UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2003

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number 1-7184

B.F. SAUL REAL ESTATE INVESTMENT TRUST

(Exact name of registrant as specified in its charter)

Maryland

52-6053341

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

7501 Wisconsin Avenue

Bethesda, Maryland 20814

(Address of principal executive offices) (Zip Code)

(301) 986-6000

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act Rule 12-2). Yes ¨ No x

The number of Common Shares of Beneficial Interest, $1 Par Value, outstanding as of August 14, 2003, was 4,807,510.

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited):

	(a)	Consolidated Balance Sheets at June 30, 2003 and September 30, 2002	3

	(b)	Consolidated Statements of Operations for the nine-month and the three-month periods ended June 30, 2003 and 2002	4

	(c)	Consolidated Statements of Comprehensive Income and Changes in Shareholders’ Equity for the nine-month and the three-month periods ended June 30, 2003 and 2002	6

	(d)	Consolidated Statements of Cash Flows for the nine-month periods ended June 30, 2003 and 2002	7

	(e)	Notes to Consolidated Financial Statements	9

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations:

	(a)	Financial Condition	20

		Real Estate	20

		Banking	21

	(b)	Liquidity and Capital Resources	31

		Real Estate	31

		Banking .	33

	(c)	Results of Operations

		Three months ended June 30, 2003 compared to three months ended June 30, 2002	37

		Nine months ended June 30, 2003 compared to nine months ended June 30, 2002	44

Item 3.	Quantitative and Qualitative Disclosures About Market Risk		51

Item 4.	Controls and Procedures		51

PART II. OTHER INFORMATION

Item 6.	Exhibits and Reports On Form 8-K		52

Item 1. Financial Statements (Unaudited)

Consolidated Balance Sheets

B. F. SAUL REAL ESTATE INVESTMENT TRUST (Unaudited)

*(In thousands)*	June 30 2003			September 30 2002
				(Restated)
ASSETS

Real Estate
Income-producing properties
Hotels	$	257,532		$	255,566
Office and industrial		178,545			176,920
Other		2,803			2,803

		438,880			435,289
Accumulated depreciation		(163,901	)		(149,981	)

		274,979			285,308
Land parcels		44,213			44,020
Investment in Saul Holdings and Saul Centers		51,389			43,540
Cash and cash equivalents		7,472			13,963
Note receivable and accrued interest—related party		4,237			6,487
Other assets		44,394			44,196

Total real estate assets		426,684			437,514

Banking
Cash and other deposits		427,662			451,723
Federal funds sold and securities purchased under agreements to resell		40,000			—
Loans held for securitization and/or sale		1,510,674			1,223,035
Trading securities		3,646			3,933
Investment securities (market value $46,777 and $46,969, respectively)		46,370			46,445
Mortgage-backed securities (market value $545,658 and $1,057,852, respectively)		530,244			1,028,633
Loans receivable (net of allowance for losses of $64,737 and $66,079, respectively)		7,122,438			6,485,949
Federal Home Loan Bank stock		89,966			88,648
Real estate held for investment or sale (net of allowance for losses of $71,544 and $71,495, respectively)		24,177			24,297
Property and equipment, net		469,773			472,417
Automobiles subject to lease, net		983,133			1,110,916
Goodwill and other intangible assets, net		24,439			24,863
Interest only strips, net		127,310			89,306
Other assets		243,357			223,087

Total banking assets		11,643,189			11,273,252

TOTAL ASSETS	$	12,069,873		$	11,710,766

LIABILITIES

Real Estate
Mortgage notes payable	$	325,257		$	326,232
Notes payable—secured		207,900			201,750
Notes payable—unsecured		55,050			55,156
Accrued dividends payable—preferred shares of beneficial interest		7,784			12,721
Other liabilities and accrued expenses		58,633			67,517

Total real estate liabilities		654,624			663,376

Banking
Deposit accounts		7,978,454			7,437,585
Borrowings		299,380			659,484
Federal Home Loan Bank advances		1,799,314			1,702,964
Other liabilities		628,341			564,222
Capital notes—subordinated		250,000			250,000

Total banking liabilities		10,955,489			10,614,255

Commitments and contingencies
Minority interest held by affiliates		93,879			88,137
Minority interest—other		218,307			218,307

TOTAL LIABILITIES		11,922,299			11,584,075

SHAREHOLDERS’ EQUITY
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
Common shares of beneficial interest, $1 par value, 10 million shares authorized, 6,641,598 shares issued		6,642			6,642
Paid-in surplus		92,943			92,943
Retained earnings		91,314			68,438

		191,415			168,539
Less cost of 1,834,088 and 1,814,688 common shares of beneficial interest in treasury, respectively		(43,841	)		(41,848	)

TOTAL SHAREHOLDERS’ EQUITY		147,574			126,691

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	12,069,873		$	11,710,766

The Notes to Consolidated Financial Statements are an integral part of these statements.

Consolidated Statements of Operations

B. F. SAUL REAL ESTATE INVESTMENT TRUST (Unaudited)

	For the Three Months Ended June 30						For the Nine Months Ended June 30
*(In thousands, except per share amounts)*	2003			2002			2003			2002
				(Restated)						(Restated)
REAL ESTATE

Income
Hotels	$	24,460		$	25,614		$	64,976		$	65,825
Office and industrial (including $1,266, $1,305, $3,848 and $3,699 of rental income from banking segment, respectively)		9,661			9,979			29,607			29,286
Other		301			370			905			1,163

Total income		34,422			35,963			95,488			96,274

Expenses
Direct operating expenses:
Hotels		15,834			15,764			44,391			43,533
Office and industrial properties		2,840			2,995			8,567			8,344
Land parcels and other		317			252			871			801
Interest expense		12,346			12,505			37,187			37,620
Capitalized interest		—			—			—			(287	)
Amortization of debt expense		307			264			860			680
Depreciation		4,729			4,648			14,884			13,851
Advisory, management and leasing fees—related parties		3,241			3,308			9,260			9,330
General and administrative		670			525			1,681			1,746

Total expenses		40,284			40,261			117,701			115,618

Equity in earnings (losses) of unconsolidated entities:
Saul Holdings and Saul Centers		1,806			2,128			6,366			7,307
Other		—			(62	)		(376	)		(184	)
Impairment loss on investments		—			(47	)		(625	)		(141	)

REAL ESTATE OPERATING LOSS	$	(4,056	)	$	(2,279	)	$	(16,848	)	$	(12,362	)

BANKING

Interest income
Loans		99,102		$	108,863		$	304,235		$	346,406
Mortgage-backed securities		7,730			17,683			30,573			58,412
Trading securities		1,202			563			3,541			2,415
Investment securities		295			357			894			1,226
Other		1,548			1,847			5,092			6,375

Total interest income		109,877			129,313			344,335			414,834

Interest expense
Deposit accounts		19,748			32,209			65,131			116,547
Borrowings		30,835			31,027			93,650			96,780

Total interest expense		50,583			63,236			158,781			213,327

Net interest income		59,294			66,077			185,554			201,507
Provision for loan losses		(5,920	)		(11,366	)		(20,379	)		(41,255	)

Net interest income after provision for loan losses		53,374			54,711			165,175			160,252

Other income
Deposit servicing fees		31,611			28,809			91,216			84,419
Servicing and securitization income		33,035			28,905			77,182			65,237
Automobile rental income, net		58,681			62,649			182,931			180,290
Gain on trading securities and sales of loans, net		7,486			612			14,747			10,647
Income on real estate held for investment or sale, net		445			1,547			6,562			584
Other		8,353			8,811			25,712			26,847

Total other income		139,611			131,333			398,350			368,024

Continued on following page.

