capital for  these investments  as the  deductions continue  to
increase.   The  Bank's  ability  to  implement  successfully  these  and  other
strategies for  maintaining  capital compliance  is  dependent on  a  number  of
factors,  including, for example, general  economic conditions and the continued
recovery of local real estate markets. See "Management's Discussion and Analysis
of Financial  Condition  and Results  of  Operations --  Liquidity  and  Capital
Resources -- Banking -- Capital -- Capital Maintenance Strategies."

    In  July 1993, the  OTS released the Bank  from a capital  plan to which the
Bank had  been  subject as  a  result of  its  failure to  meet  all  applicable
regulatory capital requirements in prior periods. In connection with the release
of the Bank from its capital plan, the OTS also released the Bank from a related
capital   directive  which  had  imposed  certain  restrictions  on  the  Bank's
operations and required the Bank  to achieve compliance with applicable  capital
requirements  by June 30, 1992 (which  deadline was subsequently extended by the
OTS until December 31, 1992).

    In October 1993,  the Bank  and the OTS  amended a  written agreement  dated
September  30, 1991 that  imposed certain restrictions on  the Bank. As amended,
the agreement continues  to address transactions  with affiliates, reduction  of
real  estate acquired in  settlement of loans,  and asset quality. Specifically,
the Bank has agreed that  it will not, without  receiving the prior approval  of
the  OTS, (i) increase its investment in  certain of its real estate development
properties, including the four active Communities, beyond specified levels, (ii)
make any additional tax  sharing payments to  the Trust or  (iii) engage in  any
other transaction with the Trust. In addition, the Bank must (i) provide the OTS
with  15 days notice prior  to selling any asset with  a value over $20 million,
(ii) make every  effort to reduce  its exposure  in certain of  its real  estate
development  properties, including the four active Communities, (iii) notify the
OTS 15 days prior to rejecting any purchase offers for those properties and (iv)
sell  any  single-family  permanent  loans  for  purchases  of  homes  in  those
properties  if the terms of those loans are more favorable to the borrowers than
terms prevailing in the general market. The amended agreement also requires  the
Bank  to submit various periodic reports to the OTS. A material violation of the
agreement could subject the Bank to additional regulatory sanctions.  Management
believes the Bank is in material compliance with the agreement.

    The  October 1993 amendment  eliminated among other  things, provisions that
required the Bank to (i)  provide the OTS with 15  days notice prior to  selling
certain significant assets with a value over

                                      123
<PAGE>
$5  million, (ii) adopt a formal expense reduction plan, (iii) make every effort
to convert its outstanding  subordinated debentures to  another form of  capital
(although  no  deadline for  achieving such  a conversion  was specified  in the
agreement), (iv) review the pricing of  its major products and fees, (v)  review
certain compensation arrangements with the original developers of certain of its
large  REO projects, (vi)  obtain the prior  written approval of  the OTS to pay
dividends on  its common  stock  or to  increase senior  executive  compensation
beyond  specified levels and  (vii) make every  effort to obtain  an infusion of
capital in an amount sufficient to meet its fully phased-in capital requirements
by June 30, 1992, and, if necessary, to seek a merger or acquisition partner.

    The OTS has the authority to  require an institution to maintain capital  at
levels above the minimum levels generally required, but has not indicated to the
Bank any intention to exercise its authority to do so with respect to the Bank.

    PROMPT CORRECTIVE ACTION.  Pursuant to FDICIA, the OTS and the other federal
agencies  regulating  financial  institutions  have  adopted  regulations which,
effective December 19,  1992, apply  to every FDIC-insured  commercial bank  and
thrift  institution a system of  mandatory and discretionary supervisory actions
which generally  become more  severe  as the  capital  levels of  an  individual
institution  decline. The regulations establish five capital categories to which
institutions are  assigned for  purposes of  determining their  treatment  under
these  prompt  corrective action  provisions. An  institution is  categorized as
"well capitalized" under the regulations  if (i) it has  a leverage ratio of  at
least  5.0%, a  tier 1  risk-based capital ratio  of at  least 6.0%  and a total
risk-based capital ratio  of at  least 10.0%,  and (ii)  is not  subject to  any
written   agreement,  order,  capital  directive  or  prompt  corrective  action
directive issued  by OTS  to meet  and  maintain a  specific capital  level.  An
institution is considered "adequately capitalized" if such capital ratios are at
least  4.0% (3.0% if rated in the  highest supervisory category), 4.0% and 8.0%,
respectively. An institution with a leverage ratio below 4.0% (3.0% if rated  in
the  highest supervisory category), a tier 1 risk-based capital ratio below 4.0%
or a total risk-based capital ratio below 8.0%, is considered "undercapitalized"
and an  institution with  ratios  under 3.0%,  3.0%  or 6.0%,  respectively,  is
considered   "significantly  undercapitalized."  An  institution  is  considered
"critically undercapitalized," and subject  to provisions mandating  appointment
of  a  conservator or  receiver, if  its ratio  of "tangible  equity" (generally
defined by the OTS as core capital plus cumulative perpetual preferred stock) to
total assets is 2.0% or less. An institution's classification category could  be
downgraded if, after notice and an opportunity for a hearing, the OTS determines
that  the institution is in  an unsafe or unsound  condition or has received and
has not corrected a less than satisfactory examination rating for asset quality,
management, earnings or liquidity.

    At December  31, 1993,  the Bank's  leverage, tier  1 risk-based  and  total
risk-based regulatory capital ratios were 5.30%, 6.88% and 11.56%, respectively,
which  exceeded the  corresponding ratios  of 5.0%,  6.0% and  10.0% established
under  the  prompt   corrective  action  regulations   for  "well   capitalized"
institutions,  and the Bank was not subject to any applicable written agreement,
order or directive to  maintain a specific capital  level. On a fully  phased-in
basis  at December 31,  1993, the Bank's  leverage, tier 1  risk-based and total
risk-based capital ratios of  4.14%, 5.47% and  9.81%, respectively, would  meet
the ratios established for "adequately capitalized" institutions.

    GROWTH  RESTRICTIONS.   Primarily  because  of its  level  of non-performing
assets, the Bank  remains subject  to restrictions  on asset  growth. Under  the
applicable  OTS requirements, the Bank may  not increase its total assets during
any calendar quarter in excess  of an amount equal  to net interest credited  on
deposit  liabilities during the quarter without prior written approval from OTS.
The OTS  notified the  Bank on  September 10,  1993 that  OTS would  waive  this
restriction  for the period from July 1, 1993 through June 30, 1994 to allow for
an increase in total assets  of up to $500  million, subject to the  conditions,
among  others, that  the Bank's  regulatory capital  ratios increase  with asset
growth and  that  the  Bank  maintain  sufficient  capital  to  meet  the  "well
capitalized" ratios under the OTS's prompt corrective action regulations.

                                      124
<PAGE>
    The  Bank's ability  to increase  its regulatory  capital ratios  to support
additional asset  growth and  to remain  "well capitalized"  is dependent  on  a
number  of factors, including, for example,  general economic conditions and the
continued recovery of local real estate markets.

    QUALIFIED THRIFT LENDER ("QTL") TEST.  Insured savings institutions like the
Bank must  meet  a  QTL  test  to  avoid  imposition  of  certain  restrictions.
Legislation  enacted in 1991 and 1992  significantly changed the QTL test. Under
the  modified  requirements,   thrifts  must  maintain   a  "thrift   investment
percentage"  equal to a minimum of 65%.  The numerator of such percentage is the
thrift's  "qualified  thrift  investments";  the  denominator  is  the  thrift's
"portfolio  assets." "Portfolio assets" is defined as total assets minus (i) the
thrift's premises  and  equipment used  to  conduct its  business,  (ii)  liquid
assets,  as  defined,  and  (iii)  intangible  assets,  including  goodwill  and
purchased residential mortgage loan servicing rights.  The QTL test must be  met
on a monthly average basis in nine out of every 12 months.

    At December 31, 1993, the Bank had 82.3% of its portfolio assets invested in
qualified  thrift investments,  and the  Bank met  the QTL  test in  each of the
previous 12 months.

    Assets that may  be included  in a thrift's  "qualified thrift  investments"
without  limit include: residential  housing loans (including  home equity loans
and manufactured  housing loans),  mortgage-backed  securities and  FHLB  stock.
Portions  of other assets are also includable,  provided that the total of these
assets does not exceed 20% of portfolio assets. Assets in this category include:
50% of residential housing loans originated and sold within 90 days; investments
in real  estate-oriented  service  corporations;  200%  of  mortgage  loans  for
residences,  churches, schools, nursing homes and small businesses in areas with
unmet credit needs  (low or moderate  income areas where  credit demand  exceeds
supply); loans for personal, family household or educational purposes (which may
not  exceed 10% of portfolio assets); 200% of certain "starter" home loans; FNMA
stock; and FHLMC stock. Intangible assets, including goodwill, are  specifically
excluded from qualified thrift investments.

    An  institution which fails to  meet the QTL test  is subject to significant
penalties. Immediately after an institution ceases to  be a QTL, it (i) may  not
make  any  new investment  or engage  directly  or indirectly  in any  other new
activity unless the investment or activity  would be permissible for a  national
bank,  (ii) may not establish  any new branch office at  any location at which a
national bank could  not establish  a branch office,  (iii) may  not obtain  new
advances  from the  applicable FHLB  and (iv) may  not pay  dividends beyond the
amounts  permissible  if  it  were  a  national  bank.  One  year  following  an
institution's failure to meet the test, the institution's holding company parent
must  register and be  subject to supervision  as a bank  holding company. Three
years after  failure  to  remain  a  QTL, an  institution  may  not  retain  any
investments  or  engage in  any  activities that  would  be impermissible  for a
national bank,  and must  repay any  outstanding FHLB  advances as  promptly  as
possible consistent with the safe and sound operation of the institution.

    Because  Chevy Chase is  engaged in activities that  are not permissible for
national banks (most significantly, its investments in subsidiaries that  engage
in  real estate development  activities), failure to satisfy  the QTL test would
require a  significant change  in  Chevy Chase's  current activities  and  would
require  a divestiture of any prohibited assets  held at such time. Depending on
the level of  such activities at  the time, compliance  with these  restrictions
could  have a significant adverse  effect on the Bank.  In addition, because the
Trust is engaged in real estate ownership and development, which are  activities
that are currently prohibited for bank holding companies, failure by Chevy Chase
to  remain a QTL, in  the absence of a  significant restructuring of the Trust's
operations, would, in effect, require the Trust to reduce its ownership of Chevy
Chase to a level at which it no longer would be deemed to control the Bank.

    The Bank has taken, and will continue to take, steps to meet the QTL test by
structuring its balance sheet  to include the  required percentage of  qualified
thrift   investments.  The   Bank's  credit   card  loan   and  automobile  loan
securitization and sales activity to date have been undertaken, in part, to meet
these objectives.

                                      125
<PAGE>
    DIVIDENDS AND  OTHER  CAPITAL DISTRIBUTIONS.    Under OTS  regulations,  the
ability  of thrift institutions such as the Bank to make "capital distributions"
(defined to include  payment of dividends,  stock repurchases, cash-out  mergers
and  other distributions charged against the capital accounts of an institution)
varies depending primarily  on the institution's  regulatory capital level.  The
regulations  do not apply  to interest or principal  payments on debt, including
interest  or  principal   payments  on  the   Bank's  outstanding   subordinated
debentures.

    Institutions are divided into three tiers for purposes of these regulations.
Tier 1 institutions are those in compliance with their "fully phased-in" capital
requirements  under FIRREA and which have not been notified by the OTS that they
are "in need  of more  than normal supervision."  Tier 1  institutions may  make
capital  distributions without regulatory approval in  amounts up to the greater
of (i) 100% of net  income for the calendar year  to date, plus the amount  that
would  reduce by  one-half the  institution's surplus  capital ratio  (i.e., the
excess of  the  institution's total  risk-based  capital ratio  over  the  fully
phased-in  requirement)  at the  beginning  of the  calendar  year in  which the
distribution is  made  or (ii)  75%  of net  income  for the  most  recent  four
quarters.

    Tier  2  institutions are  those in  compliance  with their  current capital
requirements, but do not qualify as Tier 1 institutions. Tier 2 institutions may
make distributions without regulatory approval of up to 75% of their net  income
for  the most  recent four quarters.  Tier 1  and Tier 2  institutions that make
capital distributions  under  the foregoing  rules  must continue  to  meet  the
applicable capital requirements on a pro forma basis after giving effect to such
distributions.

    Tier 1 and Tier 2 institutions may seek OTS approval to pay dividends beyond
these amounts.

    Tier 3 institutions have capital levels below their current required minimum
levels  and may  not make  any capital  distributions without  the prior written
approval of the OTS.

    At December 31, 1993, the Bank had sufficient levels of capital to be a Tier
1  institution.  However,   the  OTS  retains   discretion  under  its   capital
distribution  regulation to treat  an institution that  is in need  of more than
normal supervision (after written notice) as a Tier 2 or Tier 3 institution.

    The OTS  retains  general discretion  to  prohibit any  otherwise  permitted
capital  distributions on general safety and soundness grounds and must be given
30 days advance notice  of all capital distributions.  The OTS has approved  the
payment  of dividends on the 13%  Preferred Stock, provided that (i) immediately
after giving effect  to the  dividend payment,  the Bank's  core and  risk-based
regulatory  capital ratios would  be not less than  4.0% and 8.0%, respectively;
(ii) dividends  are  earned and  payable  in  accordance with  the  OTS  capital
distribution  regulation; and (iii)  the Bank continues to  make progress in the
disposition and reduction of its non-performing loans and real estate owned.

    In May 1988, in  connection with the  merger of a  Virginia thrift into  the
Bank,  the  Saul Company  and  the Trust  entered  into the  Capital Maintenance
Agreement in  which they  agreed not  to cause  the Bank  without prior  written
approval  of its  federal regulator  to pay  "dividends" in  any fiscal  year in
excess of 50% of the Bank's net  income for that fiscal year, provided that  any
dividends  permitted  under such  limitation  could be  deferred  and paid  in a
subsequent year. The 1988  Agreement also provided that  dividends could not  be
paid  or stock  repurchased by  the Bank  if such  dividend or  repurchase would
reduce  the  regulatory  capital  of  the  Bank  below  its  regulatory  capital
requirements.

    In   response  to  the  FSLIC's   conditional  order  approving  the  Bank's
application for federal deposit insurance, the Bank submitted the 1985 Letter to
the FSLIC in which it represented that it would limit "dividends" to 50% of  net
income,  "exclusive of all income funded through Chevy Chase loan proceeds." The
1985 Letter  does not  specify  whether net  income is  to  be measured  over  a
particular  period (such as a fiscal year) or  whether it is to be aggregate net
income from 1985  until the  date of  the distribution.  In case  net income  is
measured  over a particular  period (such as  a year), the  1985 Letter does not
specify whether any dividends permitted under such limitations could be deferred
and paid in a subsequent period.

                                      126
<PAGE>
    The  indenture  pursuant  to  which  $150  million  of  the  Bank's  9  1/4%
Subordinated  Debentures due 2005  were sold in November  1993 provides that the
Bank may not pay a dividend on its capital stock unless, after giving effect  to
the  dividend,  no  default or  event  of  default shall  have  occurred  and be
continuing and  the Bank  shall be  in compliance  with its  regulatory  capital
requirements.  In addition, the  amount of the proposed  dividend may not exceed
the sum of (i) $15 million, (ii)  66 2/3% of the Bank's consolidated net  income
(as  defined  in the  indenture)  accrued on  a  cumulative basis  commencing on
October 1, 1993 and (iii) the aggregate  net cash proceeds received by the  Bank
after  October 1, 1993 from the sale  of qualified capital stock or certain debt
securities, minus the amount  of any restricted payments  made by the Bank.  See
Note 24 to the Consolidated Financial Statements in this Prospectus.

    The  payment of any dividends  on the Bank's common  stock and 13% Preferred
Stock will  be  determined  by  the  Board of  Directors  based  on  the  Bank's
liquidity,  asset quality profile, capital adequacy and recent earnings history,
as well as economic conditions and other factors deemed relevant by the Board of
Directors, including applicable government regulations and policies.

    LENDING LIMITS.  FIRREA generally  subjects thrift institutions to the  same
loans-to-one-borrower  limits that apply to  national banks. These limits, which
became effective August 9,  1989, were substantially  more restrictive than  the
previous  limits applicable to thrift institutions. With certain exceptions, the
limits prohibit an institution from  lending to one borrower (including  certain
related  entities  of  the  borrower) in  an  amount  in excess  of  15%  of the
institution's unimpaired capital and unimpaired surplus, plus an additional  10%
for   loans  fully  secured   by  readily  marketable   collateral.  The  Bank's
loans-to-one-borrower limit  was approximately  $76.9  million at  December  31,
1993, and no group relationships exceeded this limit at that date.

    SAFETY  AND SOUNDNESS STANDARDS.   FDICIA requires  the Bank's regulators to
devise standards to evaluate the operations of depository institutions, as  well
as   standards  relating  to  asset  quality,  earnings  and  compensation.  The
operational standards must cover  internal controls, loan documentation,  credit
underwriting,  interest rate  exposure, asset growth  and employee compensation.
The asset  quality  and earnings  standards  must  specify a  maximum  ratio  of
classified  assets to capital and minimum  earnings sufficient to absorb losses.
Any institution  that fails  to meet  these  standards must  submit a  plan  for
corrective  action within 30 days.  If a savings association  fails to submit or
implement an acceptable plan, the OTS  must order it to correct the  deficiency,
and  may  restrict its  rate of  asset growth,  prohibit asset  growth entirely,
require the institution  to increase  its ratio  of tangible  equity to  assets,
restrict  the interest rate paid on deposits to the prevailing rates of interest
on deposits of comparable amounts and  maturities or require the institution  to
take  any other action that the OTS determines will better carry out the purpose
of prompt  corrective  action.  Imposition  of these  sanctions  is  within  the
discretion  of the OTS in most cases but is mandatory if the savings institution
commenced operations or  experienced a change  in control during  the 24  months
preceding  the  institution's  failure  to meet  these  standards,  or underwent
extraordinary growth during the preceding 18 months.

    In November 1993, the OTS and the other federal bank regulators published  a
joint notice of proposed rulemaking that solicited comment on proposed standards
in  these areas.  Among other  things, the  proposed regulation's  asset quality
standards specify  that  the ratio  of  an institution's  assets  classified  as
substandard  or doubtful to the sum of its total capital plus any allowances for
loan losses not included in total capital  should not exceed 100%. Based on  its
preliminary  review of the proposed regulation, management does not believe that
these new requirements,  if adopted  substantially in the  form proposed,  would
have a material adverse effect on the Bank's operations.

    DISPOSITION OF ADC INVESTMENTS.  The Bank was advised in October 1989 by the
Atlanta  District of the  OTS that ADC  loans classified as  investments in real
estate for accounting purposes must be considered as ownership interests in real
estate and,  therefore, are  not authorized  investments for  the Bank  to  hold
directly.  The OTS  directed the Bank  to refrain from  entering into additional
transactions of this nature  in the future and  to seek opportunities to  remove
existing ADC transactions that constitute real estate investments from its books
as quickly as possible without material loss.

                                      127
<PAGE>
    At  December 31, 1993, the Bank had only  one ADC loan, with a book value of
$8.9 million,  before valuation  allowances of  $2.0 million,  classified as  an
investment  in  real  estate.  The  Bank's levels  of  ADC  loans  have declined
significantly in recent years as a result of the Bank's acquisition of title  to
the  properties following the default of borrowers. See "Management's Discussion
and Analysis  of Financial  Condition  and Results  of Operations  --  Financial
Condition -- Banking -- Asset Quality."

    REGULATORY  ASSESSMENTS.  FIRREA contained provisions authorizing the OTS to
assess fees to  fund its  operations. Pursuant to  that authority,  the OTS  has
adopted  the  following  fees:  (i)  asset-based  assessments  for  all  savings
institutions,  (ii)  examination   fees  for  certain   affiliates  of   savings
associations,  (iii)  application  fees,  (iv) securities  filing  fees  and (v)
publication fees.  Of  these fees,  the  asset-based assessments  are  the  most
significant. Such assessments, which are paid semi-annually every January 31 and
July  31, incorporate a "general assessment" which varies depending on the asset
size of  the institution  and  an additional  "premium assessment"  for  certain
institutions  requiring increased supervision. The Bank  was subject to this 50%
"premium assessment" effective  October 1,  1991. As a  result, the  semi-annual
assessment  paid on January  31, 1994 for  the six-month period  ending June 30,
1994 was $528,130,  comprising a general  assessment of $352,087  and a  premium
assessment of $176,043.

    OTHER  REGULATIONS AND  LEGISLATION.  As  a thrift  institution, Chevy Chase
continues to be subject to  a requirement that it  obtain prior approval of  the
OTS  before merging  with another institution  or before  increasing its insured
accounts through  merger, consolidation,  purchase of  assets or  assumption  of
liabilities. In addition, FIRREA contains provisions that (i) impose a five-year
moratorium on conversions from SAIF insurance; (ii) permit a savings institution
to  convert to  a commercial  bank charter if  it retains  SAIF insurance; (iii)
permit bank holding  companies to acquire  healthy as well  as failing  thrifts;
(iv)  substantially strengthen  the enforcement  powers of  the federal agencies
regulating  financial  institutions  and  increase  the  maximum  penalties  for
violations  of laws and  regulations to as much  as $1 million  per day; and (v)
place new restrictions  on transactions  between thrift  institutions and  their
affiliates and insiders.

    In  addition to the provisions noted  above, FDICIA, among other things, (i)
requires regulators to revise  their risk-based capital  standards to take  into
account  interest-rate  risk,  concentration of  credit  risk and  the  risks of
non-traditional activities; (ii) requires annual on-site regulatory examinations
of institutions;  (iii) requires  management to  prepare annual  reports on  the
financial   condition  of  the  institution;  (iv)  requires  independent  audit
committees  for  all  insured  depository  institutions;  (v)  mandates  certain
accounting  reforms,  including  the  development  of  methods  to  disclose the
estimated fair  market  value  of  assets and  liabilities;  (vi)  requires  the
regulators to adopt uniform regulations prescribing standards for loans that are
secured  by  real estate  or that  are made  for the  purpose of  constructing a
building or improving real  estate; (vii) imposes limits  on the ability of  the
Federal  Reserve  Banks to  lend  to undercapitalized  institutions;  and (viii)
permits banks and thrifts to  combine and to be  controlled by the same  holding
company.  FDICIA also contains a number of consumer-oriented provisions that (i)
reduce  deposit  insurance  assessments  for  institutions  offering   "lifeline
accounts"   and/or  loans  to  low-and  moderate-income  persons  in  distressed
communities; (ii) require  uniform disclosures regarding  deposit accounts;  and
(iii)  require  advance  notification  to  customers  and  regulators  of branch
closings.

    Under amendments to  OTS regulations  adopted in  1992, federally  chartered
thrifts  like  Chevy Chase  were  permitted, for  the  first time,  to establish
branches anywhere  in the  United States,  provided they  meet their  regulatory
capital  requirements and are  "qualifying institutions" that  meet the domestic
building and loan test  of section 7701(a)(19) of  the Internal Revenue Code  or
the  asset composition  test of  subparagraph (c) of  that section  and if, with
respect to  each state  outside of  its  home state  where the  association  has
established  branches, the branches, taken alone,  also satisfy the building and
loan test.

    Under legislation adopted  in 1993, amounts  realized by the  FDIC from  the
liquidation  or other resolution  of any insured  depository institution must be
distributed to pay claims (other than secured

                                      128
<PAGE>
claims to the extent of any such  security) in the following order of  priority:
(i)  administrative expenses of the receiver,  (ii) any deposit liability of the
institution, (iii)  any other  general or  senior liability  of the  institution
(which  is  not  an  obligation  described in  clause  (iv)  or  (v)),  (iv) any
obligation subordinated  to depositors  or general  creditors (which  is not  an
obligation  described  in clause  (v)) and  (v)  any obligation  to stockholders
arising as a result of their status as stockholders.

    FEDERAL  RESERVE  SYSTEM.    The  Federal  Reserve  Board  ("FRB")  requires
depository  institutions, including federal savings  banks, to maintain reserves
against their transaction  accounts and certain  non-personal deposit  accounts.
Because  reserves generally must  be maintained in  cash or non-interest-bearing
accounts, the  effect of  the  reserve requirement  is  to decrease  the  Bank's
earning   asset  base.  FRB  regulations  generally  require  that  reserves  be
maintained against net  transaction accounts. Effective  December 21, 1993,  the
first  $4.0  million of  a  depository institution's  transaction  accounts were
subject to a 0% reserve requirement.  The next $47.9 million in net  transaction
accounts  were subject  to a  3.0% reserve  requirement and  any net transaction
accounts over $51.9  million were subject  to a 10.0%  reserve requirement.  The
reserve   requirement  ratios   for  certain  non-personal   time  deposits  and
"Eurocurrency liabilities" are  0%. The  Bank met its  reserve requirements  for
each  period  during the  three  months ended  December  31, 1993.  The balances
maintained to meet the reserve requirements imposed by the FRB also may be  used
to satisfy liquidity requirements which are imposed by the OTS.

    Savings institutions may borrow from the FRB "discount window," although FRB
regulations  require  these  institutions to  exhaust  all  reasonable alternate
sources of funds, including FHLB sources, before borrowing from the FRB.  FDICIA
imposes   additional  limitations  on  the  ability   of  the  FRB  to  lend  to
undercapitalized  institutions   through  the   discount  window.   See   "Other
Regulations and Legislation."

    COMMUNITY  REINVESTMENT  ACT.   Under  the Community  Reinvestment  Act (the
"CRA") and  the OTS's  implementing  regulations, a  savings association  has  a
continuing and affirmative obligation to help meet the credit needs of its local
communities,  including low-and  moderate-income neighborhoods,  consistent with
the safe and sound operation of the  institution. The CRA requires the board  of
directors  of  each  savings  association  to adopt  a  CRA  statement  for each
delineated local community that  describes, among other  things, its efforts  to
help  meet community  credit needs  and the  specific types  of credit  that the
institution is  willing to  extend.  In connection  with  its examination  of  a
savings  association, the OTS is required  to assess the institution's record in
satisfying the intent of the CRA. In addition, the OTS is required to take  into
account the institution's record of meeting the credit needs of its community in
determining whether to grant approval for certain types of applications.

    On December 21, 1993, the federal bank regulatory agencies issued for public
comment proposed revisions to the CRA regulations that are designed to focus the
CRA  examination process on  an institution's actual  performance in meeting the
credit needs of  low-and moderate-income  neighborhoods rather than  on its  CRA
compliance  procedures. Specifically, an  institution would be  evaluated on the
basis of its loans to, branches or other services in, and investments in low-and
moderate-income areas. Institutions, like the Bank, with more than $250  million
in  assets, would be required to  report additional data concerning consumer and
small business  loans.  In  addition, the  proposed  regulations  would  provide
expressly  that the agencies could take enforcement actions against institutions
receiving the lowest CRA ratings. No assurance can be given as to the final form
of any such regulation, the date of its effectiveness or its effect on the Bank.

    OTHER ASPECTS OF FEDERAL LAW.  The Bank is also subject to federal statutory
provisions  covering  other  items,  including  security  procedures,   currency
transactions  reporting, insider  and affiliated  party transactions, management
interlocks, truth-in-lending, electronic funds transfers, funds availability and
equal credit opportunity.

                                      129
<PAGE>
                        TRUSTEES AND EXECUTIVE OFFICERS

    The Declaration of Trust  provides that there shall  be no fewer than  three
nor  more than twelve Trustees, as determined  from time to time by the Trustees
in office. In March 1989, the Board of Trustees reduced its permanent membership
to five Trustees divided into  three classes with overlapping three-year  terms.
The  term of each class expires at  the Annual Meeting of shareholders, which is
usually held on the last Friday of January.

    The following  list sets  forth  the name,  age,  position with  the  Trust,
present  principal occupation or employment and material occupations, positions,
offices or employments during the past five years of each Trustee and  executive
officer  of the Trust. Unless otherwise indicated below, the business address of
each Trustee or executive officer of the Trust is 8401 Connecticut Avenue, Chevy
Chase, Maryland 20815 and, unless otherwise indicated, each individual has  held
an office with the Trust for at least the past five years.

    CLASS TWO TRUSTEE--TERM ENDS AT 1995 ANNUAL MEETING

    George  M.  Rogers, Jr,  age 60,  has served  as a  Trustee since  1969. His
professional corporation is a partner in the law firm of Shaw, Pittman, Potts  &
Trowbridge, Washington, D.C., which serves as counsel to the Trust and the Bank.
Mr.  Rogers serves  as a  Director of  B.F. Saul  Company, Chevy  Chase Property
Company, Chevy Chase,  Westminster Investing  Corporation and  Chevy Chase  Lake
Corporation.  His  business address  is 2300  N  Street, N.W.,  Washington, D.C.
20037.

    CLASS THREE TRUSTEES--TERMS END AT 1996 ANNUAL MEETING

    Garland J. Bloom, Jr.,  age 63, has  served as a Trustee  since 1964. He  is
currently a real estate consultant. He was formerly Executive Vice President and
Principal, GMB Associates, Inc. (a real estate finance and management firm) from
1988  to 1990  and Vice Chairman  and Chief Operating  Officer of Smithy-Braedon
Company (a real estate finance and management firm) from 1985 to 1987.

    John R. Whitmore, age 60, has served as a Trustee since 1984. He also serves
as Director,  President  and Chief  Executive  Officer of  The  Bessemer  Group,
Incorporated  and its  Bessemer Trust Company  subsidiaries with which  he has a
been associated since 1975 (a financial  management and banking group) and as  a
Director  of Bessemer Securities Corporation, Chevy Chase Property Company, B.F.
Saul Company and Saul  Centers, Inc. His business  address is 630 Fifth  Avenue,
New York, NY 10111.

    CLASS ONE TRUSTEES -- TERMS END AT 1997 ANNUAL MEETING

    Gilbert  M. Grosvenor, age 62,  has served as a  Trustee since 1971. He also
serves as  President and  Chairman of  the  Board of  Trustees of  the  National
Geographic  Society  and  as a  Director  of  Chevy Chase,  Saul  Centers, Inc.,
Marriott International Corp.,  Chesapeake and Potomac  Telephone Company,  Ethyl
Corporation  and Charles  Allmon Trust, Inc.  His business address  is 1145 17th
Street, N.W., Washington, D.C. 20036.

   
    B. Francis  Saul II,  age 62,  has served  as Chairman  and Chief  Executive
Officer  of the Trust since 1969 and as  a Trustee since 1964. He also serves as
President and Chairman  of the Board  of Directors of  B.F. Saul Company,  Chevy
Chase  Property  Company,  B.F.  Saul  Advisory  Company  and  Chevy  Chase Lake
Corporation, as Chairman of the Board of Chevy Chase and Saul Centers, Inc.,  as
President  and Chairman of Westminster Investing Corporation and as a Trustee of
the National Geographic Society and the Brookings Institute.
    

EXECUTIVE OFFICERS OF THE TRUST WHO ARE NOT DIRECTORS

   
    Philip D. Caraci, age 56, serves  as Senior Vice President and Secretary  of
the  Trust, Senior Vice  President of B.F.  Saul Company and  B.F. Saul Advisory
Company, President of Franklin Property Company and a Director and President  of
Saul Centers, Inc.
    

    Stephen  R.  Halpin, Jr.,  age 38,  was appointed  Vice President  and Chief
Financial Officer of the  Trust in fiscal  1994. He also  serves as Senior  Vice
President and Chief Financial Officer of the Bank.

                                      130
<PAGE>
    Ross  E. Heasley, age 55, serves as Vice President of the Trust, Senior Vice
President of  B.F.  Saul Company,  and  Vice  President of  B.F.  Saul  Advisory
Company, Franklin Property Company and Saul Centers, Inc.

    Henry  Ravenel, Jr., age  60, serves as  Vice President of  the Trust and as
Vice President  of  B.F. Saul  Company,  B.F.  Saul Advisory  Company  and  Saul
Centers, Inc.

    William  K. Albright, age 62, serves as  Vice President and Treasurer of the
Trust, Vice  President and  Treasurer of  B.F. Saul  Company, Franklin  Property
Company and B.F. Saul Advisory Company, and Vice President of Saul Centers, Inc.

COMMITTEES OF THE BOARD OF TRUSTEES

    The  Board of Trustees met four times during fiscal 1993. Each member of the
Board attended at least 75% of the aggregate number of meetings of the Board and
of the Committees of the Board on which he served.

    The Board of Trustees  has three standing  committees: the Audit  Committee,
the Executive Committee, and the Nominating Committee.

    The  Audit Committee is composed of  Messrs. Bloom and Grosvenor. Its duties
include nominating the  Trust's independent auditors,  discussing with them  the
scope  of  their examination  of the  Trust, reviewing  with them  the financial
statements and accompanying  report, and  being generally  available to  receive
their  recommendations  regarding internal  controls  and related  matters. This
Committee met four times during fiscal 1993.

    The Executive Committee is composed of Messrs. Rogers, Saul and Whitmore. It
is empowered  to oversee  day-to-day  actions of  the  Advisor and  Franklin  in
connection   with  the  operation  of  the  Trust,  including  the  acquisition,
administration, sale or disposition of investments. This Committee did not  meet
during fiscal 1993.

    The  Nominating Committee  is composed of  Messrs. Rogers  and Whitmore. Its
function is  to  screen  and  make recommendations  to  the  Board  of  Trustees
regarding  potential candidates for membership on  the Board and to perform such
other duties as may be assigned to it from time to time. This Committee met once
during fiscal 1993.

    Trustees of the Trust are currently paid an annual retainer of $12,500 and a
fee of $600 for each Board or Committee meeting attended. Trustees from  outside
the  Washington, D.C.  area are  also reimbursed  for out-of-pocket  expenses in
connection with their attendance at meetings. Mr. Saul is not paid for attending
Executive Committee meetings. For the fiscal year ended September 30, 1993,  the
Real  Estate Trust paid total compensation of $78,700 to the Trustees, including
$14,700 to Mr. Saul.

                             EXECUTIVE COMPENSATION

    The Trust pays no compensation to its executive officers for their  services
in  such capacity. Mr. Saul receives  compensation from Chevy Chase, the Trust's
subsidiary, for  his  services  to Chevy  Chase  as  Chairman of  the  Board  of
Directors  and Chief Executive Officer. No  other executive officer of the Trust
during the fiscal  years ended  September 30, 1993,  1992 or  1991 received  any
compensation  from the Trust or its subsidiaries with respect to any one of such
fiscal years.

    The following table sets forth the cash compensation paid by the Bank to Mr.
Saul for or with respect to the fiscal years ended September 30, 1993, 1992  and
1991 for all capacities in which he served during such fiscal years.

                                      131
<PAGE>
                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                            ANNUAL COMPENSATION
                                                                  ---------------------------------------
                                                                                           OTHER ANNUAL      ALL OTHER
             NAME AND PRINCIPAL POSITION                 YEAR       SALARY       BONUS     COMPENSATION    COMPENSATION
- -----------------------------------------------------  ---------  -----------  ---------  ---------------  -------------
<S>                                                    <C>        <C>          <C>        <C>              <C>
B. Francis Saul II                                          1993  $   432,504  $  --         $  --          $  98,048(1)
 Chairman and Chief                                         1992      432,504     --            --             12,540(2)
 Executive Officer                                          1991      581,775     --            (3)                  (3)
<FN>
- ------------------------
(1)   The  amount shown in  the "All Other Compensation"  column for fiscal 1993
      consists of  contributions of  $25,740  made by  the  Bank to  the  Bank's
      Supplemental  Executive Retirement Plan on behalf  of Mr. Saul and accrued
      earnings of $72,308 on an award previously made under the Bank's  deferred
      compensation plan on behalf of Mr. Saul.
(2)   The  amount shown in  the "All Other Compensation"  column for fiscal 1992
      consists of  contributions of  $12,540  made by  the  Bank to  the  Bank's
      Supplemental Executive Retirement Plan on behalf of Mr. Saul.
(3)   No  disclosure is required  under the transition  rules adopted in October
      1992 by the  Commission relating  to the implementation  of the  executive
      compensation rules.
</TABLE>

                               SECURITY OWNERSHIP

    The  following table  sets forth  certain information,  at January  1, 1994,
concerning beneficial  ownership  of  Common  Shares  and  Preferred  Shares  of
Beneficial  Interest ("Preferred Shares") by  Trustees and executive officers of
the Trust.

   
<TABLE>
<CAPTION>
                                                                                     AGGREGATE NUMBER
                                                                                        OF SHARES
       NAME OF                           POSITION WITH THE TRUST:                      BENEFICIALLY    PERCENT OF
  BENEFICIAL OWNERS             PRESENT PRINCIPAL OCCUPATION OR EMPLOYMENT               OWNED(1)       CLASS(1)
- ---------------------  ------------------------------------------------------------  ----------------  -----------
<S>                    <C>                                                           <C>               <C>
B. Francis Saul II     Chairman and Trustee of the Trust; Chairman of the Board of      Preferred:        100.00%
                       Chevy Chase Bank, F.S.B.; President and Chairman of the             516,000(2)
                       Board of B.F. Saul Company, B.F. Saul Advisory Company and       Common:            99.60%
                       Westminster Investing Corporation; Chairman of the Board and      4,807,510(3)
                       Chief Executive Officer of Saul Centers, Inc.
Philip D. Caraci       Senior Vice President and Secretary of the Trust, Senior         Common:            0.40%
                       Vice President, B.F. Saul Company and of B.F. Saul Advisory          19,400(4)
                       Company; President of Franklin Property Company; Director
                       and President of Saul Centers, Inc.
<FN>
- ------------------------
(1)   Beneficial ownership and percent of class are calculated pursuant to  Rule
      13d-3 under the Exchange Act.
(2)   Consists  of  Preferred  Shares  owned  by  B.F.  Saul  Company  and other
      companies of which Mr.  Saul is an officer  and director and/or more  than
      10%  shareholder (comprising 270,000  Preferred Shares owned  by B.F. Saul
      Company, 90,000 Preferred  Shares owned by  Franklin Development  Company,
      Inc., 90,000 Preferred Shares owned by The Klingle Corporation, and 66,000
      Preferred  Shares owned by Westminster Investing Corporation). The address
      of each person listed in this  footnote is 8401 Connecticut Avenue,  Chevy
      Chase,  Maryland  20815.  Pursuant  to Rule  13d-3,  the  Preferred Shares
      described above  are  considered to  be  beneficially owned  by  Mr.  Saul
      because  he has  or may  be deemed  to have  sole or  shared voting and/or
      investment power in respect thereof.
(3)   Consists of Common Shares owned by  B.F. Saul Company and other  companies
      of  which  Mr.  Saul is  an  officer  and director  and/or  more  than 10%
      shareholder (comprising  1,125,739  Common  Shares  owned  by  Westminster
      Investing  Corporation, 43,673  Common Shares owned  by Derwood Investment
      Corporation (a subsidiary  of Westminster  Investing Corporation),  34,400
      Common
</TABLE>
    

                                      132
<PAGE>
<TABLE>
<S>   <C>
      Shares  owned  by  Somerset  Investment  Company,  Inc.  (a  subsidiary of
      Westminster Investing Corporation), 2,545,362 Common Shares owned by  B.F.
      Saul  Company, 206,300 Common  Shares owned by  Columbia Credit Company (a
      subsidiary B.F. Saul  Company), 283,400  Common Shares  owned by  Columbia
      Securities  Company of  Washington, D.C.,  172,918 Common  Shares owned by
      Franklin Development Company, Inc., and 395,718 Common Shares owned by The
      Klingle Corporation). All of the common shares of the Trust that are owned
      by  B.F.   Saul  Company   and  Columbia   Credit  Company,   representing
      approximately  57% of such  shares outstanding, are  pledged as collateral
      for two loans to B.F. Saul  Company with an aggregate outstanding  balance
      of  approximately  $8.6 million  at January  1, 1994.  Neither loan  is in
      default. The  address of  each  person listed  in  this footnote  is  8401
      Connecticut  Avenue, Chevy Chase, Maryland  20815. Pursuant to Rule 13d-3,
      the Common Shares described above are considered to be beneficially  owned
      by  Mr. Saul because he has or may be deemed to have sole or shared voting
      and/or investment power in respect thereof.
(4)   Mr. Caraci has entered into an agreement with the Trust under which he  is
      required  to sell  all Common Shares  he then  owns to the  Trust when his
      employment by B.F. Saul Company and  any of its affiliates ceases for  any
      reason,  including retirement, termination, death or disability. The price
      Mr. Caraci  will receive  for his  Common Shares  will be  the greater  of
      $28.00 per Share or the price the Trust determines at the time is the fair
      market value thereof.
</TABLE>

    Except  as noted above, no  other Trustee or executive  officer of the Trust
owned any Common or Preferred Shares at January 1, 1994.

    The Preferred  Shares  were issued  in  June  1990 in  connection  with  the
transaction  in which the Trust  increased its equity interest  in the Bank from
60% to 80% of the Bank's common stock. The dividend rate on the Preferred Shares
is $10.50 per share per annum. Dividends are cumulative and are payable annually
or at such other times  as the Trustees may determine,  as and when declared  by
the  Trustees out of any assets legally available therefor. The Preferred Shares
have a liquidation preference of $100 per share. Subject to limits in certain of
the Trust's loan agreements, the Preferred  Shares are subject to redemption  at
the  option of the Trust at any time  on or after the fifth anniversary of their
issuance at a redemption price equal to their liquidation preference. Except  as
otherwise  required  by  applicable law,  the  holders of  Preferred  Shares are
entitled to vote only in certain limited  situations, such as the merger of  the
Trust or a sale of all or substantially all of the assets of the Trust.

                           RELATED PARTY TRANSACTIONS

REAL ESTATE

    TRANSACTIONS  WITH B.F. SAUL COMPANY AND  ITS SUBSIDIARIES.  The Real Estate
Trust is managed by the Advisor, a wholly-owned subsidiary of the Saul  Company.
All  of the officers of the Trust and  B. Francis Saul II, George M. Rogers, Jr.
and John R. Whitmore, each of whom is a Trustee of the Trust, are also  officers
and/or  directors of  the Saul Company  and/or its  subsidiary corporations. The
Advisor is paid a fixed  monthly fee subject to  annual review by the  Trustees.
During  the period July 1, 1990 through March 31, 1991, the fee was $318,000 per
month. Effective April  1, 1991, the  fee was  reduced to $97,000  per month  in
recognition  of  the lower  level of  advisory  services anticipated  for future
periods (since the Trust was not then engaging in any new property  acquisitions
or development activities) and the financial condition of the Trust. The fee was
adjusted  during fiscal  1993 to $157,000  per month effective  January 1993 and
$250,000 per month effective  October 1993. The  advisory contract was  extended
until  September  30, 1994,  and will  continue  thereafter unless  cancelled by
either party at the end of  any contract year. Certain loan agreements  prohibit
termination of this contract.

    The  Saul  Company  and  Franklin, a  wholly-owned  subsidiary  of  the Saul
Company, provide services to  the Real Estate Trust  in the areas of  commercial
property  management and  leasing, hotel and  restaurant management, development
and construction  management, and  acquisitions, sales  and financings  of  real
property.  The fee schedules of  the Saul Company and  Franklin are reviewed and
approved by the Trustees. The Trustees believe that these fees are as  favorable
to the Real Estate

                                      133
<PAGE>
Trust as would be obtainable from unaffiliated sources. Fees to the Saul Company
and  Franklin amounted to  $1.1 million in  the three months  ended December 31,
1993, $7.7 million in fiscal 1993, $8.7 million in fiscal 1992 and $7.7  million
in fiscal 1991.

    The  Real Estate  Trust reimburses  the Advisor  and Franklin  for costs and
expenses incurred in  connection with  the acquisition and  development of  real
property on behalf of the Real Estate Trust, in-house legal expenses and for all
travel  expenses  incurred in  connection with  the affairs  of the  Real Estate
Trust.

    The Real  Estate  Trust pays  the  Advisor 1%  of  the principal  amount  of
publicly  offered Retail Notes as they are  issued to offset the Advisor's costs
of administering the program. The Advisor  received $42,000 in the three  months
ended December 31, 1993 and $118,000 in fiscal 1993. There were no payments made
to the Advisor in fiscal 1992 or 1991.

    B.F.  Saul  Insurance Agency  of Maryland,  Inc., a  subsidiary of  the Saul
Company,  is  a   general  insurance  agency   that  receives  commissions   and
countersignature  fees  in connection  with  the Real  Estate  Trust's insurance
program. Such  commissions and  fees amounted  to approximately  $55,000 in  the
three  months  ended December  31, 1993,  $221,000 in  fiscal 1993,  $229,000 in
fiscal 1992 and $219,000 in fiscal 1991.

    The Saul Company has made a working  capital loan to the Real Estate  Trust.
The  amount outstanding under  the loan was  $5.9 million at  December 31, 1993,
$3.3 million  at  September  30,  1993  and  $100,000  at  September  30,  1992.
Subsequent  to December 31, 1993, payments by  the Real Estate Trust on the loan
reduced the amount outstanding to $3.9  million. The loan accrues interest at  a
rate of prime plus 1/2%. The Real Estate Trust incurred interest of $56,000 with
respect  to the  three months  ended December 31,  1993, $7,000  with respect to
fiscal 1993 and $2,000 with respect to fiscal 1992. This loan was repaid in full
with the proceeds of the sale of the Old Notes. See "Use of Proceeds -- Sale  of
Old Notes."

    The  Real Estate Trust obtained a $5.0 million secured loan from The Klingle
Corporation in  August 1992.  The loan  matures on  April 30,  1994. The  amount
outstanding  under the loan was $5.0 million  at December 31, 1993, $5.0 million
at September 30, 1993 and $2.9 million  at September 30, 1992. The loan  accrues
interest  at a rate of prime plus  1.5%. The Real Estate Trust incurred interest
expense of $96,000  with respect to  the three months  ended December 31,  1993,
$365,000  with respect to fiscal  1993 and $15,000 with  respect to fiscal 1992.
This loan was repaid in full with the proceeds of the sale of the Old Notes. See
"Use of Proceeds -- Sale of Old Notes."

    REMUNERATION OF TRUSTEES AND OFFICERS.  For the three months ended  December
31,  1993 and the fiscal years ended September 30, 1993, 1992 and 1991, the Real
Estate  Trust  paid  the  Trustees   $17,000,  $79,000,  $88,000  and   $79,000,
respectively,  for  their services.  See "Trustees  and Executive  Officers." No
compensation was paid to  the officers of  the Real Estate  Trust for acting  as
such;  however, Mr. Saul was  paid by the Bank for  his services as Chairman and
Chief Executive Officer of the Bank and Gilbert M. Grosvenor, George M.  Rogers,
Jr.  and Mr. Saul have been paid as  directors of the Bank. Messrs. Saul, Rogers
and Whitmore  and  all  of  the  officers  of  the  Real  Estate  Trust  receive
compensation  from  the  Saul  Company  and/or  its  subsidiary  corporations as
directors or officers thereof.

    LEGAL SERVICES.    For legal  services  to the  Real  Estate Trust  and  its
subsidiaries,  the law firm  in which the professional  corporation of George M.
Rogers, Jr., a Trustee of the Trust,  is a partner received $0.2 million in  the
three  months ended December 31, 1993, $1.2 million in fiscal 1993, $2.1 million
in  fiscal   1992  and   $2.2  million   in  fiscal   1991,  excluding   expense
reimbursements.

    SALE  OF AVENEL BUSINESS  PARK -- PHASE I.   In 1984,  the Real Estate Trust
sold Avenel Business Park -- Phase I to an affiliate, Avenel Associates  Limited
Partnership  ("Avenel"), for $8.9 million based on an independent appraisal. The
managing general partner of Avenel was a  subsidiary of the Saul Company, and  a
subsidiary  of the Bank owned an approximately  45% interest in Avenel. The Real
Estate Trust received the sales  price for the property in  the form of cash,  a
purchase money note in the

                                      134
<PAGE>
amount  of $1.7 million and  the assumption of a first  trust loan. The net gain
realized upon the sale was $3.0 million, after deducting a $781,000 discount  of
the  purchase money note due to its  below-market interest rate. The Real Estate
Trust has continued to  defer recognition of this  gain for accounting  purposes
pending  a sale of the property to  an unaffiliated entity. In late August 1993,
Avenel sold the property to Saul Holdings Partnership and redeemed the  purchase
money  note held  by the  Real Estate Trust  . See  "Business --  Real Estate --
Investment  in  Saul   Holdings  Limited  Partnership."   Since  Saul   Holdings
Partnership  is an affiliate of the Real  Estate Trust, this transaction has had
no effect on the status of recognition of the gain deferred since 1984.

    OTHER TRANSACTIONS.    The Real  Estate  Trust  leases space  to  the  Bank,
Franklin  and the  Saul Company at  several of  its income-producing properties.
Minimum rents and recoveries paid by these affiliates amounted to  approximately
$13,000  in the three months  ended December 31, 1993,  $460,000 in fiscal 1993,
$533,000 in fiscal 1992 and $558,000 in fiscal 1991.

    In August 1993,  the Real Estate  Trust transferred its  22 shopping  center
properties  and one of its office  properties, together with the debt associated
with such  properties, to  Saul Holdings  Partnership and  a subsidiary  limited
partnership  of Saul Holdings Partnership. Mr. Saul is the Chairman of the Board
of Directors and Chief Executive Officer of Saul Centers, the general partner of
Saul Holdings Partnership. See  "Business -- Real Estate  -- Investment in  Saul
Holdings Limited Partnership."

BANKING

    Set  forth below  are certain  transactions between  the Bank  and executive
officers and directors of the Trust and certain of their affiliates.  Management
believes  that the transactions with related  parties described herein have been
conducted on substantially the same terms as similar transactions with unrelated
parties.

    LOANS.   The Bank  made  a permanent  loan to  a  partnership in  which  its
wholly-owned  subsidiary, Manor, was  a limited partner.  The amount outstanding
under the  loan  agreement was  $270,000  at  September 30,  1993,  $355,000  at
September  30, 1992  and $426,000 at  September 30,  1991. The loan  had a fixed
interest rate of 10.0%. In fiscal  1993, 1992 and 1991, contractual interest  on
the  loan amounted to  $31,000, $39,000 and  $46,000, respectively. At September
30, 1993, this  loan was  current in accordance  with its  terms. Subsequent  to
September  30, 1993,  the loan  was repaid  in full  and Manor  sold its limited
partnership interest to the general partner.

    SERVICES.  The Saul Company and its subsidiaries provide certain services to
the Bank and its subsidiaries. These services have included property management,
cafeteria management, leasing, insurance brokerage and data processing. The Bank
paid the Saul  Company fees for  these services totaling  $121,000 in the  three
months ended December 31, 1993, $630,000 in fiscal 1993, $603,000 in fiscal 1992
and  $460,000 in fiscal  1991. Subject to  certain restrictions under applicable
OTS conflict of  interest rules,  the Bank intends  to continue  using the  Saul
Company  and its subsidiaries for many of these services, provided that the fees
remain competitive with fees charged for similar services by unrelated parties.

    OTHER TRANSACTIONS.  For  legal services to the  Bank and its  subsidiaries,
the  law firm in which the professional  corporation of Mr. Rogers, a Trustee of
the Trust, is a partner received $1.1 million in the three months ended December
31, 1993, $2.7  million in fiscal  1993, $3.0  million in fiscal  1992 and  $3.0
million in fiscal 1991, excluding expense reimbursements.

    The  Bank or  a wholly-owned subsidiary  leases certain  branches or offices
from the Trust  and certain branch  offices from other  affiliates of which  Mr.
Saul is an officer, director and may be deemed to own beneficially more than 10%
of  the equity.  Payments to  the Trust under  the leases  were $0  in the three
months ended December 31, 1993, $399,000 in fiscal 1993, $477,000 in fiscal 1992
and $483,000 in fiscal 1991. Payments  to the other affiliates under the  leases
were  $205,000 in the three  months ended December 31,  1993, $268,000 in fiscal
1993, $195,000 in fiscal 1992 and $124,000 in fiscal 1991.

                                      135
<PAGE>
    The  Bank leases  its operations  center from  Chevy Chase  Lake Corporation
("Lake"), an affiliate  of which Mr.  Saul is  an officer, director  and may  be
deemed  to own  beneficially more  than 10% of  the equity.  Payments under this
lease totaled approximately $372,000 in the three months ended December 31, 1993
and $1.4 million in each of fiscal 1993, 1992 and 1991.

    Lake,  the  Trust  and  the  Saul   Company  from  time  to  time   maintain
interest-bearing  deposit accounts with  the Bank. Those  accounts totaled $13.4
million at December 31, 1993, $17.1 million at September 30, 1993, $3.7  million
at  September 30,  1992 and $6.2  million at  September 30, 1991.  The Bank paid
interest on  the  accounts amounting  to  $127,000  in the  three  months  ended
December 31, 1993, $113,000 in fiscal 1993, $134,000 in fiscal 1992 and $595,000
in fiscal 1991.

    Manor  owned  approximately  45%  of the  limited  partnership  interests in
Avenel, which owned a  commercial property. See "Real  Estate -- Sale of  Avenel
Business Park -- Phase I." The general partner of Avenel was a subsidiary of the
Saul Company. In August 1993, Avenel sold this property and the Bank transferred
two  real estate properties to Saul  Holdings Partnership. See "Business -- Real
Estate  --  Investment  in  Saul   Holdings  Partnership."  These  assets   were
transferred  at amounts that exceeded their net carrying values. During December
1993, upon  payment  of  a  final  distribution  to  its  partners,  Avenel  was
dissolved.

    The  Bank traditionally has offered home  mortgage loans, home equity credit
line loans, automobile loans and credit card loans to its executive officers and
directors, some of whom are also executive officers and directors of the  Trust.
Management  does not believe  these loans involve  more than the  normal risk of
collectibility. Each loan bears  interest at prevailing  market rates. All  such
loans  are currently  made to  executive officers and  directors of  the Bank on
substantially the same terms prevailing at the time for comparable  transactions
with  unrelated  parties.  FIRREA  imposes certain  limits  on  loans, including
prohibitions on  preferential loans,  by the  Bank to  its directors,  executive
officers, principal shareholders and their related interests.