Consolidated Statements of Operations (Continued)

B. F. SAUL REAL ESTATE INVESTMENT TRUST (Unaudited)

	For the Three Months Ended June 30						For the Nine Months Ended June 30
*(In thousands, except per share amounts)*	2003			2002			2003			2002
				(Restated)						(Restated)
BANKING (Continued)

Operating expenses
Salaries and employee benefits	$	53,158		$	50,260		$	158,042		$	150,123
Servicing assets amortization and other loan expenses		13,378			16,034			37,319			31,882
Property and equipment (including $1,266, $1,305, $3,848 and $3,699 of rental expense paid to real estate segment, respectively)		9,588			7,785			29,169			31,824
Marketing		3,950			1,260			6,996			5,289
Data processing		8,645			7,839			26,127			24,553
Depreciation and amortization		52,741			51,884			166,624			148,301
Deposit insurance premiums		312			332			945			1,012
Amortization of goodwill and other intangible assets		125			545			423			1,700
Other		13,816			15,168			41,884			45,679

Total operating expenses		155,713			151,107			467,529			440,363

BANKING OPERATING INCOME	$	37,272		$	34,937		$	95,996		$	87,913

TOTAL COMPANY
Operating income	$	33,216		$	32,658		$	79,148		$	75,551
Income tax provision		11,866			11,152			27,487			25,430

Income before minority interest		21,350			21,506			51,661			50,121
Minority interest held by affiliates		(3,537	)		(3,345	)		(8,741	)		(7,848	)
Minority interest—other		(6,329	)		(6,329	)		(18,985	)		(18,985	)

TOTAL COMPANY NET INCOME	$	11,484		$	11,832		$	23,935		$	23,288

Dividends: Real Estate Trust’s preferred shares of beneficial interest		(1,355	)		(1,355	)		(4,064	)		(4,064	)

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS	$	10,129		$	10,477		$	19,871		$	19,224

NET INCOME PER COMMON SHARE
Income before minority interest	$	4.14		$	4.17		$	9.86		$	9.54
Minority interest held by affiliates		(0.73	)		(0.69	)		(1.81	)		(1.63	)
Minority interest—other		(1.31	)		(1.31	)		(3.93	)		(3.93	)

NET INCOME PER COMMON SHARE (BASIC AND DILUTED)	$	2.10		$	2.17		$	4.12		$	3.98

The Notes to Consolidated Financial Statements are an integral part of these statements.

Consolidated Statements of Comprehensive Income and Changes in Shareholders’ Equity

B. F. SAUL REAL ESTATE INVESTMENT TRUST (Unaudited)

	For the Three Months Ended June 30						For the Nine Months Ended June 30
*(Dollars in thousands)*	2003			2002			2003			2002
				(Restated)						(Restated)
COMPREHENSIVE INCOME

Net income	$	11,484		$	11,832		$	23,935		$	23,288
Other comprehensive income:
Net unrealized holding gains (losses)		—			(1,757	)		—			694

TOTAL COMPREHENSIVE INCOME	$	11,484		$	10,075		$	23,935		$	23,982

CHANGES IN SHAREHOLDERS’ EQUITY

PREFERRED SHARES OF BENEFICIAL INTEREST
Beginning and end of period (516,000 shares)	$	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

PAID-IN SURPLUS
Beginning and end of period		92,943			92,943			92,943			92,943

RETAINED EARNINGS
Beginning of period		80,598			55,993			68,438			46,543
Net income		11,484			11,832			23,935			23,288
Adjustments—Saul Holdings Investments		587			442			3,005			1,145
Dividends:
Real Estate Trust preferred shares of beneficial interest:
Distributions payable		(1,355	)		(1,355	)		(4,064	)		(4,064	)

End of period		91,314			66,912			91,314			66,912

ACCUMULATED OTHER COMPREHENSIVE INCOME
Beginning of period		—			781			—			(1,670	)
Net unrealized holding gains (losses)		—			(1,757	)		—			694

End of period		—			(976	)		—			(976	)

TREASURY SHARES
Beginning of period (1,814,688 shares)		(41,848	)		(41,848	)		(41,848	)		(41,848	)
Purchases (19,400 shares)		(1,993	)		—			(1,993	)		—

End of period (1,834,088, 1,814,688, 1,834,088 and 1,814,688 shares)		(43,841	)		(41,848	)		(43,841	)		(41,848	)

TOTAL SHAREHOLDERS’ EQUITY	$	147,574		$	124,189		$	147,574		$	124,189

The Notes to Consolidated Financial Statements are an integral part of these statements.

Consolidated Statements of Cash Flows

B. F. SAUL REAL ESTATE INVESTMENT TRUST (Unaudited)

	For the Nine Months Ended June 30
*(In thousands)*	2003			2002
				(Restated)
CASH FLOWS FROM OPERATING ACTIVITIES
Real Estate
Net loss	$	(11,027	)	$	(8,102	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation		14,884			13,851
Decrease (increase) in accounts receivable and accrued income		(5,988	)		(2,118	)
Increase in deferred tax asset		(683	)		(4,329	)
Decrease in accounts payable and accrued expenses		(9,624	)		(4,941	)
Amortization of debt expense		1,560			1,385
Equity in earnings of unconsolidated entities, net		(5,990	)		(7,123	)
Impairment loss on investments		625			141
Dividends and tax sharing payments		20,498			17,667
Other		(5,016	)		(4,543	)

		(761	)		1,888

Banking
Net income		34,962			31,390
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Amortization of premiums, discounts and net deferred loan fees		16,552			13,654
Depreciation and amortization		166,624			148,301
Loss on retirement of fixed assets		364			2,190
Provision for loan losses		20,379			41,255
Proceeds from sales of trading securities		1,625,746			982,781
Net fundings of loans held for sale and/or securitization		(2,541,377	)		(1,392,353	)
Proceeds from sales of loans held for sale and/or securitization		2,428,848			1,697,775
(Gain) loss on sales of real estate held for sale		(5,757	)		925
Provision for losses on real estate held for investment or sale		—			700
Gain on trading securities and sales of loans, net		(14,747	)		(10,647	)
Increase in interest-only strips		(38,004	)		(18,962	)
Amortization of goodwill and other intangible assets		429			1,706
(Increase) decrease in other assets		(17,243	)		8,104
Increase (decrease) in other liabilities		64,119			(23,255	)
Minority interest held by affiliates		8,741			7,848
Minority interest—other		7,313			7,313

		1,756,949			1,498,725

Net cash provided by operating activities		1,756,188			1,500,613

CASH FLOWS FROM INVESTING ACTIVITIES
Real Estate
Capital expenditures—properties		(4,749	)		(8,666	)
Property sales		—			22
Note receivable and accrued interest—related party
Repayments		2,250			500
Equity investment in unconsolidated entities		3,141			2,483
Net funds released by escrow agent		—			9,628

		642			3,967

Banking
Net proceeds from maturities of investment securities		—			45,000
Net proceeds from redemption of Federal Home Loan Bank stock		105,096			69,308
Proceeds from sale of loans		—			1,119
Net proceeds from sales of real estate		11,677			14,929
Net principal collected of loans receivable		1,559,292			1,012,535
Net purchases of automobiles subject to lease		(4,217	)		(144,165	)
Principal collected on mortgage-backed securities		496,074			357,899
Purchases of Federal Home Loan Bank stock		(106,414	)		(44,754	)
Purchases of investment securities		—			(45,717	)
Purchases of mortgage-backed securities		—			(21,450	)
Purchases of loans receivable		(4,062,146	)		(2,225,971	)
Purchases of property and equipment		(32,434	)		(32,764	)
Disbursements for real estate held for investment or sale		(2,740	)		(8,827	)

		(2,035,812	)		(1,022,858	)

Net cash used in investing activities		(2,035,170	)		(1,018,891	)

Continued on following page.

Consolidated Statements of Cash Flows (Continued)

B. F. SAUL REAL ESTATE INVESTMENT TRUST (Unaudited)

	For the Nine Months Ended June 30
*(In thousands)*	2002			2001
				(Restated)
CASH FLOWS FROM FINANCING ACTIVITIES
Real Estate
Proceeds from mortgage financing	$	46,000		$	5,555
Principal curtailments and repayments of mortgages		(46,079	)		(6,333	)
Net secured note financings (repayments)		6,150			(2,500	)
Proceeds from sales of unsecured notes		3,799			11,220
Repayments of unsecured notes		(3,905	)		(6,156	)
Costs of obtaining financings		(1,344	)		(502	)
Purchase of treasury stock		(1,993	)		—
Dividends paid—preferred shares of beneficial interest		(9,000	)		(9,000	)

		(6,372	)		(7,716	)

Banking
Proceeds from customer deposits and sales of certificates of deposit		33,588,985			36,266,862
Customer withdrawals of deposits and payments for maturing certificates of deposit		(33,048,116	)		(36,408,935	)
Net increase in securities sold under repurchase agreements		(374,647	)		199,580
Advances from the Federal Home Loan Bank		7,161,330			5,640,737
Repayments of advances from the Federal Home Loan Bank		(7,064,980	)		(6,131,813	)
Net increase (decrease) in other borrowings		14,543			(4,079	)
Cash dividends paid on preferred stock		(7,313	)		(7,313	)
Cash dividends paid on common stock		(15,000	)		(15,000	)

		254,802			(459,961	)

Net cash provided by (used in) financing activities		248,430			(467,677	)

Net (decrease) increase in cash and cash equivalents		(30,552	)		14,045
Cash and cash equivalents at beginning of period		465,686			452,928

Cash and cash equivalents at end of period	$	435,134		$	466,973

Components of cash and cash equivalents at end of period as presented in the consolidated balance sheets:
Real Estate
Cash and cash equivalents	$	7,472		$	11,999
Banking
Cash and other deposits		427,662			454,974