    At  December 31, 1993, September 30,  1993, September 30, 1992 and September
30, 1991,  the  aggregate dollar  amount  of the  indebtedness  to the  Bank  of
executive  officers and directors of the Bank and their immediate family members
or companies with which they are affiliated was $4.5 million, $4.3 million, $4.1
million and  $3.7 million,  respectively. This  amount represented  1.5% of  the
Bank's stockholders' equity at December 31, 1993 and September 30, 1993, 2.3% at
September 30, 1992 and 2.4% at September 30, 1991.

                                      136
<PAGE>
                            DESCRIPTION OF THE NOTES

    The  Old  Notes were  issued, and  the New  Notes will  be issued,  under an
indenture, dated as of March 30,  1994 (the "Indenture"), between the Trust,  as
issuer,  and  Norwest  Bank  Minnesota, National  Association,  as  trustee (the
"Trustee"), a copy of the  form of which will  be made available to  prospective
purchasers  of the Notes upon request. The  Indenture is subject to and governed
by the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act").  The
summary  of certain provisions  of the Indenture  and the Notes  set forth below
does not purport to be complete and is qualified in its entirety by reference to
all of the provisions of the Indenture and the Notes. For definitions of certain
capitalized terms  used in  the following  summary, see  "Certain  Definitions."
Capitalized  terms not otherwise  defined herein have  the meanings specified in
the Indenture.

   
    As used in "Description of the Notes," the term "Trust" generally refers  to
B.F.  Saul Real Estate Investment Trust and the term "Holder" refers to a Person
in whose name a Note is registered.
    

GENERAL

    The Notes will  mature on April  1, 2002  and will be  limited in  aggregate
original  principal amount to $175,000,000.The Old  Notes are, and the New Notes
will be, general, secured obligations of the Trust. The New Notes will be issued
in fully registered form only in denominations of $1,000 and integral  multiples
in  excess thereof solely in exchange for an equal principal amount of Old Notes
pursuant to the Exchange Offer. See "The Exchange Offer." Principal of, premium,
if any,  and interest  on  the Notes  will  be payable  and  the Notes  will  be
transferable  (subject  to  compliance  with  transfer  restrictions  imposed by
applicable securities laws with respect  to any Old Notes remaining  outstanding
after the Exchange Offer) at the Corporate Trust office or agency of the Trustee
in The City of New York maintained for such purposes at Norwest Trust Company, 3
New  York Plaza, 15th  Floor, New York,  New York 10004,  unless the Trust shall
designate and  maintain  some other  office  or  agency for  such  purposes.  In
addition,  interest may be paid, at the option  of the Trust, by check mailed to
the Person entitled thereto as shown on the security register. No service charge
will be  made for  any transfer,  exchange  or redemption  of Notes,  except  in
certain  circumstances  for any  tax or  other governmental  charge that  may be
imposed in connection therewith.

    Old Notes, if  any, that remain  outstanding after the  consummation of  the
Exchange  Offer and New  Notes will be  treated as a  single class of securities
under the Indenture.

INTEREST AND PRINCIPAL PAYMENTS

   
    Each Note will bear  interest at a rate  of 11 5/8% from  March 30, 1994  or
from  the most  recent interest  payment date to  which interest  has been paid,
payable in cash semiannually in arrears on  April 1 and October 1 of each  year,
commencing  on October  1, 1994, to  the Person in  whose name the  Note (or any
predecessor Note) is registered in the Note Register at the close of business on
the March 15 or September 15 next preceding such interest payment date. Interest
will be  computed on  the basis  of a  360-day year  composed of  twelve  30-day
months.
    

    Interest  on the  Old Notes accepted  for exchange pursuant  to the Exchange
Offer will cease to accrue upon issuance of the New Notes. Holders of Old  Notes
whose  Old Notes  are accepted for  exchange will  be deemed to  have waived the
right to receive any  payment in respect  of interest on  the Old Notes  accrued
from  March 30,  1994 to the  date of  issuance of the  New Notes. Consequently,
holders who  exchange  their Old  Notes  for New  Notes  will receive  the  same
interest  payment  on October  1,  1994 (the  first  interest payment  date with
respect to the New Notes)  that they would have  received had they not  accepted
the Exchange Offer.

   
    As described under "The Exchange Offer -- Purpose and Effect of the Exchange
Offer,"  the interest rate borne by the Old Notes will increase by an additional
one-half of one percent per annum if the Exchange Offer is not consummated or  a
Shelf  Registration Statement is not declared effective on or prior to the 190th
calendar day following March  30, 1994, the  date of original  issue of the  Old
Notes.  Upon the consummation  of the Exchange  Offer or the  effectiveness of a
Shelf Registration
    

                                      137
<PAGE>
Statement, as the  case may  be, after such  190-day period,  the interest  rate
borne  by  the  Old  Notes  from  the date  next  succeeding  the  date  of such
consummation or  effectiveness, as  the case  may  be, will  be reduced  to  the
original interest rate.

SECURITY

    The  Old Notes are, and  the New Notes will be,  secured by a first priority
perfected security interest  in 80% (8,000  shares) of the  common stock of  the
Bank  issued and outstanding  as of the date  of issuance of  the Old Notes (the
"Pledged Bank  Stock") and  by certain  dividends, cash,  instruments and  other
property  and proceeds from time to time distributed with respect to the Pledged
Bank Stock. The ability of the Trustee  to obtain and maintain a first  priority
perfected  security interest in such distributions  may be limited to the extent
that the Trustee does not, or is not able to, cause the Pledged Bank Stock to be
registered in its name. See "Certain Regulatory Considerations" below.

   
    So long as no Default  or Event of Default  has occurred and is  continuing,
the Trust may require the Trustee to release Pledged Bank Stock from the Lien of
the  Indenture by depositing, in the form of cash or U.S. Government Securities,
into a collateral account  (the "Collateral Account")  with the Trustee  $25,000
for   each  share  of  Pledged  Bank   Stock  (adjusted  for  stock  splits  and
combinations) that is to be released from such Lien. Any shares so released will
no longer be included in the Pledged  Bank Stock. The Trustee will have a  first
priority  lien on  and security  interest in  the collateral  (together with the
Pledged Bank Stock, the "Bank  Collateral") deposited in the Collateral  Account
as  security for the Notes. The Trust has  agreed, whether or not it obtains the
release of any Pledged  Bank Stock, that  it will ensure  that the Pledged  Bank
Stock  at all  times constitutes at  least 66  2/3% of the  aggregate issued and
outstanding shares of both Voting Stock and common stock of the Bank.
    

    The Old  Notes also  are, and  the New  Notes will  be, secured  by a  first
priority  perfected  security  interest  in  cash,  U.S.  Government Securities,
Certificates of Deposit or (after the consummation of the Exchange Offer) Margin
Securities  (the  "Liquidity   Maintenance  Collateral"  and,   with  the   Bank
Collateral,   the  "Collateral")  in  an   additional  collateral  account  (the
"Liquidity Maintenance Account") with  the Trustee. At the  time of issuance  of
the  Old  Notes, the  Collateral  Value (as  described  below) of  the Liquidity
Maintenance Collateral was  $25.8 million,  which equalled  the sum  of (i)  one
year's  interest payments  on the Notes  and (ii) one  year's estimated interest
payments on the Trust's Retail Notes. Each calendar quarter thereafter, the then
current Collateral  Value  of  the  Liquidity  Maintenance  Collateral  will  be
recalculated and the required Collateral Value will be recalculated based on, in
the case of the Notes, the principal amount thereof outstanding as of the end of
such  calendar quarter,  and, in  the case of  the Retail  Notes, the annualized
amount of the aggregate amount of interest accrued during the preceding calendar
quarter. At the  beginning of each  calendar quarter,  no more than  50% of  the
required  aggregate Collateral Value of the Liquidity Maintenance Collateral may
be represented by  Margin Securities  and the  current Collateral  Value of  all
Liquidity  Maintenance  Collateral  must  at  least  equal  the  required amount
thereof, as  calculated  for such  calendar  quarter.  If there  is  any  excess
Liquidity Maintenance Collateral at the time of such recalculations, such excess
will  be returned to the Trust upon request, and if there is any deficiency, the
Trust will be required  to make an additional  deposit of Liquidity  Maintenance
Collateral  into  the  Liquidity  Maintenance Account  with  a  Collateral Value
sufficient to remedy the deficit. The  term "Collateral Value" means, for  cash,
the  amount thereof, for U.S. Government Securities and Certificates of Deposit,
the principal amount thereof and, for Margin Securities, 50% of the market value
thereof, determined  as  provided in  the  Indenture. Margin  Securities  to  be
pledged  as Collateral may not include securities of any Affiliate of the Trust,
other than the common stock of Saul Centers.

    So long as no Default  or Event of Default  has occurred and is  continuing,
the  Trust is entitled to receive all cash dividends, other distributions (other
than distributions constituting a return of capital) and interest in respect  of
the  Collateral.  While  a Default  or  Event  of Default  has  occurred  and is
continuing, the Trustee is  entitled to hold  all such dividends,  distributions
and interest as additional Collateral.

                                      138
<PAGE>
    The  Trust,  subject to  certain restrictions,  may  require the  Trustee to
invest Bank Collateral (other  than the Pledged Bank  Stock) in U.S.  Government
Securities  or Certificates of Deposit,  and Liquidity Maintenance Collateral in
U.S. Government Securities, Certificates of  Deposit or (after the  consummation
of  the  Exchange  Offer) Margin  Securities.  Upon  giving effect  to  any such
investment of Liquidity Maintenance Collateral, no more than 50% of the required
aggregate Collateral  Value  of  the Liquidity  Maintenance  Collateral  may  be
represented  by  Margin  Securities  and the  current  Collateral  Value  of all
Liquidity Maintenance  Collateral  must  at  least  equal  the  required  amount
thereof,  as calculated for the current  calendar quarter. The Trust's rights to
direct the sale and investment of Collateral will be suspended when a Default or
an Event of Default has occurred and is continuing.

    So long as no Event of Default has occurred and is continuing, the Trust  is
entitled  to exercise all voting  rights with respect to  the Pledged Bank Stock
and other Collateral, provided  that no vote is  cast that is inconsistent  with
the  provisions of the Indenture. While an  Event of Default has occurred and is
continuing, the Trustee may exercise all such rights with respect to  Collateral
other than Pledged Bank Stock and, on five days' notice to the Trust and subject
to  the satisfaction  of any regulatory  requirements, exercise  all such rights
with respect to the Pledged Bank Stock.

    If an Event of  Default shall have occurred  and be continuing, the  Trustee
may  exercise  certain  rights  and remedies  with  respect  to  the Collateral,
including those of  a secured party  under the Uniform  Commercial Code and  the
right  to sell  some or all  of the  Collateral at a  public or  private sale as
provided in the Indenture.  The Trustee's exercise of  remedies with respect  to
the   Collateral  will  be  subject  to   the  satisfaction  of  any  regulatory
requirements, and will be limited by bankruptcy law in the event of a bankruptcy
and pursuant to other applicable  laws, including antitrust laws and  securities
laws.

    The  Trust has entered into a registration rights agreement with the Trustee
that will  obligate the  Trust to  use its  best efforts  to cause  the Bank  to
register  the Pledged Bank Stock  if the Trustee shall  so require in connection
with any exercise  of remedies  with respect thereto,  but no  assurance can  be
given that such a registration will be practicable in the future.

    Under  the Indenture and  subject to certain  limitations set forth therein,
the Holders of not less than a  majority in outstanding principal amount of  the
Notes  have the  right to direct  the time,  method and place  of conducting any
proceeding for any remedy available to  the Trustee, or exercising any trust  or
power conferred on the Trustee.

    Proceeds  from the exercise of remedies with respect to the Collateral shall
be applied first to amounts  due the Trustee under  the Indenture and second  to
the  payment of principal, premium, if any,  and interest on the Notes, ratably,
without preference or priority. Such proceeds  may not be sufficient to  satisfy
all amounts owing with respect to the Notes.

    Upon  satisfaction by  the Trust of  the conditions to  its legal defeasance
option or its covenant defeasance option or the discharge of the Indenture,  the
Lien  of  the  Indenture  on  all the  Collateral  will  terminate  and  all the
Collateral will be released. Upon any partial redemption of the Notes,  however,
the Lien of the Indenture on the Collateral will not terminate.

    CERTAIN REGULATORY CONSIDERATIONS.  Regulatory considerations may affect the
ability  of the Trustee to  exercise certain remedies upon  the occurrence of an
Event of Default, including  the registration of the  Pledged Bank Stock in  its
name. OTS regulations require the Trust, to the extent it remains subject to the
Capital  Maintenance  Agreement,  to  file  a  notice  with  the  OTS  prior  to
"divestiture" of  the  Bank so  that  the OTS  may  determine if  there  is  any
outstanding  obligation under the Capital Maintenance Agreement. If the OTS were
to determine  that  an  outstanding obligation  under  the  Capital  Maintenance
Agreement  existed, holding a foreclosure sale  or exercising voting rights with
respect to the Pledged Bank Stock could be conditioned upon the satisfaction  of
such  obligation. Under the terms of the Indenture, the Trustee may not take any
action that would  expose Holders of  the Notes to  liability under the  Capital
Maintenance  Agreement. See "Risk Factors and Other Considerations -- Regulatory
Considerations Affecting Enforcement of Remedies Following an Event of Default."

                                      139
<PAGE>
    CERTAIN BANKRUPTCY LIMITATIONS.   The right of the  Trustee to foreclose  on
and  dispose of the Collateral or to  exercise voting rights with respect to the
Pledged Bank Stock upon the  occurrence of an Event of  Default is likely to  be
significantly  impaired by applicable bankruptcy  law if a bankruptcy proceeding
were to  be commenced  by  or against  the Trust  prior  to the  Trustee  having
foreclosed  on  and disposed  of the  Collateral. Under  the Bankruptcy  Code, a
secured creditor  such  as  the  Trustee is  prohibited  from  repossessing  its
security  from a  debtor in  a bankruptcy  case, or  from disposing  of security
repossessed from such debtor, without  bankruptcy court approval. Moreover,  the
Bankruptcy Code permits the debtor to continue to retain and use collateral (and
the  proceeds, products,  offspring, rents or  profits of  such collateral) even
though the debtor is in default under the applicable debt instruments,  provided
that  the secured  creditor is given  "adequate protection." The  meaning of the
term "adequate  protection"  may vary  according  to circumstances,  but  it  is
intended  in general to protect the value  of the secured creditor's interest in
the collateral and may include, if approved  by the court, cash payments or  the
granting  of  additional  security  for  any  diminution  in  the  value  of the
collateral as a result of the stay of repossession or disposition or any use  of
the collateral by the debtor during the pendency of the bankruptcy case. In view
of  the lack of a  precise definition of the  term "adequate protection" and the
broad discretionary powers of  a bankruptcy court, it  is impossible to  predict
how  long payments under the Notes could  be delayed following commencement of a
bankruptcy case, whether or when the  Trustee could repossess or dispose of  the
Collateral  or  whether  or  to  what  extent  Holders  of  the  Notes  would be
compensated for any delay in payment or loss of value of the Collateral  through
the requirement of "adequate protection."

OPTIONAL REDEMPTION

    The  Notes will be  subject to redemption at  any time on  or after April 1,
1998, at  the option  of  the Trust,  in  whole or  in  part, at  the  following
redemption  prices  (expressed  as a  percentage  of the  principal  amount), if
redeemed during the  12-month period beginning  April 1 of  the years  indicated
below:

<TABLE>
<CAPTION>
                                                                                    REDEMPTION
YEAR                                                                                  PRICE
- ---------------------------------------------------------------------------------  ------------
<S>                                                                                <C>
1998.............................................................................      105.70%
1999.............................................................................      103.80%
2000.............................................................................      101.90%
</TABLE>

and  thereafter at  100% of  the principal amount,  in each  case, together with
accrued and  unpaid interest,  if  any, to  but  excluding the  redemption  date
(subject  to  the right  of Holders  of record  on each  Regular Record  Date to
receive interest due on the related Interest Payment Date).

    In addition, as described below, upon the occurrence of a Change of  Control
Triggering  Event,  the Trust  is obligated  to  make an  offer to  purchase all
outstanding Notes at a redemption price of 101% of the principal amount thereof,
plus accrued and unpaid interest to the date of purchase. See "Certain Covenants
- -- Change of Control Triggering Event."

    If at  any time  less than  all  of the  Notes then  outstanding are  to  be
redeemed,  the Trustee shall select the Notes or portions thereof to be redeemed
pro rata,  by lot  or  by any  other  method the  Trustee  shall deem  fair  and
reasonable. Notes in denominations larger than $1,000 may be redeemed in part in
integral multiples of $1,000. Notice of redemption will be mailed to each Holder
of Notes to be redeemed at such Holder's registered address at least 30, but not
more  than 60, days before the redemption date. On or after the redemption date,
interest  will  cease  to  accrue  on  Notes  or  portions  thereof  called  for
redemption.

NO SINKING FUND

    The  Old Notes  are not,  and the  New Notes  will not  be, entitled  to the
benefit of any sinking fund.

CERTAIN COVENANTS

    The Indenture contains, among others, the following covenants:

                                      140
<PAGE>
    LIMITATION ON INDEBTEDNESS.   (a) The Trust will  not create, incur,  issue,
assume, guarantee or otherwise in any other manner become directly or indirectly
liable  for the payment  of any Indebtedness  (including Acquired Indebtedness),
other than  Permitted  Indebtedness,  unless the  Trust's  Operating  Cash  Flow
Coverage  Ratio  for the  four full  fiscal  quarters immediately  preceding the
incurrence of such Indebtedness, taken as one period and after giving PRO  FORMA
effect  to  the  incurrence of  such  Indebtedness (and  all  other Indebtedness
incurred since the  end of  the most recently  completed fiscal  quarter of  the
Trust  preceding the date of determination)  and (if applicable) the application
of the net proceeds therefrom (and from any such other Indebtedness),  including
to  refinance other  Indebtedness, as if  such Indebtedness (and  any such other
Indebtedness) had been incurred  on the first day  of such four-quarter  period,
would have been greater than or equal to 2.0 to 1.0.

    If  the Trust or any Subsidiary has acquired (whether by purchase, merger or
otherwise) or disposed of  (whether by sale, merger  or otherwise) any  company,
entity or business since the first day of such four-quarter period preceding the
date  of determination, the foregoing  calculation shall be made  on a PRO FORMA
basis as if such acquisition or disposition had been completed on the first  day
of such four-quarter period.

    (b)  The Trust will not permit any  of its Subsidiaries (other than the Bank
and  its  Subsidiaries)  to  incur  any  Indebtedness  (including  any  Acquired
Indebtedness), other than Permitted Subsidiary Indebtedness.

    LIMITATION  ON RESTRICTED PAYMENTS.   (a) The  Trust will not,  and will not
permit any Subsidiary to, directly or indirectly:

        (i) declare or pay any dividend on, or make any distribution to  holders
    of,  the Trust's Capital Stock (other than dividends or distributions to the
    extent payable in Qualified Capital Stock of the Trust),

        (ii) purchase, redeem or otherwise acquire or retire for value, directly
    or indirectly, any  Capital Stock  of the Trust  or any  direct or  indirect
    parent of the Trust or any options, warrants or other rights to acquire such
    Capital Stock,

       (iii) declare or pay any dividend on, or make any distribution to holders
    of,  any Capital Stock of any Subsidiary (other than with respect to (A) any
    such Capital Stock held by the Trust or any of its Wholly Owned Subsidiaries
    or (B) any such  Capital Stock of  the Bank or any  of its Subsidiaries)  or
    purchase, redeem or otherwise acquire or retire for value, any Capital Stock
    of  any Subsidiary (other than (A) any  such Capital Stock held by the Trust
    or any of its Wholly Owned Subsidiaries or (B) any Capital Stock held by the
    Bank or its Subsidiaries of any of their Subsidiaries),

       (iv) make  any principal  payment on  or repurchase,  redeem, defease  or
    otherwise  acquire or  retire for  value, prior  to any  scheduled principal
    payment, scheduled  sinking  fund  payment  or  maturity,  any  Subordinated
    Indebtedness of the Trust,

        (v)  incur,  create  or  assume any  guarantee  of  Indebtedness  of any
    Affiliate of  the  Trust (other  than  with  respect to  (A)  guarantees  of
    Indebtedness  of  any  Wholly Owned  Subsidiaries  by  the Trust  or  by any
    Subsidiary of the Trust, (B) guarantees of Indebtedness of the Trust by  any
    Subsidiary or (C) guarantees of Indebtedness of the Bank or its Subsidiaries
    by any Affiliate of the Trust), or

       (vi) make any Investment in any Person

(each  of the foregoing actions described in (but not excluded from) clauses (i)
through (vi), other than any such action that is a Permitted Payment (as defined
below), is referred  to herein as  a "Restricted Payment")  UNLESS after  giving
effect  to the  proposed Restricted Payment  (the amount of  any such Restricted
Payment, if  other than  cash,  as determined  in good  faith  by the  Board  of
Trustees  of the Trust, whose determination shall be conclusive and evidenced by
a Board Resolution), (1) no Default

                                      141
<PAGE>
or Event of Default shall have occurred and be continuing and (2) the  aggregate
amount  of all such Restricted  Payments declared or made  after the date of the
Indenture shall not exceed the sum (without duplication) of:

        (A) 25% of  the aggregate Consolidated  Net Income (Loss)  of the  Trust
    accrued  on a cumulative basis during the  period beginning on April 1, 1994
    and ending on the last day of  the Trust's last fiscal quarter ending  prior
    to  the date of the Interest Payment  Date immediately preceding the date of
    such proposed Restricted Payment (or, if such Consolidated Net Income (Loss)
    shall be a loss, minus 100% of such loss);

        (B) the  aggregate net  cash proceeds  received after  the date  of  the
    Indenture  by the Trust from the issuance or  sale (other than to any of its
    Subsidiaries) of shares of Capital Stock of the Trust (other than Redeemable
    Capital Stock) or  warrants, options or  rights to purchase  such shares  of
    Capital Stock of the Trust;

        (C)  the  aggregate net  cash proceeds  received after  the date  of the
    Indenture by the Trust as capital contributions;

        (D) the  aggregate net  cash proceeds  received after  the date  of  the
    Indenture  by the Trust (other  than from any of  its Subsidiaries) upon the
    exercise of options, warrants or rights to purchase shares of Capital  Stock
    of the Trust (other than Redeemable Capital Stock);

        (E)  the  aggregate net  cash proceeds  received after  the date  of the
    Indenture by the Trust from the issuance  or sale (other than to any of  its
    Subsidiaries)  of debt securities that have been converted into or exchanged
    for Capital  Stock  of the  Trust  (other than  Redeemable  Capital  Stock),
    together  with the aggregate net cash proceeds  received by the Trust at the
    time of such conversion or exchange; and

        (F) $15,000,000;

PROVIDED that the provisions of paragraph  (a) will not restrict the payment  of
any  dividend within 60 days  after the date of  declaration thereof if, at such
date of  declaration,  such  declaration  and  payment  were  permitted  by  the
provisions of paragraph (a).

    (b)  Notwithstanding paragraph (a) above, the Trust and its Subsidiaries may
take the following actions (each a "Permitted Payment") so long as no Default or
Event of Default shall have occurred and be continuing:

        (i) the  purchase, redemption  or other  acquisition or  retirement  for
    value  of any shares of Capital Stock of  the Trust, in exchange for, or out
    of the net cash  proceeds of, a substantially  concurrent issuance and  sale
    (other  than  to  a  Subsidiary)  of shares  of  Capital  Stock  (other than
    Redeemable Capital Stock) of the Trust;

        (ii) the  exchange  by the  Bank  of the  13%  Preferred Stock  for  new
    Indebtedness  of the Bank which has no  Stated Maturity of principal (or any
    required repurchase, redemption, defeasance or sinking fund payments) on  or
    prior to the final Stated Maturity of principal of the Notes; PROVIDED that,
    after  giving effect to  such exchange, the  Bank has (i)  a leverage (core)
    capital ratio  equal to  or in  excess of  5.5%, (ii)  a tier  1  risk-based
    capital  ratio equal to  or in excess  of 6.5% and  (iii) a total risk-based
    capital ratio equal to or in excess of 11%, as such ratios are calculated in
    accordance with 12 C.F.R. Section 567 or any successor law or regulation;

       (iii) the redemption by the Bank of any of the PIK Preferred Stock;

       (iv)  the  purchase,  redemption,  defeasance  or  other  acquisition  or
    retirement for value of any Subordinated Indebtedness (other than Redeemable
    Capital  Stock)  in  exchange for  or  out of  the  net cash  proceeds  of a
    substantially concurrent issuance and sale  (other than to a Subsidiary)  of
    shares of Capital Stock (other than Redeemable Capital Stock) of the Trust;

                                      142
<PAGE>
        (v)  the repurchase of  any Subordinated Indebtedness of  the Trust at a
    purchase price  not  greater than  101%  of  the principal  amount  of  such
    Subordinated  Indebtedness in the event of a Change of Control pursuant to a
    provision similar  to the  "Change of  Control Triggering  Event"  covenant;
    PROVIDED  that prior  to such  repurchase the Trust  has made  the Change of
    Control Offer as provided in such covenant with respect to the Notes and has
    repurchased all Notes validly tendered  for payment in connection with  such
    Change of Control Offer;

       (vi)  the repurchase, redemption  or other acquisition  or retirement for
    value of Subordinated Indebtedness (other than Redeemable Capital Stock), in
    exchange for, or out of the net cash proceeds of a substantially  concurrent
    issue and sale (other than to a Subsidiary of the Trust) of new Subordinated
    Indebtedness  of the Trust  (such a transaction,  a "refinancing"); PROVIDED
    that any such  new Indebtedness of  the Trust  (a) shall be  in a  principal
    amount  that does not  exceed an amount equal  to the sum of  (i) 101% of an
    amount equal to the  principal amount so refinanced  less any discount  from
    the face amount of the Indebtedness to be refinanced expected to be deducted
    from  the amount payable  to the holders of  such Indebtedness in connection
    with such refinancing, (ii) the amount of any premium expected to be paid in
    connection with such refinancing pursuant  to the terms of the  Subordinated
    Indebtedness  refinanced or the amount  of any premium reasonably determined
    by the  Trust as  necessary to  accomplish such  refinancing by  means of  a
    tender  offer, privately  negotiated repurchase  or otherwise  and (iii) the
    amount  of  expenses  of  the   Trust  incurred  in  connection  with   such
    refinancing;  PROVIDED, FURTHER, that  for purposes of  this clause (a), the
    principal amount of any Indebtedness shall  be deemed to mean the  principal
    amount thereof or, if such Indebtedness provides for an amount less than the
    principal  amount  thereof  to be  due  and  payable upon  a  declaration of
    acceleration thereof, such lesser  amount as of  the date of  determination;
    (b)  (x) if such refinanced Subordinated Indebtedness has an Average Life to
    Stated Maturity shorter than  that of the Notes  or a final Stated  Maturity
    earlier  than the final Stated Maturity  of the Notes, such new Indebtedness
    shall have an Average  Life to Stated Maturity  no shorter than the  Average
    Life  to Stated Maturity of such  refinanced Indebtedness and a final Stated
    Maturity no  earlier  than the  final  stated Maturity  of  such  refinanced
    Indebtedness  or (y) in  all other cases, each  Stated Maturity of principal
    (or any required repurchase,  redemption or sinking  fund payments) of  such
    new Indebtedness shall be on or after the final Stated Maturity of principal
    of  the Notes;  and (c) is  (x) made  expressly subordinate to  the Notes to
    substantially  the  same  extent  as  the  Subordinated  Indebtedness  being
    refinanced  or (y)  expressly subordinated  to such  refinanced Subordinated
    Indebtedness;

       (vii) guarantees of Indebtedness of Saul Holdings Partnership and its two
    subsidiary partnerships pursuant to the Reimbursement Agreement; and

      (viii) Permitted Investments.

The actions described in clauses (i), (iv)  and (v) of this paragraph (b)  shall
be  Restricted Payments that shall  be permitted to be  taken in accordance with
this paragraph (b) but shall reduce the amount that would otherwise be available
for Restricted Payments under clause (2) of paragraph (a) to the extent, in  the
case  of clauses  (i) and (iv),  the Trust  receives net cash  proceeds, and the
actions described  in  clauses (ii),  (iii),  (vi),  (vii) and  (viii)  of  this
paragraph  (b) shall be Restricted Payments that  shall be permitted to be taken
in accordance with  this paragraph and  shall not reduce  the amount that  would
otherwise  be available  for Restricted Payments  under clause  (2) of paragraph
(a).

    LIMITATION ON TRANSACTIONS  WITH AFFILIATES.   (a) The Trust  will not,  and
will  not permit any of its Subsidiaries  to, directly or indirectly, enter into
any  transaction  or   series  of  related   transactions  (including,   without
limitation,  the  sale,  purchase,  exchange or  lease  of  assets,  property or
services) with any Affiliate of the Trust  (except that the Bank and any of  its
Subsidiaries  may enter into  any transaction or  series of related transactions
with any Subsidiary of the Bank or any Securitization Entity, and the Trust  and
any  Wholly Owned  Subsidiary of  the Trust  may enter  into any  transaction or
series of related  transactions with any  Wholly Owned Subsidiary  of the  Trust
without limitation under this covenant) UNLESS (i) such transaction or series of
related transactions is in writing on terms

                                      143
<PAGE>
that  are no less favorable to the Trust or such Subsidiary, as the case may be,
than would be available in a  comparable transaction in an arm's-length  dealing
with  a  Person that  is not  such an  Affiliate or,  in the  absence of  such a
comparable transaction, on terms that in good faith would be offered to a Person
that is not  an Affiliate, (ii)  with respect  to any transaction  or series  of
related  transactions involving aggregate payments  in excess of $2,500,000, the
Trust delivers  an Officers'  Certificate to  the Trustee  certifying that  such
transaction or series of related transactions complies with clause (i) above and
such  transaction  or series  of  related transactions  has  been approved  by a
majority of the Disinterested Trustees of the Board of Trustees of the Trust and
(iii) with  respect  to  any  transaction  or  series  of  related  transactions
involving  aggregate  payments in  excess  of $10,000,000,  or  in the  event no
members of the Board  of Trustees of the  Trust are Disinterested Trustees  with
respect  to any transaction or series of related transactions included in clause
(ii), (x) in the  case of a transaction  involving real property, the  aggregate
rental  or sale  price of such  real property shall  be the fair  market sale or
rental value of  such real  property as  determined in  a written  opinion by  a
nationally  recognized  expert  with  experience  in  appraising  the  terms and
conditions of  the type  of  transaction or  series  of transactions  for  which
approval  is required  and (y)  in all  other cases,  the Trust  delivers to the
Trustee a written opinion of a  nationally recognized expert with experience  in
appraising  the terms  and conditions  of the type  of transaction  or series of
transactions for which approval is required  to the effect that the  transaction
or  series  of transactions  are fair  to the  Trust or  such Subsidiary  from a
financial point of view.

    The limitation  set forth  in the  above  paragraph will  not apply  to  (i)
transactions  entered into  pursuant to Management  Agreements, (ii) residential
mortgage, credit  card  and other  consumer  loans to  an  Affiliate who  is  an
officer, director or employee of the Trust or any of its Subsidiaries, (iii) any
transaction or series of related transactions in which the total amount involved
does  not  exceed  $100,000,  (iv)  transactions  pursuant  to  the  Tax Sharing
Agreement, (v) payment of legal expenses incurred on behalf of the Trust or  its
Subsidiaries  in an aggregate amount not to  exceed $300,000 in any fiscal year,
(vi) payment of  construction and  development fees  incurred on  behalf of  the
Trust  or its Subsidiaries in an aggregate  amount not to exceed $500,000 in any
fiscal year,  (vii) payment  of financing  fees of  up to  1% of  the  aggregate
principal  amount  of  Retail  Notes  issued and  sold  after  the  date  of the
Indenture, (viii)  transactions permitted  under the  "Limitation on  Restricted
Payments"  covenant and (ix) payment of up to $3,500,000 of Advisory Fees in any
fiscal year, after adjustment for annual increases in the consumer price  index,
as  reported  by  the  United  States  Department  of  Labor,  Bureau  of  Labor
Statistics; PROVIDED, HOWEVER, that  Advisory Fees may only  be paid so long  as
(i)  the Trust does not  hire employees and (ii) no  Default or Event of Default
shall have occurred and be continuing.

    (b) If (i) the Trust shall fail  to have delivered to the Trustee within  60
days  after  the  end of  each  of the  Bank's  fiscal quarters,  (x)  a written
certification executed by the chief financial  officer and any vice chairman  or
any other senior vice president of the Bank stating that the Bank, as of the end
of  its  most recent  fiscal  quarter, was  in  substantial compliance  with any
memorandum  of  understanding,  written  agreement,  prompt  corrective   action
directive,  capital directive or  cease and desist order  applicable to the Bank
which memorandum, agreement,  directive or  order relates  to matters  involving
asset  quality, capital, reserves, earnings, liquidity, management or growth and
is entered into  with or issued  by any Federal  bank regulatory authority  (and
identifying  each  such  memorandum,  agreement,  directive  and  order),  which
certification shall be supported in each instance  by a copy of excerpts of  the
minutes  of a meeting  of the Audit Committee  of the Board  of Directors of the
Bank (together with the report to the  Board of Directors reviewed by the  Audit
Committee)  addressing the  compliance by  the Bank  with each  such memorandum,
agreement, directive or  order (whether or  not then required  pursuant to  such
memorandum, agreement, directive or order) or (y) a written certification (which
may  be combined with the certification  described in clause (x) above) executed
by the chief financial officer  and any vice chairman  or any other senior  vice
president  of the Bank stating that  the Bank, as of the  end of its most recent
fiscal quarter,  had a  composite  rating under  the  CRA and  its  implementing
regulations  or any successor law or  regulation as "satisfactory" or better (or
any other equivalent rating) or, if not rated as "satisfactory" or better,  that
any failure to be so rated would not have a

                                      144
<PAGE>
material  adverse effect  on the  condition (financial  or otherwise), earnings,
business affairs or business prospects of the  Bank or (ii) the Bank shall  fail
to  comply with any  of its Regulatory  Capital Requirements, then,  in any such
case, (A) the Trust shall  not and shall not  permit any Subsidiary (other  than
the  Bank or  its Subsidiaries)  to, directly  or indirectly,  make any payments
pursuant to  clauses  (a)(v),  (vi)  or (vii)  above,  any  Restricted  Payments
otherwise  permitted by clause (a)(2) of the "Limitation on Restricted Payments"
covenant, any Permitted Payments, other than actions permitted by clauses (iii),
(vi), (vii)  and  (viii) of  paragraph  (b)  of the  "Limitation  on  Restricted
Payments"  covenant,  or any  Investments in  any  Person (other  than Permitted
Investments permitted  by  clauses (i),  (ii),  (iii),  (vi), or  (vii)  of  the
definition  thereof) or otherwise  engage in any  activity (including purchases,
acquisition by  lease and  other acquisitions  of additional  real property  and
buildings)  other than  operating its then  existing businesses  in the ordinary
course and (B) the  amount of Advisory  Fees permitted to be  paid by the  Trust
shall be reduced to $2,500,000 in any fiscal year until, in each case, the Trust
shall  have delivered each of such  written certifications and excerpts of Audit
Committee minutes (together with  such report reviewed  by the Audit  Committee)
and   the  Bank  shall  have  complied   with  all  of  its  Regulatory  Capital
Requirements.

    (c) The Trust  will not, and  will not  permit any of  its Subsidiaries,  to
amend,  modify or in any way alter the terms of the Management Agreements or the
Advisory Agreement in a manner  adverse to the interests  of the Holders of  the
Notes,  except  as  otherwise  permitted  by the  Indenture,  or  to  change the
properties subject to the Management Agreements.

    LIMITATION ON ASSET SALES.  The Trust  will not, and will not permit any  of
its  Subsidiaries (other than the  Bank and its Subsidiaries)  to, engage in any
Asset Sale unless (i) such Asset Sale is for not less than the fair market value
of the  shares  of Capital  Stock  or assets  sold  and (ii)  the  consideration
received  by the Trust or the relevant  Subsidiary in respect of such Asset Sale
consists of 100% cash,  Cash Equivalents or securities  that can be  immediately
converted into Margin Securities. The term fair market value means, with respect
to  property received in connection with an Asset Sale, (i) for cash, the amount
thereof, (ii) for  U.S. Government Securities,  Indebtedness directly and  fully
guaranteed  by  the United  States of  America  or any  instrumentality thereof,
certificates of deposit and commercial paper, the face amount thereof, and (iii)
for Partnership Units, Margin Securities and securities that can be  immediately
converted into Margin Securities, the market value thereof.

    RESTRICTION ON TRANSFER OF ASSETS TO SUBSIDIARIES.  The Trust will not sell,
convey,  transfer or otherwise dispose  of its assets or  property to any of its
Subsidiaries except for (i) sales, conveyances, transfers or other  dispositions
of  assets or property in  an amount permitted by  the "Limitation on Restricted
Payments" covenant and (ii) sales, conveyances, transfers or other distributions
of Real Estate Property to Single Asset Subsidiaries.

    LIMITATION ON SUBSIDIARIES.  The Trust will not (i) permit any of its Single
Asset  Subsidiaries  to  acquire  additional   Real  Estate  Property  or   make
Investments  in any  other Person other  than the  Trust or (ii)  create any new
Subsidiaries other than Single Asset Subsidiaries.

    LIMITATION  ON   DIVIDEND   AND   OTHER   PAYMENT   RESTRICTIONS   AFFECTING
SUBSIDIARIES.    The Trust  will not,  and  will not  permit any  Subsidiary to,
directly or indirectly, create or otherwise  cause or suffer to exist or  become
effective  any encumbrance or restriction on  the ability of any Subsidiary that
receives Real Estate Property from the Trust after the date of the Indenture  to
(i)  pay  dividends or  make any  other distributions  on or  in respect  of its
Capital Stock or  any other interest  or participation in,  or measured by,  its
profits,  (ii) pay any Indebtedness  owed to the Trust  or any other Subsidiary,
(iii) make loans or advances to the Trust or any other Subsidiary, (iv) transfer
any of its properties or assets to the Trust or any Subsidiary or (v)  guarantee
any Indebtedness of the Trust or any Subsidiary, except for such encumbrances or
restrictions  existing under or  by reason of (1)  applicable law, (2) customary
non-assignment provisions  of  any  lease  governing  a  leasehold  interest  or
equipment  of the Trust or  any Subsidiary, (3) customary  due on sale and other
restrictions on transfer contained in mortgages  and deeds of trust and (4)  the
Indenture.

                                      145
<PAGE>
    LIMITATION  ON ISSUANCES AND SALES OF SUBSIDIARY  STOCK.  The Trust (i) will
not permit any Subsidiary  (other than the Bank  and its Subsidiaries) to  issue
any  Capital Stock (other  than to the  Trust or a  Wholly Owned Subsidiary) and
(ii) will not permit any Person (other than the Trust, a Wholly Owned Subsidiary
or the  Bank and  its Subsidiaries)  to  own any  Capital Stock  of any  of  its
Subsidiaries;  PROVIDED, HOWEVER, that this covenant  shall not prohibit (1) the
issuance and sale of all, but not  less than all, of the issued and  outstanding
Capital  Stock of any Wholly  Owned Subsidiary owned by the  Trust or any of its
Subsidiaries in compliance with the other  provisions of the Indenture, (2)  the
ownership  by  directors of  director's qualifying  shares  or the  ownership by
foreign nationals of Capital Stock of any Subsidiary, to the extent mandated  by
applicable  law or (3) the  ownership by any Person of  any Capital Stock of any
Subsidiary of the Trust that is not a Wholly Owned Subsidiary on the date of the
Indenture.

    REQUIRED STOCK OWNERSHIP.   The Trust  will at  all times be  the legal  and
beneficial  owner  of the  Pledged Bank  Stock  and will  not sell,  transfer or
otherwise dispose of any Capital Stock of the Bank regardless of when  acquired.
The  Trust will at all times be the  legal and beneficial owner in the aggregate
of at least 66 2/3% of the issued and outstanding Voting Stock and common  stock
of the Bank.

    CHANGE  OF CONTROL  TRIGGERING EVENT.   Upon the  occurrence of  a Change of
Control Triggering  Event, the  Trust shall  be obligated  to make  an offer  to
purchase  the Notes  (a "Change  of Control  Offer"), and  shall purchase,  on a
business day (the "Change of Control Purchase  Date") not more than 60 nor  less
than  45 days from  the date the Change  of Control Notice  referred to below is
given to Holders, all of the then outstanding Notes validly tendered pursuant to
such Change  of Control  Offer, at  a  purchase price  (the "Change  of  Control
Purchase  Price") equal to 101% of the principal amount thereof plus accrued and
unpaid interest, if any, to the Change  of Control Purchase Date. The Change  of
Control  Offer is  required to remain  open until  the close of  business on the
Change of Control Purchase Date or such  later date as may be necessary for  the
Trust to comply with requirements under the Exchange Act.

    If  a Change of  Control Offer is made,  there can be  no assurance that the
Trust will have available funds sufficient to pay the Change of Control Purchase
Price for all of  the Notes that  might be delivered  by Noteholders seeking  to
accept  the Change of Control  Offer. Neither the Trust's  Board of Trustees nor
the Trustee would have the authority to rescind or limit the application of this
provision, including in connection with  any transaction initiated or  supported
by the Trust, its management or any affiliate.

    In  order to effect such Change of Control Offer, the Trust shall, not later
than the 30th day after the Change of Control, mail to each Holder notice of the
Change of Control Offer (the "Change of Control Notice") and shall state,  among
other  things, the procedures that  Holders must follow to  accept the Change of
Control Offer.

    The Trust will comply with Rule 14e-1  under the Exchange Act and any  other
securities  laws and regulations thereunder to the extent Rule 14e-1 and/or such
laws and  regulations are  applicable, in  the event  that a  Change of  Control
Triggering  Event occurs and the Trust is required to offer to purchase Notes as
described above.

    See "Certain  Definitions" for  the  definition of  "Change of  Control."  A
transaction involving the Trust's management or its affiliates, or a transaction
involving a recapitalization of the Trust, will result in a Change of Control if
it is the type of transaction specified by such definition.

    PROVISION  OF REPORTS.   The  Indenture requires  that the  Trust file  on a
timely basis with the Commission, to the extent such filings are accepted by the
Commission, the annual, quarterly and  other reports required by Section  13(a),
13(c)  or 15(d) of the  Exchange Act regardless of  whether such Sections of the
Exchange Act are applicable to the Trust. The Trust also will be required (a) to
file with the Trustee, and provide to each Holder of Notes upon request,  copies
of  such reports and documents within 15 days  after the date on which the Trust
files such reports and documents  with the Commission or  the date on which  the
Trust  would  be  required to  file  such  reports and  documents  if  the Trust

                                      146
<PAGE>
were so  required  and  (b)  if  filing such  reports  and  documents  with  the
Commission is not accepted by the Commission or is prohibited under the Exchange
Act, to supply copies of such reports and documents to any prospective holder of
Notes promptly upon request and at the Trust's cost.

    ADDITIONAL  COVENANTS.  The  Indenture also contains  covenants with respect
to, among others, the following matters:  (i) payment of principal, premium  and
interest;  (ii) maintenance of an  office or agency in The  City of New York for
payment or  for  registration  of  transfer or  exchange  of  the  Notes;  (iii)
arrangements  regarding the handling of money held in trust; (iv) maintenance of
corporate existence; (v) prohibitions on  certain actions that would affect  the
ability  of  holders of  the Bank's  Capital Stock  to effect  certain corporate
governance matters; (vi) payment of taxes and other claims; (vii) maintenance of
properties; (viii) the Trust's use of its best efforts to obtain a rating on the
Notes by S&P and  Moody's within nine  months after the  date of the  Indenture;
(ix)  maintenance of insurance; (x) limitation on  disposal of, or liens on, the
Collateral; and (xi) restriction on use of proceeds of the sale of the Old Notes
to purchase securities. The  Indenture also restricts payments  by the Trust  or
any of its Subsidiaries for consent to amendments of any terms of the Indenture,
unless such payments are made to all Holders that provide such consent.

MERGER, CONSOLIDATION OR SALE OF ASSETS

    Under  the Indenture, the Trust may not, in a single transaction or a series
of related transactions, consolidate with or merge with or into any other Person
or sell,  assign,  convey,  transfer,  lease or  otherwise  dispose  of  all  or
substantially  all  of  its  property  and assets  to  any  Person  or  group of
affiliated Persons  unless (i)  either (a)  the Trust  shall be  the  continuing
entity  or (b) the Person (if other than the Trust) formed by such consolidation
or into  which  the Trust  is  merged or  the  Person which  acquires  by  sale,
assignment,   conveyance,   transfer,  lease   or   other  disposition   all  or
substantially all  of the  property  and assets  of  the Trust  (the  "Surviving
Entity")  is a corporation organized  and existing under the  laws of the United
States of  America or  a state  thereof or  the District  of Columbia  and  such
Surviving   Entity  expressly   and  unconditionally   assumes  by  supplemental
indenture,  executed  and   delivered  to  the   Trustee,  in  form   reasonably
satisfactory  to the Trustee, all the Trust's obligations on the Notes and under
the Indenture, and  the Indenture shall  remain in full  force and effect,  (ii)
immediately  after giving effect to such  transaction or series of transactions,
no Default or  Event of  Default shall have  occurred and  be continuing,  (iii)
immediately after giving effect to such transaction or series of transactions on
a  PRO FORMA basis,  the Consolidated Net  Worth of the  Trust, or the Surviving
Entity, as applicable, is not less than the Consolidated Net Worth of the  Trust
immediately before such transaction or series of transactions less the aggregate
amount  of all  reasonable transaction  costs incurred  in connection  with such
transaction or series of transactions, and (iv) immediately after giving  effect
to  such  transaction or  series  of transactions,  the  Trust or  the Surviving
Entity, as applicable, shall have delivered,  or caused to be delivered, to  the
Trustee,  in  form  and substance  reasonably  satisfactory to  the  Trustee, an
officers' certificate and an  opinion of counsel, each  to the effect that  such
consolidation,  merger, transfer, sale,  assignment, conveyance, transfer, lease
or other disposition and  the supplemental indenture  in respect thereto  comply
with  the Indenture and  that all conditions precedent  provided for relating to
such transaction have been complied with.

EVENTS OF DEFAULT

    An Event of Default is defined in the Indenture to include:

        (i) failure  by the  Trust to  pay interest  on any  Note when  due  and
    payable, if such failure continues for a period of 30 days;

        (ii)  failure by the Trust to pay the principal of (and premium, if any,
    on) any  Note  when  due and  payable  at  maturity or  upon  redemption  or
    acceleration or otherwise;

       (iii)  failure  to  make  or  consummate a  Change  of  Control  Offer in
    accordance with the provisions of  the "Change of Control Triggering  Event"
    covenant;

                                      147
<PAGE>
       (iv)  failure by the Trust to perform or observe any other term, covenant
    or  agreement contained in the Notes or  the Indenture (other than a default
    specified in clause (i), (ii) or (iii) above) for a period of 60 days  after
    written  notice of such failure requiring the Trust to remedy the same shall
    have been given (x) to the Trust by the Trustee or (y) to the Trust and  the
    Trustee  by the Holders  of 25% in  aggregate principal amount  of the Notes
    then outstanding;

       (v)  default (other than a default on Nonrecourse Indebtedness or on less
    than $5 million of Trust Nonrecourse Indebtedness at any one time) under any
    instrument  or  any  other  obligation  (x)  representing  indebtedness  for
    borrowed  money of  the Trust or  any of its  Subsidiaries, (y) representing
    indebtedness  evidenced  by  bonds,  notes,  debentures  or  other   similar
    instruments  of the Trust or  any of its Subsidiaries  or (z) constituting a
    guarantee by the Trust or any of its Subsidiaries of Guaranteed Indebtedness
    of any other Person  representing money borrowed or  any obligation of  such
    other  Person  evidenced  by  bonds,  notes,  debentures  or  other  similar
    instruments, which default  (a) consists  of the  failure to  pay an  amount
    aggregating  in excess of $10,000,000 if such default continues for a period
    of 30  days after  written notice  of such  failure requiring  the Trust  to
    remedy the same shall have been given (A) to the Trust by the Trustee or (B)
    to  the Trust and  the Trustee by the  Holders of at  least 25% in aggregate
    principal amount  of the  Notes  then outstanding,  or  (b) results  in  the
    acceleration  of such  indebtedness or  guarantee in  an aggregate principal
    amount in excess of $10,000,000;

       (vi)   failure  by  the Bank  (x)  to  comply with  any  General  Capital
    Requirement, which failure shall continue for a period of 270 days; PROVIDED
    that  an Event  of Default under  this clause  (vi)(x) shall not  occur if a
    capital plan submitted to the OTS by  the Bank has been approved by the  OTS
    prior  to the  expiration of such  270-day period and,  thereafter, the Bank
    does not  receive written  notice  from the  OTS that  the  Bank is  not  in
    compliance in any material respect with such capital plan or (y) to maintain
    a  consolidated total stockholders'  equity at least  equal to $250,000,000,
    which failure shall continue for a period  of one year or more unless as  of
    the  expiration of such one-year period, and for so long as the consolidated
    total stockholders' equity of the Bank remains below $250,000,000 after  the
    expiration  of  such one-year  period, the  Bank has  the minimum  amount of
    capital required  for the  Bank to  be considered  as a  "well  capitalized"
    savings  association  pursuant  to 12  U.S.C.  Section 1831o  and  12 C.F.R.
    Section 565 (and any  amendment to either thereof)  or any successor law  or
    regulation;

       (vii)  existence of one or more judgments against the Trust or any of its
    Subsidiaries for  the payment  of money  in excess  of $10  million,  either
    individually  or in the  aggregate, which remain  undischarged 60 days after
    all rights to review directly such judgment, whether by appeal or writ, have
    been exhausted or have expired;

      (viii) certain provisions of Article  Twelve of the Indenture relating  to
    the  Collateral shall cease, for any reason,  to be in full force and effect
    in any material respect,  or the Trust  shall so assert  in writing; or  the
    Trustee  shall cease to  have a first  priority perfected security interest,
    for the benefit  of the Trustee  and the Holders,  in the Collateral  (other
    than  by reason of the  release of any such  security interest in accordance
    with the  Indenture);  or the  Trust  shall  default in  the  observance  or
    performance  of any  of the  covenants or agreements  to be  performed by it
    contained in  Article Twelve  beyond  any applicable  grace or  cure  period
    provided in the Indenture; and

       (ix)     occurrence  of  certain   events  of  bankruptcy,  receivership,
    conservatorship, insolvency or reorganization with  respect to the Trust  or
    any Material Subsidiary.

    The  Trust has agreed in the Indenture  to file quarterly with the Trustee a
statement regarding compliance by the Trust with the terms of the Indenture  and
specifying any defaults of which the signer may have knowledge.

    If  an Event of Default occurs and is continuing, the Trustee or the Holders
of not less  than 25%  in principal  amount of  the Notes  then outstanding  may
declare  all the Notes to be immediately due  and payable by notice to the Trust
(and  to  the  Trustee  if  given  by  the  Holders).  After  a  declaration  of

                                      148
<PAGE>
acceleration,  but before a judgment or decree  for payment of the money due has
been obtained by the Trustee, the  Holders of a majority in aggregate  principal
amount of the Notes outstanding, by written notice to the Trust and the Trustee,
may  rescind such declaration  if (a) the  Trust has paid  or deposited with the
Trustee a sum  sufficient to  pay (i) all  overdue interest  on all  outstanding
Notes,  (ii) all unpaid principal  of (and premium, if  any, on) any outstanding
Notes which has become due otherwise  than by such declaration of  acceleration,
and  interest on such unpaid principal at the  rate borne by the Notes, (iii) to
the extent  that payment  of  such interest  is  lawful, interest  upon  overdue
interest  at the rate borne by  the Notes and (iv) all  sums paid or advanced by
the Trustee  under  the Indenture  and  the reasonable  compensation,  expenses,
disbursements  and advances of the Trustee, its  agents and counsel; and (b) all
Events of Default, other  than the non-payment of  principal of the Notes  which
have  become due solely by such declaration  of acceleration, have been cured or
waived. The Trustee  is under no  obligation to  exercise any of  the rights  or
powers  vested in it by the Indenture at  the request or direction of any of the
Holders, unless  such  Holders  offer  to the  Trustee  reasonable  security  or
indemnity against the costs, expenses and liabilities which might be incurred by
it  in compliance with  such request or  direction. The Trustee  is not required
under the Indenture  to expend  or risk  its own  funds or  otherwise incur  any
financial  liability in the performance of any  of its duties or in the exercise
of any of  its rights  or powers  thereunder if  it has  reasonable grounds  for
believing  that repayment of such funds  or adequate indemnity against such risk
or liability is not reasonably assured to it.

DEFEASANCE OR COVENANT DEFEASANCE OF INDENTURE

    The Trust may, at its option and  at any time, elect to have its  obligation
and  the obligation of any  of its Subsidiaries with  respect to the outstanding
Notes discharged ("defeasance"). Such defeasance  means that the Trust shall  be
deemed  to have paid  and discharged the entire  indebtedness represented by the
outstanding Notes, except  for the  rights of  Holders of  outstanding Notes  to
receive  payments  in respect  of the  principal  of, and  premium, if  any, and
interest on, such Notes when such payments are due and certain provisions of the
Indenture with  respect  to the  registration  and  transfer of  the  Notes.  In
addition,  the Trust  may, at  its option  and at  any time,  elect to  have its
obligations and  the obligations  of any  of its  Subsidiaries with  respect  to
certain  covenants described  in the Indenture  released ("covenant defeasance")
and thereafter any failure to comply with such covenants shall not constitute  a
Default  or an Event of Default. In  the event of a covenant defeasance, certain
other events (not including non-payment, bankruptcy, receivership and insolvency
events) described under "Events of Default" will no longer constitute a  Default
or an Event of Default with respect to the Notes.

    In order to exercise either defeasance or covenant defeasance, (i) the Trust
must  irrevocably deposit  with the  Trustee, in trust,  for the  benefit of the
Holders of the Notes, cash in United States dollars, U.S. Government  Securities
(as  defined  in the  Indenture), or  a  combination thereof  (collectively, the
"trust fund"), in such  amounts as will be  sufficient (without considering  any
reinvestment  of  amounts earned  on such  U.S.  Government Securities),  in the
opinion of a nationally  recognized firm of  independent public accountants,  to
pay and discharge interest on the outstanding Notes as it becomes due and to pay
and  discharge the principal of and premium, if any, on the outstanding Notes at
redemption or maturity; (ii) in the  case of defeasance, the Trust must  deliver
to  the Trustee an opinion  of independent counsel in  the United States stating
that (A)  the Trust  has received  from, or  there has  been published  by,  the
Internal  Revenue Service a ruling or (B) since the date of the Indenture, there
has been a change in  the applicable federal income tax  law, in either case  to
the  effect that, and based thereon such opinion of counsel in the United States
shall confirm that,  the Holders  of the  outstanding Notes  will not  recognize
income,  gain  or loss  for  federal income  tax purposes  as  a result  of such
defeasance and will be subject to federal income tax on the same amounts, in the
same manner and at the same times as would have been the case if such defeasance
had not  occurred; (iii)  in the  case of  covenant defeasance,  the Trust  must
deliver to the Trustee an opinion of independent counsel in the United States to
the  effect that the Holders of the outstanding Notes will not recognize income,
gain or  loss for  federal income  tax purposes  as a  result of  such  covenant
defeasance and will be subject to federal income tax on the same amounts, in the
same manner and at the same times as

                                      149
<PAGE>
would  have been the case if such  covenant defeasance had not occurred; (iv) no
Default or Event of Default may have  occurred and be continuing on the date  of
such  deposit;  (v) such  defeasance or  covenant defeasance  may not  cause the
Trustee for  the  Notes to  have  a conflicting  interest  with respect  to  any
securities  of the  Trust; (vi) such  defeasance or covenant  defeasance may not
result in a breach or violation of, or constitute a Default under, the Indenture
or any other material agreement or instrument  to which the Trust is a party  or
by  which it is bound; (vii) the Trust must deliver to the Trustee an opinion of
independent counsel in the United States to the effect that the trust fund  will
not  be  subject  to  the  effect  of  any  applicable  bankruptcy,  insolvency,
receivership,  conservatorship,   reorganization  or   similar  laws   affecting
creditors'  rights  generally  (including,  without  limitation,  fraudulent and
avoidable transfers); (viii) the Trust must deliver to the Trustee an  Officers'
Certificate  stating that the deposit was not  made by the Trust with the intent
of preferring the Holders of the Notes over the other creditors of the Trust  or
with the intent of defeating, hindering, delaying or defrauding creditors of the
Trust;  (ix) no event or  condition may exist that  would prevent the Trust from
making payments of the principal of, and  premium, if any, and interest on,  the
Notes,  on the  date of  such deposit;  and (x)  the Trust  must deliver  to the
Trustee an Officers' Certificate  and an opinion of  independent counsel in  the
United States, each stating that all conditions precedent relating to either the
defeasance  or the covenant defeasance,  as the case may  be, have been complied
with.

SATISFACTION AND DISCHARGE

    The Indenture will  cease to be  of further effect  (except as to  surviving
rights  of  registration of  transfer  or exchange  of  the Notes,  as expressly
provided for in the Indenture) as to  all outstanding Notes when (i) either  (a)
all  the Notes theretofore  authenticated and delivered  (except lost, stolen or
destroyed Notes which  have been replaced  or paid) have  been delivered to  the
Trustee  for  cancellation or  (b) all  Notes not  theretofore delivered  to the
Trustee for cancellation  have become due  and payable, or  will become due  and
payable  or are to be  called for redemption within one  year, and the Trust has
irrevocably deposited or  caused to be  deposited with the  Trustee funds in  an
amount  sufficient to pay and discharge the entire Indebtedness on the Notes not
theretofore delivered to  the Trustee  for cancellation, for  principal of,  and
premium,  if any, and interest on the Notes to the date of deposit together with
irrevocable instructions to the Trustee from the Trust directing the Trustee  to
apply  such funds to the payment thereof  at maturity or redemption, as the case
may be; (ii) the Trust  has paid all other sums  payable under the Indenture  by
the  Trust;  and (iii)  the  Trust has  delivered  to the  Trustee  an Officers'
Certificate and an opinion of counsel each stating that all conditions precedent
under the Indenture relating to the satisfaction and discharge of the  Indenture
have been complied with.

MODIFICATION AND AMENDMENT OF THE INDENTURE; WAIVER OF COVENANTS

    Modifications  and amendments of the Indenture may  be made by the Trust and
the Trustee with the  consent of the  Holders of greater  than 50% in  aggregate
principal  amount of the Notes then outstanding; PROVIDED, HOWEVER, that no such
modification or  amendment  may, without  the  consent  of the  Holder  of  each
outstanding  Note  affected  thereby,  (i) change  the  Stated  Maturity  of the
principal of,  or  any  installment of  interest  on,  any Note  or  reduce  the
principal  amount thereof or the rate of interest thereon or any premium payable
upon the redemption thereof, or change the coin or currency in which any Note or
any premium or the interest thereon is payable, or impair the right to institute
suit for the enforcement of any such payment after the Stated Maturity  thereof;
(ii)  reduce the  percentage in principal  amount of the  outstanding Notes, the
consent of whose Holders is required for any such amendment or modification,  or
the consent of whose Holders is required for any waiver; (iii) modify any of the
provisions  relating to supplemental indentures requiring the consent of Holders
or relating to the waiver of past defaults or relating to the waiver of  certain
covenants,  except to increase the percentage  of outstanding Notes required for
such action or to provide that certain other provisions of the Indenture may not
be modified or waived without  the consent of the  Holder of each Note  affected
thereby;  (iv) except as otherwise permitted under the "Consolidation, Merger or
Sale of  Assets" provisions  of  the Indenture,  consent  to the  assignment  or
transfer by the Trust of any of its

                                      150
<PAGE>
rights  and  obligations  under  the  Indenture;  (v)  make  any  change  in the
provisions relating to Collateral  that adversely affects  the Holders; or  (vi)
waive  a default in  payment with respect to  any Note (other  than a default in
payment that  is due  solely because  of  acceleration of  the maturity  of  the
Notes).

    Notwithstanding  the foregoing,  without the consent  of any  Holders of the
Notes, the  Trust and  the Trustee  may modify  or amend  the Indenture  (a)  to
evidence the succession of another Person to the Trust and the assumption by any
such  successor of the covenants of the Trust  in the Indenture and in the Notes
in accordance with the "Consolidation, Merger  or Sale of Assets" provisions  of
the  Indenture;  (b) to  add any  additional Events  of Default,  to add  to the
covenants of  the Trust  for the  benefit of  the Holders  of the  Notes, or  to
surrender any right or power herein conferred upon the Trust in the Indenture or
in  the Notes; (c) to cure any ambiguity, to correct or supplement any provision
in the Indenture which may be defective or inconsistent with any other provision
in the  Indenture or  in the  Notes, PROVIDED  that any  such action  shall  not
adversely  affect in  any material  respect the interests  of any  Holder of any
Note; (d) to secure further  the Notes or add  a guarantor under the  Indenture;
(e)  to evidence and  provide the acceptance  of the appointment  of a successor
Trustee under the Indenture; or (f) to make any other provisions with respect to
matters or questions  arising under the  Indenture or the  Notes, PROVIDED  that
such provisions shall not adversely affect in any material respect the interests
of any Holder of any Note.

    The  Holders of greater than 50% in  aggregate principal amount of the Notes
outstanding  may  waive  compliance  with  certain  restrictive  covenants   and
provisions of the Indenture.

CERTAIN DEFINITIONS

    "Acquired  Indebtedness" means Indebtedness of a  Person (i) existing at the
time such Person becomes  a Subsidiary of  any other Person  or (ii) assumed  in
connection  with the acquisition of assets from such Person, in each case, other
than Indebtedness  incurred in  connection with,  or in  contemplation of,  such
Person  becoming a Subsidiary of such other Person or such acquisition. Acquired
Indebtedness shall  be  deemed  to  be  incurred on  the  date  of  the  related
acquisition  of  assets from  such  Person or  the  date such  Person  becomes a
Subsidiary of such other Person.

    "Advisory Fees" means  fees pursuant  to that certain  Amended and  Restated
Advisory  Contract, dated as of  October 1, 1992, between  B.F. Saul Company and
the Trust, as  most recently  amended by  Amendment No.  8 thereto  dated as  of
October  1,  1993,  as  the  same may  be  further  amended  or  supplemented in
accordance with the "Limitation on Transactions with Affiliates" covenant.

    "Affiliate" means, with respect  to any specified  Person, any other  Person
directly  or indirectly Controlling or Controlled by or under direct or indirect
common Control with  such specified Person  and any legal  or beneficial  owner,
directly  or indirectly, of  20% or more  of the Voting  Stock of such specified
Person.

    "Asset Sale"  means any  conveyance, transfer,  lease or  other  disposition
(including,   without   limitation,   by  way   of   merger   or  consolidation)
(collectively, for  purposes  of this  definition,  a "transfer"),  directly  or
indirectly, in one or a series of related transactions, of (A) any Capital Stock
of  any Subsidiary; (B) all or substantially all of the properties and assets of
any division or line of  business of the Trust or  its Subsidiaries; or (C)  any
other  properties or  assets of the  Trust or  any Subsidiary other  than in the
ordinary course of business.  For purposes of this  definition, the term  "Asset
Sale"  shall not include any transfer of  properties and assets or Capital Stock
(i)  that  is  governed   by  the  provisions   described  under  the   "Merger,
Consolidation  or Sale of Assets" section of  the Indenture or (ii) of the Trust
or any Subsidiary to the Trust or any Single Asset Subsidiary of the Trust.

    "Average Life to  Stated Maturity" means,  as of the  date of  determination
with  respect to any Indebtedness, the quotient obtained by dividing (i) the sum
of the products of (a) the number of years from the date of determination to the
date  or  dates  of  each   successive  scheduled  principal  payment  of   such
Indebtedness multiplied by (b) the amount of each such principal payment by (ii)
the sum of all such principal payments.

                                      151
<PAGE>
    "Bank" means Chevy Chase Bank, F.S.B.

    "Capital  Lease  Obligation" of  any Person  means  any obligations  of such
Person under  any  capital  lease  for  real  or  personal  property  which,  in
accordance  with  GAAP,  is  required  to be  recorded  as  a  capitalized lease
obligation; and, for the purpose of the Indenture, the amount of such obligation
at any date shall be the capitalized amount thereof at such date, determined  in
accordance with GAAP.

    "Capital Stock" in any Person means any and all shares, interests, rights to
purchase, warrants, options, participations or other equivalents or interests in
(however  designated) capital stock in such Person, including, with respect to a
corporation, common stock, Preferred Stock  and other corporate stock and,  with
respect to a partnership, partnership interests, whether general or limited, and
any  rights  (other  than  debt  securities  convertible  into  corporate stock,
partnership interests or other capital stock), warrants or options  exchangeable
for  or convertible  into such corporate  stock, partnership  interests or other
capital stock.

    "Cash Flow -- Indenture"  means with respect to  the Trust, for any  period,
all  as determined in accordance  with GAAP and without  duplication, the sum of
the following  items:  (a)  real  estate operating  income  (loss),    PLUS  (b)
depreciation  and  amortization expense,  PLUS  (c) interest  expense,  PLUS (d)
equity in losses  of partnership  investments, LESS  (e) equity  in earnings  of
partnership investments, PLUS (f) losses on sales of property, LESS (g) gains on
sales  of property, PLUS (h) non-cash charges, LESS (i) non-cash gains, PLUS (j)
cash distributions received from partnership  investments, PLUS (k) tax  sharing
payments  paid by the Bank to the Trust,  PLUS (l) dividends paid by the Bank to
the Trust.

    "Cash Equivalent" means (a) any evidence of Indebtedness with a maturity  of
180  days or  less issued  or directly  and fully  guaranteed or  insured by the
United States of America or any agency or instrumentality thereof (provided that
the full faith and credit of the United States of America is pledged in  support
thereof);  (b) certificates of deposit, time  deposits, deposits in money market
accounts or any  other deposit accounts  or acceptances with  a maturity of  180
days  or  less of  any financial  institution that  is a  member of  the Federal
Reserve System that issues (or the  parent of which issues) commercial paper  or
certificates  of deposit  rated as  described in clause  (c) below  and that has
combined  capital  and  surplus   and  undivided  profits   of  not  less   than
$500,000,000; (c) commercial paper with a maturity of 180 days or less issued by
a  corporation that is not an Affiliate of  the Trust and is organized under the
laws of any state of the United States or the District of Columbia and rated  at
least  A-1 by  S&P or  at least P-1  by Moody's;  and (d)  Partnership Units and
Margin Securities.

    "Certificates of Deposit" means certificates of deposit or acceptances  with
a  maturity of  180 days  or less of  any financial  institution that  is not an
affiliate of the  Trust, that is  a member  of the Federal  Reserve System  that
issues  (or  the parent  of which  issues) commercial  paper or  certificates of
deposit rated as described in clause  (c) of the definition of Cash  Equivalent,
that  has combined capital  and surplus and  undivided profits of  not less than
$500,000,000 and, in the  case of any non-negotiable  certificate of deposit  or
acceptance,  that  has  explicitly  waived any  right  of  set-off  against such
certificate or acceptance.

    "Change of Control" means the occurrence of any of the following events: (a)
any "person" or "group" (as such terms  are used in Sections 13(d) and 14(d)  of
the  Exchange Act), other than Permitted  Holders, is or becomes the "beneficial
owner" (as defined in Rules 13d-3 and 13d-5 under the Exchange Act, except  that
a  Person shall be deemed to have  "beneficial ownership" of all securities that
such Person  has  the  right  to acquire,  whether  such  right  is  exercisable
immediately  or only after the passage of time), directly or indirectly, of more
than 50% of  the total Voting  Stock of  the Trust; (b)  the Trust  consolidates
with,  or  merges  with or  into,  another  Person or  sells,  assigns, conveys,
transfers, leases  or otherwise  disposes of  all or  substantially all  of  its
assets  to any Person, or any Person  consolidates with, or merges with or into,
the Trust, in any such event pursuant to a transaction in which any Voting Stock
of the Trust is reclassified or  changed into or exchanged for cash,  securities
or other property, other than any such transaction where (i) any Voting Stock of
the  Trust is reclassified or changed into  or exchanged for Voting Stock (other
than Redeemable Capital Stock)  of the surviving  or transferee corporation  and
(ii) immediately after such transaction no

                                      152
<PAGE>
"person"  or "group" (as such terms are used  in Sections 13(d) and 14(d) of the
Exchange Act),  other than  Permitted  Holders, is  the "beneficial  owner"  (as
defined  in Rules 13d-3 and  13d-5 under the Exchange  Act, except that a Person
shall be  deemed to  have "beneficial  ownership" of  all securities  that  such
Person  has the right to acquire,  whether such right is exercisable immediately
or only after the passage of time), directly or indirectly, of more than 50%  of
the  total Voting Stock  of the surviving or  transferee corporation; (c) during
any consecutive two-year period, individuals who at the beginning of such period
constituted the Board of Trustees of  the Trust (together with any new  trustees
whose election by such Board of Trustees or whose nomination for election by the
stockholders of the Trust was approved by a vote of 66 2/3% of the trustees then
still  in office  who were either  trustees at  the beginning of  such period or
whose election or nomination for election was previously so approved) cease  for
any  reason to constitute a majority of the  Board of Trustees of the Trust then
in office; or (d) any  final order, judgment or decree  of a court of  competent
jurisdiction  shall be  entered against the  Trust decreeing  the dissolution or
liquidation of the Trust.

    "Change of Control Triggering Event" means  the occurrence of both a  Change
of Control and a Rating Decline.

    "Closing  Date" means the date on which the Old Notes were originally issued
under the Indenture.

    "Consolidated Interest Expense" means,  with respect to  the Trust, for  any
period,  the amount, as determined in  accordance with GAAP, of interest expense
of the Trust and  its Subsidiaries (excluding all  amounts relating to  interest
expense of the Bank and its Subsidiaries).

    "Consolidated  Net Income (Loss)"  of any Person means,  for any period, the
consolidated  net  income  (or  loss)  of  such  Person  and  its   consolidated
Subsidiaries for such period as determined in accordance with GAAP, adjusted, to
the extent included in calculating such net income (loss), by excluding, without
duplication,  (i) all extraordinary gains and  losses (other than those relating
to the use of  net operating losses  of such Person  carried forward), less  all
fees and expenses relating thereto, net of taxes, (ii) the portion of net income
(or  loss) of  any Person (other  than such  Person and any  of its consolidated
Subsidiaries) in which such Person or  any of its Subsidiaries has an  ownership
interest, except to the extent of the amount of dividends or other distributions
actually  paid to such Person  or its consolidated Subsidiaries  in cash by such
other Person  during such  period, (iii)  net  income (or  loss) of  any  Person
combined  with such Person or any of its Subsidiaries on a "pooling of interest"
basis attributable to any period prior to the date of combination, (iv) any gain
or loss, net  of taxes, realized  upon the termination  of any employee  pension
benefit  plan, (v) the net  income of any Subsidiary  of such Person (other than
the Bank and its Subsidiaries in the case  of the Trust) to the extent that  the
declaration  or payment of dividends or similar distributions by that Subsidiary
of that  income  is  not at  the  time  permitted, directly  or  indirectly,  by
operation  of the terms  of its charter or  any agreement, instrument, judgment,
decree, order,  statute, rule  or governmental  regulations applicable  to  that
Subsidiary   or  its  shareholders;  PROVIDED  that,  upon  the  termination  or
expiration of such  dividend or  distribution restrictions, the  portion of  net
income  (or loss)  of such  Subsidiary allocable  to such  Person and previously
excluded shall be added to the Consolidated Net Income (Loss) of such Person  to
the  extent of the amount  of dividends or other  distributions actually paid to
such Person in cash  by such Subsidiary  and (vi) all  gains resulting from  the
sale of credit card relationships.

    "Consolidated  Net Worth" means, at any date, the consolidated shareholders'
equity of the Trust, less the amount of shareholders' equity attributable to (i)
Redeemable Capital Stock or  treasury stock of the  Trust and its  Subsidiaries,
determined   on  a  consolidated  basis  in   accordance  with  GAAP,  and  (ii)
extraordinary gains subsequent to  March 31, 1994 and  any gains resulting  from
the sale, transfer or other disposition of Partnership Units.

    "Consolidated  Tax Subsidiary" means any Subsidiary  of the Trust that joins
with the Trust in the filing of a consolidated federal income tax return.

                                      153
<PAGE>
    "Default" means an event  or condition the occurrence  of which would,  with
the lapse of time or the giving of notice or both, become an Event of Default.

    "Disinterested  Trustee" means, with respect to any transaction or series of
related transactions, a member of the Board of Trustees of the Trust or a member
of the board of  directors of any  successor corporation who  does not have  any
material  direct  or indirect  financial  interest in  or  with respect  to such
transaction or series of related transactions.

    "Exchange Notes" means the New Notes issued pursuant to the Exchange Offer.

    "Exchange  Offer"  means  this  Exchange  Offer  effected  pursuant  to  the
Registration Rights Agreement.

    "Fair  Market Value"  means, with  respect to  any property  received by the
Trust in  connection  with  the  issuance  or sale  of  Capital  Stock,  or  the
conversion  or exchange of securities into  Capital Stock, the fair market value
of such property as  determined in good  faith by the  Board of Trustees,  whose
determination  shall be conclusive in all circumstances, net of attorney's fees,
accountant's fees and  brokerage, consulting,  underwriting and  other fees  and
expenses  actually incurred in connection with such transaction and net of taxes
paid or payable by the Trust as a result thereof.

    "GAAP" means generally accepted accounting principles, consistently applied.

    "General Capital Requirement" means the  minimum amount of capital  required
to  meet each of the industry-wide regulatory capital requirements applicable to
the Bank pursuant to 12  U.S.C. Section 1464(t) and  12 C.F.R. Section 567  (and
any  amendment  to  either thereof)  or  any  successor law  or  regulation (but
excluding any higher individual minimum capital requirement imposed on the  Bank
pursuant  to 12  U.S.C. Section  1464(s) and  12 C.F.R.  Section 567.3  (and any
amendment to either thereof) or any successor law or regulation).

    "Guaranteed Indebtedness"  of any  Person  means, without  duplication,  all
Indebtedness of any other Person guaranteed directly or indirectly in any manner
by  such Person, or in  effect guaranteed directly or  indirectly by such Person
through an agreement (i) to pay or  purchase such Indebtedness or to advance  or
supply funds for the payment or purchase of such Indebtedness, (ii) to purchase,
sell  or lease (as lessee or lessor)  property, or to purchase or sell services,
primarily for  the  purpose of  enabling  the debtor  to  make payment  of  such
Indebtedness or to assure the holder of such Indebtedness against loss, (iii) to
supply  funds to, or  in any other  manner invest in,  the debtor (including any
agreement to pay for property or  services without requiring that such  property
be  received or such services be rendered),  (iv) to maintain working capital or
equity capital of the debtor, or  otherwise to maintain the net worth,  solvency
or other financial condition of the debtor or (v) otherwise to assure a creditor
with  respect to Indebtedness  against loss; PROVIDED  that the term "guarantee"
shall not include endorsements for collection or deposit, in either case in  the
ordinary course of business.

    "Indebtedness"  means, with respect to  any Person, without duplication, (i)
all indebtedness of such Person for borrowed money or for the deferred  purchase
price  of property or  services, excluding any trade  payables and other accrued
current liabilities arising in the  ordinary course of business, but  including,
without  limitation, all obligations, contingent or otherwise, of such Person in
connection with any letters of credit issued under letter of credit  facilities,
and in connection with any agreement by such Person to make payment to purchase,
redeem,  exchange, convert or  otherwise acquire for value  any Capital Stock of
such Person now or  hereafter outstanding, (ii) all  obligations of such  Person
evidenced  by bonds, notes,  debentures or other  similar instruments, (iii) all
indebtedness of such  Person created or  arising under any  conditional sale  or
other title retention agreement with respect to property acquired by such Person
(even if the rights and remedies of the seller or lender under such agreement in
the  event of default are limited to repossession or sale of such property), but
excluding trade payables arising  in the ordinary course  of business, (iv)  all
obligations under Interest Rate Agreements of such Person, (v) all Capital Lease
Obligations  of such  Person, (vi) all  Indebtedness referred to  in clauses (i)
through (v) above of other Persons  and all dividends payable by other  Persons,
the payment of which is secured by (or for which the holder of such Indebtedness
has an existing right,

                                      154
<PAGE>
contingent  or otherwise, to  be secured by)  any Lien, upon  or with respect to
property (including, without limitation, accounts and contract rights) owned  by
such  Person, even though such  Person has not assumed  or become liable for the
payment of such Indebtedness (the amount of such obligations being deemed to  be
the  lesser  of  the value  of  such property  or  asset  or the  amount  of the
obligations so  secured), (vii)  all  guarantees by  such Person  of  Guaranteed
Indebtedness, (viii) all Redeemable Capital Stock (valued at the greater of book
value  and voluntary or involuntary maximum  fixed repurchase price plus accrued
and unpaid  dividends)  of  such  Person and  (ix)  any  amendment,  supplement,
modification,  deferral,  renewal, extension,  refunding  or refinancing  of any
liability of the  types referred  to in clauses  (i) through  (viii) above.  For
purposes  hereof, (x)  the "maximum  fixed repurchase  price" of  any Redeemable
Capital Stock which does not have  a fixed repurchase price shall be  calculated
in  accordance  with the  terms  of such  Redeemable  Capital Stock  as  if such
Redeemable Capital Stock were purchased on any date on which Indebtedness  shall
be  required to be  determined pursuant to  the Indenture, and  if such price is
based upon, or  measured by, the  fair market value  of such Redeemable  Capital
Stock,  such fair market  value to be determined  in good faith  by the board of
directors (or  any duly  authorized committee  thereof) of  the issuer  of  such
Redeemable Capital Stock, and (y) Indebtedness is deemed to be incurred pursuant
to  a  revolving credit  facility or  any other  facility providing  for partial
advances each time an advance is made thereunder.

    "Interest  Rate  Agreements"  means  interest  rate  protection   agreements
(including,  without limitation, interest rate  swaps, caps, floors, collars and
similar agreements) and/or other types of interest rate hedging agreements.

    "Investment" means any direct or indirect advance, loan (other than advances
to customers in the ordinary course of business, which are recorded as  accounts
receivable  on the  balance sheet  of the  Trust or  its Subsidiaries)  or other
extensions of credit  or capital contribution  to (by means  of any transfer  of
cash or other property to others or any payment for property or services for the
account  or use  of others),  or any purchase  or acquisition  of Capital Stock,
bonds, notes, debentures or other securities issued by, any other Person.

    "Investment Grade" means BBB-or higher by  S&P or Baa3 or higher by  Moody's
or the equivalent of such ratings by S&P or Moody's. In the event that the Trust
shall  select any other  Rating Agency, the  equivalent of such  ratings by such
Rating Agency shall be used.

    "Lien" means any  mortgage, charge, pledge,  lien (statutory or  otherwise),
security  interest, hypothecation or  other encumbrance upon  or with respect to
any property of any kind, real or  personal, movable or immovable, now owned  or
hereafter  acquired.  A Person  shall be  deemed to  own subject  to a  Lien any
property that such Person  has acquired or  holds subject to  the interest of  a
vendor  or lessor under  any conditional sale agreement,  capital lease or other
title retention agreement.

    "Management Agreements"  means  (a)  the  Amended  and  Restated  Commercial
Property  Leasing  and Management  Agreement  dated as  of  October 1,  1982, as
amended, between the Trust and Franklin Property Company relating to the leasing
and management of real property owned  by the Trust and its Subsidiaries  (other
than  the Bank and its Subsidiaries) other  than their hotel properties, and (b)
any written hotel  management agreement between  a Subsidiary of  the Trust  and
Franklin  Property Company relating  to the management  of such hotel properties
entered into  in  the ordinary  course  of  business and  consistent  with  past
practice,  in each case  as further amended  or modified in  accordance with the
terms of the Indenture.

    "Margin Securities"  means "margin  stock" as  defined in  Regulation G  (12
C.F.R. Section 207, as amended) of the Board of Governors of the Federal Reserve
System;  provided  that  the  term "Margin  Securities"  shall  not  include the
securities of  an  Affiliate of  the  Trust, other  than  common stock  of  Saul
Centers,  Inc.  and capital  stock of  the Bank  (to the  extent the  same would
otherwise constitute Margin Securities).

                                      155
<PAGE>
    "Material Subsidiary" means, at any  particular time, (i) any Subsidiary  of
the Trust that, together with the Subsidiaries of such Subsidiary, (a) accounted
for  more than 10% of the consolidated revenues or earnings of the Trust and its
Subsidiaries (other than the  Bank and its Subsidiaries)  for the most  recently
completed  fiscal year of the Trust or (b) was the owner of more than 10% of the
consolidated assets of the Trust and  its Subsidiaries (other than the Bank  and
its  Subsidiaries)  as of  the end  of such  fiscal  year, all  as shown  on the
consolidated financial statements  of the  Trust and its  Subsidiaries for  such
fiscal year, and (ii) the Bank.

    "Moody's" means Moody's Investors Service, Inc. and its successors.

    "Nonrecourse  Indebtedness" means Indebtedness incurred by any Subsidiary of
the Trust as to which, subject to exceptions for fraud and certain environmental
violations, (i)  neither the  Trust  nor any  other Subsidiary  provides  credit
support  or is directly or  indirectly liable for such  Indebtedness and (ii) no
default with respect to  such Indebtedness would permit  (upon notice, lapse  of
time  or  both) any  holder  of other  Indebtedness of  the  Trust or  any other
Subsidiary to declare a default on such other Indebtedness or cause the  payment
thereof to be accelerated or payable prior to its Stated Maturity.

    "Operating  Cash Flow Coverage  Ratio" means, with respect  to the Trust, at
any date of  determination, the  ratio of  (i) Cash  Flow --  Indenture to  (ii)
Consolidated Interest Expense.

    "OTS" means the Office of Thrift Supervision or any successor thereto.

    "Partnership  Units" means  limited partnership  interests in  Saul Holdings
Partnership.

    "Permitted Holders" means the  descendants of Bernard  Francis Saul, any  of
their  spouses or any Person controlled, directly or indirectly, or beneficially
owned by such descendants or spouses.

    "Permitted Indebtedness" means any of the following:

        (i) Indebtedness of the Trust under the Notes;

        (ii)  Indebtedness  of  the  Trust  outstanding  on  the  date  of  this
    Indenture;

       (iii)  obligations  of  the  Trust pursuant  to  interest  rate contracts
    designed to  protect the  Trust against  fluctuations in  interest rates  in
    respect  of Indebtedness of  the Trust, which obligations  do not exceed the
    aggregate principal amount of such Indebtedness;

       (iv) Indebtedness of the Trust  consisting of guarantees, indemnities  or
    obligations  in respect of purchase price adjustments in connection with the
    acquisition or disposition of assets;

        (v)   any   renewals,   extensions,   substitutions,   refinancings   or
    replacements  (each, for  purposes of this  clause, a  "refinancing") by the
    Trust  of  any   Indebtedness  of  the   Trust,  including  any   successive
    refinancings by the Trust, so long as (A) any such new Indebtedness shall be
    in a principal amount that does not exceed the principal amount (or, if such
    Indebtedness being refinanced provides for an amount less than the principal
    amount  thereof to  be due  and payable  upon a  declaration of acceleration
    thereof, such lesser amount as of the date of determination) so  refinanced,
    plus  the amount of any  premium required to be paid  under the terms of the
    instrument governing such Indebtedness being so refinanced or the amount  of
    any  premium reasonably determined  by the Trust  as necessary to accomplish
    such refinancing through  means of  a tender offer  or privately  negotiated
    transaction  (it being understood  that, with respect  to the refinancing of
    the Indebtedness permitted to be incurred pursuant to clause (vi) below, the
    amount of  such  Indebtedness  outstanding pursuant  to  such  clause  (vi),
    together  with any  refinancings thereof, shall  not at any  one time exceed
    $70,000,000 PLUS 20% of the increase in Consolidated Net Worth of the  Trust
    from  April 1, 1994  and it being  further understood that  any sales of the
    Retail Notes will be considered a refinancing thereof to the extent that the
    total principal amount of Retail Notes outstanding at any one time does  not
    exceed  the  principal  amount  thereof  outstanding  on  the  date  of  the
    Indenture), (B)  in the  case of  any refinancing  of Indebtedness  that  is
    Subordinated  Indebtedness, (1) such new Indebtedness is made subordinate to
    the Notes at least to the same

                                      156
<PAGE>
    extent as the Subordinated  Indebtedness being refinanced  and (2) such  new
    Indebtedness  has  an  Average  Life to  Stated  Maturity  and  final Stated
    Maturity of principal that exceeds the  Average Life to Stated Maturity  and
    final  Stated Maturity  of the Subordinated  Indebtedness being refinanced);
    and (C) in the  case of any refinancing  of Trust Nonrecourse  Indebtedness,
    such  new  Indebtedness  is  made  nonrecourse to  the  same  extent  as the
    Indebtedness refinanced;

       (vi)  Indebtedness that has an aggregate principal amount outstanding  at
    any  one  time not  in excess  of the  sum  of $70,000,000  PLUS 20%  of the
    increase in Consolidated Net Worth of the Trust from April 1, 1994; and

       (vii) Indebtedness of the Trust to  any of its Subsidiaries, except  that
    any  transfer of such Indebtedness by any Subsidiary will be deemed to be an
    incurrence of Indebtedness; PROVIDED that such Indebtedness is  subordinated
    to the Notes as provided in the Indenture.

    "Permitted  Investment" means any  Investment (i) in  Cash Equivalents, (ii)
consisting of capital contributions or loans to Subsidiaries of the Trust of  up
to $2,500,000, PROVIDED that any loan under this clause (ii) shall be for a term
of not more than one year and shall be repaid with interest at a rate of 10% per
annum,  (iii) loans to Subsidiaries  of the Trust of  up to $5,000,000, PROVIDED
that any loan under this clause (iii) shall  be for a term of not more than  one
year and shall be repaid with interest at a rate of 10% per annum, (iv) of up to
$50,000,000 in cash in Single Asset Subsidiaries less any amounts contributed or
loaned  by the Trust  under clauses (ii)  and (iii) above,  (v) permitted by the
"Restriction on Transfer of Assets to  Subsidiaries" covenant, (vi) in the  Bank
or  its Subsidiaries,  and (vii) constituting  cash advances  on an intercompany
open account basis (A) from the  Trust to its Subsidiaries required for  working
capital,  the payment of interest  and premium, if any,  on and principal of any
Indebtedness, expenditures for maintenance  and capital improvements, and  other
operating  expenses, to the extent Subsidiaries  have advanced cash to the Trust
or (B) from any  Subsidiary to the Trust,  of excess cash on  hand from time  to
time,  in each case made in the  ordinary course of business and consistent with
past practice.

    "Permitted Subsidiary Indebtedness" means any of the following:

        (i)   Indebtedness of  any Subsidiary  outstanding on  the date  of  the
    Indenture;

       (ii)   obligations of any Subsidiary  pursuant to interest rate contracts
    designed to protect such Subsidiary  against fluctuations in interest  rates
    in  respect of  Indebtedness of  such Subsidiary,  which obligations  do not
    exceed the aggregate principal amount of such Indebtedness;

       (iii)    Indebtedness  of   any  Subsidiary  consisting  of   guaranties,
    indemnities  or  obligations in  respect  of purchase  price  adjustments in
    connection with the acquisition or disposition of assets, including, without
    limitation, shares of Capital Stock of Subsidiaries;

       (iv)     any  renewals,   extensions,  substitutions,   refinancings   or
    replacements  (each, for  purposes of this  clause, a  "refinancing") by any
    Subsidiary of any Indebtedness of such Subsidiary, including any  successive
    refinancings  by such Subsidiary,  so long as (A)  any such new Indebtedness
    shall be in  a principal amount  that does not  exceed the principal  amount
    (or,  if such Indebtedness being refinanced provides for an amount less than
    the principal amount  thereof to be  due and payable  upon a declaration  of
    acceleration thereof, such lesser amount as of the date of determination) so
    refinanced,  plus the amount  of any premium  required to be  paid under the
    terms of the instrument governing  such Indebtedness being so refinanced  or
    the  amount  of  any premium  reasonably  determined by  such  Subsidiary as
    necessary to accomplish such refinancing through means of a tender offer  or
    privately negotiated transaction (it being understood that, (A) with respect
    to  the refinancing of the Indebtedness permitted to be incurred pursuant to
    clause (v) below, the  amount of such  Indebtedness outstanding pursuant  to
    clause  (v), together with  any refinancings thereof, shall  not at any time
    exceed $70,000,000 PLUS 20% of the increase in Consolidated Net Worth of the
    Trust from April 1, 1994 outstanding at any one time and (B) with respect to
    the refinancing of  the Indebtedness  permitted to be  incurred pursuant  to
    clause  (vi) below, the amount of  such Indebtedness outstanding pursuant to
    clause (vi), together

                                      157
<PAGE>
    with any refinancings  thereof, shall  not at any  time exceed  $260,000,000
    plus  40% of the increase in Consolidated  Net Worth of the Trust from April
    1,  1994),  and  (B)  in  the   case  of  any  refinancing  of   Nonrecourse
    Indebtedness, such new Indebtedness is Nonrecourse Indebtedness;

       (v)  Indebtedness which, together with any other outstanding Indebtedness
    incurred   pursuant  to  clause   (vi)  of  the   definition  of  "Permitted
    Indebtedness", has an aggregate principal amount outstanding at any one time
    not in  excess  of the  sum  of $70,000,000  PLUS  20% of  the  increase  in
    Consolidated Net Worth of the Trust from April 1, 1994;

       (vi)  Nonrecourse Indebtedness which, together with any other outstanding
    Indebtedness  incurred pursuant to  clause (v) above and  clause (vi) of the
    definition of "Permitted  Indebtedness", has an  aggregate principal  amount
    outstanding  at any one time  not in excess of  the sum of $260,000,000 PLUS
    40% of the increase  in Consolidated Net  Worth of the  Trust from April  1,
    1994; and

       (vii)  Indebtedness of any Subsidiary  of the Trust to  the Trust, to the
    extent permitted by the "Limitation on Restricted Payments" covenant, except
    that any transfer of any such Indebtedness  by the Trust shall be deemed  to
    be an incurrence of Indebtedness.

    "Person"  means  any  individual,  corporation,  limited  liability company,
partnership, joint  venture, association,  joint-stock company,  trust,  estate,
unincorporated   organization  or   government  or   any  agency   or  political
subdivisions thereof.

    "PIK Preferred  Stock" means  any and  all payment-in-kind  Preferred  Stock
issued  in lieu of cash dividends on the  13% Preferred Stock or in lieu of cash
dividends on such payment-in-kind Preferred Stock.

    "Preferred Stock" means, with  respect to any Person,  any Capital Stock  of
any  class or classes (however designated) which  is preferred as to the payment
of dividends or  distributions, or  as to the  distribution of  assets upon  any
voluntary or involuntary liquidation or dissolution of such Person, over Capital
Stock of any other class in such Person.

    "Qualified  Capital Stock" of any Person means  any and all Capital Stock of
such Person other than Redeemable Capital Stock.

    "Rating Agencies" means (i) S&P and (ii) Moody's or (iii) if S&P or  Moody's
or  both shall not make  a rating of the  Notes publicly available, a nationally
recognized securities rating agency or agencies, as the case may be, selected by
the Trust, which shall be  substituted for S&P or Moody's  or both, as the  case
may be.

    "Rating  Category"  means (i)  with  respect to  S&P,  any of  the following
categories: BB, B, CCC, CC, C  and D (or equivalent successor categories);  (ii)
with respect to Moody's any of the following categories: Ba, B, Caa, Ca, C and D
(or  equivalent  successor categories);  and (iii)  the  equivalent of  any such
category of S&P or Moody's used by another Rating Agency. In determining whether
the rating of the Notes  has decreased by one  or more gradations within  Rating
Categories,  +  and  - for  S&P,  1, 2  and  3  for Moody's,  or  the equivalent
gradations for another  Rating Agency shall  be taken into  account (e.g.,  with
respect  to S&P, a decline in rating from BB+  to BB, as well as from BB- to B+,
will constitute a decrease of one gradation).

    "Rating Date" means the date which is 90 days prior to the earlier of (i)  a
Change  of  Control and  (ii) public  notice of  the occurrence  of a  Change of
Control or of the intention by the Trust to effect a Change of Control.

    "Rating Decline" means the occurrence of the following on, or within 90 days
after, the date of public notice of the occurrence of a Change of Control or  of
the  intention by the Trust to effect a Change of Control (which period shall be
extended so  long  as  the rating  of  the  Notes is  under  publicly  announced
consideration  for possible downgrade by any of the Rating Agencies): (a) in the
event the  Notes are  rated by  either  Moody's or  S&P on  the Rating  Date  as
Investment Grade, the rating of the

                                      158
<PAGE>
Notes  by both Rating  Agencies shall be  below Investment Grade,  or (b) in the
event the Notes are rated below Investment Grade by both Rating Agencies on  the
Rating  Date, the rating of the Notes by either Rating Agency shall be decreased
by one or more gradations (including gradations within Rating Categories as well
as between Rating Categories).

    "Real Estate Property" means (i) real property, (ii) a building or group  of
related  buildings or (iii) real  property upon which are  located a building or
group of related buildings.

    "Redeemable Capital Stock" means any Capital Stock that, either by its terms
or by the terms of any security into which it is convertible or exchangeable  or
otherwise,  is, or upon the  happening of an event or  passage of time would be,
required to be redeemed  prior to any  Stated Maturity of  the principal of  the
Notes  or is redeemable at the option of the holder thereof at any time prior to
any such Stated Maturity  of principal, or is  convertible into or  exchangeable
for  debt securities at any time prior  to any such Stated Maturity of principal
at the option of the holder thereof.

    "Registration Rights Agreement"  means the agreement  between the Trust  and
the  Initial  Purchasers, dated  as of  the Closing  Date, described  under "The
Exchange Offer -- Purpose and Effect of the Exchange Offer."

    "Regulatory Capital  Requirements"  means  the  minimum  amount  of  capital
required  (i) for the Bank to meet each  capital ratio necessary for the Bank to
be classified as an "adequately capitalized" savings association pursuant to  12
U.S.C.  Section 1831o  and 12  C.F.R. Section 565  (and any  amendment to either
thereof) or  any successor  law  or regulation  and (ii)  to  meet each  of  the
industry-wide regulatory capital requirements applicable to the Bank pursuant to
12 U.S.C. Section 1464(t) and 12 C.F.R. Section 567 (and any amendment to either
thereof) or any successor law or regulation (but excluding any higher individual
minimum  capital requirement imposed  on the Bank pursuant  to 12 U.S.C. Section
1464(s) and 12 C.F.R. Section 567.3 (and any amendment to either thereof) or any
successor law or regulation).

    "Reimbursement Agreement" means the Reimbursement Agreement dated August 26,
1993 among Saul Holdings Partnership, the Trust and certain of its  Subsidiaries
and affiliates, as such agreement may be amended or supplemented; PROVIDED, that
the  aggregate amount of the contingent reimbursement obligations assumed by the
Trust and  its  Subsidiaries  outstanding  at any  time  shall  not  exceed  the
aggregate amount thereof at the date of the Indenture.

    "Retail Notes" means the unsecured notes of the Trust sold from time to time
at varying interest rates with maturities of one to ten years.

    "S&P" means Standard & Poor's Corporation and its successors.

    "Saul  Holdings  Partnership"  means Saul  Holdings  Limited  Partnership, a
Maryland limited partnership.

    "Securitization Entity" means any pooling arrangement or entity (except  for
any  entity  in corporate  or  partnership form)  formed  or originated  for the
purpose of holding,  and issuing  securities representing interests  in, one  or
more  pools  of mortgages,  leases, credit  card  receivables, home  equity loan
receivables, automobile  loans, leases  or  installment sales  contracts,  other
consumer  receivables or other  financial assets of the  Bank or any Subsidiary,
and shall include, without  limitation, any grantor trust,  owner trust or  real
estate mortgage investment conduit.

    "Single  Asset Subsidiary"  means any Wholly  Owned Subsidiary  of the Trust
that owns no more than one Real  Estate Property and owns no Investments in  any
other Person, other than the Trust.

    "Stated  Maturity," when used  with respect to  any Indebtedness (including,
without limitation,  the Notes)  means  the dates  specified in  the  instrument
governing such Indebtedness as the fixed dates

                                      159
<PAGE>
on  which  any  principal  amount  of  such  Indebtedness  is  due  and  payable
(including, without limitation, by reason  of any required redemption,  purchase
or  sinking fund  payment) and,  when used  with respect  to any  installment of
interest on Indebtedness, means  the date on which  such installment is due  and
payable.

    "Subordinated  Indebtedness" means any Indebtedness  of the Trust expressly,
by the  terms  of  the  instrument creating  or  evidencing  such  Indebtedness,
subordinated in right of payment to the Notes.

    "Subsidiary"  with respect to any Person,  means any other Person a majority
of the equity ownership  or a majority of  the Voting Stock of  which is at  the
time  owned, directly or indirectly, by such Person, by one or more Subsidiaries
of such Person, or by such Person and one or more Subsidiaries of such Person.

    "Tax Sharing Agreement" means (i) the  Tax Sharing Agreement dated June  28,
1990, as amended, between the Trust and other members of the affiliated group of
corporations  joining with  the Trust  in the  filing of  a consolidated federal
income tax return (the "Affiliated Group"), as such Tax Sharing Agreement may be
further amended or modified  from time to time,  PROVIDED that (A) such  further
amendments  or modifications reflect only the addition or deletion of parties to
such Tax Sharing Agreement, legislative,  judicial or administrative changes  in
the  provisions, rules,  application or effect  of the Internal  Revenue Code of
1986, as amended (the  "Code"), the Treasury  regulations promulgated under  the
Code   (the   "Regulations")  or   applicable  state   law,  or   amendments  or
modifications, requested,  required or  approved by  the OTS  and (B)  any  such
further  modification or amendment  is approved by  the OTS, to  the extent such
approval is required by the rules and regulations of the OTS, and (ii) any other
tax sharing agreement to  which the Trust or  any Consolidated Tax  Subsidiaries
may  become  a  party,  PROVIDED  that  such  other  tax  sharing  agreement (A)
consistently reflects the applicable tax liabilities of, and the benefit of  the
use  of losses, deductions, credits  and other tax attributes  by, the Trust and
the other members of the Affiliated Group pursuant to the Code, the  Regulations
and  applicable state  law (except  as otherwise  may be  requested, required or
approved by the OTS  or required for compliance  with any guidelines, orders  or
other authority issued by the OTS) and (B) is approved by the OTS, to the extent
such approval is required by the rules and regulations of the OTS, and PROVIDED,
FURTHER, that the Trust shall have received an opinion of independent counsel to
the  Trust or of a nationally recognized accounting firm to the effect that such
other tax sharing  agreement satisfies  the condition  in subclause  (A) of  the
first  proviso of this clause (ii) and  that such other tax sharing agreement is
not materially  less beneficial  to the  Trust than  the tax  sharing  agreement
described in clause (i).

    "13%  Preferred Stock" means  the 3,000,000 shares  of the 13% Noncumulative
Perpetual Preferred Stock, Series A of the Bank.

    "Trust Nonrecourse Indebtedness" means Indebtedness as to which, subject  to
exceptions for fraud and certain environmental violations, (i) the sole recourse
for  collection  of  principal,  interest  and  premium  with  respect  to  such
Indebtedness is  against  the specific  property  or assets  identified  in  the
instruments  evidencing or securing such Indebtedness, (ii) no other property or
assets may be realized upon in  collection of principal, interest or premium  of
such  Indebtedness, (iii) the Trust  does not provide credit  support and is not
directly or indirectly  liable for such  Indebtedness and (iv)  no default  with
respect  to such Indebtedness would permit (upon  notice, lapse of time or both)
any holder of other Indebtedness of the Trust or any Subsidiary of the Trust  to
declare  a default on such other Indebtedness or cause the payment thereof to be
accelerated or payable prior to its stated maturity.

    "U.S. Government  Securities" means  any evidence  of Indebtedness  with  an
initial maturity of 180 days or less issued by the United States of America.

    "Voting  Stock" means  Capital Stock  of the class  or classes  of which the
holders have (i)  in respect of  a corporation, the  general voting power  under
ordinary  circumstances to elect at least a  majority of the board of directors,
managers or trustees of such corporation (irrespective of whether or not at  the

                                      160
<PAGE>
time Capital Stock of any other class or classes shall have or might have voting
power  by reason of the happening of any  contingency) or (ii) in respect of the
Trust, the general voting power under ordinary circumstances to elect the  Board
of Trustees or other governing board of the Trust.

    "Wholly   Owned  Subsidiary"  means  a  Subsidiary  of  the  Trust  all  the
outstanding Capital Stock (other than directors' qualifying shares) of which  is
owned  by the Trust, by  one or more other Wholly  Owned Subsidiaries, or by the
Trust and one or more other Wholly Owned Subsidiaries.

                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

    The following summary describes the material federal income tax consequences
to holders of the Notes who hold the Notes as an investment and not for sale  to
customers  in the  ordinary course  of a trade  or business.  This discussion is
based upon the provisions of the Internal Revenue Code of 1986, as amended  (the
"Code"),  and regulations, rulings and judicial  decisions now in effect, all of
which are  subject to  change. The  following does  not discuss  all aspects  of
federal  income taxation that may be relevant  to a particular investor in light
of the investor's  particular investment  circumstances or to  certain types  of
investors  subject to special  treatment under the federal  income tax laws (for
example, life insurance companies, tax-exempt organizations, broker-dealers  and
others  who do not  hold their Notes  as "capital assets"  within the meaning of
Section 1221  of the  Code, and  non-U.S. taxpayers)  and does  not discuss  any
aspects  of  state,  local  or  foreign  tax laws  or  any  estate  or  gift tax
considerations. Prospective  investors should  consult  their own  tax  advisers
regarding   the  federal,  state,  local,  and  foreign  income  and  other  tax
considerations of owning the New Notes or participating in the Exchange Offer.

EXCHANGE OFFER

    The Trust believes that,  for federal income tax  purposes, the exchange  of
New  Notes for Old Notes pursuant to  the Exchange Offer will be disregarded and
each New Note will be  treated as a continuation  of the corresponding Old  Note
because  the terms of the New Notes  are not materially different from the terms
of the Old Notes.  Accordingly, holders of  Old Notes will  not realize gain  or
loss upon the exchange.

PAYMENT OF INTEREST ON THE NEW NOTES

    A  holder of  a New Note  will be required  to report as  income for federal
income tax  purposes interest  earned on  the New  Note in  accordance with  the
holder's  method of  tax accounting. A  holder of  a New Note  using the accrual
method of  accounting  for tax  purposes  is  required to  include  interest  in
ordinary income as such interest accrues, while a cash basis holder must include
interest in income when payments are received (or made available for receipt) by
such holder.

SALE, EXCHANGE OR RETIREMENT OF THE NEW NOTES

    A holder of a New Note will generally have a tax basis in the New Note equal
to  the price paid for the New Note or the Old Note exchanged therefor. A holder
of a New  Note generally  will recognize  gain or  loss on  the sale,  exchange,
redemption  or  retirement of  the New  Note  equal to  the difference  (if any)
between the amount realized from  such sale, exchange, redemption or  retirement
and  the holder's  basis in the  New Note. Such  gain or loss  generally will be
long-term capital gain or loss if the New  Note has been held for more than  one
year  (including  any  holding period  with  respect  to an  Old  Note exchanged
therefor) and  otherwise  will be  short-term  capital  gain or  loss  (but  see
discussion of market discount below).

MARKET DISCOUNT

    A  purchaser of either an Old Note subsequent  to its initial issue or a New
Note, in either case, at a price  that is less than the stated redemption  price
of  the  Note at  maturity  generally will  be  subject to  the  market discount
provisions of  sections  1276 through  1278  of  the Code.  Market  discount  is
generally  equal to  the excess of  the stated  redemption price of  the Note at
maturity over the holder's

                                      161
<PAGE>
tax basis in such Note.  Market discount will be considered  to be zero if  such
market discount is less than 0.25% of the stated redemption price at maturity of
the  Note times the number  of complete years to  maturity that remain after the
holder's acquisition of the Note.

    If a holder realizes a  gain upon disposition of a  New Note, the lesser  of
(i)  the excess of the amount received on such disposition over the holder's tax
basis in the New Note  or (ii) the portion of  the market discount that  accrued
while  the New Note was  held by such holder  (including any holding period with
respect to an Old Note exchanged therefor) and that was not previously  included
in  income generally will be treated as  ordinary interest income at the time of
disposition. If a holder disposes of a New Note in any transaction other than  a
sale,  exchange  or  involuntary  conversion  (e.g.,  as  a  gift),  that holder
generally will be treated as having realized an amount equal to the fair  market
value  of the New Note and will be  required to recognize as ordinary income any
gain on disposition to the extent of the accrued market discount. As a result, a
holder could be required to recognize ordinary interest income, even though  the
disposition  would not otherwise be taxable.  Market discount will be considered
to accrue ratably during the period from the date of acquisition to the maturity
date of  the New  Note, unless  the  holder elects  to accrue  on the  basis  of
semiannual compounding.

    A  holder of a New Note generally will be required to defer the deduction of
all or a portion of the interest paid or accrued on any indebtedness incurred or
maintained to purchase or carry such New Note until the maturity of the New Note
or its earlier disposition in a taxable transaction.

    A holder may  elect to  include market discount  in income  currently as  it
accrues  (on either a ratable or a  semiannual compounding basis), in which case
the rules described  above regarding the  treatment as ordinary  income of  gain
upon  the  disposition  of New  Notes  and  regarding the  deferral  of interest
deductions will not apply.

AMORTIZABLE BOND PREMIUM

    If a holder's tax basis in a Note immediately after such holder acquires  it
exceeds the amount payable at maturity, such holder should consult a tax adviser
to determine the availability of an election to deduct the excess as amortizable
bond premium pursuant to section 171 of the Code.

BACKUP WITHHOLDING

    A  holder of a Note may be subject  to backup withholding at the rate of 31%
with respect to certain payments of principal, premium, if any, and interest, on
the Notes, and to proceeds of the  sale or redemption of the Notes, unless  such
holder (i) is a corporation or comes within certain other exempt categories and,
when  required,  demonstrates  this fact  or  (ii) provides  a  correct taxpayer
identification number,  certifies  as  to  no  loss  of  exemption  from  backup
withholding  and otherwise complies  with applicable requirements  of the backup
withholding rules. A holder of  a Note who does not  provide the Trust with  his
correct  taxpayer identification number  may be subject  to penalties imposed by
the IRS. Any amount  paid as backup withholding  will be creditable against  the
holder's  income tax  liability. Information  reporting requirements  and backup
withholding will not apply to the exchange  of Old Notes for New Notes  pursuant
to the Exchange Offer.

                              PLAN OF DISTRIBUTION

   
    Each  broker-dealer that receives New Notes  for its own account pursuant to
the Exchange  Offer  must acknowledge  that  it  will deliver  a  prospectus  in
connection  with any  resale of such  New Notes.  This Prospectus, as  it may be
amended or supplemented from  time to time,  may be used  by a broker-dealer  in
connection  with resales of  New Notes received  in exchange for  Old Notes that
were  acquired  as  a  result  of  market-making  activities  or  other  trading
activities.  The  Trust has  agreed that,  for a  period of  180 days  after the
Expiration Date,  it will  make  this Prospectus,  as amended  or  supplemented,
available to any broker-dealer for use in connection with any such resales.
    

    The  Trust  will not  receive any  proceeds from  any sale  of New  Notes by
broker-dealers. New  Notes  received by  broker-dealers  for their  own  account
pursuant  to the Exchange  Offer may be  sold from time  to time in  one or more
transactions  in  the  over-the-counter  market,  in  negotiated   transactions,

                                      162
<PAGE>
   
through the writing of options on the New Notes or a combination of such methods
of  resale, at market prices prevailing at the time of resale, at prices related
to such prevailing market  prices or negotiated prices.  Any such resale may  be
made  directly to purchasers or to or through brokers or dealers who may receive
compensation  in  the  form  of   commissions  or  concessions  from  any   such
broker-dealer  and/or the  purchasers of any  such New  Notes. Any broker-dealer
that resells New Notes that were received by it for its own account pursuant  to
the  Exchange Offer and any broker or dealer that participates in a distribution
of such New Notes may be deemed to be an "underwriter" within the meaning of the
Securities Act,  and  any  profit on  any  such  resale of  New  Notes  and  any
commissions  or concessions  received by  any such persons  may be  deemed to be
underwriting compensation under  the Securities Act.  The Letter of  Transmittal
states  that,  by  acknowledging  that  it  will  deliver  and  by  delivering a
prospectus, a  broker-dealer  will  not  be  deemed  to  admit  that  it  is  an
"underwriter" within the meaning of the Securities Act.
    