Cash and cash equivalents at end of period	$	435,134		$	466,973

Supplemental disclosures of cash flow information:
Cash paid during the year for:
Interest (net of amount capitalized)	$	206,134		$	259,680
Income taxes paid		16,921			19,198
Shares of Saul Centers, Inc. common stock		5,844			6,084
Cash received during the year from:
Dividends on shares of Saul Centers, Inc. common stock		4,090			3,672
Distributions from Saul Holdings Limited Partnership		4,895			4,895

Supplemental disclosures of noncash activities:
Rollovers of notes payable—unsecured		5,532			3,983
Loans held for sale exchanged for trading securities		1,620,848			973,129
Loans receivable transferred to loans held for securitization and sale		1,869,252			1,677,954
Loans made in connection with the sale of real estate		—			900
Loans receivable transferred to real estate acquired in settlement of loans		3,019			3,426

The Notes to Consolidated Financial Statements are an integral part of these statements.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. General—The Trust has prepared its financial statements and other disclosures on a fully consolidated basis. The term “Trust” used in the text and the financial statements included herein refers to the combined entity, which includes B.F. Saul Real Estate Investment and its subsidiaries, including Chevy Chase Bank, F.S.B. and its subsidiaries (“Chevy Chase” or the “Bank”). “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.” In the opinion of management, the consolidated financial statements reflect all adjustments necessary for a fair presentation of the Trust’s financial position and results of operations. All such adjustments are of a normal recurring nature. These financial statements and the accompanying notes should be read in conjunction with the Trust’s audited consolidated financial statements included in its Form 10-K/A for the fiscal year ended September 30, 2002. The results of operations for interim periods are not necessarily indicative of results to be expected for the year.

2. Consolidated financial statements—The accompanying financial statements include the accounts of the Real Estate Trust, which are involved in the ownership and development of income-producing properties. The accounts of the Bank have also been consolidated. 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 transactions, except as disclosed elsewhere in the financial statements, have been eliminated in consolidation. Tax sharing and dividend payments between the Real Estate Trust and the Bank are presented gross in the Consolidated Statements of Cash Flows. For purposes of calculating primary and diluted earnings per share, weighted average common shares outstanding totaled 4,824,000 for the three-month period ended June 30, 2003, 4,826,000 for the nine-month period ended June 30, 2003, and 4,827,000 for both the three and nine-month periods of the prior year. No dividends have been declared on the common shares in any of the periods presented.

3. Taxes—The Real Estate Trust voluntarily terminated its qualification as a real estate investment trust under the Internal Revenue Code during fiscal 1978. As a result of the Real Estate Trust’s acquisition of an additional 20% equity interest in the Bank in June 1990, the Bank became a member of the Real Estate Trust’s affiliated group filing consolidated federal income tax returns. The current effect of the Real Estate Trust’s consolidation of the Bank’s operations into its federal income tax return results in the use of the Real Estate Trust’s net operating losses and net operating loss carryforwards to reduce the federal income taxes the Bank would otherwise owe.

4. Investment in Saul Centers, Inc. and Saul Holdings Limited Partnership—During the nine-month period ended June 30, 2003, the Real Estate Trust purchased either through dividend reinvestment or direct purchase 260,000 shares of common stock of Saul Centers, Inc., and as of June 30, 2003 owned approximately 3,670,000 shares representing 23.5% of such company’s outstanding common stock. As of June 30, 2003, the market value of these shares was approximately $93.9 million. Substantially all these shares have been pledged as collateral with the Real Estate Trust’s credit line banks.

The Real Estate Trust (directly and through two wholly-owned subsidiaries) owns a 20.1% partnership interest in Saul Holdings Limited Partnership (“Saul Holdings Partnership”), along with 4.2 million units of beneficial interest. Under the Saul Holdings Partnership agreement, the units are generally convertible on a one for one basis into common stock of Saul Centers. However, at the current time, the units held by the Real Estate Trust are not convertible into Saul Centers common stock because of restrictions contained in the Saul Holdings Partnership agreement on the number of shares of common stock of Saul Centers that the Real Estate Trust and its affiliates can beneficially own at any point in time. The real estate shares in cash distributions from operations and from capital transactions involving the sale of properties. The partnership agreement of Saul Holdings Partnership provides for quarterly distributions to the partners out of net cash flow. The quarterly distributions since inception have been 39 cents a unit. During the nine-month period ended June 30, 2003, the Real Estate Trust received total cash distributions of $4.9 million from Saul Holdings Partnership. Substantially all of the Real Estate Trust’s ownership interest in Saul Holdings Partnership have been pledged as collateral with the Real Estate Trust’s credit line banks.

4. Investment in Saul Centers and Saul Holdings (Continued)

The unaudited condensed Consolidated Balance Sheets as of June 30, 2003 and September 30, 2002, and the unaudited Condensed Consolidated Statements of Operations for the nine month period ended June 30, 2003 and 2002 of Saul Centers follow:

Saul Centers, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)	June 30, 2003			September 30, 2002
Assets
Real estate investments	$	516,329		$	487,945
Accumulated depreciation		(157,317	)		(146,875	)
Other assets		35,905			37,586

Total assets	$	394,917		$	378,656

Liabilities and stockholders’ deficit
Notes payable	$	380,003		$	377,269
Other liabilities		23,020			19,022

Total liabilities		403,023			396,291
Total stockholders’ deficit		(8,106	)		(17,635	)

Total liabilities and stockholders’ deficit	$	394,917		$	378,656

Saul Centers, Inc.

Condensed Consolidated Statement of Operations

(Unaudited)

	For the Nine Months Ended June 30,
(In thousands)	2003			2002
Revenue
Base rent	$	57,149		$	54,709
Other revenue		14,455			13,895

Total revenue		71,604			68,604

Expenses
Operating expenses		15,034			13,233
Interest expense		19,316			18,592
Amortization of debt expense		618			475
Depreciation and amortization		12,266			11,890
General and administrative		4,533			3,870

Total expenses		51,767			48,060

Operating income		19,837			20,544
Non-operating item
Gain on sale of property		—			1,426

Net income before minority interest		19,837			21,970
Minority interest		(6,059	)		(6,052	)

Net income	$	13,778		$	15,918

5. New accounting pronouncements—real estate—In November 2002, the Financial Accounting Standards Board (“FASB”) issued Interpretation NO. (“FIN”) 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Direct Guarantees of Indebtedness of Others.” FIN 45 outlines the disclosures to be made by a guarantor in its financial statements about its obligations under certain guarantees. It states that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of its obligation. The Real Estate Trust has no liabilities that need to be recognized as a result of the adoption of FIN 45, and the Real Estate Trust does not expect the adoption of FIN 45 to have a material impact on its financial condition or results of operations.

In January 2003, the FASB issued FIN 46, “Consolidation of Variable Interest Entities,” which changes the guidelines for consolidation of and disclosure related to unconsolidated entities, if those unconsolidated entities qualify as variable interest entities, as defined in FIN 46. The Real Estate Trust is evaluating the impact of FIN 46 and does not believe that the adoption of FIN 46 will result in consolidation of entities that are material to the consolidated financial statements.

6. Business segments—real estate—Industry segment information with regard to the Real Estate Trust is presented below:

	Nine Months Ended June 30,
(In thousands)	2003			2002
INCOME
Hotels	$	64,976		$	65,825
Office and industrial		29,607			29,286
Other		905			1,163

	$	95,488		$	96,274

OPERATING PROFIT (LOSS) (1)
Hotels	$	10,935		$	12,883
Office and industrial		15,823			16,517
Other		17			345

		26,775			29,745
Interest and debt expense		(38,047	)		(38,013	)
Advisory, management and leasing fees—related parties		(9,260	)		(9,330	)
General and administrative		(1,681	)		(1,746	)
Equity earnings of unconsolidated entities, net		5,990			7,123
Impairment loss on investments		(625	)		(141	)

Operating loss	$	(16,848	)	$	(12,362	)

IDENTIFIABLE ASSETS (AT PERIOD END)
Hotels	$	162,866		$	171,628
Office and industrial		112,049			115,981
Other		151,768			151,467

	$	426,683		$	439,076

DEPRECIATION
Hotels	$	9,650		$	9,409
Office and industrial		5,217			4,425
Other		17			17

	$	14,884		$	13,851

CAPITAL EXPENDITURES AND PROPERTY ACQUISITIONS
Hotels	$	2,589		$	532
Office and industrial		1,967			7,765
Other		193			369

	$	4,749		$	8,666

(1)

Operating profit includes income less direct operating expenses and depreciation

7. Automobile lease restatement—banking—In April 2003, the Bank determined that its automobile leases did not meet the requirements for direct finance lease classification under Statement of Financial Accounting Standards No. 13, “Accounting for Leases.” As a result, the financial statements of the Bank as of, or for the fiscal years ended September 30, 2000, 2001 and 2002 were restated and the Bank filed with the Office of Thrift Supervision an amended Form 10-K/A reflecting restated financial results for each of those years. The financial information included in this report fully reflects the impact of the restatement.