   
    The  Trust  has  agreed in  the  Registration  Rights Agreement  to  pay all
expenses incident to the  Exchange Offer, other  than certain applicable  taxes,
and to indemnify the holders of the Notes (including any broker-dealers) against
certain liabilities, including liabilities under the Securities Act.
    

                                 LEGAL MATTERS

    Certain  legal matters with respect  to the legality of  the issuance of the
New Notes  will  be  passed  upon  for the  Trust  by  Shaw,  Pittman,  Potts  &
Trowbridge, Washington, D.C., a partnership including professional corporations.
George  M. Rogers, Jr., whose professional corporation is a member of that firm,
is a trustee of the Trust and a director of the Saul Company and the Bank.

                                    EXPERTS

   
    The Trust's Consolidated Financial Statements and Schedules at September 30,
1993 and 1992 and for the years ended September 30, 1993, 1992 and 1991 included
in this Prospectus and elsewhere in the Registration Statement have been audited
by Stoy, Malone & Company, P.C., independent public accountants, as indicated in
their reports  with respect  thereto,  and are  included  in reliance  upon  the
authority  of said firm as experts in  giving said reports. Reference is made to
the report  with respect  to the  Trust's Consolidated  Financial Statements  at
September 30, 1993 and 1992 and for the years ended September 30, 1993, 1992 and
1991,  which includes an explanatory paragraph with respect to the change in the
method of accounting for foreclosed assets.
    

   
    The Trust's Consolidated Financial Statements  at December 31, 1993 and  for
the  three months ended December 31, 1993  included in this Prospectus have been
audited by Arthur Andersen &  Co., independent public accountants, as  indicated
in  their report  with respect  thereto, and are  included in  reliance upon the
authority of said firm as  experts in giving said  report. Reference is made  to
said  report, which includes an explanatory paragraph with respect to the change
in the method of accounting for income taxes, impaired loans and investments  in
securities and mortgage-backed securities.
    

                             AVAILABLE INFORMATION

   
    The Trust has filed with the Commission a Registration Statement on Form S-4
under  the  Securities Act  with respect  to  the New  Notes offered  hereby. As
permitted by the rules and regulations of the Commission, this Prospectus  omits
certain  information, exhibits  and undertakings  contained in  the Registration
Statement. For further information with respect to the Trust and the New  Notes,
reference  is made to the Registration Statement, including the exhibits thereto
and the financial  statements, notes and  schedules filed as  part thereof.  The
Registration  Statement  (and  the  exhibits  and  schedules  thereto),  may  be
inspected and  copied  at the  public  reference facilities  maintained  by  the
Commission  at Room 1024,  450 Fifth Street,  N.W., Judiciary Plaza, Washington,
D.C. 20549 and  at the regional  offices of  the Commission located  at 7  World
Trade  Center, 13th Floor, New York, New York 10048 and Suite 1400, Northwestern
Atrium Center, 14th  Floor, 500  West Madison Street,  Chicago, Illinois  60661.
Copies  of such material also may be  obtained at prescribed rates by writing to
    

                                      163
<PAGE>
the Commission, Public  Reference Section, 450  Fifth Street, N.W.,  Washington,
D.C.  20549. Statements contained in  this Prospectus as to  the contents of any
contract or other document  are not necessarily complete,  and in each  instance
reference  is made to the copy of such  contract or document filed as an exhibit
to the  Registration  Statement, each  such  statement being  qualified  in  all
respects by such reference.

    The  Trust is subject to the  informational requirements of the Exchange Act
and in accordance therewith  files periodic reports  and other information  with
the Commission relating to its business, financial statements and other matters.
Reports  and  other  information  may  be inspected  and  copied  at  the public
reference facilities  maintained  by the  Commission  at Room  1024,  450  Fifth
Street,  N.W.,  Judiciary  Plaza, Washington,  D.C.  20549 and  at  the regional
offices of the Commission located at 7 World Trade Center, 13th Floor, New York,
New York 10048 and Suite 1400, Northwestern Atrium Center, 14th Floor, 500  West
Madison  Street, Chicago,  Illinois 60661. Copies  of such material  also may be
obtained at  prescribed rates  by writing  to the  Commission, Public  Reference
Section, 450 Fifth Street, N.W., Washington, D.C. 20549.

    The  Indenture  requires  the Trust  to  file  on a  timely  basis  with the
Commission, to  the extent  such filings  are accepted  by the  Commission,  the
annual, quarterly and other reports required by Section 13(a), 13(c) or 15(d) of
the  Exchange Act regardless  of whether such  Sections of the  Exchange Act are
applicable to the Trust. The  Trust also will be required  (a) to file with  the
Trustee,  and  provide to  each holder  of  Notes upon  request, copies  of such
reports and documents within  15 days after  the date on  which the Trust  files
such  reports and documents with  the Commission or the  date on which the Trust
would be  required to  file such  reports and  documents if  the Trust  were  so
required and (b) if filing such reports and documents with the Commission is not
accepted  by the Commission or  is prohibited under the  Exchange Act, to supply
copies of such reports and documents to any prospective holder of Notes promptly
upon request and at the Trust's cost.

                                      164
<PAGE>
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

    The  Trust's Consolidated Financial  Statements as of  December 31, 1993 and
September 30, 1993 and 1992 and for the three months ended December 31, 1993 and
(unaudited) 1992 and the years ended September  30, 1993, 1992 and 1991 are  set
forth at the pages indicated below:

<TABLE>
<CAPTION>
                                                                                                               PAGE
                                                                                                             ---------
<S>                                                                                                          <C>
Reports of Independent Public Accountants..................................................................        F-2
Consolidated Balance Sheets -- As of December 31, 1993 and September 30, 1993 and 1992.....................        F-4
Consolidated Statements of Operations -- For the three months ended December 31, 1993 and (unaudited) 1992
 and the years ended September 30, 1993, 1992 and 1991.....................................................        F-6
Consolidated Statements of Shareholders' Deficit -- For the three months ended December 31, 1993 and
 (unaudited) 1992 and the years ended September 30, 1993, 1992 and 1991....................................        F-8
Consolidated Statements of Cash Flows -- For the three months ended December 31, 1993 and (unaudited) 1992
 and the years ended September 30, 1993, 1992 and 1991.....................................................        F-9
Notes to Consolidated Financial Statements.................................................................       F-12
</TABLE>

                                      F-1
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

   
To the Trustees and Shareholders of
 B.F. Saul Real Estate Investment Trust:
    

   
    We  have audited  the accompanying consolidated  balance sheet  of B.F. Saul
Real Estate Investment Trust (the "Trust")  and subsidiaries as of December  31,
1993,  and  the  related consolidated  statements  of  operations, shareholders'
deficit and  cash flows  for the  three months  ended December  31, 1993.  These
financial  statements  are the  responsibility  of the  Trust's  management. Our
responsibility is to express an opinion  on these financial statements based  on
our audit.
    

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

   
    In  our opinion, the financial statements  referred to above present fairly,
in all  material respects,  the  financial position  of  B.F. Saul  Real  Estate
Investment  Trust and subsidiaries as  of December 31, 1993,  and the results of
their operations and their  cash flows for the  three months ended December  31,
1993, in conformity with generally accepted accounting principles.
    

    As  explained in the Summary of Significant Accounting Policies in the notes
to the financial statements,  effective October 1, 1993,  the Trust changed  its
method  of  accounting  for  income taxes,  impaired  loans  and  investments in
securities and mortgage-backed securities.

ARTHUR ANDERSEN & CO.

Washington, D.C.
February 11, 1994

                                      F-2
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

   
To the Trustees and Shareholders of
 B.F. Saul Real Estate Investment Trust:
    

   
    We have audited the  accompanying consolidated balance  sheets of B.F.  Saul
Real  Estate Investment Trust as of September 30, 1993 and 1992, and the related
consolidated statements of operations, shareholders' deficit, and cash flows for
each of  the years  in the  three-year period  ended September  30, 1993.  These
financial  statements  are the  responsibility  of the  Trust'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  consolidated financial  statements referred  to above
present fairly, in all  material respects, the financial  position of B.F.  Saul
Real  Estate Investment Trust as of September 30, 1993 and 1992, and the results
of its operations and  its cash flows  for each of the  years in the  three-year
period   ended  September  30,  1993,  in  conformity  with  generally  accepted
accounting principles.
    

    As explained  in Summary  of Significant  Accounting Policies  -- the  Bank,
effective  December  31, 1992,  the Bank  changed its  method of  accounting for
foreclosed assets.

STOY, MALONE & COMPANY, P.C.

Bethesda, Maryland
November 4, 1993

                                      F-3
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                          CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
    

<TABLE>
<CAPTION>
                                                                                                         SEPTEMBER 30,
                                                                                   DECEMBER 31,   ----------------------------
                                                                                       1993           1993           1992
                                                                                   -------------  -------------  -------------
<S>                                                                                <C>            <C>            <C>
                                                            ASSETS
REAL ESTATE
Income-producing properties
  Commercial.....................................................................  $     109,796  $     109,513  $     231,315
  Hotel..........................................................................        110,309        111,484        111,662
  Other..........................................................................          4,543          3,985          7,189
                                                                                   -------------  -------------  -------------
                                                                                         224,648        224,982        350,166
  Accumulated depreciation.......................................................        (64,684)       (62,626)       (95,466)
                                                                                   -------------  -------------  -------------
                                                                                         159,964        162,356        254,700
Land parcels.....................................................................         38,416         38,411         50,981
Cash and cash equivalents........................................................          1,668          2,710            628
Other assets.....................................................................         54,792         17,079         28,069
                                                                                   -------------  -------------  -------------
      Total real estate assets...................................................        254,840        220,556        334,378
                                                                                   -------------  -------------  -------------
BANKING
Cash and due from banks..........................................................        162,643        178,508        115,975
Interest-bearing deposits........................................................         24,056          4,691          4,566
Federal funds sold...............................................................         30,000       --             --
Investment securities (market value $4,796, $4,822 and $180,845 respectively)....          4,796          4,789        173,390
Loans held for sale..............................................................        211,476        176,027        175,698
Loans held for securitization and sale...........................................        300,000        300,000        350,000
Mortgage-backed securities (market value $1,351,066, $1,528,060 and $1,640,819,
 respectively)...................................................................      1,351,066      1,501,192      1,599,653
Loans receivable (net of reserve for losses of $66,940, $68,040 and $78,818,
 respectively)...................................................................      2,270,629      1,861,753      1,636,359
Federal Home Loan Bank stock.....................................................         31,543         31,150         29,385
Real estate held for investment or sale (net of reserve for losses of $111,463,
 $111,644 and $109,044, respectively)............................................        367,647        388,459        521,927
Property and equipment, net......................................................        138,836        135,800        145,726
Cost in excess of net assets acquired, net.......................................          8,593          9,383         12,244
Excess servicing assets, net.....................................................         22,115         27,573         29,549
Purchased mortgage servicing rights, net.........................................         18,449         20,472         13,007
Other assets.....................................................................        188,750        232,974        191,277
                                                                                   -------------  -------------  -------------
      Total banking assets.......................................................      5,130,599      4,872,771      4,998,756
                                                                                   -------------  -------------  -------------
TOTAL ASSETS.....................................................................  $   5,385,439  $   5,093,327  $   5,333,134
                                                                                   -------------  -------------  -------------
                                                                                   -------------  -------------  -------------
</TABLE>

                                                    CONTINUED ON FOLLOWING PAGE.

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-4
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                    CONSOLIDATED BALANCE SHEETS (CONTINUED)
                             (DOLLARS IN THOUSANDS)
    

<TABLE>
<CAPTION>
                                                                                                         SEPTEMBER 30,
                                                                                   DECEMBER 31,   ----------------------------
                                                                                       1993           1993           1992
                                                                                   -------------  -------------  -------------
<S>                                                                                <C>            <C>            <C>
                                                         LIABILITIES
REAL ESTATE
Mortgage notes payable...........................................................  $     264,914  $     264,776  $     429,968
Notes payable -- unsecured.......................................................         39,887         38,661         50,417
Deferred gains -- real estate....................................................        109,253        109,027          4,687
Other liabilities and accrued expenses...........................................         38,712         37,689         37,688
                                                                                   -------------  -------------  -------------
      Total real estate liabilities..............................................        452,766        450,153        522,760
                                                                                   -------------  -------------  -------------
BANKING
Deposit accounts.................................................................      3,946,272      3,870,023      3,915,958
Securities sold under repurchase agreements and other short-term borrowings......        194,189         88,266        450,321
Bonds payable....................................................................         24,320         24,605         25,130
Notes payable....................................................................          7,877          7,925          8,640
Federal Home Loan Bank advances..................................................        474,500        412,000        275,000
Custodial accounts...............................................................         23,857         25,925         14,518
Amounts due to banks.............................................................         26,262         26,723         22,950
Other liabilities and accrued expenses...........................................         33,896         40,034         34,172
Capital notes -- subordinated....................................................        160,000        138,500        138,500
                                                                                   -------------  -------------  -------------
      Total banking liabilities..................................................      4,891,173      4,634,001      4,885,189
                                                                                   -------------  -------------  -------------
Commitments and contingencies
Minority interest held by affiliates.............................................         36,646         34,495         27,912
Minority interest -- other.......................................................         74,307         74,307       --
                                                                                   -------------  -------------  -------------
TOTAL LIABILITIES................................................................      5,454,892      5,192,956      5,435,861
                                                                                   -------------  -------------  -------------
                                                    SHAREHOLDERS' DEFICIT
Preferred shares of beneficial interest, $10.50 cumulative, $1 par value, 90
 million shares authorized, 516,000 shares issued and outstanding, liquidation
 value $51.6 million.............................................................            516            516            516
Common shares of beneficial interest, $1 par value, 10 million shares authorized,
 6,641,598 shares issued.........................................................          6,642          6,642          6,642
Paid-in surplus..................................................................         92,943         92,943         92,943
Deficit..........................................................................       (134,287)      (157,882)      (160,980)
Net unrealized holding gains.....................................................          6,581       --             --
                                                                                   -------------  -------------  -------------
                                                                                         (27,605)       (57,781)       (60,879)
Less cost of 1,814,688 common shares of beneficial interest in treasury..........        (41,848)       (41,848)       (41,848)
                                                                                   -------------  -------------  -------------
TOTAL SHAREHOLDERS' DEFICIT......................................................        (69,453)       (99,629)      (102,727)
                                                                                   -------------  -------------  -------------
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT......................................  $   5,385,439  $   5,093,327  $   5,333,134
                                                                                   -------------  -------------  -------------
                                                                                   -------------  -------------  -------------
</TABLE>

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-5
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
    

<TABLE>
<CAPTION>
                                                                         FOR THE THREE MONTHS
                                                                                ENDED           FOR THE YEAR ENDED SEPTEMBER
                                                                             DECEMBER 31,                    30,
                                                                         --------------------  -------------------------------
                                                                           1993       1992       1993       1992       1991
                                                                         ---------  ---------  ---------  ---------  ---------
                                                                                   (UNAUDITED)
<S>                                                                      <C>        <C>        <C>        <C>        <C>
REAL ESTATE
Income
  Commercial properties................................................  $   3,723  $  12,997  $  45,736  $  51,489  $  54,035
  Hotels...............................................................     10,682     10,781     45,385     46,628     45,769
  Other................................................................        449        472      2,124      2,062      2,209
                                                                         ---------  ---------  ---------  ---------  ---------
Total income...........................................................     14,854     24,250     93,245    100,179    102,013
                                                                         ---------  ---------  ---------  ---------  ---------
Expenses
  Direct operating expenses:
    Commercial properties..............................................      1,705      3,651     13,708     14,416     15,962
    Hotels.............................................................      7,905      8,028     33,497     33,963     35,099
    Land parcels and other.............................................        329        372      1,623      1,814      2,036
  Interest expense.....................................................      9,764     12,835     50,470     51,326     57,419
  Interest capitalized.................................................     --         --         --         --            (37)
  Amortization of debt expense.........................................        479        635      3,029      1,698      2,729
  Depreciation.........................................................      2,075      3,134     12,457     13,400     14,827
  Advisory, management and leasing fees -- related parties.............      1,533      1,684      7,249      7,093      9,036
  General and administrative...........................................        501        334      2,119      4,226      5,073
  Abandoned development costs..........................................     --         --         13,104     --         --
  Write-down of real estate to net realizable value....................      1,380     --         --         --         --
                                                                         ---------  ---------  ---------  ---------  ---------
Total expenses.........................................................     25,671     30,673    137,256    127,936    142,144
                                                                         ---------  ---------  ---------  ---------  ---------
Equity in earnings (losses) of partnership investments.................        725     --           (668)      (208)      (212)
                                                                         ---------  ---------  ---------  ---------  ---------
Gain (loss) on sales of property.......................................     --           (539)       184       (546)    20,308
                                                                         ---------  ---------  ---------  ---------  ---------
REAL ESTATE OPERATING LOSS.............................................    (10,092)    (6,962)   (44,495)   (28,511)   (20,035)
                                                                         ---------  ---------  ---------  ---------  ---------
BANKING
Interest income
  Loans................................................................     59,164     62,135    240,443    307,740    391,176
  Mortgage-backed securities...........................................     20,357     25,906     95,085     83,504     62,429
  Trading securities...................................................        412     --         --         --         14,283
  Investment securities................................................         81      2,789      8,086      4,159      7,658
  Other................................................................      1,642      1,314      5,200      7,630     12,026
                                                                         ---------  ---------  ---------  ---------  ---------
Total interest income..................................................     81,656     92,144    348,814    403,033    487,572
                                                                         ---------  ---------  ---------  ---------  ---------
Interest expense
  Deposit accounts.....................................................     31,383     33,582    127,792    181,621    280,710
  Short-term borrowings................................................      3,218      4,769     13,333     12,169     24,135
  Long-term borrowings.................................................      7,619      6,637     26,393     20,971     20,866
                                                                         ---------  ---------  ---------  ---------  ---------
Total interest expense.................................................     42,220     44,988    167,518    214,761    325,711
                                                                         ---------  ---------  ---------  ---------  ---------
Net interest income....................................................     39,436     47,156    181,296    188,272    161,861
Provision for loan losses..............................................    (12,095)   (27,754)   (62,513)   (89,062)  (147,141)
                                                                         ---------  ---------  ---------  ---------  ---------
Net interest income after provision for loan losses....................     27,341     19,402    118,783     99,210     14,720
                                                                         ---------  ---------  ---------  ---------  ---------
Other income
  Credit card fees.....................................................      7,401      7,461     26,405     34,611     41,856
  Loan servicing fees..................................................     15,111     12,871     46,083     39,924     47,632
  Deposit service fees.................................................      4,893      4,636     18,575     17,756     15,953
  Gain on sales of trading securities, net.............................        808     --         --         --         11,651
  Gain on sales of investment securities, net..........................     --         --          8,895     --          1,159
  Loss on real estate held for investment or sale, net.................       (284)   (19,601)   (12,722)   (50,649)   (47,495)
  Gain on sales of credit card relationships, loans and mortgage-backed
   securities, net.....................................................      2,490     12,664     31,375     44,259     69,117
  Gain on sales of mortgage servicing rights, net......................      2,572      1,724      4,828      3,750      9,137
  Other................................................................      2,338      1,803      7,314     10,766     12,133
                                                                         ---------  ---------  ---------  ---------  ---------
Total other income.....................................................     35,329     21,558    130,753    100,417    161,143
                                                                         ---------  ---------  ---------  ---------  ---------
</TABLE>

                                                    CONTINUED ON FOLLOWING PAGE.

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-6
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
               CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
    

<TABLE>
<CAPTION>
                                                              FOR THE THREE MONTHS
                                                                                     FOR THE YEAR ENDED SEPTEMBER
                                                               ENDED DECEMBER 31,                 30,
                                                              --------------------  -------------------------------
                                                                1993       1992       1993       1992       1991
                                                              ---------  ---------  ---------  ---------  ---------
                                                                        (UNAUDITED)
<S>                                                           <C>        <C>        <C>        <C>        <C>
BANKING (CONTINUED)
Operating expenses
  Salaries and employee benefits............................     21,406     16,308     69,739     62,725     78,344
  Loan expenses.............................................      6,474      2,699     22,001      7,799      9,394
  Property and equipment....................................      6,331      5,932     24,039     24,481     24,653
  Advertising expenses......................................      7,305      1,369     13,157      4,632      6,831
  Computer expenses.........................................      6,334      5,708     22,249     22,801     27,940
  Deposit insurance premiums................................      2,958      2,329     11,273      9,736      9,941
  Amortization of cost in excess of net assets acquired.....        516        744      2,863      3,143      3,279
  Other.....................................................      5,351      4,605     20,366     20,901     21,593
                                                              ---------  ---------  ---------  ---------  ---------
Total operating expenses....................................     56,675     39,694    185,687    156,218    181,975
                                                              ---------  ---------  ---------  ---------  ---------
BANKING OPERATING INCOME (LOSS).............................      5,995      1,266     63,849     43,409     (6,112)
                                                              ---------  ---------  ---------  ---------  ---------
TOTAL COMPANY
Operating income (loss) before income taxes, extraordinary
 items, cumulative effect of change in accounting principle,
 and minority interest......................................     (4,097)    (5,696)    19,354     14,898    (26,147)
Provision for income taxes..................................       (708)       232     11,703      7,385      3,225
                                                              ---------  ---------  ---------  ---------  ---------
Income (loss) before extraordinary items, cumulative effect
 of change in accounting principle and minority interest....     (3,389)    (5,928)     7,651      7,513    (29,372)
Extraordinary items:
  Adjustment for tax benefit of net operating loss
   carryforwards............................................     --         --          7,738      3,817     --
  Loss on early extinguishment of debt, net of taxes........     (6,333)    --         --           (132)    --
                                                              ---------  ---------  ---------  ---------  ---------
Income (loss) before cumulative effect of change in
 accounting principle and minority interest.................     (9,722)    (5,928)    15,389     11,198    (29,372)
Cumulative effect of change in accounting principle.........     36,260     --         --         --         --
                                                              ---------  ---------  ---------  ---------  ---------
Income (loss) before minority interest......................     26,538     (5,928)    15,389     11,198    (29,372)
Minority interest held by affiliates........................       (505)      (118)    (6,582)    (5,261)     2,113
Minority interest -- other..................................     (2,438)    --         (4,334)    --         --
                                                              ---------  ---------  ---------  ---------  ---------
TOTAL COMPANY NET INCOME (LOSS).............................  $  23,595  $  (6,046) $   4,473  $   5,937  $ (27,259)
                                                              ---------  ---------  ---------  ---------  ---------
                                                              ---------  ---------  ---------  ---------  ---------
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS..........  $  22,240  $  (7,401) $    (947) $     517  $ (32,679)
                                                              ---------  ---------  ---------  ---------  ---------
                                                              ---------  ---------  ---------  ---------  ---------
NET INCOME (LOSS) PER COMMON SHARE
Income (loss) before extraordinary items, cumulative effect
 of change in accounting principle and minority interest....  $   (0.98) $   (1.51) $    0.46  $    0.43  $   (7.21)
Extraordinary items:
  Adjustment for tax benefit of net operating loss
   carryforwards............................................     --         --           1.60       0.79     --
  Loss on early extinguishment of debt, net of taxes........      (1.31)    --         --          (0.03)    --
                                                              ---------  ---------  ---------  ---------  ---------
Income (loss) before cumulative effect of change in
 accounting principle and minority interest.................      (2.29)     (1.51)      2.06       1.19      (7.21)
Cumulative effect of change in accounting principle.........       7.51     --         --         --         --
                                                              ---------  ---------  ---------  ---------  ---------
Income (loss) before minority interest......................       5.22      (1.51)      2.06       1.19      (7.21)
Minority interest held by affiliates........................      (0.10)     (0.02)     (1.36)     (1.08)      0.44
Minority interest -- other..................................      (0.51)    --          (0.90)    --         --
                                                              ---------  ---------  ---------  ---------  ---------
NET INCOME (LOSS) PER COMMON SHARE..........................  $    4.61  $   (1.53) $   (0.20) $    0.11  $   (6.77)
                                                              ---------  ---------  ---------  ---------  ---------
                                                              ---------  ---------  ---------  ---------  ---------
</TABLE>

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-7
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
    

<TABLE>
<CAPTION>
                                                               FOR THE THREE MONTHS ENDED
                                                                      DECEMBER 31,             FOR THE YEAR ENDED SEPTEMBER 30,
                                                               --------------------------  ----------------------------------------
                                                                   1993          1992          1993          1992          1991
                                                               ------------  ------------  ------------  ------------  ------------
                                                                              (UNAUDITED)
<S>                                                            <C>           <C>           <C>           <C>           <C>
PREFERRED SHARES OF BENEFICIAL INTEREST
Beginning and end of period (516,000 shares).................  $        516  $        516  $        516  $        516  $        516
                                                               ------------  ------------  ------------  ------------  ------------
COMMON SHARES OF BENEFICIAL INTEREST
Beginning and end of period (6,641,598 shares)...............         6,642         6,642         6,642         6,642         6,642
                                                               ------------  ------------  ------------  ------------  ------------
PAID-IN SURPLUS
Beginning and end of period..................................        92,943        92,943        92,943        92,943        92,943
                                                               ------------  ------------  ------------  ------------  ------------
DEFICIT
Beginning of period..........................................      (157,882)     (160,980)     (160,980)     (166,917)     (138,458)
Net income (loss)............................................        23,595        (6,046)        4,473         5,937       (27,259)
Dividend distributions:
  Real Estate Trust:
    Redeemable preferred (per share: 1993 -- $550.00)........       --            --             (1,375)      --            --
    Preferred (per share: 1991 -- $2.32).....................       --            --            --            --             (1,200)
                                                               ------------  ------------  ------------  ------------  ------------
End of period................................................      (134,287)     (167,026)     (157,882)     (160,980)     (166,917)
                                                               ------------  ------------  ------------  ------------  ------------
NET UNREALIZED HOLDING GAINS
Beginning of period..........................................       --            --            --            --            --
Cumulative effect of change in accounting for securities.....        13,009       --            --            --            --
Decrease in net unrealized holding gains.....................        (6,428)      --            --            --            --
                                                               ------------  ------------  ------------  ------------  ------------
End of period................................................         6,581       --            --            --            --
                                                               ------------  ------------  ------------  ------------  ------------
TREASURY SHARES
Beginning and end of period (1,814,688 shares)...............       (41,848)      (41,848)      (41,848)      (41,848)      (41,848)
                                                               ------------  ------------  ------------  ------------  ------------
TOTAL SHAREHOLDERS' DEFICIT..................................  $    (69,453) $   (108,773) $    (99,629) $   (102,727) $   (108,664)
                                                               ------------  ------------  ------------  ------------  ------------
                                                               ------------  ------------  ------------  ------------  ------------
</TABLE>

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-8
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
    

<TABLE>
<CAPTION>
                                                                 FOR THE THREE MONTHS
                                                                  ENDED DECEMBER 31,         FOR THE YEAR ENDED SEPTEMBER 30,
                                                               ------------------------  ----------------------------------------
                                                                  1993         1992          1993          1992          1991
                                                               -----------  -----------  ------------  ------------  ------------
                                                                            (UNAUDITED)
<S>                                                            <C>          <C>          <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
REAL ESTATE
Net income (loss)............................................  $    21,574  $    (6,520) $    (21,857) $    (15,108) $    (18,809)
Adjustments to reconcile net income (loss) to net cash
 provided by (used in) operating activities:
  Depreciation...............................................        2,075        3,134        12,457        13,400        14,827
  Abandoned development costs................................      --           --             13,104       --            --
  Write-down of real estate to net realizable value..........        1,380      --            --            --            --
  (Gain) loss on sales of property...........................      --               539          (184)          546       (20,308)
  Decrease (increase) in accounts receivable and accrued
   income....................................................         (858)         (24)           98         2,906        (1,380)
  Increase in net deferred tax asset.........................      (37,186)     --            --            --            --
  Increase (decrease) in accounts payable and accrued
   expenses..................................................       (1,319)       2,238         7,047        11,594         5,700
  (Increase) decrease in tax sharing receivable..............        5,512         (445)      (22,984)      (13,567)       (1,284)
  Amortization of debt expense...............................          479          635         3,029         1,698         2,729
  Equity in (earnings) loss of partnership investments.......         (725)     --                668           208           212
  Loss on early extinguishment of debt.......................      --           --            --                132       --
  Other......................................................        3,273        5,152         5,473        (2,693)        1,939
                                                               -----------  -----------  ------------  ------------  ------------
                                                                    (5,795)       4,709        (3,149)         (884)      (16,374)
                                                               -----------  -----------  ------------  ------------  ------------
BANKING
Net income (loss)............................................        2,021          474        26,330        21,045        (8,450)
Adjustments to reconcile net income (loss) to net cash
 provided by operating activities:
  Accretion of premiums, discounts and deferred loan fees....         (614)      (3,192)       (7,896)      (17,775)      (25,218)
  Depreciation and amortization..............................        4,208        3,999        16,191        15,773        14,672
  Amortization of cost in excess of net assets acquired,
   purchased mortgage servicing rights and excess servicing
   assets....................................................        8,873        4,956        36,410        24,663        15,175
  Loss on extinguishment of debt.............................       10,476      --            --            --            --
  Provision for loan losses..................................       12,095       27,754        62,513        89,062       147,141
  Purchases of trading securities............................      --           --            --            --           (147,605)
  Net fundings of loans held for sale........................     (370,761)    (215,665)     (903,941)     (768,149)     (258,383)
  Proceeds from sales of trading securities..................      205,109      --            --            --            441,044
  Proceeds from sales of loans and securities held for sale
   and/ or securitization....................................      181,650      570,906     1,946,826     1,708,234     1,383,972
  Equity (earnings) loss from investments in limited
   partnerships..............................................         (461)          15        (1,694)         (391)          598
  (Gain) loss on real estate held for investment or sale.....       (1,848)        (702)       (9,503)          244         3,124
  Provision for losses on real estate held for investment or
   sale......................................................        3,867       22,694        30,415        60,596        47,983
  Gain on sales of trading securities, net...................         (808)     --             (8,895)      --            (12,810)
  Gain on sales of credit card relationships, loans and
   mortgage-backed securities, net...........................       (2,490)     (12,664)      (31,375)      (44,259)      (69,117)
  Gain on sales of mortgage servicing rights, net............       (2,572)      (1,724)       (4,828)       (3,750)       (9,137)
  Minority interest held by affiliates.......................          505          118         6,582         5,261        (2,113)
  Minority interest -- other.................................        2,438      --              4,334       --            --
  (Increase) decrease in other assets........................       40,538       (2,743)      (41,710)      (42,621)         (403)
  Increase (decrease) in other liabilities and accrued
   expenses..................................................       (6,599)      (2,088)        9,635       (19,709)      (10,107)
  Increase (decrease) in tax sharing payable.................       (5,512)         445        22,984        13,567         1,284
  Other, net.................................................       (1,618)       2,755         4,779         1,857         9,374
                                                               -----------  -----------  ------------  ------------  ------------
                                                                    78,497      395,338     1,157,157     1,043,648     1,521,024
                                                               -----------  -----------  ------------  ------------  ------------
Net cash provided by operating activities....................       72,702      400,047     1,154,008     1,042,764     1,504,650
                                                               -----------  -----------  ------------  ------------  ------------
</TABLE>

                                                    CONTINUED ON FOLLOWING PAGE.

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-9
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                 (IN THOUSANDS)
    

<TABLE>
<CAPTION>
                                                                 FOR THE THREE MONTHS
                                                                  ENDED DECEMBER 31,         FOR THE YEAR ENDED SEPTEMBER 30,
                                                               ------------------------  ----------------------------------------
                                                                  1993         1992          1993          1992          1991
                                                               -----------  -----------  ------------  ------------  ------------
                                                                            (UNAUDITED)
<S>                                                            <C>          <C>          <C>           <C>           <C>
CASH FLOWS FROM INVESTING ACTIVITIES
REAL ESTATE
Capital expenditures -- properties...........................       (1,037)      (3,928)       (7,465)       (6,193)       (7,720)
Property sales...............................................      --               386         3,780         4,908        34,544
Equity investment in unconsolidated entities.................          112          (28)         (150)          (58)       (1,551)
Other investing activities...................................            6            3           836            10           458
                                                               -----------  -----------  ------------  ------------  ------------
                                                                      (919)      (3,567)       (2,999)       (1,333)       25,731
                                                               -----------  -----------  ------------  ------------  ------------
BANKING
Proceeds from sales of investment securities.................      --           --            --            --            246,990
Proceeds from maturities of investment securities............      --           --            --            140,000       520,000
Proceeds from sales of mortgage-backed securities............      --           --            --            --            646,678
Proceeds from sales of loans.................................      --             4,553         4,954         7,834       428,920
Net proceeds from sales of real estate.......................       22,448       24,191       150,115        44,287        21,776
Net proceeds from sales of mortgage servicing rights.........        2,572        1,724         5,978         4,790        19,009
Net fundings of loans receivable.............................     (302,692)    (114,381)     (463,919)      (73,984)   (1,473,390)
Principal collected on mortgage-backed securities............      162,319      128,827       447,951       133,152        61,733
Purchases of investment securities...........................      --           --             (4,682)     (173,414)     (801,438)
Purchases of mortgage-backed securities......................      (48,636)     (40,550)     (664,284)   (1,157,759)     (440,076)
Purchases of loans receivable................................      (97,505)     (76,743)     (259,770)     (115,557)     (281,011)
Purchases of property and equipment..........................       (4,297)      (1,606)       (4,602)       (3,373)      (12,091)
Purchases of mortgage servicing rights.......................         (876)      (3,723)      (20,716)       (1,604)       (3,525)
Excess servicing assets capitalized..........................      --           (11,841)      (19,471)      (16,943)      (41,596)
Disbursements for real estate held for investment or sale....      (23,736)      (6,673)      (74,320)      (28,652)      (76,716)
Other investing activities, net..............................          708       (5,713)        4,117           180         1,704
                                                               -----------  -----------  ------------  ------------  ------------
                                                                  (289,695)    (101,935)     (898,649)   (1,241,043)   (1,183,033)
                                                               -----------  -----------  ------------  ------------  ------------
Net cash used in investing activities........................     (290,614)    (105,502)     (901,648)   (1,242,376)   (1,157,302)
                                                               -----------  -----------  ------------  ------------  ------------
CASH FLOWS FROM FINANCING ACTIVITIES
REAL ESTATE
Proceeds from mortgage financing.............................          461        1,900         2,603        35,070       --
Repayments of mortgages......................................      --           --             (1,907)       (5,126)      (16,000)
Principal curtailments of mortgages..........................         (323)        (249)       (4,268)       (5,065)       (2,441)
Proceeds from sales of unsecured notes.......................        3,005        1,187         6,184       --            --
Repayments of unsecured notes................................       (1,779)      (3,846)      (17,940)      (17,115)      (21,980)
Proceeds from bank borrowings................................      --           --            --              5,520        12,725
Repayments of bank borrowings................................      --           --               (404)       (8,441)      (11,936)
Costs of obtaining financings................................         (277)        (576)       (1,170)       (4,674)         (577)
Net proceeds from the issuance of redeemable preferred
 stock.......................................................      --           --             21,507       --            --
Dividends paid...............................................      --           --             (1,375)      --             (1,500)
                                                               -----------  -----------  ------------  ------------  ------------
                                                                     1,087       (1,584)        3,230           169       (41,709)
                                                               -----------  -----------  ------------  ------------  ------------
</TABLE>

                                                    CONTINUED ON FOLLOWING PAGE.

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-10
<PAGE>
   
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                 (IN THOUSANDS)
    

<TABLE>
<CAPTION>
                                                                 FOR THE THREE MONTHS
                                                                  ENDED DECEMBER 31,         FOR THE YEAR ENDED SEPTEMBER 30,
                                                               ------------------------  ----------------------------------------
                                                                  1993         1992          1993          1992          1991
                                                               -----------  -----------  ------------  ------------  ------------
                                                                            (UNAUDITED)
<S>                                                            <C>          <C>          <C>           <C>           <C>
BANKING
Proceeds from customer deposits and sales of certificates of
 deposit.....................................................    2,903,083    2,607,133    10,801,085    11,173,419    13,544,669
Customer withdrawals of deposits and payments for maturing
 certificates of deposit.....................................   (2,826,834)  (2,668,746)  (10,847,020)  (11,520,494)  (13,660,230)
Net increase (decrease) in securities sold under repurchase
 agreements..................................................      106,006     (248,370)     (363,216)      446,367      (398,052)
Advances from Federal Home Loan Bank.........................      283,000      100,000       744,000       480,000       630,000
Repayments of advances from Federal Home Loan Bank...........     (220,500)     (50,000)     (607,000)     (405,000)     (430,000)
Proceeds from other borrowings...............................       18,163       13,205        59,580        62,583        75,264
Repayments of other borrowings...............................      (18,579)     (14,223)      (59,658)      (64,277)     (107,137)
Net proceeds from sale of preferred stock....................      --           --             71,869       --            --
Cash dividends paid on preferred stock.......................       (2,438)     --             (1,896)      --            --
Repayment of capital notes -- subordinated...................     (134,153)     --            --            --            --
Net proceeds from sale of capital notes -- subordinated......      143,603      --            --            --            --
Other financing activities, net..............................       (2,068)         (50)       11,406       (15,415)       (3,138)
                                                               -----------  -----------  ------------  ------------  ------------
                                                                   249,283     (261,051)     (190,850)      157,183      (348,624)
                                                               -----------  -----------  ------------  ------------  ------------
Net cash provided by (used in) financing activities..........      250,370     (262,635)     (187,620)      157,352      (390,333)
                                                               -----------  -----------  ------------  ------------  ------------
Net increase (decrease) in cash and cash equivalents.........       32,458       31,910        64,740       (42,260)      (42,985)
                                                               -----------  -----------  ------------  ------------  ------------
Cash and cash equivalents at beginning of period.............      185,909      121,169       121,169       163,429       206,414
                                                               -----------  -----------  ------------  ------------  ------------
Cash and cash equivalents at end of period...................  $   218,367  $   153,079  $    185,909  $    121,169  $    163,429
                                                               -----------  -----------  ------------  ------------  ------------
                                                               -----------  -----------  ------------  ------------  ------------
Supplemental disclosures of cash flow information:
  Cash paid during the year for:
    Interest (net of amount capitalized).....................  $    56,625  $    57,580  $    215,427  $    275,184  $    385,187
    Income taxes.............................................          220          214         6,522         5,170        (1,472)
Supplemental schedule of noncash investing and financing
 activities:
  Rollovers of notes payable -- unsecured....................        1,198          656         5,681       --            --
  Loans receivable exchanged for mortgage-backed
   securities................................................      --            51,956        51,956       646,785       121,286
  Loans held for sale exchanged for mortgage-backed
   securities held for sale..................................      155,475      190,026       442,017       307,782        54,175
  Mortgage-backed securities transferred to loans and
   securities held for sale..................................      --           131,390       131,390       442,412       --
  Investment securities transferred to loans and securities
   held for sale.............................................      --           --            173,036       --            --
  Loans receivable transferred to loans held for
   securitization and sale...................................      --           --            440,361       350,000       647,507
  Loans receivable transferred to loans held for sale........      --                         --            --            288,313
  Loans made in connection with the sale of real estate......        5,993       23,576        54,061         7,766       --
  Loans receivable transferred to real estate acquired in
   settlement of loans.......................................        1,200       18,113        23,158        43,046       177,582
  Investments in real estate ventures transferred to real
   estate acquired in settlement of loans....................      --           --            --            --              8,502
  Mortgage notes payable assumed in connection with
   foreclosure on real estate properties.....................      --           --            --            --             14,377
  Loans classified as in-substance foreclosed transferred to
   loans receivable..........................................       15,008      --            --            --            --
  Loans held for securitization and sale transferred to loans
   receivable................................................      --             5,823       --            --            --
  Investment securities transferred to investment securities
   available-for-sale........................................        4,789      --            --            --            --
  Mortgage-backed securities transferred to mortgage-backed
   securities available-for-sale.............................    1,501,192      --            --            --            --
</TABLE>

  The Notes to Consolidated Financial Statements are an integral part of these
                                  statements.

                                      F-11
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

A.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

GENERAL

   
    B.F.  Saul  Real  Estate Investment  Trust  (the "Parent  Company")  and its
wholly-owned subsidiaries (collectively, the "Real  Estate Trust") operate as  a
Maryland  real estate investment  trust. The principal  business activity of the
Real  Estate  Trust  is  the  ownership  and  development  of   income-producing
properties.   The  properties  owned  by  the  Real  Estate  Trust  are  located
predominantly in the Mid-Atlantic and Southeastern regions of the United  States
and  consist principally of office projects, hotels and various undeveloped land
parcels.
    

   
    B.F. Saul Real  Estate Investment  Trust also  owns 80%  of the  outstanding
common  stock of Chevy Chase  Bank, F.S.B., and its  subsidiaries (the "Bank" or
the "Corporations"),  whose  assets  accounted  for  approximately  95%  of  the
consolidated   assets  of  B.F.  Saul  Real  Estate  Investment  Trust  and  its
consolidated subsidiaries (the  "Trust") at  December 31,  1993. The  Bank is  a
federally  chartered and  federally insured stock  savings bank.  B.F. Saul Real
Estate Investment Trust is a thrift  holding company by virtue of its  ownership
of  a majority interest in  the Bank. The accounting  and reporting practices of
the  Trust  conform  to  generally   accepted  accounting  principles  and,   as
appropriate,   predominant  practices   within  the  real   estate  and  banking
industries.
    

PRINCIPLES OF CONSOLIDATION

    The accompanying financial statements include  the accounts of the the  Real
Estate  Trust and the  Bank. Accordingly, the  accompanying financial statements
reflect the  assets, liabilities,  operating  results, and  cash flows  for  two
business  segments:  Real  Estate  and  Banking.  All  significant  intercompany
balances and transactions have been eliminated.

INCOME TAXES

    The Trust  files a  consolidated federal  income tax  return which  includes
operations  of all 80% or  more owned subsidiaries. The  Bank became a member of
the Trust's affiliated group filing consolidated federal income tax returns  for
taxable years and partial taxable years beginning on or after June 28, 1990.

    Effective  October  1,  1993,  the  Trust  adopted  Statement  of  Financial
Accounting Standards No. 109 "Accounting  for Income Taxes" ("SFAS 109"),  which
was  issued  in February  1992. SFAS  109  establishes financial  accounting and
reporting standards for the effects of income taxes that result from the Trust's
activities during the  current and  preceding years.  It requires  an asset  and
liability  approach in  accounting for income  taxes versus  the deferred method
previously used under  Accounting Principles Board  Opinion No. 11,  "Accounting
for  Income Taxes" ("APB 11").  The adoption of SFAS 109  on October 1, 1993 was
recorded as  a  cumulative  effect  of  a  change  in  accounting  principle  of
approximately  $36.3 million  and had the  effect of increasing  the Trust's net
deferred tax asset by approximately $33.5 million.

    Under SFAS 109, deferred  income taxes are recorded  using enacted tax  laws
and  rates for the years in  which taxes are expected to  be paid. To the extent
that realization of such assets is more  likely than not, SFAS 109 provides  for
the  recognition  of  deferred tax  assets  based  on tax  loss  and  tax credit
carryforwards. The Trust's  net deferred tax  asset at December  31, 1993  under
SFAS  109  was $43.6  million. At  December  31, 1993,  there were  no valuation
allowances recorded for deferred tax assets.

    Income tax  provisions for  the three  months ended  December 31,  1992  and
fiscal  years 1993, 1992 and 1991 were determined under APB 11 and have not been
restated to reflect adoption of SFAS 109.

                                      F-12
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

A.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    NET INCOME (LOSS) PER COMMON SHARE

    Net income (loss)  per common  share is  determined by  dividing net  income
(loss),  after deducting preferred share  dividend requirements, by the weighted
average number  of  common shares  outstanding  during the  year.  The  weighted
average  number of  shares used in  the calculation for  the three-month periods
ended December 31, 1993 and  1992 and the years  ended September 30, 1993,  1992
and 1991 was 4,826,910 each period or year.

RECLASSIFICATIONS

    Certain  reclassifications  have  been made  to  the  consolidated financial
statements for the years ended September 30, 1993, 1992 and 1991 to conform with
the presentation used for the period ended December 31, 1993.

UNAUDITED INTERIM FINANCIAL STATEMENTS AND ACCOMPANYING NOTES

    The consolidated financial statements  as of December 31,  1992 and for  the
three  months ended December 31,  1992 are unaudited; however  in the opinion of
management, all necessary adjustments have been made to the financial statements
for a fair presentation. The results for the three-month periods ended  December
31,  1993 and 1992 are not necessarily  indicative of the results to be obtained
for a full fiscal year.

B.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- REAL ESTATE TRUST

CASH EQUIVALENTS

    The Real Estate  Trust considers  all highly  liquid, temporary  investments
with an original maturity of three months or less to be cash equivalents.

PROPERTIES

    Income-producing  properties are  stated at  the lower  of depreciated cost,
except those which were acquired through foreclosure or equivalent  proceedings,
the  carrying amounts of which are  based on the lower of  cost or fair value at
the time of acquisition,  or net realizable value  based on management's  intent
and  ability  to  hold such  properties  on  a long-term  basis.  Under  the net
realizable value  approach,  management  evaluates, on  an  ongoing  basis,  the
recoverability  of the investment in each  property by analyzing cash flow after
capital improvements, but  before interest  costs, to determine  that such  cash
flow  is sufficient to recover the recorded  investment in the property over the
estimated useful life of the asset.

    Interest, real  estate taxes  and other  carrying costs  are capitalized  on
projects  under construction. Once construction is  completed and the assets are
placed into service, rental income, direct operating expenses, and  depreciation
associated with such properties are included in current operations. Expenditures
for repairs and maintenance are charged to operations as incurred.

    In  the initial rental  operations of development  projects, the Real Estate
Trust considers a project  to be substantially complete  and held available  for
occupancy  upon completion  of tenant improvements,  but no later  than one year
from the  cessation  of  major construction  activity.  Substantially  completed
portions of a project are accounted for as separate projects.

    Depreciation  is  calculated using  the  straight-line method  and estimated
useful lives of  33 to 50  years for buildings  and up to  20 years for  certain
other  improvements. Leasehold  interests are  amortized over  the lives  of the
related leases using the straight-line method.

INCOME RECOGNITION

    Rental and interest income are accrued as earned except when doubt exists as
to their collectibility,  in which  case accrual is  discontinued. When  rentals
vary from a straight-line basis due to free

                                      F-13
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

B.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- REAL ESTATE TRUST (CONTINUED)
rent  periods or  scheduled increases, income  is recognized  on a straight-line
basis. Additional  rental  income based  on  tenants' gross  revenues  ("overage
rent")  is accrued on  the basis of  the prior year's  overage rents adjusted to
give effect to currently available sales data.

FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following methods and assumptions were  used to estimate the fair  value
of each class of financial instruments.

CASH AND CASH EQUIVALENTS

    The  carrying  amount  approximates  fair value  because  of  the short-term
maturity of these instruments.

LIABILITIES

    The carrying amount of Mortgage notes payable, excluding the carrying amount
of deferred financing costs,  approximates fair value because  most of the  debt
has  been financed  in recent periods  at prevailing market  interest rates. The
fair value of Notes payable -- unsecured is based on the rates currently offered
by the Real Estate  Trust for similar  notes. At December  31 and September  30,
1993  the fair value of Notes payable  -- unsecured was $43.6 and $41.6 million,
respectively.

    The Real  Estate Trust  and certain  of its  subsidiaries are  obligated  to
reimburse the partners of certain partnerships, including a partnership in which
the  Real Estate Trust has an equity interest, in an amount up to $116.1 million
if those partnerships fail to make payments with respect to specified debt . The
operations of those  partnerships have  been adequate to  service the  specified
debt.  Accordingly, as  of the  balance sheet  date, the  Real Estate  Trust has
determined that the fair value of this contingent obligation was zero. See  Note
2.

C.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- THE BANK

GENERAL

    The  Bank is a federally chartered  and federally insured stock savings bank
and,  as  such,  is  subject   to  comprehensive  regulation,  examination   and
supervision  by  the Office  of Thrift  Supervision ("OTS")  and by  the Federal
Deposit Insurance Corporation ("FDIC"). The  Bank is principally engaged in  the
business  of  attracting  deposits  from the  public  and  using  such deposits,
together with borrowings and other funds, to make loans secured by real  estate,
primarily  residential  mortgage loans,  and  various types  of  consumer loans,
primarily credit card loans.

CASH AND CASH EQUIVALENTS

    For purposes of reporting cash flows, cash and cash equivalents include cash
and due from banks and interest-bearing deposits.

    The Bank is required to maintain  reserve balances with the Federal  Reserve
Bank. Average reserves maintained at the Federal Reserve Bank were $22.7, $14.8,
$21.8,  $30.2 and $41.1 million during the  three months ended December 31, 1993
and 1992, and the years ended September 30, 1993, 1992 and 1991, respectively.

LOANS HELD FOR SALE

    The Bank  engages in  mortgage  banking activities.  At December  31,  1993,
September  30, 1993 and 1992, loans held  for sale are composed of single-family
residential loans originated or purchased for  sale in the secondary market  and
are  carried  at aggregate  cost  which is  lower  than aggregate  market value.
Single-family residential loans  held for sale  will either be  sold or will  be
exchanged  for mortgage-backed  securities and  then sold.  Gains and  losses on
sales  of  whole  loans  held  for  sale  are  determined  using  the   specific
identification method. See "Trading Securities" and Note 29.

                                      F-14
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- THE BANK (CONTINUED)
LOANS HELD FOR SECURITIZATION AND SALE

    The    Bank    periodically   sells    receivables    through   asset-backed
securitizations, in which receivables are transferred  to a trust, and the  Bank
sells certificates to investors representing ownership interests in the trust.

    The  amount of asset-backed securitizations contemplated to occur during the
six-month period subsequent to the balance sheet date is classified as held  for
securitization  and sale to  the extent that such  amounts are outstanding. Such
assets held for securitization and sale  are reported at the lower of  aggregate
cost or aggregate market value for each asset type.

INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES

    Effective   October  1,  1993,  the  Bank  adopted  Statement  of  Financial
Accounting Standards No. 115,  "Accounting for Certain  Investments in Debt  and
Equity Securities" ("SFAS 115"), which was issued in May 1993. SFAS 115 requires
institutions  to classify and account  for debt and equity  securities in one of
three categories as follows:

    1.  Debt securities that an institution has the positive intent and  ability
       to  hold to maturity  are classified as  held-to-maturity and reported at
       amortized cost.

    2.  Debt and equity securities  that are purchased and held principally  for
       the  purpose  of  selling  them  in  the  near  term  and mortgage-backed
       securities held for sale in conjunction with mortgage banking  activities
       are  classified as  trading securities and  reported at  fair value, with
       unrealized  gains  and   losses  included  in   earnings.  See   "Trading
       Securities."

    3.   Debt and equity securities not classified as either held-to-maturity or
       trading securities are classified  as available-for-sale and reported  at
       fair  value, with unrealized gains and  losses excluded from earnings and
       reported in  a separate  component of  stockholders' equity,  net of  the
       related tax effect.

    At   December  31,  1993,  all  investment  securities  and  mortgage-backed
securities held by the Bank are classified as available-for-sale and recorded at
fair value. At December 31, 1993, net unrealized holding gains in the amount  of
$8.2   million,  net  of  the  related   income  tax  effect,  are  included  in
stockholders' equity as a separate component. See Notes 10 and 11.

    Premiums  and  discounts  on   investment  securities  and   mortgage-backed
securities  available-for-sale are  amortized or accreted  using the level-yield
method.  Realized  gains   and  losses   are  determined   using  the   specific
identification method.

    Prior  to  October  1,  1993,  the  Bank's  investment  and  mortgage-backed
securities  were  held  for  investment   and  stated  at  cost,  adjusted   for
amortization  of  premiums and  accretion  of discounts.  These  securities were
carried at  amortized  cost  because the  Bank  had  the ability  to  hold  such
securities until maturity and it was management's intent to hold such securities
for  the foreseeable future. When  management determined that certain securities
might be sold in  response to changes in  interest rates, changes in  prepayment
risks  or  the  need  to  increase  regulatory  capital,  such  securities  were
transferred from the held for investment category to the held for sale category.
Such held for sale securities  were transferred in and  carried at the lower  of
aggregate  cost or aggregate  market value. Gains and  losses resulting from the
sale of  investment and  mortgage-backed securities  were determined  using  the
specific identification method.

    Prior  to October 1, 1993,  securities to be held  for indefinite periods of
time, including  securities that  management  intended to  use  as part  of  its
asset-liability  strategy,  or that  could  be sold  in  response to  changes in
interest rates, changes  in prepayment  risks, the need  to increase  regulatory
capital or

                                      F-15
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- THE BANK (CONTINUED)
other  similar factors, were classified as held for sale and were carried at the
lower of aggregate cost or aggregate market value. Gains and losses on sales  of
securities  held  for sale  were  determined using  the  specific identification
method.

TRADING SECURITIES

    As part of its  mortgage banking activities, the  Bank exchanges loans  held
for  sale  for mortgage-backed  securities  and then  sells  the mortgage-backed
securities to third-party investors in the month of issuance. In accordance with
SFAS 115, these mortgage-backed securities are classified as trading securities.
Proceeds from sales of trading securities  were $205.1 million during the  three
months  ended December  31, 1993.  The Bank  realized net  gains on  the sale of
trading securities of $0.8 million for the three months ended December 31, 1993.
There were no  mortgage-backed securities  classified as  trading securities  at
December 31, 1993.

    Trading  securities, which were purchased during fiscal 1990 and sold during
fiscal 1991, were  valued at  market with gains  and losses,  both realized  and
unrealized,  included  in gain  on sales  of trading  securities. There  were no
realized or unrealized gains or losses  for the three months ended December  31,
1992  and the years  ended September 30,  1993 and 1992.  Realized gains for the
year ended  September 30,  1991 were  $11.7  million. The  Bank had  no  trading
securities at September 30, 1993 and 1992.

LOAN ORIGINATION AND COMMITMENT FEES

    Nonrefundable  loan  fees,  such  as origination  and  commitment  fees, and
incremental loan origination costs relating to loans originated or purchased are
deferred. Net deferred  fees (costs) related  to loans held  for investment  are
amortized  over  the life  of the  loan using  the level-yield  or straight-line
method. Net fees (costs) related to loans held for sale are deferred until  such
time  as the loan is sold, at which  time the net deferred fees (costs) become a
component of the gain or loss on sale.

CREDIT CARD FEES AND COSTS

    Credit card  membership fees  are deferred  and recognized  as income  on  a
straight-line  basis over the period the fee  entitles the cardholder to use the
card, which  is  one  year.  Credit card  origination  costs  are  deferred  and
recognized  as a reduction of income on a straight-line basis over the privilege
period which ranges from one to two years.

IMPAIRED LOANS

    Effective October  1,  1993,  the  Bank adopted,  on  a  prospective  basis,
Statement  of Financial Accounting  Standards No. 114,  "Accounting by Creditors
for Impairment of a Loan" ("SFAS 114"), which was issued in May 1993. Under SFAS
114, a loan is impaired when, based on all current information and events, it is
probable that a creditor will be unable to collect all amounts due according  to
the  contractual terms of  the agreement, including  all scheduled principal and
interest payments. SFAS 114  requires that impaired loans  be measured based  on
the  present  value of  expected  future cash  flows,  discounted at  the loan's
effective interest rate. As  a practical expedient,  impairment may be  measured
based   on   the  loan's   observable  market   price,  or,   if  the   loan  is
collateral-dependent, the fair value of the collateral. When the measure of  the
impaired  loan is less than the recorded  investment in the loan, the impairment
is recorded through a  valuation allowance. A  change in the  fair value of  the
impaired  loan is reported as  an increase in or  reduction to the provision for
loan losses. In addition,  SFAS 114 changes the  method of accounting for  loans
for  which  foreclosure is  probable and  requires that  such impaired  loans be
accounted for as loans. Such loans,  with aggregate principal balances of  $15.0
million,  were reclassified from loans  classified as in-substance foreclosed to
loans receivable  during the  quarter ended  December 31,  1993. The  Bank  also
classifies certain credit card loans for which customers have agreed to modified
payment terms, as impaired loans in accordance with SFAS 114.

                                      F-16
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- THE BANK (CONTINUED)
    At  December 31, 1993, the recorded  investment in loans and related reserve
for losses on loans for which impairment has been recognized in accordance  with
SFAS 114 is as follows:

<TABLE>
<CAPTION>
                                                                          RESERVE FOR
                                                               IMPAIRED    LOSSES ON
                                                                 LOANS       LOANS
                                                               ---------  -----------
                                                                   (IN THOUSANDS)
<S>                                                            <C>        <C>
Real estate..................................................  $  15,008   $   1,093
Credit card..................................................     26,927       2,693
                                                               ---------  -----------
    Total....................................................  $  41,935   $   3,786
                                                               ---------  -----------
                                                               ---------  -----------
</TABLE>

RESERVES FOR LOSSES

    Management reviews the loan, real estate held for investment and real estate
held  for  sale  portfolios  to establish  reserves  for  estimated  losses. The
reserves for losses are reviewed  periodically, and reserves are provided  after
consideration  of the borrower's financial condition  and the estimated value of
collateral, including estimated  selling and  holding costs.  Reserves are  also
provided  by management after considering such factors as the economy in lending
areas, delinquency statistics,  past loss experience  and estimated future  loss
experience.

    The reserves for losses are based on estimates, and ultimate losses may vary
from  current  estimates.  As  adjustments  to  the  reserves  become necessary,
provisions for  losses  are reported  in  operations  in the  periods  they  are
determined to be necessary.

ACCRUED INTEREST RECEIVABLE ON LOANS

    Loans are reviewed on a monthly basis and are placed on a non-accrual status
when, in the opinion of management, the full collection of principal or interest
has  become unlikely.  Uncollectible accrued interest  receivable on non-accrual
loans is charged against current period interest income.

REAL ESTATE HELD FOR INVESTMENT OR SALE

    REAL ESTATE HELD FOR INVESTMENT

    Real estate held for  investment consists of  an office building,  apartment
buildings,  developed land and investments in  limited partnerships all of which
are owned by one of the Bank's subsidiaries. Real estate held for investment  is
carried at the lower of aggregate cost or net realizable value. Also included in
real  estate held  for investment  is a loan  to a  developer with  a 50% profit
participation feature.  This investment  in  a real  estate venture,  which  was
non-performing  at  December  31,  1993, is  accounted  for  as  an acquisition,
development and construction ("ADC") arrangement.

    REAL ESTATE HELD FOR SALE

    Real estate held for sale consists of real estate acquired in settlement  of
loans  and is recorded at the lower of  cost or fair value at acquisition. Prior
to December 31, 1992, real estate acquired in settlement of loans was carried at
the lower of adjusted cost or net realizable value. Effective December 31, 1992,
real estate acquired in settlement of loans is carried at the lower of  adjusted
cost or fair value (less estimated selling costs). Costs relating to development
and  improvement of property, including interest, are capitalized, whereas costs
relating to the holding of property are expensed. Capitalized interest  amounted
to  $2.3,  $2.6, $10.2,  $13.2  and $15.8  million  for the  three  months ended
December 31, 1993 and  1992, and the  years ended September  30, 1993, 1992  and
1991, respectively.

    Prior  to October 1,  1993 and the  implementation of SFAS  114, real estate
held for sale also included in-substance foreclosures. In-substance foreclosures
included those investments for which the Bank had determined that (i) the debtor
had little or no equity in the collateral, considering the current fair value of
the collateral, (ii)  proceeds for repayment  of the loan  could be expected  to
come  only from the operation or sale of the collateral and (iii) the debtor had
either formally or effectively

                                      F-17
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- THE BANK (CONTINUED)
abandoned control to the Bank or retained control of the collateral but, because
of the current financial condition of the debtor, or the economic prospects  for
the  debtor and/or the collateral, it was doubtful that the debtor would be able
to rebuild  equity  in  the  collateral  or otherwise  repay  the  loan  in  the
foreseeable  future.  In  accordance with  SFAS  114, during  the  quarter ended
December 31, 1993, the Bank  transferred certain loans previously classified  as
in-substance  foreclosed  at  September  30,  1993,  to  loans  receivable.  See
"Impaired Loans."

    Effective December 31, 1992, OTS regulations required that foreclosed assets
be carried at the  lower of cost  or fair value. The  effect of this  regulatory
change  required the Bank  to adopt Statement of  Position 92-3, "Accounting for
Foreclosed Assets" ("SOP 92-3"), issued by the Accounting Standards Division  of
the American Institute of Certified Public Accountants, before the September 30,
1993  deadline for adoption that  otherwise would have applied  to the Bank. SOP
92-3 requires that foreclosed assets held for sale, including assets  classified
as in-substance foreclosed (prior to the implementation of SFAS 114), be carried
at  the lower of  fair value (less  estimated selling costs)  or cost. Under SOP
92-3, the Bank's real estate acquired in settlement of loans is considered to be
held for sale. Due to the early adoption  of SOP 92-3, the Bank was required  to
revise  its  method  of accounting  for  real  estate held  for  sale.  Based on
management's internal calculations and  preliminary information with respect  to
certain   appraisals,  the  Bank  recorded   valuation  allowances  against  its
foreclosed assets at December 31, 1992 of approximately $40.5 million to  reduce
the book balance of foreclosed assets to fair value. Because the increase in the
Bank's reserves during the year ended September 30, 1992 was designed in part to
reduce the effects of SOP 92-3, $21.5 million of valuation allowances previously
provided partially offset the valuation allowances required by SOP 92-3.

PROPERTY AND EQUIPMENT

    Property  and equipment is  stated at cost,  net of accumulated depreciation
and  amortization.  Depreciation  and   amortization  are  computed  using   the
straight-line  method which  allocates the  cost of  the applicable  assets over
their estimated  useful  lives.  Major  improvements  and  alterations  to  Bank
premises  and leaseholds  are capitalized. Leasehold  improvements are amortized
over the  shorter of  the  terms of  the  respective leases  (including  renewal
options  that are expected to be exercised) or 20 years. Maintenance and repairs
are charged to operating expenses as incurred.

COST IN EXCESS OF NET ASSETS ACQUIRED

    Cost in  excess  of  net  assets  acquired  is  stated  net  of  accumulated
amortization  and is  being amortized  using the  straight-line method generally
over a period of 15 years.  Accumulated amortization was $28.7, $28.2 and  $25.3
million at December 31, 1993, September 30, 1993 and 1992, respectively.

MORTGAGE SERVICING RIGHTS

    Purchased  mortgage servicing  rights, which  are stated  net of accumulated
amortization, are  being  amortized in  proportion  to the  estimated  remaining
pre-tax  income from  the mortgage  servicing rights  purchased. Amortization of
these assets amounted to $2.9, $0.7, $12.1, $1.6 and $2.3 million for the  three
months ended December 31, 1993 and 1992, and the years ended September 30, 1993,
1992 and 1991, respectively. Accumulated amortization was $34.5, $31.6 and $22.1
million  at December 31, 1993, September 30, 1993 and 1992, respectively. During
the three months ended  December 31, 1993  and 1992, and  fiscal 1993, 1992  and
1991,   the  Bank  capitalized  $0.9,  $3.7,   $20.7,  $1.6  and  $3.5  million,
respectively, related to the acquisition of mortgage servicing rights. In fiscal
1993 and 1991, the Bank sold approximately $1.2 and $9.9 million,  respectively,
of  rights to  service mortgage loans  with principal  balances of approximately
$76.1 and $977.0 million, respectively, and  recognized a loss of $380  thousand
in fiscal 1993 and a gain of $8.6 million in fiscal 1991. There were no sales of
previously  purchased mortgage  servicing rights  during the  three months ended
December 31, 1993 and the year ended September 30, 1992.

                                      F-18
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

C.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -- THE BANK (CONTINUED)

    In  the three months ended  December 31, 1993 and  1992, and the years ended
September 30, 1993, 1992 and 1991, the Bank sold the rights to service  mortgage
loans  with principal balances  of approximately $151.5,  $171.7, $476.1, $255.7
and $29.6 million, respectively, which were originated by the Bank in connection
with its mortgage banking activities, and recognized gains of $2.6, $1.7,  $5.2,
$3.8 and $0.6 million, respectively.

    Management  periodically evaluates the carrying  value of purchased mortgage
servicing rights taking  into consideration  current portfolio  factors such  as
prepayment  rates. Any  adjustments to  the carrying value  of such  rights as a
result of this evaluation  are included in the  amortization for the  respective
period.

EXCESS SERVICING ASSETS

    When  loans are sold with the servicing rights retained by the Bank, the net
present value of estimated future servicing income in excess of normal servicing
income is recorded as an adjustment to  the sales price of the loans.  Estimated
future  losses are deducted in the  computation of such excess servicing income.
The resulting assets  are amortized  using the  level-yield ("interest")  method
over  the estimated lives of the  underlying loans. Amortization of these assets
amounted to $5.5, $3.5, $21.4, $20.0 and $9.7 million for the three months ended
December 31, 1993 and  1992, and the  years ended September  30, 1993, 1992  and
1991,  respectively. Accumulated amortization was $57.9, $52.5 and $31.0 million
at December  31,  1993,  September  30,  1993  and  1992,  respectively.  Excess
servicing  assets capitalized  in the three  months ended December  31, 1993 and
1992, and the years ended September 30, 1993, 1992 and 1991 of $0, $11.8, $19.5,
$16.9 and $41.6 million, respectively, were the result of the servicing retained
on  the  securitization  of  home   equity  credit  line  and  automobile   loan
receivables. See Note 16.

    Management  periodically evaluates  the carrying  value of  excess servicing
assets taking into  consideration current portfolio  factors such as  prepayment
rates.  Any adjustments to the carrying value of such assets as a result of this
evaluation are included in the amortization for the respective period.

                                      F-19
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1.  LIQUIDITY AND CAPITAL RESOURCES -- REAL ESTATE TRUST
    Historically, the Real Estate Trust's total cash requirements have  exceeded
the  cash generated by its operations. This  condition is currently the case and
is expected to continue  to be so  for the foreseeable  future. The Real  Estate
Trust's  internal  sources  of  funds,  primarily  cash  flow  generated  by its
income-producing properties, generally  have been  sufficient to  meet its  cash
needs  other  than the  repayment of  principal  on outstanding  debt, including
outstanding unsecured notes ("Unsecured Notes") sold to the public (see Note 4),
and the payment of capital improvement costs. In the past, the Real Estate Trust
has funded such shortfalls  through a combination  of external funding  sources,
primarily  new financings (including sales  of Unsecured Notes), refinancings of
maturing mortgage debt, asset sales and tax sharing payments from the Bank.

    The Real  Estate  Trust  believes  that, in  subsequent  fiscal  years,  its
operating  cash flow  will continue  to be  sufficient to  satisfy its liquidity
requirements other than its need for  cash to pay debt amortization and  capital
improvement  costs. As indicated in the "Debt  Maturity Schedule" in Note 4, the
Real Estate Trust has significant debt  maturities over the next several  years.
In  addition, the Real Estate Trust  believes that capital improvement costs for
the existing property portfolio in the next  several years will be in the  range
of $2 to $3 million per year. In order to meet these cash needs, the Real Estate
Trust  will be required to raise substantial  amounts of cash from a combination
of mortgage loan refinancings,  Unsecured Notes sales  and tax sharing  payments
and  cash dividends  from the  Bank. Its  ability to  do so  will be  subject to
significant contingencies.

    In management's  opinion, the  Real Estate  Trust's liquidity  position  was
constrained in the last three fiscal years, primarily because of the persistence
of recessionary conditions in the Real Estate Trust's major real estate markets.
Those  conditions  have significantly  curtailed  the availability  of long-term
fixed-rate mortgage financing  on satisfactory terms.  Additionally, the  Bank's
inability  to make  tax sharing  payments has  also constrained  the Real Estate
Trust's liquidity position. However, the Real Estate Trust has actively  pursued
a  number of strategies over the last two fiscal years to improve its ability to
meet its cash requirements.

    As more  fully  described  in  Note 4,  the  Real  Estate  Trust  refinanced
approximately  $349 million of  debt in the  first quarter of  1992. In December
1992, the Parent Company completed the sale to an institutional investor for $25
million of 100%  of the preferred  stock of a  newly organized subsidiary.  Such
preferred  stock was subsequently  redeemed in exchange for  notes of the Parent
Company held by  such newly organized  subsidiary (see Note  4). In late  August
1993,  the  Real Estate  Trust  was relieved  of  approximately $196  million in
mortgage debt and  deferred interest in  connection with the  formation of  Saul
Holdings  Limited Partnership ("Saul Holdings") (see  Note 2). However, the Real
Estate Trust has made guarantees with respect to approximately $116.1 million of
the debt of Saul Holdings or its subsidiary partnerships (see Note 2).

    The Real  Estate  Trust's  current  program  of  Unsecured  Note  sales  was
initiated  in the 1970's  as a vehicle for  supplementing other external funding
sources. Unsecured  Note sales  were  suspended in  June  1990, but  resumed  in
November  1992.  The  Real Estate  Trust  is currently  selling  Unsecured Notes
principally to  pay  outstanding  Unsecured  Notes as  they  mature.  In  paying
maturing  Unsecured Notes  with proceeds of  new Unsecured Note  sales, the Real
Estate Trust effectively  is refinancing  its outstanding  Unsecured Notes  with
similar  new  unsecured debt  at lower  interest  rates currently  prevailing in
today's market. During the period from the date of resumption of Unsecured  Note
sales  through January  31, 1994,  the Real Estate  Trust sold  $18.4 million of
Unsecured Notes. To  the degree that  the Real  Estate Trust does  not sell  new
Unsecured  Notes in  an amount  sufficient to  finance completely  the scheduled
repayment of outstanding Unsecured Notes as they mature, it will be required  to
finance such repayments from other sources of funds.

    In  fiscal 1991, the Bank made tax sharing payments totalling $29.6 million.
The Bank has agreed not to make any additional tax sharing payments to the  Real
Estate  Trust without  the prior approval  of the  OTS. In April  1993, the Bank
successfully  completed   a   $75   million   offering   of   preferred   stock,

                                      F-20
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

1.  LIQUIDITY AND CAPITAL RESOURCES -- REAL ESTATE TRUST (CONTINUED)
which  significantly  strengthened  the  Bank's  regulatory  capital  ratios. In
management's opinion, this capital infusion,  together with the Bank's  improved
operating  results, should  enhance the  prospects of  the Real  Estate Trust to
receive tax sharing payments and dividends from the Bank in the future. In  June
1993,  after receiving approval of the OTS, the Bank made a $5.0 million payment
to the Real Estate Trust pursuant to the tax sharing agreement between the  Bank
and  the Real Estate  Trust. OTS approval  of this payment  was conditioned on a
pledge by the Real Estate Trust  of certain assets, including partnership  units
in  Saul Holdings, to  secure certain of  the obligations of  the Parent Company
under the tax sharing agreement (see Note 2). Following execution of the pledge,
the OTS approved, and the  Bank made during the  period October 1, 1993  through
December  31, 1993, additional tax sharing payments  of $4.6 million to the Real
Estate Trust. At December 31, 1993, the estimated tax sharing payment due to the
Real Estate Trust from  the Bank was $20.1  million. Subsequent to December  31,
1993,  the Bank made  a tax sharing payment  of $5.0 million  to the Real Estate
Trust.

    The Parent Company  has never  received cash  dividends from  the Bank.  The
Bank's  ability to declare and pay cash dividends on its common stock is subject
to a  number  of  restrictions,  including its  ability  to  generate  earnings,
restrictions  under regulations  issued by the  OTS and  restrictions imposed by
various agreements. Each  of such restrictions  ties the Bank's  dividend-paying
ability to its levels of regulatory capital and/or income. The Bank's efforts to
maintain  the required  levels of  capital and  generate the  required levels of
income will be subject to  all of the risks  affecting its business. The  Bank's
written  agreement with  the OTS  was amended in  October 1993  to eliminate the
requirement that  the  Bank  obtain  the written  approval  of  the  OTS  before
declaring or paying any dividends on its common stock.

    As the owner, directly and through two wholly-owned subsidiaries, of a 21.5%
limited  partnership interest  in Saul  Holdings (see  Note 2),  the Real Estate
Trust will  share  in  cash  distributions  from  operations  and  from  capital
transactions  involving  the  sale  or refinancing  of  the  properties  of Saul
Holdings. Saul  Holdings intends  to make  quarterly cash  distributions to  the
partners  out of net cash flow. In  October 1993, the Real Estate Trust received
its first cash distribution, which  was for a partial  period, in the amount  of
$524,000  from Saul Holdings.  In February 1994, the  Real Estate Trust received
its second cash distribution, in the amount of $1,363,000. However, there can be
no assurance that these distributions will continue in the future.

    The Parent  Company is  currently  considering a  $150 million  offering  of
secured  notes. Net proceeds from  the proposed offering would  be used to repay
certain mortgage indebtedness,  establish a  collateral account  to satisfy  the
liquidity  maintenance requirements of  the secured notes  and for other general
corporate purposes. The terms of certain of  the mortgage loans to be repaid  in
part  with proceeds from the proposed offering will be modified to waive certain
deferred interest, reduce interest rates and extend maturities.

    While the Real Estate Trust's ability to satisfy its liquidity  requirements
is contingent on future events, which include the sale of new Unsecured Notes in
an  amount sufficient to  finance scheduled maturities  of outstanding Unsecured
Notes and the Bank's ability to pay tax sharing payments and dividends, the Real
Estate Trust believes it will be  able to consummate the transactions  described
above  as  well  as explore  other  financing  opportunities in  order  to raise
sufficient proceeds to fund its liquidity requirements.

2.  SAUL HOLDINGS LIMITED PARTNERSHIP -- REAL ESTATE TRUST
    In late  August  1993,  the Real  Estate  Trust  entered into  a  series  of
transactions  undertaken in connection with an initial public offering of common
stock of a newly organized corporation, Saul Centers, Inc. ("Saul Centers"). The
Real Estate Trust transferred all of  its 22 shopping center properties and  one
of  its office properties together with the debt associated with such properties
to a newly  formed partnership, Saul  Holdings, in which  the Real Estate  Trust
owns (directly and through

                                      F-21
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2.  SAUL HOLDINGS LIMITED PARTNERSHIP -- REAL ESTATE TRUST (CONTINUED)
two  wholly-owned subsidiaries) a 21.5% interest, other entities affiliated with
the Real  Estate Trust  own  a 5.5%  interest, and  Saul  Centers owns  a  73.0%
interest. B. Francis Saul II, Chairman of the Board of Trustees of the Trust, is
also  Chairman of  the Board  of Directors and  Chief Executive  Officer of Saul
Centers, which is  the sole general  partner of Saul  Holdings. The Real  Estate
Trust  has pledged  495,713 partnership  units in Saul  Holdings to  the Bank to
secure certain  of  the  Parent  Company's obligations  under  the  tax  sharing
agreement and has pledged 3,000,000 partnership units to a lender (see Note 4).

    In connection with the transfer of its properties to Saul Holdings, the Real
Estate  Trust was  relieved of approximately  $196 million in  mortgage debt and
deferred interest. Pursuant to a  reimbursement agreement among the partners  of
Saul  Holdings  and  its  subsidiary  limited  partnerships  (collectively,  the
"Partnerships"), the Real Estate  Trust and those of  its subsidiaries that  are
partners in the Partnerships have agreed to reimburse Saul Centers and the other
partners  in the event  the Partnerships fail  to make payments  with respect to
certain portions of the Partnerships' debt  obligations and Saul Centers or  any
such  other  partners  personally  make  payments  with  respect  to  such  debt
obligations. At December 31, 1993, the maximum potential obligations of the Real
Estate Trust and  its subsidiaries under  this agreement totalled  approximately
$116.1 million.

    The  fair  market  value  of  each  of  the  properties  contributed  to the
Partnerships by  the Real  Estate Trust  and  its subsidiaries  at the  date  of
transfer  (the  "FMV" of  each such  property)  exceeded the  tax basis  of such
property (with  respect to  each property,  such excess  is referred  to as  the
"FMV--Tax  Difference"). In  the event Saul  Centers, as general  partner of the
Partnerships, causes the Partnerships to dispose of, or there is an  involuntary
disposition of, one or more of such properties, a disproportionately large share
of the total gain for federal income tax purposes would be allocated to the Real
Estate  Trust or its  subsidiaries as a  result of the  property disposition. In
general, if  the  gain  recognized  by  the  Partnerships  on  such  a  property
disposition  is less than or equal to  the FMV--Tax Difference for such property
(as previously reduced by the amounts of special tax allocations of depreciation
deductions to the partners), all such gain will be allocated to the Real  Estate
Trust or its subsidiaries. To the extent the gain recognized by the Partnerships
on  the property disposition exceeds the FMV--Tax Difference (as adjusted), such
excess generally will be allocated among all the partners in Saul Holdings based
on their relative percentage interests. In general, the amount of Federal income
tax liability in  respect of  gain allocated  to the  Real Estate  Trust or  its
subsidiaries  in the event of  such a property disposition  is likely to exceed,
perhaps substantially, the  amount of cash,  if any, distributable  to the  Real
Estate  Trust or its  subsidiaries as a  result of the  property disposition. In
addition, future reductions in the level of the Partnerships' debt, any  release
of  the guarantees of such debt by the Real Estate Trust or its subsidiaries (as
provided in the reimbursement agreement described above), or any refinancings of
such debt in which  the Real Estate  Trust or its subsidiaries  do not assume  a
comparable obligation to that contained in the reimbursement agreement described
above  could cause  the Real  Estate Trust or  its subsidiaries  to have taxable
constructive distributions without the receipt  of any corresponding amounts  of
cash.

    Since  the  assets and  liabilities  of the  properties  were not  sold, but
instead were transferred, to Saul Holdings, they were recorded in Saul  Holdings
at  their historical costs  rather than at  their market values.  At the date of
transfer, liabilities exceeded assets on an historical cost basis. Consequently,
the Real Estate Trust has recorded its  investment in Saul Holdings at zero  and
has  recorded the excess of liabilities  over assets transferred, which amounted
to approximately  $104.3 million,  as "Deferred  gains --  real estate"  in  the
accompanying Consolidated Balance Sheets.

    The  Condensed Consolidated Balance Sheet at December 31, 1993 and September
30, 1993 and the Condensed Consolidated  Statement of Operations for October  1,
1993  through December 31,  1993 and for  August 27, 1993  through September 30,
1993 of Saul Centers follow.

                                      F-22
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2.  SAUL HOLDINGS LIMITED PARTNERSHIP -- REAL ESTATE TRUST (CONTINUED)
                               SAUL CENTERS, INC.
               CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,  SEPTEMBER 30,
                                                                                1993          1993
                                                                            ------------  -------------
                                                                                  (IN THOUSANDS)
<S>                                                                         <C>           <C>
Assets
  Real estate investments.................................................   $  263,519    $   262,408
  Accumulated depreciation................................................      (75,029)       (72,931)
  Other assets............................................................       24,875         21,245
                                                                            ------------  -------------
    Total assets..........................................................   $  213,365    $   210,722
                                                                            ------------  -------------
                                                                            ------------  -------------
Liabilities and Stockholders' Equity
  Notes payable...........................................................   $  192,063    $   192,299
  Other liabilities.......................................................       12,205          5,603
                                                                            ------------  -------------
  Total liabilities.......................................................      204,268        197,902
  Total stockholders' equity..............................................        9,097         12,820
                                                                            ------------  -------------
    Total liabilities and stockholders' equity............................   $  213,365    $   210,722
                                                                            ------------  -------------
                                                                            ------------  -------------
</TABLE>

                               SAUL CENTERS, INC.
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    OCTOBER 1, 1993    AUGUST 27, 1993
                                                                        THROUGH            THROUGH
                                                                   DECEMBER 31, 1993  SEPTEMBER 30, 1993
                                                                   -----------------  ------------------
                                                                              (IN THOUSANDS)
<S>                                                                <C>                <C>
Revenue
  Base rent......................................................     $    10,537         $    3,854
  Other revenue..................................................           3,114              1,014
                                                                         --------            -------
    Total revenue................................................          13,651              4,868
                                                                         --------            -------
Expenses
  Operating expenses.............................................           3,723              1,137
  Interest expense...............................................           2,617              1,122
  Amortization of deferred debt expense..........................             809                275
  Depreciation and amortization..................................           2,216                806
  General and administrative.....................................             708                181
                                                                         --------            -------
    Total expenses...............................................          10,073              3,521
                                                                         --------            -------
Operating income before extraordinary item and holders of
 convertible limited partnership units in operating
 partnership.....................................................           3,578              1,347
Extraordinary item -- loss on early extinguishment of debt.......         --                  (3,519)
                                                                         --------            -------
Net income (loss) before holders of convertible limited
 partnership units in operating partnership......................           3,578             (2,172)
Holders of convertible limited partnership units in operating
 partnership.....................................................             966               (586)
                                                                         --------            -------
Net income (loss)................................................     $     2,612         $   (1,586)
                                                                         --------            -------
                                                                         --------            -------
</TABLE>

                                      F-23
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENT PROPERTIES -- REAL ESTATE TRUST
    The following table summarizes the cost basis of income-producing properties
and land parcels together with their related debt.

<TABLE>
<CAPTION>
                                             BUILDINGS AND   LEASEHOLD             RELATED
                                NO.   LAND   IMPROVEMENTS    INTERESTS    TOTAL      DEBT
                                ---  ------  -------------   ---------   --------  --------
                                                  (DOLLARS IN THOUSANDS)
<S>                             <C>  <C>     <C>             <C>         <C>       <C>
DECEMBER 31, 1993
Income-producing properties
  Office & industrial.........   8   $5,670      $104,126      -$-       $109,796  $112,207
  Hotels......................   9    8,872      101,437       --         110,309    89,876
  Other.......................   7    3,575          819         149        4,543       454
                                ---  ------  -------------   ---------   --------  --------
                                24   $18,117     $206,382       $149     $224,648  $202,537
                                ---  ------  -------------   ---------   --------  --------
                                ---  ------  -------------   ---------   --------  --------
Land parcels..................  10   $38,416     --            --        $ 38,416  $ 63,550
                                ---  ------  -------------   ---------   --------  --------
                                ---  ------  -------------   ---------   --------  --------
SEPTEMBER 30, 1993
Income-producing properties
  Office & industrial.........   8   $5,249      $104,264      -$-       $109,513  $112,242
  Hotels......................   9    8,872      102,612       --         111,484    90,234
  Other.......................   7    3,575          261         149        3,985     --
                                ---  ------  -------------   ---------   --------  --------
                                24   $17,696     $207,137       $149     $224,982  $202,476
                                ---  ------  -------------   ---------   --------  --------
                                ---  ------  -------------   ---------   --------  --------
Land parcels..................  10   $38,411     --            --        $ 38,411  $ 63,625
                                ---  ------  -------------   ---------   --------  --------
                                ---  ------  -------------   ---------   --------  --------
SEPTEMBER 30, 1992
Income-producing properties
  Shopping centers............  22   $21,194     $85,983       1$,821    $108,998  $178,395
  Office & industrial.........   9    5,920      116,397       --         122,317   137,482
  Hotels......................   9    8,872      102,790       --         111,662    92,933
  Other.......................   8    4,064        2,976         149        7,189     2,040
                                ---  ------  -------------   ---------   --------  --------
                                48   $40,050     $308,146      1$,970    $350,166  $410,850
                                ---  ------  -------------   ---------   --------  --------
                                ---  ------  -------------   ---------   --------  --------
Land parcels..................  12   $40,095     $10,684        $202     $ 50,981  $ 20,517
                                ---  ------  -------------   ---------   --------  --------
                                ---  ------  -------------   ---------   --------  --------
</TABLE>

4.  DEBT -- REAL ESTATE TRUST
    Mortgage notes payable  are secured by  various income-producing  properties
and land parcels. Almost all mortgage notes are payable in monthly installments,
have  maturity dates ranging  to 2003 and  accrue interest at  annual rates from
5.4% to 18.7%.  Certain mortgages  contain a number  of restrictions,  including
cross-default provisions.

    In  the first  quarter of  fiscal 1992, the  Real Estate  Trust obtained new
financing from existing lenders  and reached agreement  with its five  principal
lenders  on refinancings of approximately $330  million of existing secured debt
and $19 million of previously unsecured debt which became secured debt. Three of
the lenders agreed to make available  a total of approximately $25.5 million  in
new  loans,  of which  approximately $8.7  million was  used to  retire existing
indebtedness, yielding approximately $16.8 million  in net proceeds to the  Real
Estate  Trust. As a result of these transactions, the maturities of $264 million
of the Real Estate Trust's secured borrowings were extended for five years,  and
the Real Estate Trust received options for further extensions of $146 million of
such  borrowings for  up to  another five years.  Interest payment  rates on the
affected loans in some  cases were permanently reduced  and in other cases  were
reduced  for a specified period  subject to payment of  the deferred interest in
the future.

                                      F-24
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4.  DEBT -- REAL ESTATE TRUST (CONTINUED)
    In March 1992, the Real Estate Trust received $3.75 million in loan proceeds
pursuant to collateralized  borrowings. It  also sold certain  land parcels  for
approximately  $4 million in cash. The proceeds from these two transactions were
used to fund operations, including payment of past-due real estate taxes.

    The Real Estate Trust obtained a $5.0 million 18-month secured loan from  an
affiliate  in August 1992.  Borrowings under this loan  totalled $5.0 million at
December 31, 1993 and September 30, 1993 and $2.9 million at September 30, 1992.
Interest accrues at prime plus 1.5%.  Subsequent to December 31, 1993, the  loan
was extended to April 30, 1994.

    At  September  30, 1992,  mortgage  notes payable  included  two nonrecourse
mortgage loans with a combined principal balance of approximately $2.0  million,
one  of which matured in August 1992 and the other of which matured in September
1992. The Real Estate Trust  repaid these loans in  fiscal 1993 with funds  from
the sale of the associated income-producing property.

    In December 1992, the Trust completed the sale to an institutional investor,
for  $25 million, of 100% of the preferred stock of a newly organized subsidiary
of the Parent Company to which  the the Parent Company contributed certain  real
estate  and other assets.  The assets contributed  included six shopping centers
and one office building, several parcels of unencumbered raw land, and a capital
note in the amount of $58 million secured by a junior lien on 30% of the  Bank's
common stock. The net proceeds of the transaction were lent by the subsidiary to
the  Parent Company  in exchange  for a Parent  Company note  (the "Trust Note")
secured by specified real estate properties and other assets, including a  first
lien on 30% of the Bank's stock. Such proceeds were applied by the Trust for its
general  corporate purposes,  with approximately  $2.3 million  of such proceeds
being reserved for capital improvements to certain of the real estate properties
contributed to the new  subsidiary. In late August  1993, the Real Estate  Trust
was  relieved  of  approximately  $196 million  in  mortgage  debt  and deferred
interest in connection with the  formation of Saul Holdings  (See Note 2). As  a
part  of  this  transaction, the  preferred  stock issued  to  the institutional
investor was  redeemed  in  exchange  for  the  Trust  Note  and  in  connection
therewith,  as additional security for the Trust Note, the subsidiary guaranteed
the Trust Note and pledged its 3,000,000 partnership units in Saul Holdings.

    Notes payable -- unsecured includes notes  which have been sold by the  Real
Estate  Trust directly to investors at varying interest rates with maturities of
one to  ten  years (see  Note  1). These  Unsecured  Notes do  not  contain  any
provisions  for conversion, sinking  fund or amortization.  Unsecured Notes sold
after November 14, 1986  are subject to a  provision permitting the Real  Estate
Trust to call them prior to maturity. The weighted average interest rates of the
outstanding  Unsecured Notes at  December 31, 1993, September  30, 1993 and 1992
were 12.3%, 12.7% and 13.7%, respectively.  No Unsecured Notes were sold  during
fiscal  1992.  During fiscal  1993 the  Real Estate  Trust sold  Unsecured Notes
amounting to approximately  $11.9 million. During  the three-month period  ended
December  31, 1993,  the Trust sold  Unsecured Notes  amounting to approximately
$4.2 million.

    The maturity  schedule  for the  Real  Estate Trust's  outstanding  debt  at
December  31, 1993 for the fiscal years  commencing October 1, 1993 is set forth
in the following table.

                                      F-25
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4.  DEBT -- REAL ESTATE TRUST (CONTINUED)
                             DEBT MATURITY SCHEDULE

<TABLE>
<CAPTION>
                                                                 UNSECURED
FISCAL YEAR                                   MORTGAGE NOTES       NOTES           TOTAL
- -------------------------------------------  -----------------  -----------  -----------------
                                                              (IN THOUSANDS)
<S>                                          <C>                <C>          <C>
1994(a)....................................  $     9,194         $  11,077   $    20,271
1995.......................................        9,643             7,034        16,677
1996.......................................        7,011             5,553        12,564
1997.......................................      179,692(b)(c)       2,904       182,596(b)(c)
1998.......................................       16,024             7,990        24,014
Thereafter.................................       43,350             5,329        48,679
                                             -----------------  -----------  -----------------
                                             $   264,914         $  39,887   $   304,801
                                             -----------------  -----------  -----------------
                                             -----------------  -----------  -----------------
<FN>
- ------------------------
(a)   January 1, 1994 to September 30, 1994.
(b)   The Real Estate Trust has five one-year options to extend $146 million  of
      this amount upon payment of $9 million in reduction of principal in fiscal
      1997 and $8 million in reduction of principal each year thereafter.
(c)   Balance  does not  include deferred  interest accrued  in the accompanying
      consolidated balance sheets, which amounted to approximately $16.8 million
      at December 31, 1993 and is payable at maturity.
</TABLE>

5.  LONG-TERM LEASE OBLIGATIONS -- REAL ESTATE TRUST
    The Real  Estate  Trust had  several  noncancelable long-term  leases  which
applied  principally to land  underlying some of its  shopping centers that were
transferred to Saul Holdings in August  1993. The only remaining lease  provides
for  periodic adjustments of  the basic annual  rent. This lease  will expire in
2061. The minimum future rental commitments under this lease amount to  $101,000
per  year for the  next five fiscal  years; thereafter, the  total commitment is
$6.3 million.

    The Consolidated  Statements  of  Operations  contain  minimum  ground  rent
expense  of $14,000,  $78,000, $286,000,  $312,000, and  $308,000 for  the three
months ended December  31, 1993  and 1992  and in  fiscal 1993,  1992 and  1991,
respectively. In addition to the minimum ground rent payments, real estate taxes
on the land are an obligation of the Real Estate Trust.

6.  RENTS FROM COMMERCIAL PROPERTIES -- REAL ESTATE TRUST
    This  income classification includes  minimum and overage  rent arising from
noncancelable commercial  leases.  Minimum  rent  for  the  three  months  ended
December 31, 1993 and 1992 and for fiscal years 1993, 1992, and 1991 amounted to
$3.7,  $10.5, $38.0,  $41.7 and  $43.6 million,  respectively. Overage  rent for
these periods amounted to $0.1, $0.9, $2.7, $3.0 and $3.2 million, respectively.
Future minimum rentals as of December 31, 1993 under noncancelable leases are as
follows:

<TABLE>
<CAPTION>
FISCAL YEAR                                                           (IN THOUSANDS)
- --------------------------------------------------------------------  --------------
<S>                                                                   <C>
1994(1).............................................................    $    9,975
1995................................................................        10,087
1996................................................................         3,802
1997................................................................         1,789
1998................................................................           811
Thereafter..........................................................           369
<FN>
- ------------------------
(1)   Represents the period January 1, 1994 through September 30, 1994.
</TABLE>

                                      F-26
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7.  TRANSACTIONS WITH RELATED PARTIES -- REAL ESTATE TRUST

TRANSACTIONS WITH B. F. SAUL COMPANY AND ITS SUBSIDIARIES

    The Real  Estate  Trust is  managed  by B.  F.  Saul Advisory  Company  (the
"Advisor"), a wholly-owned subsidiary of B. F. Saul Company ("Saul Co."). All of
the  Real  Estate Trust's  officers and  three  Trustees of  the Trust  are also
officers and/or directors of  Saul Co. and/or  its subsidiary corporations.  The
Advisor  is paid a  fixed monthly fee which  is subject to  annual review by the
Trustees. The  monthly fee  was $318,000  during the  period from  July 1,  1990
through March 31, 1991. The fee was decreased effective April 1, 1991 to $97,000
per month and remained at that rate through December 31, 1992. Effective January
1,  1993, the monthly fee rate was increased to $157,000. As of October 1, 1993,
the monthly  rate was  increased to  $250,000. The  advisory contract  has  been
extended until September 30, 1994, and will continue thereafter unless cancelled
by either party at the end of any contract year. Certain loan agreements of Saul
Co.  prohibit termination of this contract. Advisory fees payable to the Advisor
at December 31, 1993 were approximately $266,000.

    Saul  Co.  and  Franklin  Property  Company  ("Franklin"),  a   wholly-owned
subsidiary  of Saul Co., provide services to  the Real Estate Trust in the areas
of commercial property management and leasing, hotel management, development and
construction  management,  and  acquisitions,  sales  and  financings  of   real
property.  Fees paid to Saul Co. and Franklin amounted to $1.1, $1.6, $7.7, $8.7
and $7.7 million  for the  three months  ended December  31, 1993  and 1992  and
fiscal  1993, 1992 and 1991, respectively.  The Real Estate Trust reimburses the
Advisor and Franklin  for costs  and expenses  incurred in  connection with  the
acquisition and development of real property on behalf of the Real Estate Trust,
in-house  legal expenses and for all travel expenses incurred in connection with
the affairs of the Real Estate Trust.

    The Real Estate Trust  pays the Advisor  1% of the  principal amount of  the
Unsecured  Notes as  they are  issued to offset  its costs  of administering the
program. These payments amounted to $42,000, $18,000 and $118,000 for the  three
months  ended December  31, 1993 and  1992 and fiscal  1993, respectively. There
were no such payments in fiscal 1992 or 1991.

    A subsidiary  of Saul  Co.  is a  general  insurance agency  which  receives
commissions and countersignature fees in connection with the Real Estate Trust's
insurance  program.  Such commissions  and  fees amounted  to  $55,000, $55,000,
$221,000, $229,000 and $219,000 for the three months ended December 31, 1993 and
1992 and in fiscal 1993, 1992 and 1991, respectively.

    The Real Estate Trust has  a payable to the  Saul Co. of approximately  $5.9
and  $3.3 million as of December 31,  1993 and September 30, 1993, respectively,
bearing interest at the rate of prime plus 1/2 percent per annum. The Trust owed
no amounts to  the Saul Co.  as of September  30, 1992. The  funds are used  for
general operating purposes.

REMUNERATION OF TRUSTEES AND OFFICERS

    For  the three months ended December 31,  1993 and 1992 and for fiscal years
1993, 1992, and 1991, the Real Estate Trust paid the Trustees $17,000,  $17,000,
$79,000,  $88,000 and $79,000, respectively, for their services. No compensation
was paid to the officers of the  Real Estate Trust for acting as such;  however,
one  Trustee  was  paid by  the  Bank for  his  services as  Chairman  and Chief
Executive Officer of the Bank, and  two received payments for their services  as
directors of the Bank. Three of the Trustees and all of the officers of the Real
Estate   Trust  receive  compensation  from   Saul  Co.  and/or  its  subsidiary
corporations as directors or officers thereof.

LEGAL SERVICES

    The law firm in which one of the Trustees is a partner received $0.2,  $0.6,
$1.2,  $2.1 and $2.2 million, excluding expense reimbursements, during the three
months ended  December  31, 1993  and  1992 and  fiscal  1993, 1992,  and  1991,
respectively, for legal services to the Real Estate Trust.

                                      F-27
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7.  TRANSACTIONS WITH RELATED PARTIES -- REAL ESTATE TRUST (CONTINUED)
SALE OF AVENEL BUSINESS PARK-PHASE I

    In  1984, the  Real Estate  Trust sold  Avenel Business  Park-Phase I  to an
affiliate, Avenel Associates  Limited Partnership  (the"Partnership"), for  $8.9
million  based on an independent appraisal.  The managing general partner of the
Partnership was a subsidiary of Saul Co.,  and a subsidiary of the Bank owned  a
45%  interest in the Partnership. The Real Estate Trust received the sales price
for the property in  the form of cash,  a purchase money note  in the amount  of
$1,735,000  and the assumption of a first trust loan. The net gain realized upon
the sale was  $3,023,000, after deducting  a $781,000 discount  of the  purchase
money  note due  to its below  market interest  rate. The Real  Estate Trust has
continued to defer recognition of this gain pending a sale of the property to an
unaffiliated entity.

    In late August 1993,  the Partnership sold Avenel  Business Park-Phase I  to
Saul  Holdings and  redeemed the  purchase money  note held  by the  Real Estate
Trust. The gain has continued to  be deferred in accordance with the  accounting
policy for gain recognition described in Note 2.

SAUL HOLDINGS LIMITED PARTNERSHIP

    See  Note 2  for a  description of this  partnership. The  Real Estate Trust
accounts for this investment  under the equity method.  The Real Estate  Trust's
share of earnings for the three months ended December 31, 1993 was $725,000. The
Real  Estate Trust's share of losses for Saul Holdings for its initial period of
operations, August 27, 1993 through September 30, 1993, was $467,000.

OTHER TRANSACTIONS

    The Real Estate Trust  leases space to  the Bank, Franklin  and Saul Co.  at
several of its income-producing properties. Minimum rents and recoveries paid by
these affiliates amounted to approximately $13,000, $133,000, $460,000, $533,000
and $558,000, in the three months ended December 31, 1993 and 1992 and in fiscal
1993, 1992 and 1991, respectively.

8.  REGULATORY MATTERS -- THE BANK
    At  December 31, 1993 the Bank was  in compliance with all of its regulatory
capital requirements  under  the  Financial Institutions  Reform,  Recovery  and
Enforcement  Act of 1989 ("FIRREA"), with  tangible, core and risk-based capital
ratios of 4.55%, 5.30% and 11.56%, respectively. See Note 27.

    The Bank is subject to a written agreement with the OTS dated September  30,
1991.  The agreement,  as amended  on October  29, 1993,  addresses, among other
things, transactions  with affiliates,  reductions of  real estate  acquired  in
settlement  of  loans and  asset quality.  Specifically,  the Bank  agreed that,
without receiving  the prior  approval of  the OTS,  it would  not increase  its
investment in certain real estate projects beyond specified levels. In addition,
the  Bank must  provide the  OTS with  15 days  notice prior  to selling certain
significant business assets.

    The Parent Company and an affiliated  entity have entered into an  agreement
with  the OTS to maintain  the Bank's regulatory capital  at the required levels
and, if necessary, to infuse additional capital for that purpose. To the  extent
the  Bank is unable to  meet its regulatory capital  requirements in the future,
the OTS  could  seek to  enforce  the  Parent Company's  obligations  under  the
agreement.

9.  LOANS HELD FOR SECURITIZATION AND SALE -- THE BANK
    Loans held for securitization and sale are composed of the following:

<TABLE>
<CAPTION>
                                                                                    SEPTEMBER 30,
                                                                 DECEMBER 31,  ------------------------
                                                                     1993         1993         1992
                                                                 ------------  -----------  -----------
                                                                             (IN THOUSANDS)
<S>                                                              <C>           <C>          <C>
Credit card receivables........................................   $  300,000   $   300,000  $   150,000
Home equity credit line receivables............................       --           --           200,000
                                                                 ------------  -----------  -----------
  Total........................................................   $  300,000   $   300,000  $   350,000
                                                                 ------------  -----------  -----------
                                                                 ------------  -----------  -----------
</TABLE>

                                      F-28
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. INVESTMENT SECURITIES -- THE BANK
    At   December  31,  1993,  all   investment  securities  are  classified  as
available-for-sale in accordance with SFAS  115. Gross unrealized holding  gains
and  losses in  the Bank's  investment securities  at December  31, 1993  are as
follows:

<TABLE>
<CAPTION>
                                                                          GROSS        GROSS
                                                                       UNREALIZED   UNREALIZED
                                                           AMORTIZED     HOLDING      HOLDING     AGGREGATE
                                                             COST         GAINS       LOSSES     FAIR VALUE
                                                          -----------  -----------  -----------  -----------
                                                                            (IN THOUSANDS)
<S>                                                       <C>          <C>          <C>          <C>
DECEMBER 31, 1993
  U.S. Government securities............................   $   4,690    $       4    $  --        $   4,694
  Other securities......................................         102       --           --              102
                                                          -----------  -----------  -----------  -----------
    Total...............................................   $   4,792    $       4    $  --        $   4,796
                                                          -----------  -----------  -----------  -----------
                                                          -----------  -----------  -----------  -----------
</TABLE>

    As discussed in the Summary of Significant Accounting Policies -- The  Bank,
at  September 30, 1993 and 1992, investment securities were carried at amortized
cost. The gross unrealized gains and losses for the Bank's investment securities
at September 30, 1993 and 1992 were as follows:

<TABLE>
<CAPTION>
                                                                       GROSS        GROSS      ESTIMATED
                                                        CARRYING    UNREALIZED   UNREALIZED     MARKET
                                                          VALUE        GAINS       LOSSES        VALUE
                                                       -----------  -----------  -----------  -----------
                                                                         (IN THOUSANDS)
<S>                                                    <C>          <C>          <C>          <C>
SEPTEMBER 30, 1993
  U.S. Government securities.........................  $     4,686   $      33    $  --       $     4,719
  Other securities...................................          103      --           --               103
                                                       -----------  -----------  -----------  -----------
    Total............................................  $     4,789   $      33    $  --       $     4,822
                                                       -----------  -----------  -----------  -----------
                                                       -----------  -----------  -----------  -----------
SEPTEMBER 30, 1992
  U.S. Government securities.........................  $   173,285   $   7,455    $  --       $   180,740
  Other securities...................................          105      --           --               105
                                                       -----------  -----------  -----------  -----------
    Total............................................  $   173,390   $   7,455    $  --       $   180,845
                                                       -----------  -----------  -----------  -----------
                                                       -----------  -----------  -----------  -----------
</TABLE>

    A comparison of  amortized cost  and fair value  for investment  securities,
along  with  the  contractual  maturity dates,  by  category  of  investments at
December 31, 1993, is as follows:

<TABLE>
<CAPTION>
                                                                                                 AGGREGATE
                                                                                    AMORTIZED      FAIR
                                                                                      COST         VALUE
                                                                                   -----------  -----------
                                                                                        (IN THOUSANDS)
<S>                                                                                <C>          <C>
DECEMBER 31, 1993
  Investment securities available-for-sale:
    U.S. Government securities
      Maturing within one year...................................................   $     296    $     296
      Maturing after one year, but within five years.............................       4,394        4,398
                                                                                   -----------  -----------
        Total U.S. Government securities.........................................       4,690        4,694
                                                                                   -----------  -----------
    Other securities:
      Maturing within one year...................................................         102          102
                                                                                   -----------  -----------
        Total other securities...................................................         102          102
                                                                                   -----------  -----------
          Total investment securities available-for-sale.........................   $   4,792    $   4,796
                                                                                   -----------  -----------
                                                                                   -----------  -----------
</TABLE>

    Proceeds from sales of investment securities, including securities held  for
sale, during fiscal 1993 and 1991 were $181.8 and $247.0 million. Gross gains of
$8.9 and $1.4 million and gross losses of

                                      F-29
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. INVESTMENT SECURITIES -- THE BANK (CONTINUED)
$0  and $0.2  million were  realized on  those sales  for fiscal  1993 and 1991,
respectively. There  were no  sales of  investment securities  during the  three
months ended December 31, 1993 and 1992, and the year ended September 30, 1992.

    At  December  31,  1993,  certain  investment  securities  were  pledged  as
collateral for certain letters of credit. See Note 29.

11. MORTGAGE-BACKED SECURITIES -- THE BANK
    At  December  31,  1993,   mortgage-backed  securities  are  classified   as
available-for-sale  in accordance with SFAS  115. Gross unrealized holding gains
and losses of the Bank's mortgage-backed securities at December 31, 1993 are  as
follows:

<TABLE>
<CAPTION>
                                                                     GROSS        GROSS
                                                                  UNREALIZED   UNREALIZED     AGGREGATE
                                                     AMORTIZED      HOLDING      HOLDING        FAIR
                                                       COST          GAINS       LOSSES         VALUE
                                                   -------------  -----------  -----------  -------------
                                                                       (IN THOUSANDS)
<S>                                                <C>            <C>          <C>          <C>
DECEMBER 31, 1993
  FNMA...........................................  $      46,184   $     311    $    (159)  $      46,336
  FHLMC..........................................      1,046,148      11,231       (1,726)      1,055,653
  Private label, AA-rated........................        245,128       3,949       --             249,077
                                                   -------------  -----------  -----------  -------------
    Total........................................  $   1,337,460   $  15,491    $  (1,885)  $   1,351,066
                                                   -------------  -----------  -----------  -------------
                                                   -------------  -----------  -----------  -------------
</TABLE>

    As  discussed in the Summary of Significant Accounting Policies -- The Bank,
at September  30, 1993  and  1992, mortgage-backed  securities were  carried  at
amortized   cost.  The  gross  unrealized  gains   and  losses  for  the  Bank's
mortgage-backed securities at September 30, 1993 and 1992 were as follows:

<TABLE>
<CAPTION>
                                                                                            ESTIMATED
                                    PRINCIPAL    UNAMORTIZED    UNEARNED     CARRYING        MARKET
                                     BALANCE       PREMIUMS    DISCOUNTS       VALUE          VALUE
                                  -------------  ------------  ----------  -------------  -------------
                                                             (IN THOUSANDS)
<S>                               <C>            <C>           <C>         <C>            <C>
SEPTEMBER 30, 1993
  FNMA..........................  $      51,535   $      954   $     (24)  $      52,465  $      53,234
  FHLMC.........................      1,138,175       17,663      (1,465)      1,154,373      1,173,539
  Private label, AA-rated.......        295,558       --          (1,204)        294,354        301,287
                                  -------------  ------------  ----------  -------------  -------------
    Total.......................  $   1,485,268   $   18,617   $  (2,693)  $   1,501,192  $   1,528,060
                                  -------------  ------------  ----------  -------------  -------------
                                  -------------  ------------  ----------  -------------  -------------
SEPTEMBER 30, 1992
  FNMA..........................  $      88,861   $    1,018   $    (351)  $      89,528  $      91,630
  FHLMC.........................        974,862       13,331      (2,149)        986,044      1,011,744
  Private label, AA-rated.......        525,833       --          (1,752)        524,081        537,445
                                  -------------  ------------  ----------  -------------  -------------
    Total.......................  $   1,589,556   $   14,349   $  (4,252)  $   1,599,653  $   1,640,819
                                  -------------  ------------  ----------  -------------  -------------
                                  -------------  ------------  ----------  -------------  -------------
</TABLE>

    Gross unrealized gains were  $27.1 and $41.2 million  at September 30,  1993
and  1992, respectively.  Gross unrealized losses  were $230 and  $5 thousand at
September 30, 1993 and 1992, respectively.

    Proceeds from sales of mortgage-backed securities, including mortgage-backed
securities held for  sale, were $0,  $230.6, $810.8, $834.2  and $835.9  million
during  the three months ended  December 31, 1993 and  1992, and the years ended
September 30, 1993, 1992 and 1991, respectively. Gross gains of $0, $0.7, $10.2,
$23.0 and  $21.0 million  and gross  losses of  $0, $0.6,  $4.4, $3.0  and  $1.0
million  were  realized on  the  sale of  mortgage-backed  securities, including
mortgage-backed securities held for sale, during the three months ended December
31, 1993  and 1992,  and the  years ended  September 30,  1993, 1992  and  1991,
respectively.

                                      F-30
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

11. MORTGAGE-BACKED SECURITIES -- THE BANK (CONTINUED)
    Accrued interest receivable on mortgage-backed securities totaled $7.9, $8.9
and   $10.1  million  at  December  31,  1993,  September  30,  1993  and  1992,
respectively, and  is  included in  other  assets in  the  Consolidated  Balance
Sheets.

    At  December 31,  1993, certain  mortgage-backed securities  were pledged as
collateral for  securities sold  under repurchase  agreements, other  short-term
borrowings  and  other  recourse  arrangements.  See  Notes  20  and  29.  Other
mortgage-backed securities with a  book value of $92.3  million were pledged  as
collateral primarily for credit card settlement obligations.