The following table summarizes the impact of the change in accounting on the results of operations for the periods presented.

Automobile lease restatement (Continued)

Automobile lease restatement table

	Three Months Ended June 30, 2002						Nine Months Ended June 30, 2002
(In thousands)	Before Restatement¹			As Restated			Before Restatement¹			As Restated
Real Estate
Income	$	35,963		$	35,963		$	96,274		$	96,274
Expenses		(40,261	)		(40,261	)		(115,618	)		(115,618	)
Equity in earnings of unconsolidated entities, net		2,066			2,066			7,123			7,123
Other		(47	)		(47	)		(141	)		(141	)

Real estate operating loss		(2,279	)		(2,279	)		(12,362	)		(12,362	)

Banking
Net interest income:
Interest income		151,255			129,313			480,196			414,834
Interest expense		(63,236	)		(63,236	)		(213,327	)		(213,327	)

Net interest income		88,019			66,077			266,869			201,507
Provision for loan losses		(12,578	)		(11,366	)		(45,474	)		(41,255	)

Net interest income after provision for loan losses		75,441			54,711			221,395			160,252

Other income
Servicing and securitization income		28,809			28,809			84,419			84,419
Deposit servicing fees		28,905			28,905			65,237			65,237
Automobile rental income, net		—			62,649			—			180,290
Gain on trading securities and sales of loans, net		612			612			10,647			10,647
Income on real estate held for investment or sale, net		1,547			1,547			584			584
Other		9,580			8,811			28,709			26,847

Total other income		69,453			131,333			189,596			368,024

Operating expenses:
Salaries and employee benefits		50,260			50,260			150,123			150,123
Marketing		1,260			1,260			5,289			5,289
Depreciation and amortization		10,420			51,884			28,664			148,301
Other operating expenses		47,703			47,703			136,650			136,650

Total operating expenses		109,643			151,107			320,726			440,363

Banking operating income		35,251			34,937			90,265			87,913

Total company:
Operating income		32,972			32,658			77,903			75,551
Income tax provision		(11,277	)		(11,152	)		(26,360	)		(25,430	)

Income before minority interest		21,695			21,506			51,543			50,121
Minority interest—affiliates		(3,382	)		(3,345	)		(8,132	)		(7,848	)
Minority interest—other		(6,329	)		(6,329	)		(18,985	)		(18,985	)

Total Company Net Income		11,984			11,832			24,426			23,288
Dividends: Real Estate Trust’s preferred shares of beneficial interest		(1,355	)		(1,355	)		(4,064	)		(4,064	)

Net Income Available to Common Shareholders’	$	10,629		$	10,477		$	20,362		$	19,224

Automobile lease restatement (Continued)

Automobile lease restatement table

	Three Months Ended June 30, 2002						Nine Months Ended June 30, 2002
	As Reported¹			As Restated			As Reported¹			As Restated
NET INCOME PER COMMON SHARE
Income before minority interest	$	4.21		$	4.17		$	9.84		$	9.54
Minority interest held by affiliates		(0.70	)		(0.69	)		(1.68	)		(1.63	)
Minority interest—other		(1.31	)		(1.31	)		(3.93	)		(3.93	)

NET INCOME PER COMMON SHARE	$	2.20		$	2.17		$	3.70		$	3.98

(In thousands)
COMPREHENSIVE INCOME
Net income	$	11,984		$	11,832		$	24,426		$	23,288
Other comprehensive income:
Net unrealized holding gains (losses)		(1,757	)		(1,757	)		694			694

TOTAL COMPREHENSIVE INCOME	$	10,227		$	10,075		$	25,120		$	23,982

These columns include the effect of the restatements made in 2002 resulting from securitization and certain other adjustments. The impact of those restatements was to change originally reported total company net income to $11,984 and $24,426 from $12,644 and $26,297 for the three and nine months ended June 30, 2002, respectively.

LOANS HELD FOR SECURITIZATION AND/OR SALE:

Loans held for securitization and/or sale is composed of the following:

	June 30, 2003		September 30, 2002
Single-family residential	$	1,160,674	$	930,613
Automobile		—		290,656
Home equity		310,000		—
Home improvement and related loans		40,000		1,766

Total	$	1,510,674	$	1,223,035

LOANS RECEIVABLE:

Loans receivable is composed of the following:

	June 30, 2003			September 30, 2002
Single-family residential	$	4,247,256		$	3,624,711
Home equity		973,570			1,090,325
Real estate construction and ground		434,710			458,425
Commercial real estate and multifamily		21,468			20,578
Commercial		1,518,459			1,518,308
Automobile		558,764			333,078
Subprime automobile		122,239			232,001
Home improvement and related loans		18,698			101,156
Overdraft lines of credit and other consumer		35,630			37,300

		7,930,794			7,415,882

Less:
Undisbursed portion of loans		807,960			913,366
Unamortized premiums and net deferred loan origination costs		(64,341	)		(49,512	)
Allowance for losses on loans		64,737			66,079

		808,356			929,933

Total	$	7,122,438		$	6,485,949

REAL ESTATE HELD FOR INVESTMENT OR SALE:

The Bank’s real estate held for investment is carried at the lower of aggregate cost or net realizable value. The Bank’s real estate acquired in settlement of loans, or real estate owned (“REO”), is considered to be held for sale and is carried at the lower of cost or fair value (less estimated selling costs).

Real estate held for investment or sale is composed of the following:

	June 30, 2003		September 30, 2002
Real estate held for investment (net of allowance for losses of $202 for both periods)	$	925	$	925
Real estate held for sale (net of allowance for losses of $71,342 and $71,293, respectively)		23,252		23,372

Total real estate held for investment or sale	$	24,177	$	24,297

GOODWILL AMORTIZATION

The Bank adopted SFAS No. 142, “Goodwill and Other Intangible Assets” (“SFAS 142”), on October 1, 2002. SFAS 142 supersedes APB Opinion No. 17, “Intangible Assets.” SFAS 142 established new guidance on accounting for goodwill and other assets acquired in a business combination and reaffirms that acquired intangible assets should initially be recognized at fair value and the costs of internally developed intangible assets should be charged to expense as incurred. SFAS 142 also requires that goodwill arising in a business combination should no longer be amortized, but, instead, be subjected to impairment testing. An impairment loss is recognized if fair value is less than the carrying amount.

As a result of adopting SFAS 142, the Bank did not record goodwill amortization expense during the three and nine months ended June 30, 2003. The following table sets forth net income for the three and nine month periods ended June 30, 2002 on a pro forma basis, excluding goodwill amortization.

	Three Months Ended June 30, 2002		Nine Months Ended June 30, 2002
Operating income:
As reported	$	34,937	$	87,913
Add back:
Goodwill amortization, net of related tax		192		575

Pro forma operating income	$	35,129	$	88,488

BUSINESS SEGMENTS:

The Bank has three operating segments: retail banking, commercial banking, and nonbanking services. Retail banking consists of traditional banking services, which include lending and deposit products offered to retail and small business customers. Commercial banking also consists of traditional banking services, as well as products and services tailored for larger corporate customers. Nonbanking services include asset management and similar services offered by subsidiaries of the Bank.

BUSINESS SEGMENTS (Continued):

Selected segment information is as follows:

	Retail Banking			Other⁽¹⁾			Total
Nine Months Ended June 30, 2003
Operating income	$	530,778		$	35,200		$	565,978
Operating expense		436,604			31,042			467,646

Pre-tax core earnings		94,174			4,158			98,332
Taxes on core earnings		(36,504	)		(1,799	)		(38,303	)

Core earnings, net of tax		57,670			2,359			60,029
Non-core items		(1,502	)		(681	)		(2,183	)
Taxes on non-core items		581			269			850

Income before minority interest		56,749			1,947			58,696
Minority interest, net of tax		(7,528	)		—			(7,528	)

Net income	$	49,221		$	1,947		$	51,168

Average assets	$	10,515,218		$	1,158,785		$	11,674,003

Nine Months Ended June 30, 2002
Operating income	$	520,327		$	33,807		$	554,134
Operating expense		414,936			30,340			445,276

Pre-tax core earnings		105,391			3,467			108,858
Taxes on core earnings		(41,505	)		(1,639	)		(43,144	)

Core earnings, net of tax		63,886			1,828			65,714
Non-core items		(18,697	)		(4,795	)		(23,492	)
Taxes on non-core items		7,463			1,849			9,312

Income before minority interest		52,652			(1,118	)		51,534
Minority interest, net of tax		(7,528	)		—			(7,528	)

Net income (loss)	$	45,124		$	(1,118	)	$	44,006

Average assets	$	9,988,261		$	1,083,361		$	11,071,622

⁽¹⁾

Includes commercial banking and non-banking services.