12. LOANS RECEIVABLE -- THE BANK
    Loans receivable is composed of the following:

<TABLE>
<CAPTION>
                                                                                   SEPTEMBER 30,
                                                            DECEMBER 31,   -----------------------------
                                                                1993            1993           1992
                                                           --------------  --------------  -------------
                                                                          (IN THOUSANDS)
<S>                                                        <C>             <C>             <C>
Single-family residential................................  $   1,207,232   $   1,111,306   $     758,169
Home equity..............................................        107,972          60,549          23,148
Commercial and multifamily...............................         99,971          95,611          61,522
Real estate construction.................................         83,221          69,940          88,428
Ground...................................................         18,651          19,340          30,008
Credit card..............................................        653,647         454,520         722,672
Automobile...............................................        150,899         106,725          19,910
Overdraft lines of credit................................         43,192          42,198          38,963
Other....................................................         33,642          31,295          35,119
                                                           --------------  --------------  -------------
                                                               2,398,427       1,991,484       1,777,939
                                                           --------------  --------------  -------------
Less:
  Undisbursed portion of loans...........................         65,743          63,620          58,284
  Unearned discounts.....................................          1,636           1,543           2,589
  Net deferred loan origination fees (costs).............         (6,521)         (3,472)          1,889
  Reserve for losses on loans............................         66,940          68,040          78,818
                                                           --------------  --------------  -------------
                                                                 127,798         129,731         141,580
                                                           --------------  --------------  -------------
  Total..................................................  $   2,270,629   $   1,861,753   $   1,636,359
                                                           --------------  --------------  -------------
                                                           --------------  --------------  -------------
</TABLE>

    The  Bank serviced  loans owned by  others amounting  to $3,072.4, $3,423.6,
$2,379.1 and $2,771.5 million at December 31, 1993, September 30, 1993, 1992 and
1991, respectively.

    Accrued interest receivable on loans totaled $16.8, $16.0 and $17.3  million
at December 31, 1993, September 30, 1993 and 1992, respectively, and is included
in other assets in the Consolidated Balance Sheets.

                                      F-31
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13. REAL ESTATE HELD FOR INVESTMENT OR SALE -- THE BANK
    Real estate held for investment or sale is composed of the following:

<TABLE>
<CAPTION>
                                                                                   SEPTEMBER 30,
                                                               DECEMBER 31,  --------------------------
                                                                   1993          1993          1992
                                                               ------------  ------------  ------------
                                                                            (IN THOUSANDS)
<S>                                                            <C>           <C>           <C>
Land, development, construction and rental properties........   $   69,434   $    69,313   $    92,363
Investments in limited partnerships..........................       (2,105)       (1,580)       (1,222)
Investments in real estate ventures..........................        8,898         8,898         8,892
                                                               ------------  ------------  ------------
  Total real estate held for investment......................       76,227        76,631       100,033
                                                               ------------  ------------  ------------
Real estate held for sale....................................      414,507       434,616       541,352
                                                               ------------  ------------  ------------
Less:
  Reserve for losses on real estate held for investment......       10,188        10,182        14,919
  Reserve for losses on real estate held for sale............      101,275       101,462        94,125
  Accumulated depreciation and amortization..................       11,624        11,144        10,414
                                                               ------------  ------------  ------------
    Total real estate held for investment or sale............   $  367,647   $   388,459   $   521,927
                                                               ------------  ------------  ------------
                                                               ------------  ------------  ------------
</TABLE>

    Earnings  (loss) on real estate  held for investment or  sale is composed of
the following:

<TABLE>
<CAPTION>
                                                                                   THREE MONTHS ENDED
                                                                                      DECEMBER 31,
                                                                                  ---------------------
                                                                                    1993        1992
                                                                                  ---------  ----------
                                                                                     (IN THOUSANDS)
<S>                                                                               <C>        <C>
Provision for losses............................................................  $  (3,867) $  (22,694)
Net income from operating properties............................................      1,274       2,406
Equity earnings (loss) from investments in limited partnerships.................        461         (15)
Net gain on sales...............................................................      1,848         702
                                                                                  ---------  ----------
  Total.........................................................................  $    (284) $  (19,601)
                                                                                  ---------  ----------
                                                                                  ---------  ----------
</TABLE>

<TABLE>
<CAPTION>
                                                                         YEAR ENDED SEPTEMBER 30,
                                                                    ----------------------------------
                                                                       1993        1992        1991
                                                                    ----------  ----------  ----------
                                                                              (IN THOUSANDS)
<S>                                                                 <C>         <C>         <C>
Provision for losses..............................................  $  (30,415) $  (60,596) $  (47,983)
Net income from operating properties..............................       6,496       9,800       4,210
Equity earnings (loss) from investments in limited partnerships...       1,694         391        (598)
Net gain (loss) on sales..........................................       9,503        (244)     (3,124)
                                                                    ----------  ----------  ----------
  Total...........................................................  $  (12,722) $  (50,649) $  (47,495)
                                                                    ----------  ----------  ----------
                                                                    ----------  ----------  ----------
</TABLE>

    The  Corporations  have  an  ADC  arrangement  with,  and  hold  partnership
interests in, various limited partnerships. The partnerships and ADC arrangement
were formed for the purpose of acquiring, developing, operating and selling real
estate  and are accounted  for under the  equity method with  profits and losses
allocated proportionately among the partnership interests. At December 31, 1993,

                                      F-32
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13. REAL ESTATE HELD FOR INVESTMENT OR SALE -- THE BANK (CONTINUED)
there were no  outstanding commitments,  lines of credit  or other  arrangements
between  the Corporations  and the  partnerships relating  to these investments.
Combined,  condensed  financial  information   for  the  partnerships  and   ADC
arrangement is presented below:

                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                     SEPTEMBER 30,
                                                                    DECEMBER 31,  --------------------
                                                                        1993        1993       1992
                                                                    ------------  ---------  ---------
                                                                              (IN THOUSANDS)
<S>                                                                 <C>           <C>        <C>
ASSETS
  Land, buildings, construction in progress and other assets......   $   47,786   $  77,803  $  91,941
                                                                    ------------  ---------  ---------
                                                                    ------------  ---------  ---------
LIABILITIES AND PARTNERSHIP EQUITY
  Notes payable to the Corporations...............................   $    8,898   $   9,168  $   9,248
  Other liabilities...............................................       48,018      69,241     78,596
  Partnership (deficit) equity:
    -- Corporations...............................................       (2,850)     (2,344)    (1,986)
    -- Others.....................................................       (6,280)      1,738      6,083
                                                                    ------------  ---------  ---------
                                                                     $   47,786   $  77,803  $  91,941
                                                                    ------------  ---------  ---------
                                                                    ------------  ---------  ---------
</TABLE>

                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                     THREE MONTHS ENDED
                                                                                        DECEMBER 31,
                                                                                    --------------------
                                                                                      1993       1992
                                                                                    ---------  ---------
                                                                                       (IN THOUSANDS)
<S>                                                                                 <C>        <C>
Income............................................................................  $   1,810  $   3,082
Expenses..........................................................................     (1,799)    (3,148)
                                                                                    ---------  ---------
    Net income (loss).............................................................  $      11  $     (66)
                                                                                    ---------  ---------
                                                                                    ---------  ---------
</TABLE>

<TABLE>
<CAPTION>
                                                                         YEAR ENDED SEPTEMBER 30,
                                                                    ----------------------------------
                                                                       1993        1992        1991
                                                                    ----------  ----------  ----------
                                                                              (IN THOUSANDS)
<S>                                                                 <C>         <C>         <C>
Income............................................................  $   12,492  $   12,041  $    9,832
Expenses..........................................................     (13,669)    (12,155)    (11,113)
Gain on sales of property.........................................       4,892      --             197
                                                                    ----------  ----------  ----------
    Net income (loss).............................................  $    3,715  $     (114) $   (1,084)
                                                                    ----------  ----------  ----------
                                                                    ----------  ----------  ----------
</TABLE>

    With  respect to the ADC arrangement, the limited partnership classifies the
Bank's investment in the real estate project as a liability payable to the  Bank
rather than as equity.

    During  the  December 1993  quarter, the  Bank sold  its interests  in three
limited partnerships to other partners at an aggregate amount that exceeded  the
net carrying values of these assets.

                                      F-33
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14. RESERVES FOR LOSSES -- THE BANK
    Activity in the reserves for losses on loans receivable and real estate held
for investment or sale is summarized as follows:

<TABLE>
<CAPTION>
                                                                             REAL ESTATE HELD
                                                                  LOANS      FOR INVESTMENT OR
                                                                RECEIVABLE         SALE
                                                               ------------  -----------------
                                                                       (IN THOUSANDS)
<S>                                                            <C>           <C>
Balance, September 30, 1990..................................  $     58,339     $    12,878
  Provision for losses.......................................       147,141          47,983
  Charge-offs................................................      (126,451)         (3,363)
  Recoveries.................................................        10,716         --
                                                               ------------  -----------------
Balance, September 30, 1991..................................        89,745          57,498
  Provision for losses.......................................        89,062          60,596
  Charge-offs................................................      (112,544)         (9,050)
  Recoveries.................................................        12,555         --
                                                               ------------  -----------------
Balance, September 30, 1992..................................  $     78,818     $   109,044
  Provision for losses.......................................        62,513          30,415
  Charge-offs................................................       (87,194)        (27,815)
  Recoveries.................................................        13,903         --
                                                               ------------  -----------------
Balance, September 30, 1993..................................        68,040         111,644
  Provision for losses.......................................        12,095           3,867
  Charge-offs................................................       (16,600)         (4,048)
  Recoveries.................................................         3,405         --
                                                               ------------  -----------------
Balance, December 31, 1993...................................  $     66,940     $   111,463
                                                               ------------  -----------------
                                                               ------------  -----------------
</TABLE>

    The  reserves  for losses  at December  31, 1993  are based  on management's
estimates of the amount of  reserves required to reflect  the risks in the  loan
and  real estate portfolios  based on circumstances and  conditions known at the
time. The  Bank's primary  lending  and real  estate  investment market  is  the
Washington, D.C. metropolitan area, which was adversely affected by the downturn
in  recent years in the  local real estate market.  The ultimate impact of these
economic developments, the absence  of a continued recovery  in the real  estate
markets  and the  effect of  general market  conditions on  the Bank's borrowers
could result in difficulties in  certain borrowers meeting their obligations  to
the  Bank and the Bank's ability to dispose  of its real estate properties. As a
result, the Bank may incur additional provisions for losses.

                                      F-34
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15. NON-PERFORMING ASSETS -- THE BANK
    The Bank's  primary  lending  and  real  estate  investment  market  is  the
Washington,  D.C.  metropolitan  area,  which  was  adversely  affected  by  the
prolonged  downturn  in  the   local  real  estate   market  in  recent   years.
Non-performing assets are composed of the following at December 31, 1993:

<TABLE>
<CAPTION>
                                                             NON-ACCRUAL   REAL ESTATE
                                                                LOANS          (1)            TOTAL
                                                             -----------  --------------  -------------
                                                                           (IN THOUSANDS)
<S>                                                          <C>          <C>             <C>
Single-family residential..................................  $   8,830     $     2,564    $    11,394
Residential land, development and construction.............      --            286,561        286,561
Office buildings...........................................      --              5,737          5,737
Retail centers.............................................     15,008           2,157         17,165
Commercial land (2)........................................      --             25,111         25,111
                                                             -----------  --------------  -------------
  Total real estate assets.................................     23,838         322,130        345,968
Credit card................................................     21,657          --             21,657
Other......................................................        258          --                258
                                                             -----------  --------------  -------------
  Total non-performing assets..............................  $  45,753     $   322,130    $   367,883
                                                             -----------  --------------  -------------
                                                             -----------  --------------  -------------
Reserves for Losses........................................
  Real estate..............................................  $  19,139     $   111,463    $   130,602
  Credit card..............................................     46,886          --             46,886
  Other....................................................        915          --                915
                                                             -----------  --------------  -------------
    Total..................................................  $  66,940     $   111,463    $   178,403
                                                             -----------  --------------  -------------
                                                             -----------  --------------  -------------
Reserves for Losses as a Percentage of
  Non-performing Assets (3)
  Real estate..............................................      80.29%          26.33%         29.20%
  Credit card..............................................     216.49%         --             216.49%
  Other....................................................     354.65%         --             354.65%
                                                             -----------  --------------  -------------
    Total..................................................     146.31%          26.33%         38.03%
                                                             -----------  --------------  -------------
                                                             -----------  --------------  -------------
<FN>
- ------------------------
(1)   Real  estate acquired  in settlement  of loans  is shown  net of valuation
      allowances.
(2)   An $8.9 million participating  loan to a joint  venture is classified  for
      accounting  purposes as real estate  held for investment and, accordingly,
      is presented in the above table as Real Estate.
(3)   The ratio of reserves  for losses to  non-performing assets is  calculated
      before the deduction of such reserves.
</TABLE>

    Approximately  17.8%  of the  Bank's  non-performing credit  card  loans are
located in  the  Washington, D.C.  metropolitan  area. In  general,  the  Bank's
remaining non-performing assets are located in the Washington, D.C. metropolitan
area, including approximately 55.9% located in Loudoun County, Virginia.

    The  ultimate collection or realization  of the Bank's non-performing assets
will  be  primarily  dependent  on  the  general  economic  conditions  in   the
Washington,  D.C. metropolitan area. Based  upon current economic conditions and
other factors, the Bank has provided  loss reserves and initial write-downs  for
real  estate  acquired in  settlement of  loans. See  Note 14.  As circumstances
change, it  may  be  necessary  to provide  additional  reserves  based  on  new
information.

                                      F-35
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

15. NON-PERFORMING ASSETS -- THE BANK (CONTINUED)

    At December 31, 1993, September 30, 1993 and 1992, the Bank had $36.2, $36.7
and  $31.7  million,  respectively,  of loans  accounted  for  as  troubled debt
restructurings, of which $0, $0 and $5.3 million, respectively, were included as
non-accrual loans. At December 31, 1993,  the Bank had commitments to lend  $3.5
million of additional funds on loans which have been restructured.

    The  amount of interest income that  would have been recorded if non-accrual
assets and restructured loans had been current in accordance with their original
terms was $3.2, $3.1, $10.5, $16.3 and $21.3 million for the three months  ended
December  31, 1993 and  1992, and the  years ended September  30, 1993, 1992 and
1991, respectively. The  amount of interest  income that was  recorded on  these
loans  was $0.6, $0.9,  $3.0, $5.0 and  $5.1 million for  the three months ended
December 31, 1993 and  1992, and the  years ended September  30, 1993, 1992  and
1991, respectively.

16. SIGNIFICANT SALES TRANSACTIONS -- THE BANK
    The  Bank periodically  sells credit  card receivables  through asset-backed
securitizations, in which credit card receivables are transferred to trusts, and
the Bank sells certificates to investors representing ownership interests in the
trusts. The Bank sold and received  gross proceeds of $350.0 and $280.0  million
for  these asset-backed certificates for the  years ended September 30, 1993 and
1992, respectively. There were no  such securitizations during the three  months
ended  December 31,  1993 and 1992,  and the  year ended September  30, 1991. No
gains or losses  were recorded  on the transactions;  however, excess  servicing
fees  are recognized over the related lives of the transactions. In fiscal 1991,
the  Bank  repurchased  $231.2   million  of  trust  certificates   representing
securitized  receivables  previously  sold  in  order  to  sell  certain  of the
underlying  account  relationships   as  discussed   below.  Outstanding   trust
certificate  balances related to these and previous securitizations were $778.4,
$841.8 and $689.2  million at December  31, 1993, September  30, 1993 and  1992,
respectively.  The  related receivable  balances  contained in  the  trusts were
$1,072.3, $1,232.8 and $830.9 million at  December 31, 1993, September 30,  1993
and  1992, respectively. The Bank continues  to service the underlying loans and
is contingently liable under various letters of credit or surety bonds that were
issued in connection with these transactions. See Note 29.

    During the three months  ended December 31, 1992  and fiscal years 1992  and
1991,   the  Bank  sold  credit  card  relationships  with  related  outstanding
receivable balances of $14.9, $14.9  and $273.4 million, respectively. Gains  of
$1.5,  $1.5 and $20.7 million  were recorded in connection  with these sales for
the three months ended December 31, 1992 and the years ended September 30,  1992
and  1991, respectively, and the Bank no longer services these relationships. No
such sales occurred during the three months ended December 31, 1993 and the year
ended September 30, 1993.

    For the three months ended December 31, 1992 and fiscal years 1993, 1992 and
1991, the Bank  sold home  equity credit line  receivables through  asset-backed
securitizations,  in which home equity  credit line receivables were transferred
to trusts, and the  Bank sold certificates  to investors representing  ownership
interests  in  the trusts.  The amount  of receivables  sold and  gross proceeds
received was  $194.2, $340.4,  $253.6 and  $600.1 million,  respectively.  Gains
recognized  on these  transactions were $10.4,  $16.8, $15.1  and $25.8 million,
respectively, and the Bank continues to service the underlying loans. There were
no such sales during the three  months ended December 31, 1993. The  outstanding
trust  certificate balances and the related receivable balances contained in the
trusts were $444.0, $530.1  and $457.2 million at  December 31, 1993,  September
30,  1993 and 1992, respectively. The  Bank is contingently liable under various
surety bonds issued in connection with these transactions. See Note 29.

    In September  1991, the  Bank sold  automobile loan  receivables through  an
asset-backed   securitization,  in   which  automobile   loan  receivables  were
transferred to a trust, and the Bank sold certificates to investors representing
ownership  interests  in  the  trust.   The  amount  of  receivables  sold   and

                                      F-36
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

16. SIGNIFICANT SALES TRANSACTIONS -- THE BANK (CONTINUED)
gross  proceeds  received  was  $113.9  million.  A  gain  of  $4.3  million was
recognized on this transaction and the Bank continues to service the  underlying
loans.  The outstanding  trust certificate  balances and  the related receivable
balances contained in the trust were $23.2, $29.6 and $64.2 million at  December
31,  1993, September 30,  1993 and 1992, respectively.  The Bank is contingently
liable under a surety bond issued in connection with this transaction. See  Note
29.

17. PROPERTY AND EQUIPMENT -- THE BANK
    Property and equipment is composed of the following:

<TABLE>
<CAPTION>
                                                                                    SEPTEMBER 30,
                                                   ESTIMATED     DECEMBER 31,  ------------------------
                                                  USEFUL LIVES       1993         1993         1992
                                                 --------------  ------------  -----------  -----------
                                                                     (IN THOUSANDS)
<S>                                              <C>             <C>           <C>          <C>
Land...........................................        --         $   24,035   $    23,033  $    23,045
Construction in progress.......................        --              3,089         2,366        2,287
Buildings and improvements.....................     10-45 years       47,304        47,001       49,391
Leasehold improvements.........................      5-20 years       48,487        44,164       43,652
Furniture and equipment........................      5-10 years      108,229       106,603      101,289
Automobiles....................................       3-5 years          999           791          233
                                                                 ------------  -----------  -----------
                                                                     232,143       223,958      219,897
Less:
  Accumulated depreciation and amortization....                       93,307        88,158       74,171
                                                                 ------------  -----------  -----------
    Total......................................                   $  138,836   $   135,800  $   145,726
                                                                 ------------  -----------  -----------
                                                                 ------------  -----------  -----------
</TABLE>

    Depreciation  expense amounted to $4.4, $3.7, $14.8, $14.5 and $14.2 million
for the three  months ended  December 31,  1993 and  1992, and  the years  ended
September 30, 1993, 1992 and 1991, respectively.

18. LEASES -- THE BANK
    The  Corporations have  noncancelable, long-term leases  for office premises
and retail space,  which have a  variety of  terms expiring from  1994 to  2029.
These  leases are  accounted for  as operating  leases. Some  of the  leases are
subject to rent  adjustments in the  future based upon  changes in the  Consumer
Price  Index and some also contain renewal  options. The following is a schedule
by years of future minimum lease payments required at December 31, 1993:

<TABLE>
<CAPTION>
PERIOD ENDING
SEPTEMBER 30,                                                      (IN THOUSANDS)
- -----------------------------------------------------------------  --------------
<S>                                                                <C>
1994.............................................................   $    9,102(1)
1995.............................................................        8,022
1996.............................................................        7,390
1997.............................................................        6,342
1998.............................................................        5,585
Thereafter.......................................................       51,179
                                                                   --------------
    Total........................................................   $   87,620
                                                                   --------------
                                                                   --------------
<FN>
- ------------------------
(1)   Represents the period January 1, 1994 through September 30, 1994.
</TABLE>

    Rent expense totaled $2.3, $2.3, $9.2,  $9.0 and $9.0 million for the  three
months ended December 31, 1993 and 1992, and the years ended September 30, 1993,
1992 and 1991, respectively.

                                      F-37
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

19. DEPOSIT ACCOUNTS -- THE BANK
    An  analysis of deposit accounts and  the related weighted average effective
interest rates follows:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31, 1993
                                                                                ---------------------------
                                                                                                 WEIGHTED
                                                                                   AMOUNT      AVERAGE RATE
                                                                                -------------  ------------
                                                                                  (DOLLARS IN THOUSANDS)
<S>                                                                             <C>            <C>
Demand accounts...............................................................  $      83,163       --
NOW accounts..................................................................        815,426        2.92%
Money market deposit accounts.................................................      1,164,091        3.28%
Statement savings accounts....................................................      1,058,638        3.48%
Other deposit accounts........................................................         51,662        2.99%
Certificate accounts, less than $100..........................................        722,028        4.17%
Certificate accounts, $100 or more............................................         51,264        4.07%
                                                                                -------------
    Total.....................................................................  $   3,946,272        3.36%
                                                                                -------------
                                                                                -------------
</TABLE>

<TABLE>
<CAPTION>
                                                                           SEPTEMBER 30,
                                                      --------------------------------------------------------
                                                                 1993                         1992
                                                      ---------------------------  ---------------------------
                                                                       WEIGHTED                     WEIGHTED
                                                         AMOUNT      AVERAGE RATE     AMOUNT      AVERAGE RATE
                                                      -------------  ------------  -------------  ------------
                                                                       (DOLLARS IN THOUSANDS)
<S>                                                   <C>            <C>           <C>            <C>
Demand accounts.....................................  $      72,518       --       $      51,306       --
NOW accounts........................................        762,566        2.89%         691,908        2.62%
Money market deposit accounts.......................      1,196,690        3.28%       1,292,779        3.47%
Statement savings accounts..........................        941,289        3.48%         690,328        3.48%
Other deposit accounts..............................         50,277        2.99%          47,381        2.99%
Certificate accounts, less than $100................        790,806        4.33%       1,067,816        5.20%
Certificate accounts, $100 or more..................         55,877        4.18%          74,440        4.77%
                                                      -------------                -------------
    Total...........................................  $   3,870,023        3.42%   $   3,915,958        3.77%
                                                      -------------                -------------
                                                      -------------                -------------
</TABLE>

                                      F-38
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

19. DEPOSIT ACCOUNTS -- THE BANK (CONTINUED)
    Interest expense on deposit accounts is composed of the following:

<TABLE>
<CAPTION>
                                                                                    THREE MONTHS ENDED
                                                                                       DECEMBER 31,
                                                                                   --------------------
                                                                                     1993       1992
                                                                                   ---------  ---------
                                                                                      (IN THOUSANDS)
<S>                                                                                <C>        <C>
NOW accounts.....................................................................  $   5,366  $   4,360
Money market deposit accounts....................................................      9,256     10,364
Statement savings accounts.......................................................      8,348      5,975
Other deposit accounts...........................................................        363        337
Certificate accounts.............................................................      8,040     12,530
                                                                                   ---------  ---------
                                                                                      31,373     33,566
Custodial accounts...............................................................         10         16
                                                                                   ---------  ---------
    Total........................................................................  $  31,383  $  33,582
                                                                                   ---------  ---------
                                                                                   ---------  ---------
</TABLE>

<TABLE>
<CAPTION>
                                                                         YEAR ENDED SEPTEMBER 30,
                                                                   -------------------------------------
                                                                      1993         1992         1991
                                                                   -----------  -----------  -----------
                                                                              (IN THOUSANDS)
<S>                                                                <C>          <C>          <C>
NOW accounts.....................................................  $    18,523  $    22,442  $    35,048
Money market deposit accounts....................................       39,430       55,384       97,323
Statement savings accounts.......................................       26,598       26,081       25,008
Other deposit accounts...........................................        1,381        1,719        2,306
Certificate accounts.............................................       41,813       75,914      120,905
                                                                   -----------  -----------  -----------
                                                                       127,745      181,540      280,590
Custodial accounts...............................................           47           81          120
                                                                   -----------  -----------  -----------
    Total........................................................  $   127,792  $   181,621  $   280,710
                                                                   -----------  -----------  -----------
                                                                   -----------  -----------  -----------
</TABLE>

    Outstanding certificate accounts at December 31, 1993 mature in the  periods
indicated as follows:

<TABLE>
<CAPTION>
PERIOD ENDING
SEPTEMBER 30,                                                      (IN THOUSANDS)
- -----------------------------------------------------------------  --------------
<S>                                                                <C>
1994.............................................................   $    454,269
1995.............................................................        198,979
1996.............................................................         42,681
1997.............................................................         24,407
1998.............................................................         36,785
1999.............................................................         16,171
                                                                   --------------
    Total........................................................   $    773,292
                                                                   --------------
                                                                   --------------
</TABLE>

    At  December 31,  1993, certificate accounts  of $100 thousand  or more have
contractual maturities as indicated below:

<TABLE>
<CAPTION>
                                                                      (IN THOUSANDS)
                                                                      --------------
<S>                                                                   <C>
Three months or less................................................    $   21,039
Over three months through six months................................         8,777
Over six months through 12 months...................................         7,016
Over 12 months......................................................        14,432
                                                                      --------------
    Total...........................................................    $   51,264
                                                                      --------------
                                                                      --------------
</TABLE>

                                      F-39
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

20. SECURITIES SOLD UNDER REPURCHASE AGREEMENTS AND OTHER SHORT-TERM
    BORROWINGS -- THE BANK
    Short-term borrowings are summarized as follows:

<TABLE>
<CAPTION>
                                                                                        SEPTEMBER 30,
                                                              DECEMBER 31,  -------------------------------------
                                                                  1993         1993         1992         1991
                                                              ------------  -----------  -----------  -----------
                                                                            (DOLLARS IN THOUSANDS)
<S>                                                           <C>           <C>          <C>          <C>
Securities sold under repurchase agreements:
  Balance at period-end.....................................   $  189,157   $    83,151  $   446,367  $   --
  Average amount outstanding during the period..............      141,626       265,176      123,480      213,185
  Maximum amount outstanding at any month-end...............      189,157       478,534      485,067      471,062
  Amount maturing within 30 days............................      189,157        83,151      446,367      --
  Weighted average interest rate during the period..........         3.34%         3.28%        3.64%        6.96%
  Weighted average interest rate on period-end balances.....         3.41%         3.23%        3.36%     --
Other short-term borrowings:
  Balance at period-end.....................................   $    5,032   $     5,115  $     3,954  $     3,459
  Average amount outstanding during the period..............        1,615         2,212        2,918        4,021
  Maximum amount outstanding at any month-end...............        5,032         5,115        6,112        7,869
  Amount maturing within 30 days............................        5,032         5,115        3,954        3,459
  Weighted average interest rate during the period..........         2.78%         2.77%        4.03%        6.22%
  Weighted average interest rate on period-end balances.....         2.60%         3.71%        4.00%        5.34%
</TABLE>

    The investment  and  mortgage-backed securities  underlying  the  repurchase
agreements  had  a  book value,  plus  accrued  interest, of  $195.8  million at
December 31, 1993. The securities underlying these agreements were delivered  to
the  dealers who  arranged the  transactions. The  dealers may  have loaned such
securities to other parties  in the normal course  of their operations and  have
agreed  to resell to the Bank the  identical securities at the maturities of the
agreements.

    At December 31, 1993, the Bank had pledged mortgage-backed securities with a
book value of $9.7 million to secure certain other borrowings.

21. BONDS PAYABLE -- THE BANK
    Bonds payable represent bonds  (term and serial) issued  by a local  housing
finance agency secured by land and two residential apartment buildings having an
aggregate net book value of $26.2, $26.4 and $27.0 million at December 31, 1993,
September  30, 1993 and 1992, respectively.  The assets securing these bonds are
included in real estate held for investment or sale.

    The term  bonds amounting  to $23.7  million mature  November 1,  2006,  and
currently bear interest at 9.7%. On November 1, 1995, November 1, 1998, November
1,  2001 and November 1,  2004, the interest rate  on the outstanding term bonds
will be adjusted to be equal  to the rate at which  such bonds could be sold  at
par  on such date. The term bonds are  not redeemable prior to November 1, 1995.
On or after such date, the term bonds  will be redeemable, in whole or in  part,
at  the option of the Corporations, at a redemption price equal to the principal
amount redeemed plus accrued interest to  the redemption date. Beginning May  1,
1995,  and continuing each November 1 and  May 1 thereafter, the term bonds will
be subject to  mandatory sinking  fund redemption payments.  Such payments  will
retire  approximately 55.0% of the  principal amount of the  term bonds prior to
November 1, 2006.

    Serial bonds amounting to $595 thousand mature from May 1, 1994 to  November
1, 1994. Interest rates on these bonds are 9.30%.

                                      F-40
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

21. BONDS PAYABLE -- THE BANK (CONTINUED)
    The  aggregate  principal  payments  on  the  bonds  payable  outstanding at
December 31, 1993 for the next five years are summarized as follows:

<TABLE>
<CAPTION>
PERIOD ENDING
SEPTEMBER 30,                                                         (IN THOUSANDS)
- --------------------------------------------------------------------  --------------
<S>                                                                   <C>
1994................................................................    $      290
1995................................................................           630
1996................................................................           685
1997................................................................           760
1998................................................................           830
Thereafter..........................................................        21,125
                                                                      --------------
    Total...........................................................    $   24,320
                                                                      --------------
                                                                      --------------
</TABLE>

    Deferred debt issuance costs, net  of accumulated amortization, amounted  to
$0.7,  $0.8 and $1.1 million at December  31, 1993, September 30, 1993 and 1992,
respectively, and  are included  in  other assets  in the  Consolidated  Balance
Sheets.  These amounts are being amortized using the level-yield method over the
life of the related debt.

    At December  31,  1993,  $3.0  million  of bond  proceeds  were  held  in  a
restricted  cash account by the trustee for  the purpose of paying principal and
interest on the  bonds in the  event that  the Corporations are  unable to  fund
payments.   This  amount  is  included   in  interest-bearing  deposits  in  the
Consolidated Balance Sheets.

22. NOTES PAYABLE -- THE BANK
    Notes payable bear interest at rates ranging from 8.9% to 13.0% and are  due
in varying installments through 2004.

    Scheduled repayments of notes payable at December 31, 1993 are as follows:

<TABLE>
<CAPTION>
PERIOD ENDING
SEPTEMBER 30,                                                         (IN THOUSANDS)
- --------------------------------------------------------------------  --------------
<S>                                                                   <C>
1994................................................................    $      148
1995................................................................           215
1996................................................................           236
1997................................................................           260
1998................................................................           286
Thereafter..........................................................         6,732
                                                                           -------
    Total...........................................................    $    7,877
                                                                           -------
                                                                           -------
</TABLE>

23. FEDERAL HOME LOAN BANK ADVANCES -- THE BANK
    At  December 31,  1993, the  Bank had  $474.5 million  of advances  from the
Federal Home Loan Bank of Atlanta ("FHLB"). The interest rates on $225.0 million
of the  advances adjust  quarterly  based primarily  on the  three-month  London
Interbank  Offered  Rate ("LIBOR").  At December  31,  1993, the  interest rates
ranged  from   3.32%  to   3.39%.  The   weighted  average   interest  rate   on

                                      F-41
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

23. FEDERAL HOME LOAN BANK ADVANCES -- THE BANK (CONTINUED)
$190.0  million of advances was 3.80% and is fixed for the term of the advances.
The interest  rate on  the remaining  $59.5 million  of advances  was 3.18%  and
reprices daily. Advances with the FHLB mature in the years indicated as follows:

<TABLE>
<CAPTION>
PERIOD ENDING
SEPTEMBER 30,                                                         (IN THOUSANDS)
- --------------------------------------------------------------------  --------------
<S>                                                                   <C>
1994................................................................   $    374,500
1995................................................................        --
1996................................................................        100,000
                                                                      --------------
      Total.........................................................   $    474,500
                                                                      --------------
                                                                      --------------
</TABLE>

    Under a Specific Collateral Agreement with the FHLB, advances are secured by
all  of the  Bank's FHLB  stock, qualifying  first mortgage  loans with  a total
principal balance of $374.0 million  and mortgage-backed securities with a  book
value  of $342.8  million. The  FHLB requires  that members  maintain qualifying
collateral at least equal  to 100% of the  member's outstanding advances at  all
times.  The  collateral held  by the  FHLB in  excess of  the December  31, 1993
advances is available to  secure additional advances from  the FHLB, subject  to
its  collateralization guidelines.  Certain documents  for each  of the mortgage
loans have been delivered to the FHLB pursuant to its requirements.

24. CAPITAL NOTES -- SUBORDINATED -- THE BANK
    Capital notes, which  are subordinated  to the interest  of deposit  account
holders, are composed of the following:

<TABLE>
<CAPTION>
                                                                         SEPTEMBER 30,
                                                      DECEMBER 31,  ------------------------       INTEREST
                                                          1993         1993         1992             RATE
                                                      ------------  -----------  -----------  ------------------
                                                                            (IN THOUSANDS)
<S>                                                   <C>           <C>          <C>          <C>
Private placement:
  BACOB Savings Bank, s.c., due 1996................   $   10,000   $    10,000  $    10,000        LIBOR + 3.0%
Public placements:
  Subordinated debentures due 2002..................       --            78,500       78,500             13 1/2%
  Subordinated debentures due 2003..................       --            50,000       50,000                 15%
  Subordinated debentures due 2005..................      150,000       --           --                   9 1/4%
                                                      ------------  -----------  -----------
        Total.......................................   $  160,000   $   138,500  $   138,500
                                                      ------------  -----------  -----------
                                                      ------------  -----------  -----------
</TABLE>

    On  November  23, 1993,  the Bank  sold $150.0  million 9  1/4% Subordinated
Debentures due 2005 (the "1993 Debentures").  The Bank received net proceeds  of
$143.6  million from  the sale  of the  1993 Debentures,  of which approximately
$134.2 million was used to  redeem $78.5 million of  debentures due in 2002  and
$50.0  million of debentures due  in 2003 on December  23, 1993 and December 24,
1993, respectively. The remaining net  proceeds were used for general  corporate
purposes.  The Bank incurred a loss of $6.3 million, after related income taxes,
in connection with the redemption of these debentures. The OTS has approved  the
inclusion  of  the  principal  amount  of  the  1993  Debentures  in  the Bank's
supplementary capital for regulatory capital purposes.

    The indenture  pursuant  to  which  the  1993  Debentures  were  sold  ("the
Indenture")  provides that the Bank  may not pay dividends  on its capital stock
unless, after giving  effect to  the dividend, no  event of  default shall  have
occurred  and be continuing  and the Bank  is in compliance  with its regulatory
capital requirements. In addition, the amount  of the proposed dividend may  not
exceed  the sum of (i) $15 million, (ii)  66 2/3% of the Bank's consolidated net
income (as defined in the Indenture) accrued on a cumulative basis commencing on
October 1, 1993 and (iii) the aggregate  net cash proceeds received by the  Bank
after  October 1, 1993 from the sale  of qualified capital stock or certain debt

                                      F-42
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

24. CAPITAL NOTES -- SUBORDINATED -- THE BANK (CONTINUED)
securities, minus the aggregate  amount of any restricted  payments made by  the
Bank.  Notwithstanding the above restrictions on dividends, provided no event of
default has  occurred or  is continuing,  the Indenture  does not  restrict  the
payment  of dividends  on the Preferred  Stock or  any payment-in-kind preferred
stock issued in lieu of cash dividends on the Preferred Stock or the  redemption
of any such payment-in-kind preferred stock.

    Deferred  debt issuance costs, net  of accumulated amortization, amounted to
$6.1, $4.9 and $5.2 million at December  31, 1993, September 30, 1993 and  1992,
respectively,  and  are included  in other  assets  in the  Consolidated Balance
Sheets.

25. PREFERRED STOCK -- THE BANK
    In April 1993, the  Bank sold $75.0 million  of its Noncumulative  Perpetual
Preferred  Stock,  Series  A ("Preferred  Stock")  in a  private  offering. Cash
dividends on the Preferred Stock are  payable quarterly in arrears at an  annual
rate  of 13%. If the Board of Directors  does not declare the full amount of the
noncumulative cash dividend accrued in respect of any quarterly dividend period,
in lieu thereof the Board of Directors  will be required to declare (subject  to
regulatory  and other restrictions) a stock dividend in the form of a new series
of payment-in-kind preferred stock of the Bank (the "PIK Preferred Stock").  The
material  terms of  any series of  PIK Preferred Stock  will be the  same as the
terms of the Preferred Stock except that (i) the annual dividend rate of the PIK
Preferred Stock  will be  fixed at  the time  of its  issuance by  the Board  of
Directors  in its discretion at an annual rate  equal to or greater than the 13%
rate on the Preferred Stock,  up to a maximum annual  rate of 20%, and (ii)  the
PIK  Preferred Stock will be  redeemable at any time after  the date of issue at
the option of the Bank. The Bank may not declare or pay any cash dividend on its
common stock unless,  with respect  to each of  the four  most recent  quarterly
dividend  periods, (i) the  Bank has paid  full cash dividends  on the Preferred
Stock or (ii)  the Bank  has redeemed  PIK Preferred Stock  of any  one or  more
series  in an aggregate dollar amount at least equal to the unpaid cash dividend
for such dividend period.

    The OTS has approved the inclusion of the Preferred Stock as tier 1 or  core
capital  and  has approved  the  payment of  dividends  on the  Preferred Stock,
provided certain conditions are met. The Preferred Stock is not redeemable until
May 1, 2003 and is redeemable thereafter at the option of the Bank. The  holders
of  the  Preferred  Stock  have  no voting  rights,  except  in  certain limited
circumstances.

    Holders of the  Preferred Stock will  be entitled to  receive a  liquidating
distribution  in the amount of $25 per  share, plus accrued and unpaid dividends
for the then-current dividend period in  the event of any voluntary  liquidation
of  the Bank, after payment of the deposit accounts and other liabilities of the
Bank, and out  of the  assets available  for distribution  to shareholders.  The
Preferred  Stock ranks superior  and prior to the  issued and outstanding common
stock of the Bank with respect to dividend and liquidation rights.

26. RETIREMENT PLAN -- THE BANK
    The Corporations  participate  in  a  defined  contribution  profit  sharing
retirement plan (the "Plan") which covers those full-time employees who meet the
requirements  as  specified in  the Plan.  The  Plan, which  can be  modified or
discontinued at any time, requires participating employees to contribute 2.0% of
their compensation. Corporate contributions, which are discretionary, were three
times the employee contribution prior to January 1, 1991, equal to the  employee
contribution  from January 1, 1991 to June 30, 1992 and three times the employee
contribution subsequent to  June 30,  1992. Corporate  contributions were  $0.9,
$0.8,  $3.1, $1.5 and $1.5 million for  the three months ended December 31, 1993
and 1992, and the years ended  September 30, 1993, 1992 and 1991,  respectively.
There  are no past service  costs associated with the  Plan and the Corporations
have no liability  under the Plan  other than their  current contributions.  The
Plan owns 4.0% of the Bank's common stock.

                                      F-43
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

27. REGULATORY CAPITAL -- THE BANK
    Under  FIRREA, the  Bank's regulatory  capital requirements  at December 31,
1993 were a 1.5% tangible capital  requirement, a 3.0% core capital  requirement
and  an 8.0% risk-based capital requirement. At  December 31, 1993, the Bank was
in  compliance  with  its  tangible,  core  and  risk-based  regulatory  capital
requirements.  The information below is based  upon the Trust's understanding of
the applicable regulations and related interpretations.

<TABLE>
<CAPTION>
                                                                  ACTUAL                    CAPITAL REQUIREMENT
                                                         ------------------------  -------------------------------------
                                                                       AS A % OF                 AS A % OF     EXCESS
(DOLLARS IN THOUSANDS)                                     AMOUNT       ASSETS       AMOUNT       ASSETS       CAPITAL
- -------------------------------------------------------  -----------  -----------  -----------  -----------  -----------
<S>                                                      <C>          <C>          <C>          <C>          <C>
Capital per the Bank's financial statements............  $   292,982
Adjustments for tangible and core capital:
  Intangible assets....................................      (54,234)
  Non-includable subsidiaries..........................       (6,412)
                                                         -----------
  Total tangible capital...............................      232,336       4.55%   $    76,651       1.50%   $   155,685
                                                                      -----------  -----------  -----------  -----------
                                                                      -----------  -----------  -----------  -----------
Supervisory goodwill...................................       38,325
                                                         -----------
  Total core capital (1)...............................      270,661       5.30%   $   153,301       3.00%   $   117,360
                                                         -----------  -----------  -----------  -----------  -----------
                                                                      -----------  -----------  -----------  -----------
Tier 1 risk-based capital (2)..........................      270,661       6.88%       N/A          N/A          N/A
                                                         -----------  -----------  -----------  -----------  -----------
                                                                      -----------  -----------  -----------  -----------
Adjustments for risk-based capital:
  Subordinated capital debentures......................      154,300
  Reserve for general loan losses......................       59,068
                                                         -----------
  Total supplementary capital..........................      213,368
  Excess loan loss reserves............................       (9,782)
Adjusted supplementary capital.........................      203,586
                                                         -----------
  Total available capital..............................      474,247
  Equity investments...................................      (19,584)
                                                         -----------
  Total risk-based capital.............................  $   454,663      11.56%   $   314,651       8.00%   $   140,012
                                                         -----------  -----------  -----------  -----------  -----------
                                                         -----------  -----------  -----------  -----------  -----------
<FN>
- ------------------------
(1)   Reflects an aggregate offset  of $6.3 million  representing the amount  of
      general  reserves  maintained against  the  Bank's equity  investments and
      non-includable  subsidiaries  which,  pursuant   to  OTS  guidelines,   is
      available  as  a "credit"  against the  deductions from  capital otherwise
      required for such investments.
(2)   Under the OTS  "prompt corrective action"  regulations, the standards  for
      classification  as "well-capitalized"  are a leverage  (or "core capital")
      ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least 6.0%
      and a total risk-based capital ratio of at least 10.0%.
</TABLE>

    At December 31, 1993, the Bank had $30.4 million in loans to and investments
in  subsidiaries  engaged  in   activities  impermissible  for  national   banks
("non-includable  subsidiaries") which  are required  to be  phased-out from all
three capital requirements according to  the following schedule (which  reflects
OTS  approval  of  the Bank's  use  of  a delayed  phase-in  period  pursuant to
legislation enacted in October 1992): 25% beginning July 1, 1991; 40%  beginning
July  1, 1994; 60% beginning  July 1, 1995; and 100%  beginning July 1, 1996. At
December 31,  1993,  the Bank  also  had  $41.2 million  in  equity  investments
required  to be  phased-out from total  capital for  risk-based capital purposes
according to  the  following schedule:  60%  beginning  July 1,  1993  and  100%
beginning  July 1, 1994.  The OTS adopted  a rule which  was effective April 19,
1993,  eliminating  the  capital  deduction  for  equity  investments  that  are
permissible for national banks.

                                      F-44
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

27. REGULATORY CAPITAL -- THE BANK (CONTINUED)
    As of December 31, 1993, the Bank had $51.3 million in supervisory goodwill,
of  which $38.3 million was included in  core capital subject to a limitation of
0.75% of tangible assets. The percentage includable in core capital declines  to
a  maximum of  0.375% and 0%  of tangible  assets effective January  1, 1994 and
January 1, 1995, respectively.

    Under OTS "prompt corrective action"  regulations which became effective  on
December 19, 1992, an institution is categorized as "well-capitalized" if it has
a leverage ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least
6.0%  and  a  total risk-based  capital  ratio  of at  least  10.0%.  The Bank's
regulatory capital  ratios  exceeded  the requirements  for  a  well-capitalized
institution at December 31, 1993.

28. TRANSACTIONS WITH RELATED PARTIES -- THE BANK

LOANS RECEIVABLE

    From time to time, in the normal course of business, the Bank may make loans
to executive officers and directors, their immediate family members or companies
with  which they are affiliated. These loans are on substantially the same terms
as similar loans with unrelated parties. An analysis of activity with respect to
these loans for the three months ended December 31, 1993 is as follows:

<TABLE>
<CAPTION>
                                                                      (IN THOUSANDS)
                                                                      --------------
<S>                                                                   <C>
Balance, September 30, 1993.........................................    $    4,302
  Additions.........................................................           607
  Collections.......................................................          (420)
                                                                           -------
Balance, December 31, 1993..........................................    $    4,489
                                                                           -------
                                                                           -------
</TABLE>

SERVICES

    Saul Co., which is a shareholder of the Trust, and its subsidiaries  provide
certain   services  to   the  Corporations.  These   services  include  property
management, cafeteria  management, insurance  brokerage  and leasing.  Fees  for
these  services were $121, $154,  $630, $603 and $460  thousand for three months
ended December 31, 1993 and 1992, and  the years ended September 30, 1993,  1992
and 1991, respectively.

    The  law firm in which one director of  the Bank is a partner received $1.1,
$1.1,  $2.7,  $3.0  and  $3.0  million  for  legal  services  rendered  to   the
Corporations  during the three months ended December  31, 1993 and 1992, and the
years ended September 30, 1993, 1992 and 1991, respectively.

    For the three months ended December 31, 1992, and the years ended  September
30,  1993 and 1992, one of  the directors of the Bank  was paid $6, $28, and $25
thousand, respectively, for consulting services rendered to the Bank. Two of the
directors of the  Bank were paid  total fees of  $20 and $220  thousand for  the
three  months ended  December 31,  1993 and the  year ended  September 30, 1991,
respectively, for consulting services.

    A director of the Bank and his  wife are entitled to $125 thousand per  year
in  supplemental retirement benefits under an agreement entered into by the Bank
in 1990 in connection with the  director's former employment as a Vice  Chairman
of the Bank. In addition, the director receives compensation under the agreement
for  his service  as a Vice  Chairman and  for ongoing services  provided to the
Bank. Amounts paid  to the director  under this agreement  totaled $42, $42  and
$165  thousand in the three months ended  December 31, 1993 and 1992, and fiscal
1993.

TAX SHARING AGREEMENT

    The Bank and  the other companies  in the Trust's  affiliated group  entered
into  a tax sharing agreement dated June  28, 1990, as amended (the "Tax Sharing
Agreement"). The  Tax Sharing  Agreement provides  for payments  to be  made  by
members of the Trust's affiliated group to the Trust

                                      F-45
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

28. TRANSACTIONS WITH RELATED PARTIES -- THE BANK (CONTINUED)
based  on their separate company tax liabilities. The Tax Sharing Agreement also
provides that, to the extent net operating losses or tax credits of a particular
member are used to  reduce the overall tax  liability of the Trust's  affiliated
group,  such member will  be reimbursed by  the other members  of the affiliated
group that have taxable  income in an  amount equal to  such tax reduction.  The
Bank  paid $4.6, $5.0 and  $29.6 million to the  Parent Company during the three
months ended December 31, 1993 and the years ended September 30, 1993 and  1991,
respectively,  under  the  Tax  Sharing Agreement.  There  were  no  tax sharing
payments made to the  Parent Company during the  year ended September 30,  1992.
OTS  approval of the $4.6 and $5.0 million payment during the three months ended
December 31, 1993 and fiscal 1993, respectively, was conditioned on a pledge  by
the  Parent Company and a subsidiary of  certain assets to secure certain of the
Parent Company's obligations under the Tax Sharing Agreement (see Note 2). After
receipt of OTS approval, the Bank made an additional tax sharing payment of $5.0
million to the Parent Company subsequent  to December 31, 1993. Under the  terms
of  the Bank's written agreement dated September  30, 1991, as amended, with the
OTS, the Bank  has agreed not  to make any  tax sharing payments  to the  Parent
Company  unless  such  payments  are  approved by  the  OTS.  However,  the Bank
continues to  account  for income  taxes  in  accordance with  the  Tax  Sharing
Agreement.  At December 31, 1993, September 30, 1993 and 1992, the estimated tax
sharing payment payable by the Bank  under the Tax Sharing Agreement was  $20.1,
$21.9 and $13.6 million, respectively.

OTHER

    The  Corporations paid  $0.9, $0.9, $3.5,  $3.4 and $3.9  million for office
space leased  from or  managed by  companies  affiliated with  the Bank  or  its
directors  during the  three months  ended December 31,  1993 and  1992, and the
years ended September 30, 1993, 1992 and 1991, respectively.

    The Corporations  owned  approximately  45%  of  Avenel  Associates  Limited
Partnership  ("Avenel"), which owned a  commercial property. The general partner
in the partnership was a subsidiary of Saul Co. In August 1993, Avenel sold this
property and the Bank sold two real estate properties to Saul Holdings (see Note
2), in  which the  Real Estate  Trust owns  a 21.5%  interest, other  affiliated
entities  of the  Trust own a  5.5% interest  and public shareholders  own a 73%
interest. These assets  were sold at  amounts that exceeded  their net  carrying
values.  During  December 1993,  upon  payment of  a  final distribution  to its
partners, Avenel was dissolved.

29. FINANCIAL INSTRUMENTS -- THE BANK
    The Bank,  in  the  normal course  of  business,  is a  party  to  financial
instruments  with  off-balance-sheet risk.  These financial  instruments include
commitments to extend  credit, letters of  credit and assets  sold with  limited
recourse.

    The  contract or notional amounts of these instruments reflect the extent of
involvement the Bank  has in  particular classes of  financial instruments.  The
Bank's exposure to credit loss in the event of nonperformance by the other party
is represented by the contractual notional amount of these instruments. The Bank
uses  the same credit policies in making commitments and conditional obligations
as it does for on-balance-sheet instruments.

COMMITMENTS TO EXTEND CREDIT

    The Bank had  $3.6 billion of  outstanding commitments to  extend credit  at
December  31, 1993.  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. Because  many of the commitments are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. These commitments are subject to
the Bank's normal underwriting and credit evaluation policies and procedures.

                                      F-46
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

29. FINANCIAL INSTRUMENTS -- THE BANK (CONTINUED)
    Loans approved but not closed are  commitments for fixed or adjustable  rate
residential  loans which are secured by real estate. The Bank currently requires
borrowers  to  obtain  private  mortgage  insurance  on  all  loans  where   the
loan-to-value ratio exceeds 80%.

    To  manage the potentially adverse impact  of interest rate movements on its
fixed-rate mortgage loan pipeline, the Bank hedges its pipeline by entering into
whole loan and  mortgage-backed security forward  sale commitments. At  December
31,  1993, the  Bank had  whole loan  and mortgage-backed  security forward sale
commitments of $36.6 and $203.1 million, respectively. In addition, at  December
31,  1993,  the  Bank  had $31.4  million  in  mortgage-backed  security forward
purchase commitments related to its hedging activities.

LETTERS OF CREDIT

    Letters of  credit  are  conditional  commitments  issued  by  the  Bank  to
guarantee  the performance of a customer to a third party. At December 31, 1993,
the Bank had written letters of credit in the amount of $74.4 million, of  which
$67.5 million were issued to guarantee the performance of and irrevocably assure
payment by customers under construction projects and $6.9 million were issued to
assure payment of specified financial obligations of customers.

    Of  the total, $29.1  million will expire  in fiscal 1994  and the remainder
will expire over time through fiscal  2000. The credit risk involved in  issuing
letters  of credit is  essentially the same  as that involved  in extending loan
commitments to customers. Investment and mortgage-backed securities with a  book
value of $8.1 million were pledged as collateral for certain of these letters of
credit at December 31, 1993.

RECOURSE ARRANGEMENTS

    The  Bank is obligated under  various recourse provisions (primarily related
to credit losses) related  to the securitization and  sale of credit card,  home
equity  credit  line and  automobile loan  receivables through  the asset-backed
securitizations described in Note 16. At December 31, 1993, the primary recourse
to the Bank  was $77.0 million.  As a  result of recourse  provisions, the  Bank
maintained  restricted  cash  accounts  amounting  to  $97.6,  $125.8  and $96.2
million, at December 31, 1993, September 30, 1993 and 1992, respectively,  which
are included in other assets in the Consolidated Balance Sheets.

    The  Bank is obligated under various recourse provisions related to the swap
of  single-family   residential  loans   for  participation   certificates   and
mortgage-backed securities issued to the Bank by FHLMC and FNMA. At December 31,
1993,  recourse  to  the Bank  under  these  arrangements was  $6.0  million. As
security for the payment of funds due under the FHLMC recourse obligations,  the
Bank  is  required to  post collateral.  At  December 31,  1993, mortgage-backed
securities pledged as  collateral under these  obligations had a  book value  of
$5.5 million.

CONCENTRATIONS OF CREDIT

    The  Bank's  principal  real  estate  lending  market  is  the  metropolitan
Washington,  D.C.  area.  In  addition,   approximately  16.8%  of  the   Bank's
outstanding   credit  card  loans  at  September  30,  1993  were  generated  by
cardholders  residing  in  the  metropolitan  Washington,  D.C.  area.   Service
industries and Federal, state and local governments employ a significant portion
of the Washington, D.C. area labor force. Adverse changes in economic conditions
could have a direct impact on the timing and amount of payments by borrowers.

30. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS -- THE BANK
    The majority of the Bank's assets and liabilities are financial instruments;
however,  certain  of  these  financial instruments  lack  an  available trading
market. Significant estimates, assumptions  and present value calculations  were
therefore   used  for  the  purposes  of  the  following  disclosure,  resulting

                                      F-47
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

30. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS -- THE BANK (CONTINUED)
in a great degree of subjectivity inherent in the indicated fair value  amounts.
Comparability  among financial  institutions may  be difficult  due to  the wide
range  of  permitted  valuation  techniques  and  the  numerous  estimates   and
assumptions  which  must  be  made.  The estimated  fair  values  of  the Bank's
financial instruments  at  December 31,  1993  and  September 30,  1993  are  as
follows:

<TABLE>
<CAPTION>
                                                          DECEMBER 31, 1993               SEPTEMBER 30, 1993
                                                   -------------------------------  -------------------------------
                                                   CARRYING AMOUNT    FAIR VALUE    CARRYING AMOUNT    FAIR VALUE
                                                   ----------------  -------------  ----------------  -------------
                                                                            (IN THOUSANDS)
<S>                                                <C>               <C>            <C>               <C>
Financial assets:
  Cash due from banks, interest-bearing deposits
   and Federal funds sold........................  $     216,699     $     216,699  $     183,199     $     183,199
  Loans held for sale............................        211,476           213,182        176,027           179,615
  Loans held for securitization and sale.........        300,000           300,000        300,000           300,000
  Investment securities..........................          4,796             4,796          4,789             4,822
  Mortgage-backed securities.....................      1,351,066         1,351,066      1,501,192         1,528,060
  Loans receivable, net of reserve...............      2,270,629         2,327,291      1,861,753         1,938,886
  Other financial assets.........................        240,923           240,923        275,609           275,609
Financial liabilities:
  Deposit accounts with no stated maturities.....      3,172,979         3,172,979      3,023,340         3,023,340
  Deposit accounts with stated maturities........        773,293           765,812        846,683           854,398
  Securities sold under repurchase agreements and
   other short-term borrowings, bonds payable,
   notes payable and Federal Home Loan Bank
   advances......................................        700,143(1)        703,825        531,973(1)        536,831
  Capital notes -- subordinated..................        153,871(1)        161,875        133,596(1)        144,153
  Other financial liabilities....................         68,762            68,762         76,580            76,580
<FN>
- ------------------------
(1)   Net  of deferred debt issuance costs which are included in other assets in
      the Consolidated Balance Sheets.
</TABLE>

    The following methods and assumptions were  used to estimate the fair  value
amounts at December 31, 1993 and September 30, 1993:

    CASH,   DUE  FROM   BANKS,  INTEREST-BEARING  DEPOSITS   AND  FEDERAL  FUNDS
SOLD:  Carrying amount approximates fair value.

    LOANS HELD  FOR SALE:   Fair  value is  determined using  quoted prices  for
loans,   or  securities  backed  by   loans  with  similar  characteristics,  or
outstanding commitment prices from investors.

    LOANS HELD FOR SECURITIZATION AND SALE:   The carrying value of credit  card
loans  held for  securitization and  sale approximates  fair value  because such
receivables are sold at face value.

    INVESTMENT SECURITIES:  Fair value is based on quoted market prices.

    MORTGAGE-BACKED SECURITIES:  Fair  value is based  on quoted market  prices,
dealer  quotes  or  estimates  using dealer  quoted  market  prices  for similar
securities.

                                      F-48
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

30. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS -- THE BANK (CONTINUED)

    LOANS  RECEIVABLE, NET OF RESERVE.  Fair value of certain homogeneous groups
of loans (e.g.,  single-family residential, non-credit  card consumer loans  and
fixed-rate  commercial and multifamily loans) is estimated using discounted cash
flow analyses based on contractual repayment schedules. The discount rates  used
in  these analyses are based on either  the interest rates paid on U.S. Treasury
securities of comparable  maturities adjusted for  credit risk and  non-interest
operating  costs, or the interest rates currently  offered by the Bank for loans
with similar  terms to  borrowers of  similar credit  quality. For  loans  which
reprice  frequently at market rates (e.g., home equity, variable-rate commercial
and multifamily, real estate construction and ground loans), the carrying amount
approximates fair value. Because credit  card receivables are generally sold  at
face value through the Bank's securitization program, such face value is used as
the estimated fair value of these receivables. The fair value of the Bank's loan
portfolio  as presented above  does not include the  value of established credit
card and home equity credit line  customer relationships, or the value  relating
to  estimated  cash  flows  from  future  receivables  and  the  associated fees
generated from existing customers.

    OTHER FINANCIAL  ASSETS:   The carrying  amount of  Federal Home  Loan  Bank
stock,  accrued interest  receivable, excess  servicing assets, interest-bearing
deposits  maintained  pursuant  to  various  asset  securitizations  and   other
short-term receivables approximates fair value.

    DEPOSIT  ACCOUNTS WITH NO STATED MATURITIES:  Deposit liabilities payable on
demand, consisting of NOW accounts, money market deposits, statement savings and
other deposit accounts,  are assumed to  have an estimated  fair value equal  to
carrying  value. The  indicated fair  value does not  consider the  value of the
Bank's established deposit customer relationships.

    DEPOSIT  ACCOUNTS  WITH  STATED  MATURITIES:    Fair  value  of   fixed-rate
certificates  of deposit  is estimated  based on  discounted cash  flow analyses
using the  remaining maturity  of  the underlying  accounts and  interest  rates
currently offered on certificates of deposit with similar maturities.

    BORROWINGS:   These instruments consist  of securities sold under repurchase
agreements and other  short-term borrowings,  bonds payable,  notes payable  and
Federal  Home Loan Bank advances. For borrowings which either reprice frequently
to market interest  rates or  are short-term  in duration,  the carrying  amount
approximates  fair  value.  Fair  value of  the  remaining  amounts  borrowed is
estimated based on discounted cash flow analyses using interest rates  currently
charged   by  the  lender  for  comparable  borrowings  with  similar  remaining
maturities.

    CAPITAL NOTES-SUBORDINATED:  Fair value of  the 1993 Debentures is based  on
quoted market prices. The carrying amount of the $10.0 million private placement
approximates fair value because it has a variable rate.

    OTHER  FINANCIAL LIABILITIES:   The  carrying amount  of custodial accounts,
amounts due to  banks, accrued  interest payable and  other short-term  payables
approximates fair value.

    OFF-BALANCE SHEET INSTRUMENTS:  There is no market value associated with the
Bank's  commitments to  extend credit and  letters of credit  because any prices
charged by the Bank  are consistent with the  prices charged by other  companies
for  similar  agreements. Fair  value  of forward  commitments  is based  on the
estimated amount that the  Bank would pay to  terminate the arrangements at  the
reporting  date, taking into account the remaining terms of the arrangements and
the counterparties' credit standing, where applicable.

31. LITIGATION -- THE BANK
    During the  normal course  of  business, the  Corporations are  involved  in
certain litigation, including litigation arising out of the collection of loans,
the  enforcement or defense of the priority of their security interests, and the
continued development and marketing of certain of their real estate  properties.
Although  the amounts claimed in  some of these suits  in which the Corporations
are

                                      F-49
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

31. LITIGATION -- THE BANK (CONTINUED)
defendants are material, the Corporations deny liability and, in the opinion  of
management,  litigation  which is  currently pending  will  not have  a material
impact on the financial condition or future operations of the Corporations.

32. COMMITMENTS AND CONTINGENCIES -- THE TRUST
    In November 1990, the  Trust was notified that  the Securities and  Exchange
Commission  (the "SEC") had initiated an  informal inquiry concerning the Bank's
reserves for losses on loans and related matters, and the Bank was requested  to
provide  the SEC with certain documents relating to the Bank covering the period
since October 1, 1988. The Real Estate Trust and the Bank have cooperated  fully
with the SEC's inquiry and, pursuant to the SEC's original request, the last set
of  documents was  produced on February  6, 1991.  On March 27,  1992, the Trust
received a letter from the SEC staff seeking additional documents in  connection
with  the inquiry. The last documents responsive to this additional request were
produced on July 31, 1992. The SEC  has not taken any additional action to  date
with  respect to the inquiry. Based upon the information available to it at this
time, management believes that  the matter should be  resolved in a manner  that
will not result in a material adverse financial impact on the Trust.

    The  Parent Company has pledged 1,200 shares of its common stock in the Bank
as security  for a  term loan  made to  Saul Co.,  a shareholder  of the  Parent
Company,  3,000 shares of its common stock in the Bank as security for the Trust
Note (see Note 4) and an additional 1,000 shares of its common stock in the Bank
as security for a mortgage note payable to a lender.

    The Trust is involved in a number of lawsuits arising from the normal course
of its business. On the basis of consultations with counsel, management does not
believe that any material loss will result.

33. INCOME TAXES -- THE TRUST
    The  Trust  voluntarily  terminated  its  qualification  as  a  real  estate
investment trust under the Internal Revenue Code during fiscal 1978.

                                      F-50
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

33. INCOME TAXES -- THE TRUST (CONTINUED)
    As discussed in Organization and Summary of Significant Accounting Policies,
the  Real Estate Trust adopted SFAS 109 effective October 1, 1993. For the three
months ended December 31, 1992, and the fiscal years ended 1993, 1992 and  1991,
the Trust accounted for income taxes under APB No. 11. The provisions for income
taxes consist of the following:

<TABLE>
<CAPTION>
                                           THREE MONTHS
                                               ENDED             YEAR ENDED SEPTEMBER 30,
                                           DECEMBER 31,     -----------------------------------
                                               1993           1993         1992         1991
                                           -------------    ---------    ---------    ---------
                                                              (IN THOUSANDS)
<S>                                        <C>              <C>          <C>          <C>
Federal Tax Provision (Benefit)
  Real Estate Trust
    Current.............................    $ (3,001)       $ (15,246)   $  (9,750)   $  (1,284)
    Deferred............................        (298)          --           --           --
  The Bank
    Current.............................       1,641           14,189       16,504       13,191
    Deferred............................         566            8,795       (2,937)     (11,907)
                                           -------------    ---------    ---------    ---------
      Total.............................      (1,092)           7,738        3,817       --
                                           -------------    ---------    ---------    ---------
State Tax Provision (Benefit)
  Real Estate Trust
    Current.............................           8              346           32           58
    Deferred............................         (22)
  The Bank
    Current.............................         265            3,625        5,332        4,121
    Deferred............................         133               (6)      (1,796)        (954)
                                           -------------    ---------    ---------    ---------
      Total.............................         384            3,965        3,568        3,225
                                           -------------    ---------    ---------    ---------
Total Tax Provision (Benefit)
  Real Estate Trust
    Current.............................      (2,993)         (14,900)      (9,718)      (1,226)
    Deferred............................        (320)          --           --           --
  The Bank
    Current.............................       1,906           17,814       21,836       17,312
    Deferred............................         699            8,789       (4,733)     (12,861)
                                           -------------    ---------    ---------    ---------
      Total.............................    $   (708)       $  11,703    $   7,385    $   3,225
                                           -------------    ---------    ---------    ---------
                                           -------------    ---------    ---------    ---------
Tax Effect of Other Items:
  Cumulative effect of adoption of SFAS
   109..................................    $(36,260)          --           --           --
  Extraordinary item....................      (4,143)          (7,738)      (3,817)      --
  Tax effect of net unrealized holding
   gains reported in shareholders'
   deficit..............................       4,307(1)        --              (68)      --
                                           -------------    ---------    ---------    ---------
                                            $(36,804)       $   3,965    $   3,500    $   3,225
                                           -------------    ---------    ---------    ---------
                                           -------------    ---------    ---------    ---------
<FN>
- ------------------------
(1)  Net  unrealized holding gains on  securities available-for-sale recorded in
     conjunction with SFAS  115 are reflected  net of the  related taxes in  the
     shareholders'  deficit  section  in the  accompanying  Consolidated Balance
     Sheets.
</TABLE>

                                      F-51
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

33. INCOME TAXES -- THE TRUST (CONTINUED)
    On August 10,  1993 Congress passed  the Tax Revenue  Reconciliation Act  of
1993, retroactively increasing the Federal corporate income tax rate from 34% to
35%  effective January 1,  1993. As a  result, the Trust's  statutory income tax
rate for the three months ended December  31, 1993 and the year ended  September
30, 1993 is 35.00% and 34.75%, respectively.

    For  the periods  presented, the effective  income tax rate  varies from the
statutory federal income tax rate because of the following factors:

<TABLE>
<CAPTION>
                                           THREE MONTHS
                                              ENDED           YEAR ENDED SEPTEMBER 30,
                                           DECEMBER 31,    ------------------------------
                                               1993          1993       1992       1991
                                           ------------    --------   --------   --------
                                                           (IN THOUSANDS)
<S>                                        <C>             <C>        <C>        <C>
Real Estate Trust
  Computed tax at statutory Federal
   income tax rate......................   $    (3,532)    $(15,246)  $ (9,750)  $ (6,812)
  Increase (reduction) in taxes
   resulting from:
    Loss for which no tax benefit could
     be recognized......................       --             --         --         5,528
    Effect of interim report............           233        --         --         --
    State income taxes..................           (14)         346         32         58
                                           ------------    --------   --------   --------
      Subtotal..........................        (3,313)     (14,900)    (9,718)    (1,226)
                                           ------------    --------   --------   --------
The Bank
  Computed tax at statutory Federal
   income tax rate......................         2,181       22,188     14,759     (2,078)
  Increase (reduction) in taxes
   resulting from:
    Goodwill............................           371        --         --         --
    Purchase accounting basis
     adjustments........................       --             1,965         32      4,551
    State franchise tax effect..........           289        2,359      2,171      2,091
    Effect of interim reporting.........          (260)       --         --         --
    Other...............................            24           91        141       (113)
                                           ------------    --------   --------   --------
      Subtotal..........................         2,605       26,603     17,103      4,451
                                           ------------    --------   --------   --------
Total Company...........................   $      (708)    $ 11,703   $  7,385   $  3,225
                                           ------------    --------   --------   --------
                                           ------------    --------   --------   --------
</TABLE>

                                      F-52
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

33. INCOME TAXES -- THE TRUST (CONTINUED)
    The  deferred  income  tax   provision  (benefit)  results  from   temporary
differences  between  the financial  reporting basis  and the  tax basis  of the
Trust's assets  and liabilities.  Under  SFAS 109,  the  components of  the  net
deferred tax asset as of December 31, 1993 were as follows:

<TABLE>
<CAPTION>
                                                                                              REAL
                                                                                             ESTATE
GROSS DEFERRED TAX ASSETS                                                          BANK       TRUST      TOTAL
- ------------------------------------------------------------------------------  ----------  ---------  ----------
                                                                                         (IN THOUSANDS)
<S>                                                                             <C>         <C>        <C>
Provision for Losses in Excess of Deductions..................................  $   60,127  $  --      $   60,127
Property......................................................................      --          5,824       5,824
Net Operating Losses..........................................................         506      4,548       5,054
Real Estate Mortgage Investment Conduit.......................................       4,139     --           4,139
Alternative Minimum Tax Credit................................................      --          2,700       2,700
Partnership Investments.......................................................      --          1,219       1,219
Deferred Loan Fees............................................................       1,087     --           1,087
Other.........................................................................       1,445     --           1,445
                                                                                ----------  ---------  ----------
  Total.......................................................................      67,304     14,291      81,595
                                                                                ----------  ---------  ----------

<CAPTION>
GROSS DEFERRED TAX LIABILITIES
- ------------------------------------------------------------------------------
<S>                                                                             <C>         <C>        <C>
Deferred Gains................................................................      --         (8,114)     (8,114)
Net Unrealized Holding Gains..................................................     (10,899)    --         (10,899)
Depreciation..................................................................     (10,400)     1,658      (8,742)
Purchase Accounting...........................................................      --         (2,804)     (2,804)
FHLB Stock Dividends..........................................................      (4,970)    --          (4,970)
Other.........................................................................      (2,440)    --          (2,440)
                                                                                ----------  ---------  ----------
  Total.......................................................................     (28,709)    (9,260)    (37,969)
                                                                                ----------  ---------  ----------
    Net Deferred Tax Asset....................................................  $   38,595  $   5,031  $   43,626
                                                                                ----------  ---------  ----------
                                                                                ----------  ---------  ----------
</TABLE>

    The adoption of SFAS 109 on October 1, 1993 had the effect of increasing the
Trust's net deferred tax asset by approximately $33.5 million. In the opinion of
management, the net deferred tax asset will be realized through projected future
earnings   primarily  attributable  to  the  Bank  and  available  tax  planning
strategies. As indicated in the consolidated statements of operations, the Trust
has achieved net income of $4.5 and $5.9 million for fiscal years 1993 and 1992,
respectively.  This  represents  substantial   improvement  from  the  loss   of
approximately  $27.3 million in  fiscal year 1991.  Management believes that the
positive earnings trend will  continue as a result  of continued improvement  in
the  Bank's  operating results  and the  anticipated  stabilization of  the Real
Estate Trust's operations.

                                      F-53
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

33. INCOME TAXES -- THE TRUST (CONTINUED)
    The tax  effect  of each  timing  difference  resulting in  a  deferred  tax
provision for the years ending September 30, 1993, 1992 and 1991 is as follows:

<TABLE>
<CAPTION>
                                                                                    YEAR ENDED SEPTEMBER 30,
                                                                                --------------------------------
                                                                                  1993       1992        1991
                                                                                ---------  ---------  ----------
                                                                                         (IN THOUSANDS)
<S>                                                                             <C>        <C>        <C>
Deferred loan fees............................................................  $    (938) $   2,121  $      164
Provision for loan losses less than (in excess of) deductible amounts.........     13,477     (8,493)    (25,062)
Depreciation..................................................................     (2,864)     1,610       2,587
Valuation allowances..........................................................         19         77       5,928
Delinquent interest...........................................................        960        346      (2,619)
Real estate mortgage investment conduit.......................................     (1,454)      (624)        204
State taxes...................................................................       (211)    --             324
State net operating losses....................................................     (1,577)    --           1,564
Other.........................................................................      1,377        230       4,049
                                                                                ---------  ---------  ----------
Total.........................................................................  $   8,789  $  (4,733) $  (12,861)
                                                                                ---------  ---------  ----------
                                                                                ---------  ---------  ----------
</TABLE>

TAX SHARING AGREEMENT

    As  a result of the Parent Company's  increase in its equity interest in the
Bank to 80% of the outstanding common stock, for federal income tax purposes the
Bank became a member of the Trust's affiliated group filing consolidated federal
income tax returns for taxable years  and partial taxable years beginning on  or
after June 28, 1990. In addition, the companies in the Trust's affiliated group,
including  the Bank, entered into  a tax sharing agreement  dated June 28, 1990.
See Note 28.

    At September 30,  1993, the Trust's  NOL's for federal  income tax  purposes
were  approximately $11.5  million which will  expire in 2008.  At September 30,
1993, the Trust  had a federal  alternative minimum tax  credit carryforward  of
$2.7 million.

34. SHAREHOLDERS' DEFICIT -- THE TRUST
    In  July 1988,  the Trust and  an affiliated  company, Westminster Investing
Corporation ("Westminster"), jointly made a tender offer to purchase all  shares
of  the Trust held by nonaffiliated shareholders at a price of $28 per share. By
the terms of  the offer, Westminster  was to purchase  the first 770,000  shares
tendered and the Trust to purchase the remainder. Simultaneously, holders of the
Trust's 6 1/2% Convertible Subordinated Debentures were notified that they could
elect  to convert their debentures at the  conversion price of $23 per share and
tender their new shares at the $28 per share purchase price in the tender offer.
Debenture conversions resulted in the issuance of 556,852 shares of $1 par value
per share  with  resulting  paid-in  surplus of  $12.2  million.  Including  the
newly-issued shares, 1,643,953 total shares were tendered, of which 873,953 were
purchased  by the Trust as treasury shares  in fiscal 1988. The approximate cost
of this transaction to the  Trust was $25 million. At  a meeting on October  24,
1988,  shareholders  approved  a merger  pursuant  to  which the  Trust  and its
affiliates  would  acquire   the  remaining  equity   ownership  of  the   Trust
(approximately  3% of the outstanding shares) at  $28 per share. In fiscal 1989,
the Trust acquired  an additional 161,399  shares at an  approximate cost of  $5
million.

    In  June  1990, the  Parent Company  acquired  from affiliated  companies an
additional equity  interest  in the  Bank.  The acquisition  raised  the  Parent
Company's  ownership share of the Bank from 60% to 80% of the outstanding common
stock. In exchange for the interest acquired, the Parent Company issued  450,000
shares  of  a new  class  of $10.50  cumulative  preferred shares  of beneficial

                                      F-54
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

34. SHAREHOLDERS' DEFICIT -- THE TRUST (CONTINUED)
interest with a par value of  $1 ("preferred shares"). The transaction has  been
accounted for at historical cost in a manner similar to the pooling of interests
method because the entities are considered to be under common control.

    In  addition, the Trust acquired two real estate properties from Westminster
in June 1990,  and assumed  the related  debt of  $2.5 million  in exchange  for
66,000  preferred shares. The  transaction has been  accounted for at historical
cost because the entities  are considered to be  under common control. The  debt
assumed by the Trust exceeded the carrying amount of the properties by $736,000.
Accordingly,  this transaction had no effect  on total shareholders' equity. The
$736,000 excess will remain on the  Real Estate Trust's balance sheet until  the
property  is  sold to  an  independent party.  The  real estate  properties were
included in the transfer of properties to Saul Holdings in August 1993 (See Note
2).

    At December 31, 1993 and 1992 and at September 30, 1993, 1992, and 1991, the
amount of dividends  in arrears on  the preferred shares  was $17.2 ($33.26  per
share),  $11.8 ($22.76  per share) $15.8  ($30.64 per share),  $10.4 ($20.14 per
share), and $5.0 million ($9.64 per share), respectively.

                                      F-55
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

35. QUARTERLY FINANCIAL DATA (UNAUDITED) -- THE TRUST

<TABLE>
<CAPTION>
                                                                         YEAR ENDED SEPTEMBER 30, 1993
                                                                 ----------------------------------------------
                                                                  DECEMBER     MARCH        JUNE     SEPTEMBER
                                                                 ----------  ----------  ----------  ----------
                                                                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                              <C>         <C>         <C>         <C>
Real Estate Trust
  Total income.................................................  $   24,250  $   23,205  $   25,257  $   20,533
  Operating loss...............................................      (6,962)     (7,388)     (6,465)    (23,680)
The Bank
  Interest income..............................................      92,144      87,745      83,243      85,682
  Interest expense.............................................      44,988      41,188      40,281      41,061
  Provision for loan losses....................................     (27,754)    (15,207)    (12,933)     (6,619)
  Gain (loss) on real estate held for investment or sale,
   net.........................................................     (19,601)        978          38       5,863
  Gain on sales of credit card relationships, loans and
   mortgage-backed securities, net.............................      12,664       5,820       2,390      10,501
  Operating income.............................................       1,266      21,670      20,823      20,090
Total Company
  Operating income (loss) before income taxes, extraordinary
   items and minority interest.................................      (5,696)     14,282      14,358      (3,590)
  Income (loss) before extraordinary items and minority
   interest....................................................      (5,928)      9,962       8,272      (4,655)
  Extraordinary items..........................................          --       2,554       4,790         394
  Income (loss) before minority interest.......................      (5,928)     12,516      13,062      (4,261)
  Net income (loss)............................................      (6,046)      9,910       9,033      (8,424)
  Net income (loss) per common share...........................       (1.53)       1.77        1.59       (2.03)

<CAPTION>
                                                                         YEAR ENDED SEPTEMBER 30, 1992
                                                                 ----------------------------------------------
                                                                  DECEMBER     MARCH        JUNE     SEPTEMBER
                                                                 ----------  ----------  ----------  ----------
                                                                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                              <C>         <C>         <C>         <C>
Real Estate Trust
  Total income.................................................  $   24,666  $   23,789  $   26,109  $   25,615
  Operating loss...............................................      (7,221)     (8,230)     (5,140)     (7,920)
The Bank
  Interest income..............................................     112,262     105,257      94,080      91,434
  Interest expense.............................................      65,451      54,309      49,282      45,719
  Provision for loan losses....................................     (27,061)    (12,990)    (34,692)    (14,319)
  Loss on real estate held for investment or sale, net.........      (3,285)     (2,525)    (43,385)     (1,454)
  Gain on sales of credit card relationships, loans and
   mortgage-backed securities, net.............................      17,710       1,447      21,843       3,259
  Operating income (loss)......................................      20,468      18,206     (21,032)     25,767
Total Company
  Operating income (loss) before income taxes, extraordinary
   items and minority interest held by affiliates..............      13,247       9,976     (26,172)     17,847
  Income (loss) before extraordinary items and minority
   interest held by affiliates.................................       6,946       5,111     (16,856)     12,312
  Extraordinary items..........................................       4,132       2,855      (7,119)      3,817
  Income (loss) before minority interest held by affiliates....      11,078       7,966     (23,975)     16,129
Net income (loss)..............................................       8,733       5,866     (21,882)     13,220
Net income (loss) per common share.............................        1.53        0.93       (4.81)       2.46
</TABLE>

                                      F-56
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

36. INDUSTRY SEGMENT INFORMATION -- THE TRUST
    Industry segment  information  with  regard  to the  Real  Estate  Trust  is
presented  below.  For  information  regarding  the  Bank  please  refer  to the
"Banking" sections of the accompanying financial statements.

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED          YEAR ENDED SEPTEMBER 30,
                                                              DECEMBER 31,         ---------------------------------
                                                                  1993               1993        1992        1991
                                                          --------------------     --------    --------    ---------
                                                                                (IN THOUSANDS)
<S>                                                       <C>                      <C>         <C>         <C>
INCOME
Commercial properties.................................            $   3,723        $ 45,736    $ 51,489    $  54,035
Hotels................................................               10,682          45,385      46,628       45,769
Other.................................................                  449           2,124       2,062        2,209
                                                                 ----------        --------    --------    ---------
                                                                  $  14,854        $ 93,245    $100,179    $ 102,013
                                                                 ----------        --------    --------    ---------
                                                                 ----------        --------    --------    ---------
OPERATING PROFIT (LOSS)
Commercial properties.................................            $   1,017        $ 24,316    $ 28,531    $  28,324
Hotels................................................                1,709           7,228       7,937        5,812
Other.................................................                  839            (252)        (90)        (259)
                                                                 ----------        --------    --------    ---------
                                                                      3,565          31,292      36,378       33,877
Gain (loss) on sales of property......................           --                     184        (546)      20,308
Interest and debt expense (net of interest
 capitalized).........................................              (10,243)        (53,499)    (53,024)     (60,111)
Advisory fee, management and leasing fees -- related
 parties..............................................               (1,533)         (7,249)     (7,093)      (9,036)
General and administrative............................                 (501)         (2,119)     (4,226)      (5,073)
Abandoned development costs...........................           --                 (13,104)      --          --
Write-down of assets to net realizable value..........               (1,380)          --          --          --
                                                                 ----------        --------    --------    ---------
Operating loss........................................            $ (10,092)       $(44,495)   $(28,511)   $ (20,035)
                                                                 ----------        --------    --------    ---------
                                                                 ----------        --------    --------    ---------
IDENTIFIABLE ASSETS (AT PERIOD END)
Commercial properties:
  Operating properties................................            $  85,793        $ 87,142    $183,731    $ 186,045
  Properties under development........................           --                   --            640          669
Hotels -- operating properties........................               81,451          82,472      83,897       86,541
Other.................................................               87,596          50,942      66,110       72,833
                                                                 ----------        --------    --------    ---------
                                                                  $ 254,840        $220,556    $334,378    $ 346,088
                                                                 ----------        --------    --------    ---------
                                                                 ----------        --------    --------    ---------
DEPRECIATION
Commercial properties.................................            $   1,001        $  7,712    $  8,542    $   9,749
Hotels................................................                1,068           4,660       4,728        4,858
Other.................................................                    6              85         130          220
                                                                 ----------        --------    --------    ---------
                                                                  $   2,075        $ 12,457    $ 13,400    $  14,827
                                                                 ----------        --------    --------    ---------
                                                                 ----------        --------    --------    ---------
CAPITAL EXPENDITURES
Commercial properties:
  Operating properties................................            $     268        $  5,996    $  3,814    $   4,722
  Properties under development........................           --                   --             32           64
Hotels -- operating properties........................                  205           1,458       2,279        2,822
Other.................................................                  564              11          68          112
                                                                 ----------        --------    --------    ---------
                                                                  $   1,037        $  7,465    $  6,193    $   7,720
                                                                 ----------        --------    --------    ---------
                                                                 ----------        --------    --------    ---------
</TABLE>

                                      F-57
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

37. CONDENSED FINANCIAL STATEMENTS -- THE TRUST
    These  condensed financial statements reflect the  Real Estate Trust and all
its consolidated subsidiaries except  for the Bank which  has been reflected  on
the equity method.

                            CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                              SEPTEMBER 30,
                                                                           DECEMBER 31,  ------------------------
                                                                               1993         1993         1992
                                                                           ------------  -----------  -----------
                                                                                       (IN THOUSANDS)
<S>                                                                        <C>           <C>          <C>
ASSETS
Income-producing properties..............................................   $  224,648   $   224,982  $   350,166
Accumulated depreciation.................................................      (64,684)      (62,626)     (95,466)
                                                                           ------------  -----------  -----------
                                                                               159,964       162,356      254,700
Land parcels.............................................................       38,416        38,411       50,981
Equity investment in savings bank........................................      128,473       129,968       85,655
Cash and cash equivalents................................................        1,668         2,710          628
Other assets.............................................................       54,792        17,079       28,069
                                                                           ------------  -----------  -----------
    Total assets.........................................................   $  383,313   $   350,524  $   420,033
                                                                           ------------  -----------  -----------
                                                                           ------------  -----------  -----------
LIABILITIES
Mortgage notes payable...................................................   $  264,914   $   264,776  $   429,968
Notes payable -- unsecured due 1992-2003.................................       39,887        38,661       50,417
Deferred gains -- real estate............................................      109,253       109,027        4,687
Other liabilities and accrued expenses...................................       38,712        37,689       37,688
                                                                           ------------  -----------  -----------
    Total liabilities....................................................      452,766       450,153      522,760
TOTAL SHAREHOLDERS' DEFICIT*.............................................      (69,453)      (99,629)    (102,727)
                                                                           ------------  -----------  -----------
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT..............................   $  383,313   $   350,524  $   420,033
                                                                           ------------  -----------  -----------
                                                                           ------------  -----------  -----------
<FN>
- ------------------------
*See Consolidated Statements of Shareholders' Deficit
</TABLE>

                                      F-58
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

37. CONDENSED FINANCIAL STATEMENTS -- THE TRUST (CONTINUED)

                       CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                          FOR THE THREE
                                                          MONTHS ENDED       FOR THE YEAR ENDED SEPTEMBER 30,
                                                          DECEMBER 31,   ----------------------------------------
                                                              1993           1993          1992          1991
                                                          -------------  ------------  ------------  ------------
                                                                              (IN THOUSANDS)
<S>                                                       <C>            <C>           <C>           <C>
Total income............................................   $    14,854   $     93,245  $    100,179  $    102,013
Total expenses..........................................       (25,671)      (137,256)     (127,936)     (142,144)
Equity in earnings (losses) of partnership
 investments............................................           725           (668)         (208)         (212)
Gain (loss) on sales of property........................       --                 184          (546)       20,308
                                                          -------------  ------------  ------------  ------------
Real estate operating loss..............................       (10,092)       (44,495)      (28,511)      (20,035)
Equity in earnings (losses) of savings bank.............        (3,491)        49,314        34,612        (7,166)
                                                          -------------  ------------  ------------  ------------
Total company operating income (loss)...................       (13,583)         4,819         6,101       (27,201)
Provision for income taxes (income tax benefit).........          (312)           346            32            58
                                                          -------------  ------------  ------------  ------------
Income (loss) before extraordinary item and cumulative
 effect of change in accounting principle...............       (13,271)         4,473         6,069       (27,259)
Extraordinary item: loss on early extinguishment of
 debt...................................................       --             --               (132)      --
                                                          -------------  ------------  ------------  ------------
Income (loss) before cumulative effect of change in
 accounting principle...................................       (13,271)         4,473         5,937       (27,259)
Cumulative effect of change in accounting principle.....        36,866        --            --            --
                                                          -------------  ------------  ------------  ------------
TOTAL COMPANY NET INCOME (LOSS).........................   $    23,595   $      4,473  $      5,937  $    (27,259)
                                                          -------------  ------------  ------------  ------------
                                                          -------------  ------------  ------------  ------------
</TABLE>

                                      F-59
<PAGE>
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

37. CONDENSED FINANCIAL STATEMENTS -- THE TRUST (CONTINUED)

                       CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                FOR THE THREE
                                                                MONTHS ENDED    FOR THE YEAR ENDED SEPTEMBER 30,
                                                                DECEMBER 31,   ----------------------------------
                                                                    1993          1993        1992        1991
                                                                -------------  ----------  ----------  ----------
                                                                                 (IN THOUSANDS)
<S>                                                             <C>            <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss).............................................   $    23,595   $    4,473  $    5,937  $  (27,259)
Adjustments to reconcile net income (loss) to net cash used in
 operating activities:
  Depreciation................................................         2,075       12,457      13,400      14,827
  Abandoned development costs.................................       --            13,104      --          --
  Write-down of real estate to net realizable value...........         1,380       --          --          --
  Loss (gain) on sales of property............................       --              (184)        546     (20,308)
  Equity in losses (earnings) of savings bank.................         3,491      (49,314)    (34,612)      7,166
  Increase in deferred tax asset..............................       (37,186)      --          --          --
  Decrease (increase) in accounts receivable and accrued
   income.....................................................          (858)          98       2,906      (1,380)
  Increase (decrease) in accounts payable and accrued
   expenses...................................................        (1,319)       7,047      11,594       5,700
  Other.......................................................         3,027        9,170        (655)      4,880
                                                                -------------  ----------  ----------  ----------
Net cash used in operating activities.........................        (5,795)      (3,149)       (884)    (16,374)
                                                                -------------  ----------  ----------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures -- properties............................        (1,037)      (7,465)     (6,193)     (7,720)
Property sales................................................       --             3,780       4,908      34,544
Equity investment in unconsolidated entities..................         4,697        4,850         (58)     28,049
Other investing activities....................................             6          836          10         458
                                                                -------------  ----------  ----------  ----------
Net cash provided by (used in) investing activities...........         3,666        2,001      (1,333)     55,331
                                                                -------------  ----------  ----------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from long-term debt..................................         3,466        8,787      40,590      12,725
Repayments of long-term debt..................................        (2,102)     (24,519)    (35,747)    (52,357)
Costs of obtaining financings.................................          (277)      (1,170)     (4,674)       (577)
Proceeds from the issuance of redeemable preferred stock......       --            21,507      --          --
Dividends paid................................................       --            (1,375)     --          (1,500)
                                                                -------------  ----------  ----------  ----------
Net cash provided by (used in) financing activities...........         1,087        3,230         169     (41,709)
                                                                -------------  ----------  ----------  ----------
Net increase (decrease) in cash and cash equivalents..........        (1,042)       2,082      (2,048)     (2,752)
Cash and cash equivalents at beginning of period..............         2,710          628       2,676       5,428
                                                                -------------  ----------  ----------  ----------
Cash and cash equivalents at end of period....................   $     1,668   $    2,710  $      628  $    2,676
                                                                -------------  ----------  ----------  ----------
                                                                -------------  ----------  ----------  ----------
</TABLE>

                                      F-60
<PAGE>
- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------

    NO  DEALER, SALESPERSON OR OTHER INDIVIDUAL  HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE  ANY REPRESENTATION NOT CONTAINED  IN THIS PROSPECTUS  IN
CONNECTION  WITH  THE EXCHANGE  OFFER.  IF GIVEN  OR  MADE, SUCH  INFORMATION OR
REPRESENTATION MUST NOT BE RELIED UPON  AS HAVING BEEN AUTHORIZED BY THE  TRUST.
THIS  PROSPECTUS DOES NOT CONSTITUTE  AN OFFER TO SELL,  OR A SOLICITATION OF AN
OFFER TO BUY, THE NEW NOTES IN ANY JURISDICTION WHERE, OR TO ANY PERSON TO WHOM,
IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF  THIS
PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN
IMPLICATION  THAT THERE  HAS NOT BEEN  A CHANGE IN  THE FACTS SET  FORTH IN THIS
PROSPECTUS OR IN THE AFFAIRS OF THE TRUST SINCE THE DATE HEREOF.

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

                               TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                   PAGE
                                                 ---------
<S>                                              <C>
Summary........................................          4
Risk Factors and Other Considerations..........         18
Use of Proceeds................................         31
Capitalization.................................         32
The Exchange Offer.............................         33
Management's Discussion and Analysis of
 Financial Condition and Results of
 Operations....................................         40
Business.......................................         87
Trustees and Executive Officers................        130
Executive Compensation.........................        131
Security Ownership.............................        132
Related Party Transactions.....................        133
Description of the Notes.......................        137
Certain Federal Income Tax Considerations......        161
Plan of Distribution...........................        162
Legal Matters..................................        163
Experts........................................        163
Available Information..........................        163
Index to Consolidated Financial Statements.....        F-1
</TABLE>
    

   
                                  $175,000,000
    

                                 EXCHANGE OFFER

                             B.F. SAUL REAL ESTATE
                                INVESTMENT TRUST

                 11 5/8% SERIES B SENIOR SECURED NOTES DUE 2002

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

                                   PROSPECTUS

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

   
                                 APRIL 29, 1994
    

- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF OFFICERS AND DIRECTORS

    Article  III of the Amended  and Restated Declaration of  Trust of the Trust
provides that no Trustee or officer of the Trust shall be liable for any  action
or  failure to  act except  for his  own bad  faith, willful  misfeasance, gross
negligence or reckless disregard of his duties, and, except as stated,  Trustees
and  officers  are  entitled to  be  reimbursed  and indemnified  for  all loss,
expenses and outlays which they may suffer because they are Trustees or officers
of the Trust.

    Section 5 of the  Registration Rights Agreement dated  as of March 30,  1994
among  the Trust,  Merrill Lynch  & Co., Merrill  Lynch, Pierce,  Fenner & Smith
Incorporated and  Friedman, Billings,  Ramsey  & Co.,  Inc., filed  herewith  as
Exhibit  4(c), provides that, in the case of a "shelf" registration statement of
the Trust which covers the  Trust's 11 5/8% Senior  Secured Notes due 2002  (the
"Registrable  Notes"), on an  appropriate form under the  Securities Act of 1933
(the "Securities Act"), the holders of the Registrable Notes will indemnify  the
Trust, each controlling person of the Trust (within the meaning of Section 15 of
the  Securities Act or Section 20 of  the Securities Exchange Act of 1934), each
Trustee of  the  Trust  and  each  of  the  Trust's  officers  who  signed  such
registration  statement against certain liabilities, including liabilities under
the Securities Act.

    Section 2 of the Bank Stock Registration Rights Agreement dated as of  March
30,  1994 between the Trust and Norwest Bank Minnesota, National Association, as
trustee (the "Trustee"), filed herewith as  Exhibit 4(d), provides that, in  the
event  common stock of Chevy Chase Bank, F.S.B. (the "Bank") is registered under
the rules and regulations  of the Office of  Thrift Supervision (the "OTS  Rules
and  Regulations"), the  Trustee, each holder  of such common  stock and certain
other persons will  indemnify the Trust,  each controlling person  of the  Trust
(within  the meaning of  Section 15 of the  Securities Act or  Section 20 of the
Securities Exchange Act of 1934) and  each Trustee of the Trust against  certain
liabilities  under the OTS Rules and Regulations and other applicable securities
laws.

ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

  (A) EXHIBITS

   
<TABLE>
<C>           <S>
       3.(a)  Amended and  Restated  Declaration  of  Trust  filed  with  the  Maryland  State
              Department of Assessments and Taxation on June 22, 1990 as filed as Exhibit 3(a)
              to Registration Statement No. 33-34930 is hereby incorporated by reference.

         (b)  Amendment  to Amended and  Restated Declaration of  Trust reflected in Secretary
              Certificate filed with the Maryland State Department of Assessments and Taxation
              on June 26, 1990 as filed on Exhibit 3(b) to Registration Statement No. 33-34930
              is hereby incorporated by reference.

         (c)  Amended and Restated By-Laws of the Trust dated as of February 28, 1991 as filed
              as Exhibit  T3B  to  the  Trust's Form  T-3  Application  for  Qualification  of
              Indentures  under the Trust Indenture Act of  1939 (File No. 22-20838) is hereby
              incorporated by reference.

      *4.(a)  Indenture dated  as  of  March 30,  1994  between  the Trust  and  Norwest  Bank
              Minnesota,  National  Association, as  Trustee, including  the  form of  11 5/8%
              Series B Senior Secured Note due 2002.

       * (b)  Form of 11  5/8% Series  B Senior  Secured Note  due 2002  (included in  Exhibit
              4(a)).

       * (c)  Registration  Rights  Agreement dated  as  of March  30,  1994 among  the Trust,
              Merrill Lynch &  Co., Merrill  Lynch, Pierce,  Fenner &  Smith Incorporated  and
              Friedman, Billings, Ramsey & Co., Inc.

       * (d)  Bank  Stock Registration Rights Agreement dated as of March 30, 1994 between the
              Trust and Norwest Bank Minnesota, National Association, as Trustee.

     **5.     Opinion of Shaw,  Pittman, Potts  & Trowbridge  as to  the legality  of the  New
              Notes.
</TABLE>
    

                                      II-1
<PAGE>
<TABLE>
<C>           <S>
      10.(a)  Advisory  Contract with  B.F. Saul  Advisory Company  effective October  1, 1982
              filed  as  Exhibit  10(a)  to  Registration  Statement  No.  2-80831  is  hereby
              incorporated by reference.

         (b)  Commercial  Property Leasing and Management  Agreement effective October 1, 1982
              between the  Trust and  Franklin  Property Company  filed  as Exhibit  10(b)  to
              Registration Statement No. 2-80831 is hereby incorporated by reference.

         (c)  Tax  Sharing Agreement dated June 28, 1990  among the Trust, Chevy Chase Savings
              Bank F.S.B.  and  certain  of  their subsidiaries  filed  as  Exhibit  10(c)  to
              Registration Statement No. 33-34930 is hereby incorporated by reference.

         (d)  Agreement  dated  June 28,  1990 among  the Trust,  B.F. Saul  Company, Franklin
              Development  Co.,  Inc.,  The  Klingle  Corporation  and  Westminster  Investing
              Corporation  relating to the  transfer of certain shares  of Chevy Chase Savings
              Bank, F.S.B. and certain  real property to the  Trust in exchange for  preferred
              shares   of  beneficial  interest  of  the  Trust  filed  as  Exhibit  10(d)  to
              Registration Statement No. 33-34930 is hereby incorporated by reference.

         (e)  Regulatory Capital Maintenance/Dividend Agreement dated May 17, 1988 among  B.F.
              Saul  Company, the Trust and the  Federal Savings and Loan Insurance Corporation
              filed as Exhibit  10(e) to  the Trust's  Annual Report  on Form  10-K (File  No.
              1-7184)  for the fiscal year ended September  30, 1991 is hereby incorporated by
              reference.

         (f)  Written Agreement  dated  September  30,  1991  between  the  Office  of  Thrift
              Supervision  and  Chevy Chase  Savings Bank,  F.S.B. filed  on Exhibit  10(f) to
              Registration Statement No. 33-34930 is hereby incorporated by reference.

         (g)  Indenture with respect  to the Trust's  Senior Notes  Due from One  Year to  Ten
              Years  from Date of Issue as filed as Exhibit 4(a) to Registration Statement No.
              33-19909 is hereby incorporated by reference.

         (h)  First Supplemental Indenture with respect to  the Trust's Senior Notes due  from
              One Year to Ten Years from Date of Issue as filed as Exhibit T-3C to the Trust's
              Form  T-3 Application for Qualification of  Indentures under the Trust Indenture
              Act of 1939 (File No. 22-20838) is hereby incorporated by reference.

         (i)  Indenture with respect  to the Trust's  Senior Notes  due from One  Year to  Ten
              Years  from Date of Issue as filed as Exhibit 4(a) to Registration Statement No.
              33-9336 is hereby incorporated by reference.

         (j)  Fourth Supplemental Indenture with respect to the Trust's Senior Notes due  from
              One  Year  to  Ten  Years  from  Date of  Issue  as  filed  as  Exhibit  4(a) to
              Registration Statement No. 2-95506 is hereby incorporated by reference.

         (k)  Third Supplemental Indenture with respect to  the Trust's Senior Notes due  from
              One  Year  to  Ten  Years  from  Date of  Issue  as  filed  as  Exhibit  4(a) to
              Registration Statement No. 2-91126 is hereby incorporated by reference.

         (l)  Second Supplemental Indenture with respect to the Trust's Senior Notes due  from
              One  Year  to  Ten  Years  from  Date of  Issue  as  filed  as  Exhibit  4(a) to
              Registration Statement No. 2-80831 is hereby incorporated by reference.

         (m)  Supplemental Indenture with  respect to the  Trust's Senior Notes  due from  One
              Year  to Ten Years from  Date of Issue as filed  as Exhibit 4(a) to Registration
              Statement No. 2-68652 is hereby incorporated by reference.

         (n)  Indenture with respect to  the Trust's Senior  Notes due from  One Year to  Five
              Years  from Date  of Issue  as filed  as Exhibit  T-3C to  the Trust's  Form T-3
              Application for Qualification  of Indentures  under the Trust  Indenture Act  of
              1939 (File No. 22-10206) is hereby incorporated by reference.
</TABLE>

                                      II-2
<PAGE>
   
<TABLE>
<C>           <S>
         (o)  Amendments  to Commercial Property Leasing  and Management Agreement between the
              Trust and Franklin Property Company dated as of December 31, 1992 (Amendment No.
              5), July 1, 1989 (Amendment No. 4),  October 1, 1986 (Amendment No. 3),  January
              1,  1985 (Amendment No. 2)  and July 1, 1984 (Amendment  No. 1) filed as Exhibit
              10(o)  to  Registration  Statement  No.  33-34930  is  hereby  incorporated   by
              reference.

         (p)  Advisory  Contract between B.F.  Saul Advisory Company  and Dearborn Corporation
              dated as of December 31, 1992  filed as Exhibit 10(p) to Registration  Statement
              No. 33-34930 is hereby incorporated by reference.

         (q)  Commercial   Property   Leasing  and   Management  Agreement   between  Dearborn
              Corporation and Franklin Property Company dated as of December 31, 1992 filed as
              Exhibit 10(q) to Registration Statement  No. 33-34930 is hereby incorporated  by
              reference.

         (r)  Registration  Rights and  Lock-Up Agreement dated  August 26, 1993  by and among
              Saul Centers, Inc. and  the Trust, Westminster  Investing Corporation, Van  Ness
              Square  Corporation, Dearborn Corporation, Franklin  Property Company and Avenel
              Executive Park Phase II, Inc. as filed as Exhibit 10.6 to Registration Statement
              No. 33-64562 is hereby incorporated by reference.

         (s)  Exclusivity and Right  of First Refusal  Agreement dated August  26, 1993  among
              Saul  Centers,  Inc.,  the  Trust, B.  F.  Saul  Company,  Westminster Investing
              Corporation, Franklin Property Company, Van  Ness Square Corporation, and  Chevy
              Chase  Savings Bank, F.S.B.  as filed as Exhibit  10.7 to Registration Statement
              No. 33-64562 is hereby incorporated by reference.

         (t)  Reimbursement Agreement dated as of August  26, 1993 by and among Saul  Centers,
              Inc.,  Saul Holdings Limited Partnership, Saul Subsidiary I Limited Partnership,
              Saul Subsidiary II Limited  Partnership, Avenel Executive  Park Phase II,  Inc.,
              Franklin  Property Company,  Westminister Investing Corporation  Van Ness Square
              Corporation, Dearborn  Corporation  and the  Trust  filed as  Exhibit  10(t)  to
              Registration Statement No. 33-34930 is hereby incorporated by reference.

         (u)  Amendment  to Written  Agreement dated  October 29,  1993 between  the Office of
              Thrift Supervision and Chevy Chase Savings  Bank, F.S.B. filed as Exhibit  10(u)
              to Registration Statement No. 33-34930 is hereby incorporated by reference.

         (x)  Indenture  dated as of September  1, 1992 with respect  to the Trust's Notes due
              from One to Ten Years from Date  of Issue filed as Exhibit 4(a) to  Registration
              Statement No. 33-34930 is hereby incorporated by reference.

     *12.     Statement re: Computation of Ratio of Earnings to Fixed Charges.

     *21.     Subsidiaries of the Trust.

    **23.(a)  Consent of Stoy, Malone & Company, P.C.

      ** (b)  Consent of Arthur Andersen & Co.

      ** (c)  Consent of Shaw, Pittman, Potts & Trowbridge (included in Exhibit 5).

     *24.     Power of Attorney (included in signature page II-5).

     *25.     Statement of Eligibility of Norwest Bank Minnesota, National Association on Form
              T-1.

    **99.1    Form of Letter of Transmittal.

    **99.2    Form of Notice of Guaranteed Delivery.
<FN>
- ------------------------
 * Filed previously.
** Filed herewith.
</TABLE>
    

                                      II-3
<PAGE>
  (b) FINANCIAL STATEMENT SCHEDULES

   
<TABLE>
<S>            <C>        <C>
*Schedule III  --         Condensed Financial Information -- Years ended September 30, 1993, 1992,
                           and 1991.
*Schedule X    --         Consolidated Schedule of Supplementary Income Statement Information --
                           Years ended September 30, 1993, 1992, 1991.
*Schedule XI   --         Consolidated Schedule of Investment Properties -- September 30, 1993.
</TABLE>
    

- ------------------------
   
*   Filed previously.
    

ITEM 22.  UNDERTAKINGS

    Insofar  as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to  directors, officers and controlling persons of  the
registrant  pursuant to the  foregoing provisions, or  otherwise, the registrant
has been advised that in the  opinion of the Securities and Exchange  Commission
such indemnification is against public policy as expressed in the Securities Act
of  1933  and  is, therefore,  unenforceable.  In  the event  that  a  claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant  of expenses incurred  or paid by a  director, officer or controlling
person of  the registrant  in the  successful  defense of  any action,  suit  or
proceeding)  is asserted by any such  director, officer or controlling person in
connection with the securities being registered, the registrant will, unless  in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a court  of appropriate jurisdiction  the question of  whether or not
such indemnification is against public policy as expressed in the Securities Act
of 1933 and will be governed by the final adjudication of such issue.

    The undersigned  registrant hereby  undertakes to  respond to  requests  for
information  that is incorporated  by reference into  the prospectus pursuant to
Item 4, 10(b), 11,  or 13 of this  form, within one business  day of receipt  of
such  request, and  to send  the incorporated documents  by first  class mail or
other equally prompt  means. This  includes information  contained in  documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

    The  undersigned  registrant  hereby  undertakes to  supply  by  means  of a
post-effective amendment  all  information  concerning a  transaction,  and  the
company  being  acquired  involved therein,  that  was  not the  subject  of and
included in the registration statement when it became effective.

    The undersigned registrant hereby undertakes that:

    (1) For purposes of  determining any liability under  the Securities Act  of
       1933,  the information omitted from the  form of prospectus filed as part
       of this registration statement in  reliance upon Rule 430A and  contained
       in  a  form  of  prospectus  filed by  the  registrant  pursuant  to Rule
       424(b)(1) or (4)  or 497(h)  under the Securities  Act of  1933 shall  be
       deemed  to be part of  this registration statement as  of the time it was
       declared effective.

    (2) For the purpose of determining any liability under the Securities Act of
       1933, each post-effective  amendment that contains  a form of  prospectus
       shall  be  deemed to  be  a new  registration  statement relating  to the
       securities offered therein, and the  offering of such securities at  that
       time shall be deemed to be the initial BONA FIDE offering thereof.

                                      II-4
<PAGE>
                                   SIGNATURES

   
    Pursuant  to the requirements of the  Securities Act of 1933, the registrant
certifies that it has duly caused this amendment to registration statement to be
signed on its  behalf by the  undersigned, thereunto duly  authorized, in  Chevy
Chase, Maryland on this the 27th day of April 1994.
    

                                          B.F. SAUL REAL ESTATE
                                          INVESTMENT TRUST

                                          By        /s/ B. FRANCIS SAUL II

                                          --------------------------------------
                                                     B. Francis Saul II
                                                    CHAIRMAN OF THE BOARD

   
    Pursuant  to the requirements of the  Securities Act of 1933, this amendment
to registration  statement has  been  signed by  the  following persons  in  the
capacities indicated below on this 27th day of April 1994.
    

<TABLE>
<CAPTION>
                      SIGNATURE                                                 CAPACITY
- ------------------------------------------------------  ---------------------------------------------------------
<C>                                                     <S>
                /s/ B. FRANCIS SAUL II
     -------------------------------------------        Trustee, Chairman of the Board and Principal Executive
                  B. Francis Saul II                     Officer
              /s/ STEPHEN R. HALPIN, JR.
     -------------------------------------------        Chief Financial Officer
                Stephen R. Halpin, Jr.
                 /s/ ROSS E. HEASLEY
     -------------------------------------------        Principal Accounting Officer
                   Ross E. Heasley
              /s/ GARLAND J. BLOOM, JR.
     -------------------------------------------        Trustee
                Garland J. Bloom, Jr.
               /s/ GILBERT M. GROSVENOR
     -------------------------------------------        Trustee
                 Gilbert M. Grosvenor
              /s/ GEORGE M. ROGERS, JR.
     -------------------------------------------        Trustee
                George M. Rogers, Jr.
                 /s/ JOHN R. WHITMORE
     -------------------------------------------        Trustee
                   John R. Whitmore
</TABLE>

                                      II-5
<PAGE>

   
<TABLE>
<CAPTION>
  EXHIBITS                                             DESCRIPTION                                              PAGE
- ------------  ---------------------------------------------------------------------------------------------     -----
<C>           <S>                                                                                            <C>
     3.  (a)  Amended  and  Restated Declaration  of  Trust filed  with  the Maryland  State  Department of
              Assessments and Taxation on June 22, 1990 as filed as Exhibit 3(a) to Registration  Statement
              No. 33-34930 is hereby incorporated by reference.

         (b)  Amendment  to Amended  and Restated Declaration  of Trust reflected  in Secretary Certificate
              filed with the  Maryland State Department  of Assessments and  Taxation on June  26, 1990  as
              filed  on  Exhibit 3(b)  to Registration  Statement  No. 33-34930  is hereby  incorporated by
              reference.

         (c)  Amended and Restated By-Laws of the Trust dated  as of February 28, 1991 as filed as  Exhibit
              T3B  to the  Trust's Form  T-3 Application  for Qualification  of Indentures  under the Trust
              Indenture Act of 1939 (File No. 22-20838) is hereby incorporated by reference.

    *4.  (a)  Indenture dated as of March 30, 1994  between the Trust and Norwest Bank Minnesota,  National
              Association, as Trustee, including the form of 11 5/8% Series B Senior Secured Note due 2002.

     *   (b)  Form of 11 5/8% Series B Senior Secured Note due 2002 (included in Exhibit 4(a)).

     *   (c)  Registration  Rights Agreement dated  as of March 30,  1994 among the  Trust, Merrill Lynch &
              Co., Merrill Lynch, Pierce, Fenner & Smith Incorporated and Friedman, Billings, Ramsey & Co.,
              Inc.