The financial information for each segment is reported on the basis used internally by the Bank’s management to evaluate performance. Pretax core earnings excludes certain items such as gains and losses related to certain securitization transactions, adjustments to loan loss reserves in excess of net charge-offs, amortization of goodwill, and certain other nonrecurring items. Items excluded from pretax core earnings are shown as non-core items. Measurement of the performance of these segments is based on the management structure of the Bank and is not necessarily comparable with financial information from other entities. The information presented is not necessarily indicative of the segment’s results of operations if each of the segments were independent entities.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Introduction

The Trust has prepared its financial statements and other disclosures on a fully consolidated basis. The term “Trust” used in the text and the financial statements included herein refers to the combined entity, which includes B.F. Saul Real Estate Investment 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 principal business activities of the Real Estate Trust are the ownership of 80% of the outstanding common stock of the Bank, whose assets accounted for 96% of the Trust’s consolidated assets at September 30, 2002, and the ownership and development of income-producing properties. By virtue of its ownership of a majority interest in the Bank, the Trust is a savings and loan holding company and subject to regulation, examination and supervision by the OTS.

The following discussion and analysis provides information that management believes to be necessary for an understanding of the Trust’s financial condition and results of operations, and should be read in conjunction with the accompanying financial statements, notes thereto and other information contained in this document.

Financial Condition

Real Estate

The Real Estate Trust’s investment portfolio at June 30, 2003, consisted primarily of hotels, office properties, and land parcels. During the quarter ended June 30, 2003, the Real Estate Trust’s hotel portfolio included 18 properties containing 3,577 available rooms.

The hotel portfolio experienced an average occupancy rate of 59.8% and an average room rate of $86.54 during the nine-month period ended June 30, 2003, compared to an average occupancy of 60.1% and an average room rate of $87.16 during the same period in the prior year. REVPAR (revenue per available room) for the hotels was $51.78 for the nine-month period ended June 30, 2003, a 1.0% decrease from REVPAR for the nine-month period ended June 30, 2002 of $52.37.

Office space in the Real Estate Trust’s office property portfolio was 86% leased at June 30, 2003, compared to a leasing rate of 87% at June 30, 2002. At June 30, 2003, the Real Estate Trust’s office property portfolio consisted of 13 properties and had a total gross leasable area of 1,978,000 square feet, of which 63,462 square feet (3.2%) and 200,081 square feet (10.1%) are subject to leases expiring in the remainder of fiscal 2003 and fiscal 2004. In addition, in July 2003 the Real Estate Trust learned that a tenant leasing 21,000 square feet of office space at one of the Real Estate Trust’s office properties through December 31, 2004 has gone out of business and is not expected to make future lease payments. This lease provided for monthly rentals of approximately $34,000.

Banking

Automobile Lease Restatement. After consultations with the Bank’s independent auditors, in April 2003, the Bank determined that its automobile leases do not meet the requirements for direct finance lease classification under Statement of Financial Accounting Standards No. 13, “Accounting for Leases.” As a result, the financial statements of the Bank as of, or for the fiscal years ended September 30, 2000, 2001 and 2002 were restated and on May 16, 2003, the Bank filed with the Office of Thrift Supervision an amended Form 10-K/A for its fiscal year ended September 30, 2002 reflecting restated financial results for each of those years. The financial information included in this report fully reflects the impact of the restatement.

General. The Bank’s total assets at June 30, 2003 increased $70.8 million from the previous quarter to $11.6 billion. Total loans increased $257.6 million during the quarter to $8.6 billion at June 30, 2003. Production of single-family residential loans and home equity loans increased, but was partially offset by the securitization and/or sale of $1.6 billion of single-family residential loans. The Bank recorded operating income of $37.3 million during the quarter ended June 30, 2003, compared to operating income of $34.9 million in the prior corresponding quarter. An increase in other (non-interest) income and a decrease in the provision for loan losses were partially offset by a decline in net interest income and an increase in operating expenses.

At June 30, 2003, the Bank’s tangible, core, tier 1 risk-based and total risk-based regulatory capital ratios were 5.64%, 5.64%, 7.37% and 11.09%, respectively. The Bank’s regulatory capital ratios exceeded the requirements under the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (“FIRREA”) as well as the standards established for “well-capitalized” institutions under the prompt corrective action regulations issued pursuant to the Federal Deposit Insurance Corporation Improvement Act of 1991 (“FDICIA”). See “Capital.”

Effective March 26, 2003, the Bank stopped originating indirect automobile loans and leases. The Bank continues its collection efforts on the existing portfolios, and continues to serve its customers by making direct prime automobile loans.

During the quarter ended June 30, 2003, the Bank declared and paid out of retained earnings cash dividends on its Common Stock in the amount of $500 per share and its Preferred Stock in the amount of $0.8125 per share.

Asset Quality. Non-Performing Assets. The following table sets forth information concerning the Bank’s non-performing assets. The figures shown are after charge-offs and, in the case of REO, after all valuation allowances.

Non-Performing Assets

(Dollars in thousands)

	June 30, 2003			March 31, 2003			September 30, 2002
Non-performing assets:
Non-accrual loans:
Residential	$	7,386		$	11,723		$	13,680
Real estate and construction and ground		1,509			1,509			653

Total non-accrual real estate loans		8,895			13,232			14,333
Commercial		1,560			—			2,329
Subprime automobile		4,958			5,618			7,755
Other consumer		2,030			2,319			2,136

Total non-accrual loans (1)		17,443			21,169			26,553

Real estate owned		94,594			96,235			94,665
Allowance for losses on real estate owned		(71,342	)		(71,279	)		(71,293	)

Real estate owned, net		23,252			24,956			23,372

Total non-performing assets	$	40,695		$	46,125		$	49,925

Allowance for losses on loans	$	64,737		$	63,487		$	66,079
Allowance for losses on real estate held for investment		202			202			202
Allowance for losses on real estate owned		71,342			71,279			71,293

Total allowances for losses	$	136,281		$	134,968		$	137,574

Ratios:

Non-performing assets to total assets		0.35	%		0.40	%		0.44	%

Allowance for losses on real estate loans to non-accrual real estate loans (1)		68.84	%		44.66	%		44.04	%

Allowance for losses on other consumer loans to non-accrual other consumer loans (1)(2)		579.12	%		496.82	%		393.65	%

Allowance for losses on loans to non-accrual loans (1)		371.13	%		299.91	%		248.86	%

Allowance for losses on loans to total loans receivable (3)		0.74	%		0.75	%		0.85	%

(1)

Before deduction of allowances for losses.

(2)

Includes subprime automobile loans.

(3)

Includes loans receivable and loans held for securitization and/or sale, before deduction of allowance for losses.

Non-performing assets totaled $40.7 million, after valuation allowances on REO of $71.3 million, at June 30, 2003, compared to $46.1 million, after valuation allowances on REO of $71.3 million, at March 31, 2003. In addition to the valuation allowances on REO, the Bank maintained $64.7 million and $63.5 million of valuation allowances on its loan portfolio at June 30, 2003 and March 31, 2003, respectively. The $5.4 million decrease in non-performing assets for the current quarter resulted from a $3.7 million decrease in non-accrual loans and a $1.7 million decrease in REO. See “Non-accrual Loans” and “REO.”

Non-accrual Loans. The Bank’s non-accrual loans decreased to $17.4 million at June 30, 2003, from $21.2 million at March 31, 2003. Non-accrual real estate loans decreased to $8.9 million from $13.2 million. Decreases in delinquent subprime automobile and other consumer loans were offset by the placement on non-accrual status of two commercial loans with an aggregate book value of $1.6 million.

REO. At June 30, 2003, the Bank’s REO totaled $23.3 million, after valuation allowances on those assets of $71.3 million as set forth in the following table. The principal component of REO consists of two planned unit developments (the “Communities”). Only commercial ground properties remain in one of the two Communities.

	Number of Properties	Gross Balance		Charge- Offs		Balance Before Valuation Allowances		Valuation Allowances		Balance After Valuation Allowances		Percent of Total
	(dollars in thousands)
Communities	2	$	94,657	$	9,699	$	84,958	$	67,711	$	17,247	74.2	%
Commercial ground	1		10,192		2,732		7,460		3,631		3,829	16.5	%
Single-family residential properties	9		2,319		143		2,176		—		2,176	9.3	%

Total REO	12	$	107,168	$	12,574	$	94,594	$	71,342	$	23,252	100.0	%

During the three months ended June 30, 2003, REO decreased $1.7 million primarily as a result of sales in the Communities.