     *   (d)  Bank Stock Registration Rights  Agreement dated as  of March 30, 1994  between the Trust  and
              Norwest Bank Minnesota, National Association, as Trustee.

   **5.       Opinion of Shaw, Pittman, Potts & Trowbridge as to the legality of the New Notes.

    10.  (a)  Advisory  Contract with B.F. Saul Advisory Company effective October 1, 1982 filed as Exhibit
              10(a) to Registration Statement No. 2-80831 is hereby incorporated by reference.

         (b)  Commercial Property Leasing and  Management Agreement effective October  1, 1982 between  the
              Trust  and Franklin  Property Company  filed as Exhibit  10(b) to  Registration Statement No.
              2-80831 is hereby incorporated by reference.

         (c)  Tax Sharing Agreement dated June  28, 1990 among the Trust,  Chevy Chase Savings Bank  F.S.B.
              and  certain  of their  subsidiaries filed  as  Exhibit 10(c)  to Registration  Statement No.
              33-34930 is hereby incorporated by reference.

         (d)  Agreement dated June 28, 1990 among the  Trust, B.F. Saul Company, Franklin Development  Co.,
              Inc.,  The Klingle Corporation and Westminster Investing Corporation relating to the transfer
              of certain shares of Chevy Chase Savings Bank, F.S.B. and certain real property to the  Trust
              in  exchange for preferred shares of beneficial interest  of the Trust filed as Exhibit 10(d)
              to Registration Statement No. 33-34930 is hereby incorporated by reference.

         (e)  Regulatory Capital Maintenance/Dividend Agreement dated May 17, 1988 among B.F. Saul Company,
              the Trust and the Federal  Savings and Loan Insurance Corporation  filed as Exhibit 10(e)  to
              the  Trust's Annual Report on Form 10-K (File No. 1-7184) for the fiscal year ended September
              30, 1991 is hereby incorporated by reference.

         (f)  Written Agreement dated September 30, 1991 between the Office of Thrift Supervision and Chevy
              Chase Savings Bank, F.S.B. filed on Exhibit  10(f) to Registration Statement No. 33-34930  is
              hereby incorporated by reference.

         (g)  Indenture  with respect to the Trust's Senior Notes Due  from One Year to Ten Years from Date
              of Issue  as  filed  as  Exhibit  4(a) to  Registration  Statement  No.  33-19909  is  hereby
              incorporated by reference.
</TABLE>
    
<PAGE>
<TABLE>
<CAPTION>
  EXHIBITS                                             DESCRIPTION                                              PAGE
- ------------  ---------------------------------------------------------------------------------------------     -----
<C>           <S>                                                                                            <C>
         (h)  First  Supplemental Indenture with respect  to the Trust's Senior Notes  due from One Year to
              Ten Years from Date of Issue as filed as Exhibit T-3C to the Trust's Form T-3 Application for
              Qualification of Indentures  under the Trust  Indenture Act  of 1939 (File  No. 22-20838)  is
              hereby incorporated by reference.

         (i)  Indenture  with respect to the Trust's Senior Notes due  from One Year to Ten Years from Date
              of Issue  as  filed  as  Exhibit  4(a)  to  Registration  Statement  No.  33-9336  is  hereby
              incorporated by reference.

         (j)  Fourth  Supplemental Indenture with respect to the Trust's  Senior Notes due from One Year to
              Ten Years from Date of Issue as filed  as Exhibit 4(a) to Registration Statement No.  2-95506
              is hereby incorporated by reference.

         (k)  Third  Supplemental Indenture with respect  to the Trust's Senior Notes  due from One Year to
              Ten Years from Date of Issue as filed  as Exhibit 4(a) to Registration Statement No.  2-91126
              is hereby incorporated by reference.

         (l)  Second  Supplemental Indenture with respect to the Trust's  Senior Notes due from One Year to
              Ten Years from Date of Issue as filed  as Exhibit 4(a) to Registration Statement No.  2-80831
              is hereby incorporated by reference.

         (m)  Supplemental  Indenture with  respect to the  Trust's Senior Notes  due from One  Year to Ten
              Years from Date of Issue  as filed as Exhibit 4(a)  to Registration Statement No. 2-68652  is
              hereby incorporated by reference.

         (n)  Indenture  with respect to the Trust's Senior Notes due from One Year to Five Years from Date
              of Issue as filed as  Exhibit T-3C to the Trust's  Form T-3 Application for Qualification  of
              Indentures  under the Trust Indenture Act of  1939 (File No. 22-10206) is hereby incorporated
              by reference.

         (o)  Amendments to Commercial  Property Leasing  and Management  Agreement between  the Trust  and
              Franklin  Property Company  dated as  of December 31,  1992 (Amendment  No. 5),  July 1, 1989
              (Amendment No. 4), October 1, 1986 (Amendment No.  3), January 1, 1985 (Amendment No. 2)  and
              July  1, 1984 (Amendment No. 1) filed as Exhibit 10(o) to Registration Statement No. 33-34930
              is hereby incorporated by reference.

         (p)  Advisory Contract between  B.F. Saul Advisory  Company and Dearborn  Corporation dated as  of
              December  31, 1992 filed  as Exhibit 10(p)  to Registration Statement  No. 33-34930 is hereby
              incorporated by reference.

         (q)  Commercial Property  Leasing  and  Management  Agreement  between  Dearborn  Corporation  and
              Franklin  Property  Company  dated  as  of  December  31,  1992  filed  as  Exhibit  10(q) to
              Registration Statement No. 33-34930 is hereby incorporated by reference.

         (r)  Registration Rights and Lock-Up Agreement  dated August 26, 1993  by and among Saul  Centers,
              Inc.  and the Trust, Westminster Investing Corporation, Van Ness Square Corporation, Dearborn
              Corporation, Franklin Property Company and Avenel Executive  Park Phase II, Inc. as filed  as
              Exhibit 10.6 to Registration Statement No. 33-64562 is hereby incorporated by reference.

         (s)  Exclusivity  and Right of First  Refusal Agreement dated August  26, 1993 among Saul Centers,
              Inc., the Trust,  B. F. Saul  Company, Westminster Investing  Corporation, Franklin  Property
              Company,  Van  Ness Square  Corporation, and  Chevy Chase  Savings Bank,  F.S.B. as  filed as
              Exhibit 10.7 to Registration Statement No. 33-64562 is hereby incorporated by reference.
</TABLE>
<PAGE>
   
<TABLE>
<CAPTION>
  EXHIBITS                                             DESCRIPTION                                              PAGE
- ------------  ---------------------------------------------------------------------------------------------     -----
<C>           <S>                                                                                            <C>
         (t)  Reimbursement Agreement dated as  of August 26,  1993 by and among  Saul Centers, Inc.,  Saul
              Holdings  Limited  Partnership, Saul  Subsidiary I  Limited  Partnership, Saul  Subsidiary II
              Limited Partnership,  Avenel  Executive  Park  Phase II,  Inc.,  Franklin  Property  Company,
              Westminister  Investing Corporation Van Ness Square Corporation, Dearborn Corporation and the
              Trust filed as Exhibit 10(t) to Registration Statement No. 33-34930 is hereby incorporated by
              reference.

         (u)  Amendment to  Written  Agreement  dated  October  29,  1993  between  the  Office  of  Thrift
              Supervision  and Chevy  Chase Savings  Bank, F.S.B.  filed as  Exhibit 10(u)  to Registration
              Statement No. 33-34930 is hereby incorporated by reference.

         (x)  Indenture dated as of September 1, 1992 with respect to the Trust's Notes due from One to Ten
              Years from Date  of Issue filed  as Exhibit 4(a)  to Registration Statement  No. 33-34930  is
              hereby incorporated by reference.

   *12.       Statement re: Computation of Ratio of Earnings to Fixed Charges.

   *21.       Subsidiaries of the Trust.

  **23.  (a)  Consent of Stoy, Malone & Company, P.C.

    **   (b)  Consent of Arthur Andersen & Co.

    **   (c)  Consent of Shaw, Pittman, Potts & Trowbridge (included in Exhibit 5).

   *24.       Power of Attorney (included in signature page II-5).

   *25.       Statement of Eligibility of Norwest Bank Minnesota, National Association on Form T-1.

  **99.1      Form of Letter of Transmittal.

  **99.2      Form of Notice of Guaranteed Delivery.
<FN>
- ------------------------
 * Filed previously.
** Filed herewith.
</TABLE>
    

<PAGE>

                                                                       EXHIBIT 5


                                 April 28, 1994



B.F. Saul Real Estate
  Investment Trust
8401 Connecticut Avenue
Chevy Chase, Maryland 20815

Ladies and Gentlemen:

     We have acted as counsel to B.F. Saul Real Estate Investment Trust, an
unincorporated business trust existing and operating under a declaration of
trust governed by the laws of the State of Maryland (the "Trust"), in connection
with the preparation of Registration Statement No. 33-52995 on Form S-4 and
Amendment No. 1 thereto (the "Registration Statement"). The Registration
Statement registers an exchange offer (the "Exchange Offer") pursuant to which
$175,000,000 principal amount of the Trust's 11-5/8% Series B Senior Secured
Notes due 2002 (the "New Notes") will be offered in exchange for $175,000,000
principal amount of the Trust's outstanding 11-5/8% Senior Secured Notes due
2002. The New Notes will be issued pursuant to an Indenture dated as of
March 30, 1994 (the "Indenture") between the Trust and the trustee named
therein (the "Trustee").

     This opinion is being rendered pursuant to the requirements of Item 21 of
Form S-4 and Items 601(a) and 601(b)(5) of Regulation S-K under the Securities
Act of 1933, as amended.

     We have examined and are familiar with the originals, or copies certified
or otherwise identified to our satisfaction, of (i) the declaration of trust and
bylaws of the Trust; (ii) certain resolutions of the Board of Trustees of the
Trust; (iii) the Indenture (including the form of New Note contained therein);
and (iv) such other documents as we have deemed necessary or appropriate as a
basis for the opinion set forth below.

     In our examination, we have assumed the genuineness of all signatures, the
legal capacity of natural persons, the authenticity of all documents submitted
to us as originals, the conformity to original documents of all documents
submitted to us as certified, photostatic or facsimile copies and the
authenticity of the originals of such copies. As to any facts material to the

<PAGE>

B.F. Saul Real Estate
  Investment Trust
April 28, 1994
Page Two



opinion set forth below, we have relied upon statements and representations of
officers and other representatives of the Trust.

     Based upon and subject to the foregoing, and having due regard for such
legal considerations as we deem relevant, it is our opinion that:

     1.   The Indenture has been duly and validly authorized, executed and
delivered by the Trust and constitutes a legal, valid and binding obligation of
the Trust, enforceable against the Trust in accordance with its terms, except
that (A) enforcement of the Indenture may be limited by (1) bankruptcy,
insolvency, reorganization, moratorium, fraudulent conveyance, fraudulent
transfer or other similar laws, regulations or procedures of general
applicability relating to or affecting the enforcement of creditors' rights and
(2) the application of general equity principles and the discretion of the court
before which any proceeding is brought (regardless of whether enforceability is
considered in a proceeding in equity or at law), and (B) certain remedial or
procedural provisions contained in Article Twelve of the Indenture may be
limited or rendered unenforceable by applicable law.

     2.   The New Notes have been duly and validly authorized by the Trust and,
assuming the conformity of the New Notes with the specimen thereof examined by
us, authentication of the New Notes by the Trustee in accordance with the
Indenture and delivery of the New Notes in accordance with the terms of the
Exchange Offer, the New Notes will be duly issued and constitute legal, valid
and binding obligations of the Trust, enforceable against the Trust in
accordance with their terms, except that (A) enforcement of the New Notes may be
limited by (1) bankruptcy, insolvency, reorganization, moratorium, fraudulent
conveyance, fraudulent transfer or other similar laws, regulations or procedures
of general applicability relating to or affecting the enforcement of creditors'
rights and (2) the application of general equity principles and the discretion
of the court before which any proceeding is brought (regardless of whether
enforceability is considered in a proceeding in equity or at law), and (B)
certain remedial or procedural provisions of Article Twelve of the Indenture
incorporated by reference into the New Notes may be limited or rendered
unenforceable by applicable law.

<PAGE>

B.F. Saul Real Estate
  Investment Trust
April 28, 1994
Page Three


     The foregoing opinions are based upon and are limited to applicable federal
law and the laws of the State of Maryland (excluding the choice of law
provisions thereof) and the State of New York.

     We hereby consent to the filing of this opinion as Exhibit 5 to the
Registration Statement. We also consent to the reference to Shaw, Pittman,
Potts & Trowbridge under the caption "Legal Matters" in the Prospectus which is
part of the Registration Statement.

                                        Very truly yours,

                                        SHAW, PITTMAN, POTTS & TROWBRIDGE


<PAGE>

                                                                   EXHIBIT 23(a)


                          Independent Auditor's Consent




We consent to the use in this Amendment No. 1 to Registration Statement No. 33-
52995 of B.F. Saul Real Estate Investment Trust on Form S-4 of our report dated
November 4, 1993, appearing in the Prospectus, which is part of this
Registration Statement, and of our report dated November 4, 1993, relating to
the financial statement schedules appearing elsewhere in this Registration
Statement.

We also consent to the reference to us under the heading "Experts" in such
Prospectus.



STOY, MALONE & COMPANY, P.C.
April 26, 1994


<PAGE>

                                                                   EXHIBIT 23(b)


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public accountants, we hereby consent to the use of our report
(and all references to our Firm) included in or made a part of this Registration
Statement, No. 33-52995.


ARTHUR ANDERSEN & CO.
April 26, 1994


<PAGE>
                                                                    EXHIBIT 99.1
   
                             LETTER OF TRANSMITTAL
                                      FOR
                 11 5/8% SERIES B SENIOR SECURED NOTES DUE 2002
                                       OF
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST
                  PURSUANT TO THE EXCHANGE OFFER IN RESPECT OF
          ALL OF ITS OUTSTANDING 11 5/8% SENIOR SECURED NOTES DUE 2002
                                      FOR
                 11 5/8% SERIES B SENIOR SECURED NOTES DUE 2002
                PURSUANT TO THE PROSPECTUS DATED APRIL 29, 1994
    

   
      THE  EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
      THURSDAY, JUNE 2, 1994 UNLESS  THE EXCHANGE OFFER IS EXTENDED  (SUCH
      TIME  AND DATE, AS  SO EXTENDED, THE  "EXPIRATION DATE"). TENDERS OF
      OLD  NOTES   MAY   BE  WITHDRAWN   AT   ANY  TIME   PRIOR   TO   THE
      EXPIRATION DATE.
    

   
      THE EXCHANGE AGENT AND INFORMATION AGENT FOR THE EXCHANGE OFFER IS:
                                 CHEMICAL BANK
                           FOR INFORMATION TELEPHONE:
                                 (800) 648-8169
    

   
<TABLE>
<S>                        <C>                                <C>
        BY MAIL:               BY FACSIMILE TRANSMISSION       BY HAND OR OVERNIGHT DELIVERY:
      Chemical Bank        (FOR ELIGIBLE INSTITUTIONS ONLY):            Chemical Bank
Reorganization Department           (212) 629-8015                     55 Water Street
      P.O. Box 3085                 (212) 629-8016                Second Floor -- Room 234
     G.P.O. station              CONFIRM BY TELEPHONE:               New York, NY 10041
 New York, NY 10116-3085            (212) 613-7137             Attn: Reorganization Department
</TABLE>
    

   
    Delivery  of this  Letter of Transmittal  to an address,  or transmission of
instructions via telegram,  telex or facsimile,  other than as  set forth  above
will not constitute a valid delivery.
    

    The  instructions  contained herein  should  be read  carefully  before this
Letter of Transmittal is completed.

   
    HOLDERS WHO WISH TO  BE ELIGIBLE TO  RECEIVE NEW NOTES  FOR THEIR OLD  NOTES
PURSUANT  TO THE EXCHANGE OFFER MUST VALIDLY TENDER (AND NOT WITHDRAW) THEIR OLD
NOTES PRIOR TO THE EXPIRATION DATE.
    

   
    By execution hereof, the undersigned acknowledges receipt of the  Prospectus
(the  "Prospectus"), dated April  29, 1994, of B.F.  Saul Real Estate Investment
Trust (the "Trust"),  which, together with  this Letter of  Transmittal and  the
instructions hereto (the "Letter of Transmittal"), constitutes the Trust's offer
(the "Exchange Offer") to exchange $1,000 principal amount of its 11 5/8% Series
B  Senior Secured  Notes due  2002 (the "New  Notes") that  have been registered
under the Securities Act of 1933, as amended (the "Securities Act"), pursuant to
a Registration Statement of  which the Prospectus constitutes  a part, for  each
$1,000 principal amount of its outstanding 11 5/8% Senior Secured Notes due 2002
(the "Old Notes"), upon the terms and subject to the conditions set forth in the
Prospectus and this Letter of Transmittal.
    

   
    This  Letter of Transmittal  is to be  used by Holders  if: (i) certificates
representing Old Notes  are to  be physically  delivered to  the Exchange  Agent
herewith  by  Holders; (ii)  tender of  Old Notes  is to  be made  by book-entry
transfer to the account maintained by the Exchange Agent at The Depository Trust
Company, the Midwest  Securities Trust  Company or  the Philadelphia  Depository
Trust Company (each a "Book-Entry Transfer Facility") pursuant to the procedures
set  forth  in  the  Prospectus  under "The  Exchange  Offer  --  Procedures for
Tendering";   or    (iii)   tender    of    Old   Notes    is   to    be    made
    
<PAGE>
   
according  to the  guaranteed delivery  procedures set  forth in  the Prospectus
under "The  Exchange  Offer  -- Guaranteed  Delivery  Procedures."  DELIVERY  OF
DOCUMENTS  TO A BOOK-ENTRY TRANSFER FACILITY DOES NOT CONSTITUTE DELIVERY TO THE
EXCHANGE AGENT.
    

   
    The term "Holder" with respect to the Exchange Offer means (i) any person in
whose name Old  Notes are  registered on  the books of  the Trust  or any  other
person  who has  obtained a  properly completed  bond power  from the registered
Holder or (ii)  any participant  in a  Book-Entry Transfer  Facility whose  name
appears on a security position listing as the owner of Old Notes.
    

   
    All  capitalized terms  used herein  and not  defined herein  shall have the
meanings ascribed to them in the Prospectus.
    

   
    The instructions included with this Letter of Transmittal must be  followed.
Questions   and  requests  for  assistance  or  for  additional  copies  of  the
Prospectus, this Letter of Transmittal and the Notice of Guaranteed Delivery may
be directed  to Chemical  Bank, as  Exchange Agent  and Information  Agent.  See
Instruction 8 herein.
    

    The  undersigned  has  completed,  executed  and  delivered  this  Letter of
Transmittal to indicate the action the undersigned desires to take with  respect
to  the Exchange Offer. HOLDERS WHO WISH TO ACCEPT THE EXCHANGE OFFER AND TENDER
THEIR OLD NOTES MUST COMPLETE THIS LETTER OF TRANSMITTAL IN ITS ENTIRETY.

    List below the Old Notes to which this Letter of Transmittal relates. If the
space provided below is inadequate,  list the certificate numbers and  principal
amounts  on a separately executed schedule and affix the schedule to this Letter
of Transmittal. Tenders of Old Notes will be accepted only in principal  amounts
equal to $1,000 or integral multiples thereof.

<TABLE>
<S>                                                    <C>                   <C>
                                    DESCRIPTION OF OLD NOTES

                                                           CERTIFICATE
                                                            NUMBER(S)*       AGGREGATE PRINCIPAL
        NAME(S) AND ADDRESS(ES) OF HOLDER(S)              (ATTACH SIGNED       AMOUNT TENDERED
             (PLEASE FILL IN, IF BLANK)                 LIST IF NECESSARY)   (IF LESS THAN ALL)**














  TOTAL PRINCIPAL AMOUNT OF OLD NOTES
  TENDERED
<FN>
    * Need not be completed by Holders tendering by book-entry transfer.
   ** Need not be completed by Holders who wish to tender with respect to all Old Notes listed.
      See Instruction 2.
</TABLE>

<PAGE>
   
/ / CHECK  HERE IF TENDERED OLD NOTES ARE BEING DELIVERED BY BOOK-ENTRY TRANSFER
    MADE TO  AN ACCOUNT  MAINTAINED  BY THE  EXCHANGE  AGENT WITH  A  BOOK-ENTRY
    TRANSFER FACILITY AND COMPLETE THE FOLLOWING:
    

   
    Name of Tendering Institution _____________________________________________
    

   
    Check Box of Book-Entry Transfer Facility:
    
   
      / /  The Depository Trust Company
      / /  Midwest Securities Trust Company
      / /  Philadelphia Depository Trust Company
    

   
    Account Number ____________________________________________________________
    

   
    Transaction Code Number ___________________________________________________
    


   
    If Holders desire to tender Old Notes pursuant to the Exchange Offer and (i)
certificates  representing such  Old Notes  are not  immediately available, (ii)
time will not permit this Letter of Transmittal, certificates representing  such
Old  Notes or other required documents to  reach the Exchange Agent prior to the
Expiration Date  or  (iii) the  procedures  for book-entry  transfer  cannot  be
completed prior to the Expiration Date, such Holders may effect a tender of such
Old Notes in accordance with the guaranteed delivery procedures set forth in the
Prospectus under "The Exchange Offer -- Guaranteed Delivery Procedures."
    

/ /  CHECK  HERE IF TENDERED OLD NOTES ARE  BEING DELIVERED PURSUANT TO A NOTICE
     OF GUARANTEED  DELIVERY  PREVIOUSLY DELIVERED  TO  THE EXCHANGE  AGENT  AND
     COMPLETE THE FOLLOWING:

   
     Name(s) of Holder(s) of Old Notes ________________________________________
    

   
     Window Ticket No. (if any) _______________________________________________
    

   
     Date of Execution of Notice of Guaranteed Delivery _______________________
    

   
     Name of Eligible Institution that Guaranteed Delivery ____________________
    

   
     If Delivered by Book-Entry Transfer, Check Box of Applicable Book-Entry
     Transfer Facility:
    
   
      / /  The Depository Trust Company
      / /  Midwest Securities Trust Company
      / /  Philadelphia Depository Trust Company
    

   
     Account Number (If Delivered by Book-Entry Transfer) _____________________
    

   
     Transaction Code Number (If Delivered by Book-Entry Transfer) ____________
    

   
     LADIES AND GENTLEMEN:
    

   
    Subject  to the terms of the  Exchange Offer, the undersigned hereby tenders
to the Trust the principal amount of  Old Notes indicated above. Subject to  and
effective  upon the acceptance for exchange of the principal amount of Old Notes
tendered in accordance with this  Letter of Transmittal, the undersigned  sells,
assigns  and transfers to, or upon the order  of, the Trust all right, title and
interest in  and  to the  Old  Notes  tendered hereby.  The  undersigned  hereby
irrevocably   constitutes  and  appoints  the   Exchange  Agent  its  agent  and
attorney-in-fact (with full knowledge that the  Exchange Agent also acts as  the
agent  of the Trust) with respect to the  tendered Old Notes, with full power of
substitution, to (i) deliver  certificates for such Old  Notes to the Trust,  or
transfer  ownership  of such  Old Notes  on  the account  books maintained  by a
Book-Entry  Transfer  Facility,  together,  in   either  such  case,  with   all
accompanying  evidences of transfer  and authenticity to, or  upon the order of,
the Trust and (ii) present such Old Notes for transfer on the books of the Trust
and receive all benefits and
    
<PAGE>
otherwise exercise all rights of beneficial ownership of such Old Notes, all  in
accordance  with the terms of the Exchange  Offer. The power of attorney granted
in this paragraph shall be deemed irrevocable and coupled with an interest.

   
    The undersigned hereby represents  and warrants that it  has full power  and
authority to tender, sell, assign and transfer the Old Notes tendered hereby and
that  the Trust will acquire good and unencumbered title thereto, free and clear
of all liens,  restrictions, charges  and encumbrances  and not  subject to  any
adverse  claim, when the same  are acquired by the  Trust. The undersigned will,
upon request,  execute  and  deliver  any additional  documents  deemed  by  the
Exchange  Agent  or the  Trust  to be  necessary  or desirable  to  complete the
assignment and transfer of the Old Notes tendered hereby.
    

   
    The undersigned  acknowledges that  this  Exchange Offer  is being  made  in
reliance  upon an  interpretation by  the staff  of the  Securities and Exchange
Commission issued to third parties that the New Notes issued in exchange for the
Old Notes pursuant to the Exchange Offer  may be offered for resale, resold  and
otherwise  transferred by any holder thereof (other than (i) a broker-dealer who
purchased such Old  Notes directly from  the Trust for  resale pursuant to  Rule
144A or other available exemption under the Securities Act or (ii) a person that
is  an  "affiliate"  of the  Trust  within the  meaning  of Rule  405  under the
Securities Act), except in the circumstances referred to in the last sentence of
this paragraph, without compliance with the registration and prospectus delivery
provisions of the Securities Act, provided  that such New Notes are acquired  in
the ordinary course of such holder's business and such holder has no arrangement
or  understanding with any person to participate in the distribution of such New
Notes. The  undersigned  hereby  represents  that (i)  the  New  Notes  acquired
pursuant  to the  Exchange Offer  are being obtained  in the  ordinary course of
business of the person receiving  the New Notes, whether  or not such person  is
the  Holder, (ii) neither the  Holder nor any such  person has an arrangement or
understanding with any  person to participate  in the distribution  of such  New
Notes  and (iii) neither the Holder nor any such person is an "affiliate" of the
Trust within the meaning of Rule 405 under the Securities Act or, if the  Holder
or  such person is an affiliate, that such Holder or person will comply with the
registration and prospectus delivery requirements  of the Securities Act to  the
extent  applicable. If the  undersigned is not  a broker-dealer, the undersigned
represents that the person receiving the  New Notes, whether or not such  person
is  the  Holder,  is  not engaged  in,  and  does  not intend  to  engage  in, a
distribution of  New Notes.  If the  undersigned is  a broker-dealer  that  will
receive  New Notes for its own account  in exchange for Old Notes, it represents
that the Old Notes to be exchanged for New Notes were acquired by it as a result
of market-making activities or other trading activities and acknowledges that it
will deliver a  prospectus meeting  the requirements  of the  Securities Act  in
connection  with any resale of such New  Notes; however, by so acknowledging and
by delivering a prospectus, the undersigned will not be deemed to admit that  it
is an "underwriter" within the meaning of the Securities Act.
    

   
    For  purposes  of the  Exchange Offer,  the  Trust shall  be deemed  to have
accepted validly tendered Old Notes when, as and if the Trust has given oral  or
written  notice thereof to the Exchange Agent. If any tendered Old Notes are not
accepted  for  exchange  pursuant  to   the  Exchange  Offer  for  any   reason,
certificates  for any such Old  Notes not accepted shall  be returned (except as
noted below with  respect to  tenders through a  Book-Entry Transfer  Facility),
without expense, to the undersigned at the address shown below or at a different
address as may be indicated under "Special Issuance Instructions" as promptly as
practicable after the Expiration Date.
    

   
    All  authority  conferred  or  agreed  to be  conferred  by  this  Letter of
Transmittal  shall  survive  the  death,   incapacity  or  dissolution  of   the
undersigned  and  every obligation  under this  Letter  of Transmittal  shall be
binding upon  the heirs,  personal representatives,  executors,  administrators,
successors,  assigns, trustees in bankruptcy  and other legal representatives of
the undersigned.
    

   
    The undersigned  understands  that tenders  of  Old Notes  pursuant  to  the
procedures  described in  the Prospectus under  "The Exchange Offer"  and in the
instructions hereto shall constitute a binding agreement between the undersigned
and the Trust  upon the  terms and  subject to  the conditions  of the  Exchange
Offer.
    

   
    Unless  otherwise  indicated under  "Special Issuance  Instructions," please
issue the certificates representing the New Notes issued in exchange for the Old
Notes accepted  for exchange,  and return  any  Old Notes  not tendered  or  not
exchanged,  in the name(s)  of the undersigned  (or in either  such event in the
case of Old  Notes tendered by  book-entry transfer, please  credit the  account
maintained at
    
<PAGE>
   
the  Book-Entry Transfer Facility indicated herein). Similarly, unless otherwise
indicated under "Special  Delivery Instructions," please  send the  certificates
representing  the New Notes  issued in exchange  for the Old  Notes accepted for
exchange and any certificates for Old  Notes not tendered or not exchanged  (and
accompanying  documents, as appropriate) to the undersigned at the address shown
below the undersigned's  signatures, unless,  in either event,  tender is  being
made   by  book-entry  transfer.  In  the  event  that  both  "Special  Issuance
Instructions" and "Special  Delivery Instructions" are  completed, please  issue
the certificates representing the New Notes issued in exchange for the Old Notes
accepted  for exchange and return any certificates for Old Notes not tendered or
not exchanged in the name(s) of, and send such certificates to, the person(s) so
indicated. The undersigned recognizes that the Trust has no obligation  pursuant
to  the "Special Issuance  Instructions" and "Special  Delivery Instructions" to
transfer any Old Notes from the name of the registered holder(s) thereof if  the
Trust does not accept for exchange any of the Old Notes so tendered.
    

                                PLEASE SIGN HERE

       (TO BE COMPLETED BY ALL TENDERING HOLDERS OF OLD NOTES REGARDLESS
         OF WHETHER OLD NOTES ARE BEING PHYSICALLY DELIVERED HEREWITH)

   
    This  Letter of  Transmittal must  be signed by  the Holder(s)  of Old Notes
exactly as  their name(s)  appear(s)  on certificate(s)  for  Old Notes  or,  if
tendered  by a  participant in a  Book-Entry Transfer Facility,  exactly as such
participant's name appears on  a security position listing  as the owner of  Old
Notes  or by person(s) authorized to become registered Holder(s) by endorsements
and documents transmitted with this Letter of Transmittal. If signature is by  a
trustee,  executor,  administrator,  guardian,  attorney-in-fact,  officer  of a
corporation or other person  acting in a  fiduciary or representative  capacity,
such  person must  set forth  his full title  below under  "Capacity" and submit
evidence satisfactory to  the Trust of  such person's authority  so to act.  See
Instruction 3 herein.
    

<TABLE>
<S>                                    <C>
X _________________________________  Date: ________________________

X _________________________________  Date: ________________________
    Signature(s) of Holder(s) or
       Authorized Signatory

Name(s): __________________________  Address: _________________________________

         __________________________           _________________________________
               (Please Print)                       (Including Zip Code)

Capacity:__________________________   Area Code and Telephone No: _____________

Social Security No.: ______________

</TABLE>

   
                 SIGNATURE GUARANTEE (SEE INSTRUCTION 3 HEREIN)
        CERTAIN SIGNATURES MUST BE GUARANTEED BY AN ELIGIBLE INSTITUTION
    

_______________________________________________________________________________
            (Name of Eligible Institution Guaranteeing Signatures)

_______________________________________________________________________________
  (Address (including zip code) and Telephone Number (including area code) of
                                     Firm)

_______________________________________________________________________________
                             (Authorized Signature)

_______________________________________________________________________________
                                 (Printed Name)

_______________________________________________________________________________
                                    (Title)

Date: ________________________

<PAGE>

   
<TABLE>
<S>                                                    <C>
       SPECIAL ISSUANCE INSTRUCTIONS                       SPECIAL DELIVERY INSTRUCTIONS
         (SEE INSTRUCTION 4 HEREIN)                          (SEE INSTRUCTION 4 HEREIN)

    To  be  completed  ONLY if  certificates  for Old  To be completed ONLY if certificates for Old Notes in
Notes in  a  principal  amount not  tendered  or  not  a  principal amount not tendered  or not exchanged or
exchanged are to be issued in the name of, or the New  the New Notes issued  pursuant to the Exchange  Offer
Notes issued pursuant to the Exchange Offer are to be  are  to be sent  to someone other  than the person or
issued to the order of, someone other than the person  persons whose signature(s) appear(s) within this Let-
or persons whose  signature(s) appear(s) within  this  ter  of Transmittal  or to an  address different from
Letter of Transmittal or  sent to an address  differ-  that  shown in  the box entitled  "Description of Old
ent from that shown in the box entitled  "Description  Notes" within this Letter of Transmittal.
of  Old Notes" within this  Letter of Transmittal, or
if Old Notes tendered by book-entry transfer that are
not  accepted  are  to  be  credited  to  an  account
maintained at a Book-Entry Transfer Facility.

Name: _______________________________________________   Name: ______________________________________________
                       (Please Print)                                          (Please Print)

Address: ____________________________________________   Address: ___________________________________________
                       (Please Print)                                          (Please Print)

_____________________________________________________   ____________________________________________________
                                          Zip Code                                               Zip Code

_____________________________________________________   ____________________________________________________
  Taxpayer Identification or Social Security Number
</TABLE>
    

<PAGE>
   
                                  INSTRUCTIONS
                    FORMING PART OF THE TERMS AND CONDITIONS
                             OF THE EXCHANGE OFFER
    

   
    1.  DELIVERY OF THIS LETTER OF TRANSMITTAL AND OLD NOTES.  The  certificates
for  the tendered Old Notes  (or a confirmation of  a book-entry delivery of Old
Notes into the Exchange  Agent's account at  the applicable Book-Entry  Transfer
Facility), as well as a properly completed and duly executed copy of this Letter
of  Transmittal or  facsimile hereof  and any  other documents  required by this
Letter of Transmittal, must be received by the Exchange Agent at its address set
forth herein prior to the Expiration Date.
    

    THE METHOD OF DELIVERY OF THE TENDERED OLD NOTES, THIS LETTER OF TRANSMITTAL
AND ALL OTHER REQUIRED DOCUMENTS  TO THE EXCHANGE AGENT  IS AT THE ELECTION  AND
RISK OF THE HOLDER AND, EXCEPT AS OTHERWISE PROVIDED BELOW, THE DELIVERY WILL BE
DEEMED  MADE  ONLY WHEN  ACTUALLY  RECEIVED BY  THE  EXCHANGE AGENT.  INSTEAD OF
DELIVERY BY MAIL, IT  IS RECOMMENDED THAT  THE HOLDER USE  AN OVERNIGHT OR  HAND
DELIVERY  SERVICE. IN  ALL CASES,  SUFFICIENT TIME  SHOULD BE  ALLOWED TO ASSURE
TIMELY DELIVERY. NO LETTER  OF TRANSMITTAL OR  OLD NOTES SHOULD  BE SENT TO  THE
TRUST.

   
    Holders  who  wish to  tender  their Old  Notes  must follow  the guaranteed
delivery procedures set  forth in the  Prospectus under "The  Exchange Offer  --
Guaranteed  Delivery Procedures" if (i)  certificates representing the Old Notes
to be tendered  are not immediately  available, (ii) time  will not permit  this
Letter  of  Transmittal,  certificates  representing  such  Old  Notes  or other
required documents to reach the Exchange  Agent prior to the Expiration Date  or
(iii)  the procedures for  book-entry transfer cannot be  completed prior to the
Expiration Date. Pursuant to such procedures: (i) such tender must be made by or
through an Eligible Institution; (ii) prior to the Expiration Date, the Exchange
Agent must have received from the Eligible Institution a properly completed  and
duly  executed Notice of Guaranteed Delivery (by facsimile transmission, mail or
hand delivery) setting  forth the  name and  address of  the Holder  of the  Old
Notes,  the certificate number  or numbers of  such Old Notes  and the principal
amount of Old Notes tendered, stating that the tender is being made thereby  and
guaranteeing  that, within  five business days  after the  Expiration Date, this
Letter of Transmittal (or facsimile  thereof), together with the  certificate(s)
representing  the Old Notes  in proper form  for transfer (or  a confirmation of
book-entry delivery  of Old  Notes  into the  Exchange  Agent's account  at  the
applicable  Book-Entry Transfer  Facility) and  any other  documents required by
this Letter of Transmittal, will be  deposited by the Eligible Institution  with
the  Exchange Agent;  and (iii) such  properly completed and  executed Letter of
Transmittal (or facsimile hereof), together with the certificate(s) representing
all tendered  Old  Notes in  proper  form for  transfer  (or a  confirmation  of
book-entry  delivery  of Old  Notes  into the  Exchange  Agent's account  at the
applicable Book-Entry Transfer  Facility) and  all other  documents required  by
this  Letter of Transmittal, must be received  by the Exchange Agent within five
business days after the Expiration Date. Any  Holder of Old Notes who wishes  to
tender  such Holder's Old  Notes pursuant to  the guaranteed delivery procedures
described above  must ensure  that the  Exchange Agent  receives the  Notice  of
Guaranteed Delivery prior to the Expiration Date.
    

   
    All  questions  as to  the validity,  form,  eligibility (including  time of
receipt), acceptance and withdrawal of the tendered Old Notes will be determined
in the  sole discretion  of the  Trust, whose  determination will  be final  and
binding.  The Trust reserves the absolute right in its sole discretion to reject
any and  all Old  Notes  not properly  tendered or  any  Old Notes  the  Trust's
acceptance of which would, in the opinion of counsel for the Trust, be unlawful.
The  Trust also reserves the absolute right  in its sole discretion to waive any
of the conditions of  the Exchange Offer  or any defect  or irregularity in  any
tender  with respect to particular Old  Notes. The Trust's interpretation of the
terms and conditions of the Exchange  Offer (including the instructions in  this
Letter  of Transmittal) will be final and binding. Unless waived, any defects or
irregularities in connection with tenders of Old Notes must be cured within such
time as the Trust shall determine. None of the Trust, the Exchange Agent or  any
other  person shall  be under any  duty to  give notification of  any defects or
irregularities with respect to tenders of Old Notes, nor shall any of them incur
any liability for failure to give  such notification. Tenders of Old Notes  will
not  be deemed to have been made  until such defects or irregularities have been
cured or waived.  Any Old  Notes received  by the  Exchange Agent  that are  not
properly tendered
    
<PAGE>
and as to which the defects or irregularities have not been cured or waived will
be  returned without cost by the Exchange  Agent to the tendering Holders of Old
Notes, unless  otherwise provided  in this  Letter of  Transmittal, as  soon  as
practicable following the Expiration Date.

   
    2.  PARTIAL TENDERS.  Tenders of Old Notes will be accepted in denominations
of  $1,000 and  integral multiples  thereof. If  less than  the entire principal
amount of any Old  Notes is tendered,  the tendering Holder  should fill in  the
principal amount tendered in the third column of the chart entitled "Description
of  Old  Notes." The  entire  principal amount  of  Old Notes  delivered  to the
Exchange Agent will be deemed to have been tendered unless otherwise  indicated.
If  the entire principal amount of all Old  Notes is not tendered, Old Notes for
the principal amount of Old Notes delivered to the Exchange Agent will be deemed
to have been tendered unless otherwise indicated. If the entire principal amount
of all Old  Notes is not  tendered, Old Notes  for the principal  amount of  Old
Notes  not tendered  and a  certificate or  certificates representing  New Notes
issued in exchange for any Old Notes accepted will be sent to the Holder at  its
registered  address, unless a  different address is  provided in the appropriate
box on this Letter of Transmittal or unless tender is made through a  Book-Entry
Transfer Facility, promptly after the Old Notes are accepted for exchange.
    

    3.   SIGNATURES ON THE LETTER  OF TRANSMITTAL; BOND POWERS AND ENDORSEMENTS;
GUARANTEE OF SIGNATURES.  If this Letter of Transmittal (or facsimile hereof) is
signed by  the  registered Holder(s)  of  the  Old Notes  tendered  hereby,  the
signature  must correspond with  the name(s) as  written on the  face of the Old
Notes without alteration, enlargement or any change whatsoever.

    If this  Letter  of Transmittal  (or  facsimile  hereof) is  signed  by  the
registered  Holder(s) of Old Notes tendered and the certificate(s) for New Notes
issued in exchange therefor is to be issued (or any untendered principal  amount
of  Old Notes is to be reissued) to  the registered Holder, such Holder need not
and should not endorse any tendered Old Note, nor provide a separate bond power.
In any  other case,  such Holder  must  either properly  endorse the  Old  Notes
tendered  or transmit a properly completed  separate bond power with this Letter
of Transmittal, with the signatures on the endorsement or bond power  guaranteed
by an Eligible Institution.

    If  this Letter of Transmittal  (or facsimile hereof) is  signed by a person
other than the registered Holder(s) of any Old Notes listed, such Old Notes must
be endorsed or accompanied by appropriate bond powers signed as the name of  the
registered Holder(s) appears on the Old Notes.

    If this Letter of Transmittal (or facsimile hereof) or any Old Notes or bond
powers   are   signed   by  trustees,   executors,   administrators,  guardians,
attorneys-in-fact, or officers of corporations  or others acting in a  fiduciary
or  representative capacity, such  persons should so  indicate when signing, and
unless waived  by  the  Trust,  evidence satisfactory  to  the  Trust  of  their
authority so to act must be submitted with this Letter of Transmittal.

    Endorsements  on Old  Notes or  signatures on  bond powers  required by this
Instruction 3 must be guaranteed by an Eligible Institution.

   
    Signatures on  this Letter  of  Transmittal (or  facsimile hereof)  must  be
guaranteed  by an  Eligible Institution unless  the Old  Notes tendered pursuant
hereto are tendered (i) by a  registered Holder (including any participant in  a
Book-Entry  Transfer Facility whose name appears  on a security position listing
as the  owner of  Old Notes)  who has  not completed  the box  set forth  herein
entitled  "Special Issuance Instructions" or  the box entitled "Special Delivery
Instructions" or (ii) for the account of an Eligible Institution.
    

   
    4.  SPECIAL ISSUANCE  AND DELIVERY INSTRUCTIONS.   Tendering Holders  should
indicate,  in the applicable box(es) in this Letter of Transmittal, the name and
address to which  New Notes or  substitute Old Notes  for principal amounts  not
tendered  or not accepted  for exchange are  to be issued  or sent, if different
from the name  and address  of the person  signing this  Letter of  Transmittal.
Holders  tendering  by  book-entry  transfer  may  request  that  Old  Notes not
exchanged be  credited  to such  account  maintained at  a  Book-Entry  Transfer
Facility  as any such Holder  may designate herein. If  no such instructions are
given, such Old Notes not exchanged will be returned by crediting the account at
a Book-Entry Transfer Facility  designated above. In the  case of issuance in  a
different  name, the  taxpayer identification or  social security  number of the
person named must also be indicated. Such
    
<PAGE>
   
named person  may  be  required  to furnish  Norwest  Bank  Minnesota,  National
Association,  the Trustee  under the Indenture  pursuant to which  the Old Notes
were, and  the New  Notes will  be, issued,  with a  completed Internal  Revenue
Service  Form  W-9 certifying  as to  such  person's taxpayer  identification or
social security number and certain other matters prior to receipt of payments of
interest or principal on the applicable Notes.
    

   
    5.  TRANSFER TAXES.   Except as set forth in  this Instruction 5, the  Trust
will  pay all transfer  taxes, if any,  applicable to the  exchange of Old Notes
pursuant to the Exchange Offer. If, however, certificates representing New Notes
or Old Notes for principal amounts not tendered or accepted for exchange are  to
be  delivered to, or are to  be registered or issued in  the name of, any person
other than  the  registered Holder  of  the Old  Notes  tendered hereby,  or  if
tendered Old Notes are to be registered in the name of any person other than the
person  signing this Letter of Transmittal, or  if a transfer tax is imposed for
any reason other than the exchange of Old Notes pursuant to the Exchange  Offer,
then  the amount of any  such transfer taxes (whether  imposed on the registered
Holder or  any  other  person) will  be  payable  by the  tendering  Holder.  If
satisfactory  evidence of  payment of such  taxes or exemption  therefrom is not
submitted with this  Letter of Transmittal,  the amount of  such transfer  taxes
will be billed directly to such tendering Holder.
    

   
    6.  WAIVER OF CONDITIONS.  The Trust reserves the absolute right in its sole
discretion  to waive any of  the specified conditions in  the Exchange Offer, in
whole or in part.
    

   
    7.  MUTILATED, LOST,  STOLEN OR DESTROYED OLD  NOTES.  Any tendering  Holder
whose  certificates representing Old Notes have  been mutilated, lost, stolen or
destroyed should promptly notify  Norwest Bank Minnesota, National  Association,
the  Trustee under the Indenture pursuant to which the Old Notes were issued, at
telephone number (612) 667-5786.  The Holder will then  be instructed as to  the
procedure  to be followed in order to  replace such certificates. This Letter of
Transmittal and  related  documents cannot  be  processed until  procedures  for
replacing such certificates have been followed.
    

   
    8.   REQUESTS FOR  ASSISTANCE OR ADDITIONAL COPIES.   Questions and requests
for assistance and  requests for  additional copies  of the  Prospectus or  this
Letter  of Transmittal may be  directed to Chemical Bank,  as Exchange Agent and
Information Agent, at  the address  and telephone  specified herein  and in  the
Prospectus.  Holders  may also  contact their  broker, dealer,  commercial bank,
trust company or other nominee for assistance concerning the Exchange Offer.
    

   
      THE EXCHANGE AGENT AND INFORMATION AGENT FOR THE EXCHANGE OFFER IS:
                                 CHEMICAL BANK
                           FOR INFORMATION TELEPHONE:
                                 (800) 648-8169
    

   
<TABLE>
<S>                        <C>                                <C>
        BY MAIL:               BY FACSIMILE TRANSMISSION       BY HAND OR OVERNIGHT DELIVERY:
      Chemical Bank        (FOR ELIGIBLE INSTITUTIONS ONLY):            Chemical Bank
Reorganization Department           (212) 629-8015                     55 Water Street
      P.O. Box 3085                 (212) 629-8016                Second Floor -- Room 234
     G.P.O. station              CONFIRM BY TELEPHONE:               New York, NY 10041
 New York, NY 10116-3085            (212) 613-7137             Attn: Reorganization Department
</TABLE>
    

<PAGE>
                                                                    EXHIBIT 99.2
                         NOTICE OF GUARANTEED DELIVERY
                                      FOR
                 11 5/8% SERIES B SENIOR SECURED NOTES DUE 2002
                                       OF
                     B.F. SAUL REAL ESTATE INVESTMENT TRUST

   
    As  set forth in the Prospectus, dated April 29, 1994 (the "Prospectus"), of
B.F. Saul Real Estate Investment Trust (the "Trust") in the accompanying  Letter
of Transmittal and instructions thereto (the "Letter of Transmittal"), this form
or  one  substantially equivalent  hereto  must be  used  to accept  the Trust's
exchange offer  (the "Exchange  Offer") in  respect of  all of  its  outstanding
11  5/8% Senior  Secured Notes  due 2002 (the  "Old Notes")  if (i) certificates
representing the Old Notes  to be tendered are  not immediately available,  (ii)
time  will not permit the Letter  of Transmittal, certificates representing such
Old Notes or other required documents to  reach the Exchange Agent prior to  the
Expiration  Date  or  (iii) the  procedures  for book-entry  transfer  cannot be
completed prior  to  the Expiration  Date.  This form  may  be delivered  by  an
Eligible  Institution by  mail or  hand delivery  or transmitted,  via telegram,
telex or facsimile, to  the Exchange Agent as  set forth below. All  capitalized
terms  used herein but  not defined herein  shall have the  meanings ascribed to
them in the Prospectus.
    

   
       THE EXCHANGE OFFER WILL EXPIRE AT  5:00 P.M., NEW YORK CITY  TIME,
       ON  THURSDAY, JUNE 2,  1994 UNLESS THE  EXCHANGE OFFER IS EXTENDED
       (SUCH TIME  AND  DATE, AS  SO  EXTENDED, THE  "EXPIRATION  DATE").
       TENDERS  OF OLD NOTES  MAY BE WITHDRAWN  AT ANY TIME  PRIOR TO THE
       EXPIRATION DATE.
    

   
      THE EXCHANGE AGENT AND INFORMATION AGENT FOR THE EXCHANGE OFFER IS:
                                 CHEMICAL BANK
                           FOR INFORMATION TELEPHONE:
                                 (800) 648-8169
    

   
<TABLE>
<S>                        <C>                                <C>
        BY MAIL:               BY FACSIMILE TRANSMISSION       BY HAND OR OVERNIGHT DELIVERY:
      Chemical Bank        (FOR ELIGIBLE INSTITUTIONS ONLY):            Chemical Bank
Reorganization Department           (212) 629-8015                     55 Water Street
      P.O. Box 3085                 (212) 629-8016                Second Floor -- Room 234
     G.P.O. station              CONFIRM BY TELEPHONE:               New York, NY 10041
 New York, NY 10116-3085            (212) 613-7137             Attn: Reorganization Department
</TABLE>
    

    DELIVERY OF THIS INSTRUMENT TO AN  ADDRESS, OR TRANSMISSION VIA A  TELEGRAM,
TELEX  OR FACSIMILE, OTHER THAN  AS SET FORTH ABOVE  WILL NOT CONSTITUTE A VALID
DELIVERY.

    This form is not to be used  to guarantee signatures. If a signature on  the
Letter  of Transmittal is required to be guaranteed by an "Eligible Institution"
under the  instructions thereto,  such signature  guarantee must  appear in  the
applicable space provided in the signature box on the Letter of Transmittal.

LADIES AND GENTLEMEN:

    The undersigned hereby tender(s) to the Trust, upon the terms and subject to
the  conditions set forth in  the Exchange Offer and  the Letter of Transmittal,
receipt of which is hereby acknowledged,  the aggregate principal amount of  Old
Notes  set forth below pursuant to  the guaranteed delivery procedures set forth
in the Prospectus.

   
    The undersigned understands that tenders of Old Notes will be accepted  only
in  denominations  of $1,000  and  integral multiples  thereof.  The undersigned
understands that tenders of Old Notes pursuant to the Exchange Offer may not  be
withdrawn  after the Expiration Date.  Tenders of Old Notes  may be withdrawn if
the Exchange Offer  is terminated  without any  such Old  Notes being  exchanged
thereunder or as otherwise provided in the Prospectus.
    

   
    All  authority herein conferred or agreed to  be conferred by this Notice of
Guaranteed Delivery shall survive  the death, incapacity  or dissolution of  the
undersigned  and  every  obligation  of the  undersigned  under  this  Notice of
Guaranteed Delivery shall be binding  upon the heirs, personal  representatives,
executors, administrators, successors, assigns, trustees in bankruptcy and other
legal representatives of the undersigned.
    

                                       1
<PAGE>
                            PLEASE SIGN AND COMPLETE


Signature(s) of Registered Owner(s) or Authorized
Signatory: _____________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
Principal Amount of Old Notes Tendered:



Certificate No(s). of Old Notes (if available): ________________________________

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Date: __________________________________________________________________________

Name(s) of Registered Holder(s):

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

Address: _______________________________________________________________________

________________________________________________________________________________

Area Code and Telephone No.: ___________________________________________________
   

If Old Notes will be delivered by book-entry transfer at a Book-Entry Transfer
Facility, complete the following:
    
   

Check Box of Book-Entry Transfer Facility:
    
   
/ / The Depository Trust Company
    
   
/ / Midwest Securities Trust Company
    
   
/ / Philadelphia Depository Trust Company
    
   

Account Number:_________________________________________________________________
    
   

Transaction Code Number:________________________________________________________
    

   
<TABLE>
<S>        <C>           <C>                                                                                    <C>
           This  Notice of Guaranteed Delivery must be signed by the registered holder(s) of Old Notes exactly
           as its (their) name(s) appear on  certificates for Old Notes or  on a security position listing  as
           the  owner of Old Notes, or by person(s)  authorized to become registered Holder(s) by endorsements
           and documents transmitted with this  Notice of Guaranteed Delivery. If  signature is by a  trustee,
           executor,  administrator,  guardian, attorney-in-fact,  officer of  a  corporation or  other person
           acting in  a  fiduciary  or  representative  capacity,  such  person  must  provide  the  following
           information.
                                                      PLEASE PRINT NAME(S) AND ADDRESS(ES)
           Name(s):      _____________________________________________________________________________________

                         _____________________________________________________________________________________

           Capacity:     _____________________________________________________________________________________

           Address(es):  _____________________________________________________________________________________

                         _____________________________________________________________________________________

                         _____________________________________________________________________________________

           DO  NOT SEND OLD NOTES WITH THIS FORM. OLD NOTES SHOULD BE SENT TO THE EXCHANGE AGENT TOGETHER WITH
           A PROPERLY COMPLETED AND DULY EXECUTED LETTER OF TRANSMITTAL.
</TABLE>
    

   
<TABLE>
<S>        <C>                                             <C>                                             <C>
                                                           GUARANTEE
                                            (NOT TO BE USED FOR SIGNATURE GUARANTEE)

           The undersigned, a member firm of a registered national securities exchange or of the National
           Association of Securities Dealers, Inc., a commercial  bank or trust company having an  office
           or  a correspondent  in the United  States or  an "eligible guarantor  institution" within the
           meaning of Rule 17Ad-15 under the Exchange Act, hereby (a) represents that each holder of  Old
           Notes  on whose behalf this tender is being  made "own(s)" the Old Notes covered hereby within
           the meaning of Rule 14e-4 under the Exchange Act, (b) represents that such tender of Old Notes
           complies with such Rule  14e-4 and (c)  guarantees that, within five  business days after  the
           Expiration  Date, a properly completed and duly executed Letter of Transmittal (or a facsimile
           thereof), together with certificates representing the Old Notes covered hereby in proper  form
           for  transfer (or confirmation of the book-entry transfer  of such Old Notes into the Exchange
           Agent's account at the applicable Book-Entry Transfer Facility, pursuant to the procedure  for
           book-entry  transfer set  forth in  the Prospectus)  and all  other documents  required by the
           Letter of Transmittal, will be deposited by the undersigned with the Exchange Agent.

           THE UNDERSIGNED ACKNOWLEDGES  THAT IT MUST  DELIVER THE  LETTER OF TRANSMITTAL  AND OLD  NOTES
           TENDERED  HEREBY TO THE EXCHANGE AGENT WITHIN THE TIME PERIOD SET FORTH ABOVE AND THAT FAILURE
           TO DO SO COULD RESULT IN FINANCIAL LOSS TO THE UNDERSIGNED.

           Name of Firm: ______________________________    ___________________________________________________
                                                                           Authorized Signature

           Address: ___________________________________    Name: _____________________________________________

           ____________________________________________    Title: ____________________________________________

           Area Code and Telephone No: ________________    Date:  ____________________________________________
</TABLE>
    

                                       2


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