Delinquent Loans. At June 30, 2003, delinquent loans totaled $56.2 million, or 0.7% of loans, compared to $61.6 million, or 0.7% of loans, at March 31, 2003. The following table sets forth information regarding the Bank’s delinquent loans at June 30, 2003.

	Principal Balance (Dollars in Thousands)										Total as a Percentage of Loans ⁽¹⁾
	Real Estate Loans		Subprime Automobile Loans		Commercial Loans		Other Consumer Loans		Total		Total as a Percentage of Loans ⁽¹⁾
Loans delinquent for:
30-59 days	$	13,134	$	18,881	$	3,856	$	6,533	$	42,404	0.5	%
60-89 days		2,587		8,112		757		2,294		13,750	0.2	%

Total	$	15,721	$	26,993	$	4,613	$	8,827	$	56,154	0.7	%

⁽¹⁾

Includes loans held for sale and/or securitization, before deduction of valuation allowances, unearned premiums and discounts and deferred loan origination fees (costs).

Real estate loans delinquent 30-89 days consists of single-family residential permanent mortgage loans, home equity loans and other real estate loans. Total delinquent real estate loans decreased to $15.7 million at June 30, 2003, from $17.7 million at March 31, 2003.

Delinquent subprime automobile loans decreased to $27.0 million at June 30, 2003, from $31.8 million at March 31, 2003, primarily because of the continued decline in the portfolio of these loans following the Bank’s prior decision to discontinue origination of these loans.

Commercial loans delinquent 30-89 days totaled $4.6 million at June 30, 2003 compared to $3.5 million at March 31, 2003.

Other consumer loans delinquent 30-89 days increased slightly to $8.8 million at June 30, 2003, from $8.6 million at March 31, 2003.

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. Potential problem assets declined to $15.4 million in the current quarter from $17.4 million at March 31, 2003.

Troubled Debt Restructurings. At June 30, 2003 and March 31, 2003, the Bank had no troubled debt restructurings.

Real Estate Held for Investment. At June 30, 2003 and March 31, 2003, real estate held for investment consisted of one property with book value of $0.9 million, net of valuation allowances of $0.2 million.

Allowances for Losses. The following tables show loss experience by asset type and the components of the allowance for losses on loans and the allowance 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.

Analysis of Allowance for and Charge-offs of Loans

(Dollars in thousands)

	Nine Months Ended June 30,						Three Months June 30, 2003
	2003			2002			Three Months June 30, 2003
Balance at beginning of period	$	66,079		$	57,018		$	63,487

Provision for loan losses		20,379			41,255			5,920

Charge-offs:
Single family residential and home equity		(905	)		(814	)		(281	)
Commercial		(382	)		—			(2	)
Subprime automobile		(23,347	)		(31,203	)		(6,441	)
Other consumer		(8,187	)		(9,371	)		(2,315	)

Total charge-offs		(32,821	)		(41,388	)		(9,039	)

Recoveries:
Single family residential and home equity		151			56			35
Commercial		6			8			—
Subprime automobile		8,852			9,460			3,851
Other consumer		2,091			2,193			483

Total recoveries		11,100			11,717			4,369

Charge-offs, net of recoveries		(21,721	)		(29,671	)		(4,670	)

Balance at end of period	$	64,737		$	68,602		$	64,737

Provision for loan losses to average loans ^(1) (2)		0.33	%		0.76	%		0.27	%

Net loan charge-offs to average loans ^{(1) (2)}		0.35	%		0.54	%		0.21	%

Ending allowance for losses on loans to total loans ^(2) (3)		0.74	%		0.93	%		0.74	%

(1)

Annualized

(2)

Includes loans held for securitization and/or sale.

(3)

Before deduction of allowance for losses.

Components of Allowance for Losses on Loans by Type

(Dollars in thousands)

	June 30,								September 30, 2002
	2003				2002				September 30, 2002
	Amount		Percent of Loans to Total Loans		Amount		Percent of Loans to Total Loans		Amount		Percent of Loans to Total Loans
Balance at end of period allocated to:
Single-family residential	$	2,161	62.6	%	$	1,789	57.9	%	$	1,953	59.0	%
Home equity		754	14.9			1,328	13.6			817	14.1
Commercial real estate and multifamily		171	0.2			183	0.3			124	0.3
Real estate construction and ground		3,037	2.9			4,645	3.5			3,419	3.4
Commercial		18,145	10.4			10,488	10.6			16,934	10.4
Prime automobile		5,400	6.5			5,110	8.4			4,150	8.0
Subprime automobile		32,000	1.4			32,000	3.7			32,000	3.0
Home improvement and related loans		1,049	0.7			1,098	1.5			1,151	1.3
Overdraft lines of credit and other consumer		2,020	0.4			937	0.5			1,635	0.5
Unallocated		—	—			11,024	—			3,896	—

Total	$	64,737			$	68,602			$	66,079

Real Estate Held for Investment or Sale

(Dollars in thousands)

Activity in Allowance for Losses

	Nine Months Ended June 30,					Three Months Ended June 30, 2003
	2003		2002			Three Months Ended June 30, 2003
Balance at beginning of period:
Real estate held for investment	$	202	$	202		$	202
Real estate held for sale		71,293		85,152			71,279

Total		71,495		85,354			71,481

Provision for real estate losses:
Real estate held for sale		—		700			—

Total		—		700			—

Chargeoffs net of recoveries:
Real estate held for sale:
Communities		49		(2,153	)		63

Total net (chargeoffs) recoveries		49		(2,153	)		63

Balance at end of period:
Real estate held for investment		202		202			202
Real estate held for sale		71,342		83,699			71,342

Total	$	71,544	$	83,901		$	71,544


Components of Allowance for Losses

	June 30, 2003		March 31, 2003			September 30, 2002
Allowance for losses on real estate held for investment	$	202	$	202		$	202

Allowance for losses on real estate held for sale:
Residential ground		—		—			100
Commercial ground		3,631		3,631			3,631
Communities		67,711		67,648			67,562

Total		71,342		71,279			71,293

Total allowance for losses on real estate held for investment or sale	$	71,544	$	71,481		$	71,495

At June 30, 2003, the Bank’s total valuation allowances for losses on loans and real estate held for investment or sale increased to $136.3 million, from $135.0 million at March 31, 2003. Management reviews the adequacy of the valuation allowances on loans and leases and real estate using a variety of measures and tools including historical loss performance, delinquency status, internal risk ratings, current economic conditions and current underwriting policies and procedures. Using this analysis, management determines a range of acceptable valuation allowances. Management believes that the overall level of the allowance is appropriate.

The allowance for losses on loans secured by real estate totaled $6.1 million at June 30, 2003, which constituted 68.8% of total non-performing real estate loans. During the three months ended June 30, 2003, the Bank recorded net charge-offs of $0.2 million on these assets. The allowance for losses on real estate held for investment or sale totaled $71.5 million at both June 30, 2003 and March 31, 2003. The allowance for losses on real estate held for sale at June 30, 2003 is in addition to approximately $12.6 million of cumulative charge-offs previously taken against assets remaining in the Bank’s portfolio at June 30, 2003.

At June 30, 2003 and March 31, 2003, the combined allowance for losses on consumer loans, including automobile, subprime automobile, home improvement and related loans, overdraft lines of credit and other consumer loans was $40.5 million and $39.4 million, respectively. Net charge-offs of consumer and other loans totaled $4.4 million for the three months ended June 30, 2003, compared to $7.4 million for the three months ended March 31, 2003. The decline in net chargeoffs is attributable to declining subprime automobile loan balances coupled with decreased delinquencies following traditional seasonal highs.

Asset and Liability Management. The following table presents the interest rate sensitivity of the Bank’s interest-earning assets and interest-bearing liabilities at June 30, 2003, which reflects loan amortization and management’s estimate of loan prepayments. Variable rate loans are assumed to mature in the period in which their interest rates are next scheduled to adjust. Prepayment rates for the Bank’s loans are based on recent actual and market experience. Statement savings 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.

Interest Rate Sensitivity Table (Gap)

(Dollars in thousands)

	Six Months or Less			More than Six Months through One Year			More than One Year through Three Years			More than Three Years through Five Years			More than Five Years			Total
As of June 30, 2003
Real estate loans:
Adjustable-rate	$	3,365,072		$	295,629		$	389,986		$	251,292		$	48,406		$	4,350,385
Fixed-rate		27,140			21,374			64,848			39,477			59,690			212,529
Home equity credit lines and second mortgages		957,784			2,914			9,605			6,997			17,679			994,979
Commercial		721,012			14,444			47,286			33,978			73,900			890,620
Consumer and other		365,714			98,186			185,346			62,465			26,951			738,662
Loans held for securitization and/or sale		1,510,674			—			—			—			—			1,510,674
Mortgage-backed securities		97,337			80,477			85,636			59,894			206,900			530,244
Other investments		224,853			—			46,369			—			—			271,222

Total interest-earning assets		7,269,586			513,024			829,076			454,103			433,526			9,499,315
Total non-interest earning assets		—			—			—			—			2,143,874			2,143,874

Total assets	$	7,269,586		$	513,024		$	829,076		$	454,103		$	2,577,400		$	11,643,189

Deposits:
Fixed maturity deposits	$	1,091,926		$	381,879		$	284,570		$	66,706		$	—		$	1,825,081
NOW, statement and passbook accounts		2,514,846			49,835			165,980			112,970			240,753			3,084,384
Money market deposit accounts		2,192,891			—			—			—			—			2,192,891
Borrowings:
Capital notes—subordinated		—			—			150,000			—			100,000			250,000
Other		499,627			1,100,658			395,429			11,782			91,198			2,098,694

Total interest-bearing liabilities		6,299,290			1,532,372			995,979			191,458			431,951			9,451,050
Minority interest		—			—			—			—			144,000			144,000
Total non-interest bearing liabilities		—			—			—			—			1,504,439			1,504,439
Stockholders’ equity		—			—			—			—			543,700			543,700

Total liabilities & stockholders’ equity	$	6,299,290		$	1,532,372		$	995,979		$	191,458		$	2,624,090		$	11,643,189

Gap	$	970,296		$	(1,019,348	)	$	(166,903	)	$	262,645		$	1,575
Cumulative gap	$	970,296		$	(49,052	)	$	(215,955	)	$	46,690		$	48,265
Cumulative gap as a percentage of total assets		8.3	%		(0.4	)%		(1.9	)%		0.4	%		0.4	%

The interest sensitivity “gap” shown in the table represents the sum of all interest-earning assets minus all interest-bearing liabilities subject to repricing and/or maturity within the same period. The one-year gap, as a percentage of total assets, was a negative 0.4% at June 30, 2003, compared to a negative 2.0% at March 31, 2003. The change in the Bank’s one year gap during this period results from increased origination of short-term adjustable rate mortgage loans offset by increases in the Bank’s short-term deposits and other fundings. The Bank continues to consider a variety of strategies to manage its interest rate risk position.

Liquidity and Capital Resources

Real Estate

The Real Estate Trust’s cash flows from operating activities have been historically insufficient to meet all of its cash flow requirements. The Real Estate Trust’s internal source 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 sold to the public, the payment of interest on its indebtedness, and the payment of capital improvement costs. In the past, the Real Estate Trust funded such shortfalls through a combination of external funding sources, primarily new financings, the sale of unsecured notes, refinancing of maturing mortgage debt, proceeds from asset sales, and dividends and tax sharing payments from the Bank. For the foreseeable future, the Real Estate Trust’s ability to generate positive cash flow from operating activities and to meet its liquidity needs, including debt service payments, repayment of debt principal and capital expenditures, will continue to depend on these available external sources. Dividends received from the Bank are a component of funding sources available to the Real Estate Trust. The availability and amount of dividends in future periods is dependent upon, among other things, the Bank’s operating performance and income, and regulatory restrictions on such payments.

The Real Estate Trust believes that the financial condition and operating results of the Bank in recent periods should allow the Real Estate Trust to receive tax sharing payments and dividends from the Bank. During the nine-month period ended June 30, 2003, the Bank made tax sharing payments totaling $8.5 million and dividend payments of $12.0 million to the Real Estate Trust. Tax sharing and dividend payments received by the Real Estate Trust are presented as cash flows from operating activities in the Consolidated Statements of Cash Flows.

Historically, the operations of the Trust have generated net operating losses while the Bank has reported net income. It is anticipated that the Trust’s consolidation of the Bank’s operations into the Trust’s federal income tax return will result in the use of the Trust’s net operating losses to reduce the federal income taxes the Bank would otherwise owe. If, in any future year, the Bank has taxable losses or unused credits, the Trust would be obligated to reimburse the Bank for the greater of (i) the tax benefit to the group using such tax losses or unused tax credits in the group’s consolidated federal income tax returns or (ii) the amount of the refund 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.

In June 2003 the Real Estate Trust refinanced three hotels with new fixed rate non-recourse financing. The financing was comprised of three separate loans totaling $46 million, each with a term of ten years and a 5.90% interest rate. This financing replaced $38.3 million in existing financing on the three hotels.

In March 1998, the Real Estate Trust issued $200.0 million aggregate principal amount of 9-3/4% Senior Secured Notes due March 2008, (the “1998 Notes”). The 1998 Notes are secured by a first priority perfected security interest in 8,000 shares, or 80%, of the issued and outstanding common stock of the Bank, which constitute all of the Bank common stock held by the Real Estate Trust. The 1998 Notes are nonrecourse obligations of the Real Estate Trust.

The Real Estate Trust is currently selling unsecured notes, with maturities ranging from one to ten years, primarily to provide funds to repay maturing unsecured notes. To the degree that the Real Estate Trust does not sell new unsecured notes in amounts sufficient to finance completely the scheduled repayments of outstanding unsecured notes as they mature, it will finance such repayments from other sources of funds.

As of June 30, 2003, the Real Estate Trust has available a $50.0 million revolving credit line with an unrelated bank. The current maturity date for this line is September 29, 2004. The facility is secured by a portion of the Real Estate Trust’s ownership in Saul Holdings Partnership and Saul Centers. Interest is computed by reference to a floating rate index. At June 30, 2003, the Real Estate Trust had $1.9 million outstanding borrowings under the facility.

As of June 30, 2003, the Real Estate Trust has available a $35.0 million revolving credit line with an unrelated bank, secured by a portion of the Real Estate Trust’s ownership interest in Saul Holdings Partnership. The current maturity date for this line is November 15, 2004. Interest is computed by reference to a floating rate index. At June 30, 2003, the Real Estate Trust had $6 million in outstanding borrowings under the facility.

The maturity schedule for the Real Estate Trust’s outstanding debt at June 30, 2003 for the balance of fiscal 2003 and subsequent years is set forth in the following table:

Debt Maturity Schedule

(In thousands)

Fiscal Year	Mortgage Notes Payable		Notes Payable Secured		Notes Payable Unsecured		Total
2003 (1)	$	2,803		—	$	3,094	$	5,897
2004		11,792		1,900		12,166		25,858
2005		16,389		6,000		10,382		32,771
2006		94,688		—		7,071		101,759
2007		5,543		—		4,448		9,991
Thereafter		194,042		200,000		17,889		411,931

Total	$	325,257	$	207,900	$	55,050	$	588,207

(1)

July 1, 2003 - September 30, 2003

Of the $325.3 million of mortgage debt outstanding at June 30, 2003, $317.3 million was nonrecourse to the Real Estate Trust.

Development and Capital Expenditures

On June 29, 2000, the Real Estate Trust purchased a 6.17-acre site in the Loudoun Tech Center, a 246-acre business park located in Loudoun County, Virginia, for $1.1 million. The site was purchased for the purpose of developing an 81,000 square foot office/flex building to be known as Loudoun Tech Phase I. The cost of development is expected to be $8.4 million upon completion of tenant build-out and will be financed by a $7.4 million construction loan, which has a five-year term, a floating interest rate and one two-year renewal option. Construction of the base building was completed in December 2000, and the building was placed in service during December 2001. No leases have been signed as yet for space in the building. As of June 30, 2003, the Real Estate Trust’s building basis approximates $5.2 million, while the outstanding construction loan balance is $3.9 million.

The Real Estate Trust believes that the capital improvement costs for its income-producing properties will be in the range of $11.0 to $18.0 million per year for the next several years. The capital improvements are expected to increase from the current level because of planned hotel renovations and activities related to re-leasing of office space.

Banking

Capital. At June 30, 2003, the Bank was in compliance with all of its regulatory capital requirements under FIRREA, and its capital ratios exceeded the ratios established for “well-capitalized” institutions under OTS prompt corrective action regulations.

The following table shows the Bank’s regulatory capital levels at June 30, 2003, 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.

Regulatory Capital

(Dollars in thousands)

	Actual					Minimum Capital Requirement				Excess Capital
	Amount			As a % of Assets		Amount		As a % of Assets		Amount		As a % of Assets
Stockholders’ equity per financial statements	$	560,024
Minority interest in REIT Subsidiary (1)		144,000

		704,024

Adjustments for tangible and core capital:
Intangible assets		(42,776	)
Non-includable subsidiaries (2)		(948	)
Non-qualifying purchased/originated loan servicing rights		(5,691	)

Total tangible capital		654,609		5.64	%	$	174,152	1.50	%	$	480,457	4.14	%

Total core capital (3)		654,609		5.64	%	$	464,405	4.00	%	$	190,204	1.64	%

Tier 1 risk-based capital (3)		654,609		7.37	%	$	353,679	4.00	%	$	300,931	3.37	%

Adjustments for total risk-based capital:
Subordinated capital debentures		250,000
Allowance for general loan and lease losses		64,737

Total supplementary capital		314,737

Total available capital		969,346
Equity investments (2)		(2,065	)

Total risk-based capital (3)	$	967,281		11.09	%	$	707,357	8.00	%	$	259,924	3.09	%

(1)

Eligible for inclusion in core capital in an amount up to 25% of the Bank’s core capital pursuant to authorization from the OTS.

(2)

Reflects an aggregate offset of $0.2 million representing the allowance for general loan losses 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.

(3)

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%.

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. The following table sets forth the Bank’s REO at June 30, 2003, after valuation allowances of $71.3 million, by the fiscal year in which the property was acquired through foreclosure.

Fiscal Year	(In thousands)
1990		2,065	(1)
1991		15,182	(1)
1995		3,829	(1)
2002		220
2003		1,956

Total REO	$	23,252

(1)

The Bank has received, from the OTS, an extension of the holding periods of these REO properties through February 7, 2004.

Liquidity. The Bank’s average liquidity ratio for the quarter ended June 30, 2003, was 5.7%, compared to 5.9% for the quarter ended March 31, 2003.

As part of its mortgage banking activities, the Bank sold $1.6 billion of single-family residential loans during the current quarter. As part of its operating strategy, the Bank continually explores opportunities to sell assets and to securitize and sell various loan receivables to meet liquidity and other balance sheet objectives.

In connection with its loan origination, securitization and sale activities, the Bank generally retains various interests in the sold loans, including servicing assets and interest-only strips receivable. The Bank may also retain a limited amount of recourse to its securitization transactions through one or more means, most often through the establishment of reserve accounts, overcollateralization of receivables or retention of subordinated asset-backed certificates. The Bank records these interests as assets on its financial statements. In some cases, the Bank determines the carrying value of the retained assets based on expected future cash flows to be received by the Bank from the underlying assets. Some of these cash flows are payable to the Bank before the claim of others, while other cash flows are subordinated to the claims of others. The following tables summarize the carrying value of these assets at June 30, 2003 and March 31, 2003.

	June 30, 2003
	Not Subordinated		Subordinated		Total
	(in thousands)
Servicing assets	$	74,707	$	—	$	74,707
Interest-only strips receivable		113,905		13,405		127,310
Overcollateralization of loans		—		5,385		5,385
Reserve accounts		1,316		17,024		18,340

Total	$	189,928	$	35,814	$	225,742


	March 31, 2003
	Not Subordinated		Subordinated		Total
	(in thousands)
Servicing assets	$	68,104	$	—	$	68,104
Interest-only strips receivable		88,516		19,690		108,206
Overcollateralization of loans		—		7,066		7,066
Reserve accounts		1,862		16,777		18,639

Total	$	158,482	$	43,533	$	202,015

The increase in servicing assets and interest-only strips receivable was due to the increased securitization and sale activity in the current quarter.

The Bank also is obligated under various recourse provisions related to the swap of single-family residential loans for mortgage-backed securities issued by the Bank. At June 30, 2003, recourse to the Bank under these arrangements was $4.7 million, consisting of restricted cash accounts of $2.7 million and overcollateralization of receivables of $2.0 million.

The Bank also is obligated under a recourse provision related to the servicing of certain of its residential mortgage loans. At June 30, 2003 and March 31, 2003, recourse to the Bank under this arrangement totaled $3.4 million.

There were no material commitments for capital expenditures at June 30, 2003.

The Bank’s future liquidity requirements will continue to be affected both by the asset size of the Bank, the growth of which will be constrained by capital requirements, and the composition of the asset portfolio. Management believes that the Bank’s primary sources of funds 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.

Results of Operations

Three Months Ended June 30, 2003, (the “2003 quarter”) Compared to Three Months Ended June 30, 2002, (the “2002 quarter”)

Real Estate

The Real Estate Trust recorded income before depreciation and amortization of $980,000 and an operating loss of $4.1 million in the quarter ended June 30, 2003 (the “2003 quarter”) compared to income before depreciation and amortization of $2.6 million and an operating loss of $2.3 million in the quarter ended June 30, 2002, (the “2002 quarter”). The changes reflect declining results in operations of hotels, (including the general economic decline and exterior renovations to the Tysons Corner Holiday Inn), higher depreciation and amortization expense, and lower earnings from unconsolidated entities.

Income after direct operating expenses from hotels decreased $1.2 million (12.4%) in the 2003 quarter from the level achieved in the 2002 quarter. The decrease in total revenue of $1.2 million (4.5%) consisted largely of lower room sales ($1.1 million). There was an increase of $70,000 (0.4%) in direct operating expenses in the 2003 quarter.

Income after direct operating expenses from office and industrial properties decreased $163,000 (2.3%) in the 2003 quarter from the 2002 quarter. Gross income decreased $318,000 (3.2%), and expenses decreased $155,000 (5.2%).

Other income decreased $69,000 (18.6%) in the 2003 quarter from the 2002 quarter, principally due to lower interest income in the current quarter.

Land parcels and other expense increased $65,000 (25.8%) in the 2003 quarter from the 2002 quarter due to higher real estate taxes and other carrying charges.

Interest expense decreased $159,000 (1.3%) in the 2003 quarter because of lower average interest rates on outstanding borrowings. Average balances of the Real Estate Trust’s outstanding borrowings increased to $588.7 million for the 2003 quarter from $583.3 million for the 2002 quarter. Average interest rates in the 2003 and 2002 quarters were 8.55% and 8.66%, respectively.

There was no capitalized interest in either the 2003 quarter or the 2002 quarter since there was no development activity in either quarter.

Amortization of debt expense increased $43,000 (16.3%) in the 2003 quarter, primarily due to costs incurred in connection with obtaining and refinancing mortgage loans in recent periods.

Depreciation increased $81,000 (1.7%) in the 2003 quarter, largely as a result of new income-producing assets placed in service in recent periods.

Advisory, management and leasing fees paid to related parties decreased $67,000 (2.0%) in the 2003 quarter from their level in the 2002 quarter. The monthly advisory fees were $458,000 in the 2003 quarter, compared to $475,000 in the 2002 quarter, a decrease aggregating $51,000 (3.6%). Management and leasing fees decreased $16,000 (0.9%) in the current quarter, reflecting decreased gross revenues from properties on which fees are based.

General and administrative expense increased $145,000 (27.6%) in the 2003 quarter, primarily due to increases in accounting expenses of $143,000 (408.6%). Accounting expenses increased primarily due to re-audits of prior year financial statements.

Equity in earnings of unconsolidated entities reflected earnings of $1,806,000 in the 2003 quarter as compared to earnings of $2,068,000 in the 2002 quarter, a decrease of $262,000 (12.7%).

There were no impairment losses in the 2003 quarter compared to $47,000 incurred during the 2002 quarter.

Banking

Overview. The Bank recorded operating income of $37.3 million for the three months ended June 30, 2003 (the “2003 quarter”), compared to operating income of $34.9 million for the three months ended June 30, 2002 (the “2002 quarter”). An increase in other income and a decrease in the provision for loan losses were substantially offset by a decline in net interest income and an increase in operating expenses.

Net Interest Income. Net interest income, before the provision for loan losses, decreased $6.8 million (or 10.3%) in the 2003 quarter compared to the 2002 quarter. There was no interest income recorded during the 2003 quarter on non-accrual assets and restructured loans. The Bank would have recorded interest income of $0.4 million for the 2003 quarter if non-accrual assets and restructured loans had been current in accordance with their original terms. The Bank’s net interest income in future periods will continue to be adversely affected by the Bank’s non-performing assets. See “Financial Condition—Asset Quality—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.

Net Interest Margin Analysis

(Dollars in thousands)

	Three Months Ended June 30,
	2003						2002
	Average Balances		Interest		Yield/ Rate		Average Balances		Interest		Yield/ Rate
Assets:
Interest-earning assets:
Loans receivable, net (1)	$	8,721,134	$	99,102	4.55	%	$	7,248,687	$	108,863	6.01	%
Mortgage-backed securities		584,719		7,730	5.29			1,170,876		17,683	6.04
Federal funds sold and securities purchased under agreements to resell		59,264		180	1.21			64,956		287	1.77
Trading securities		89,451		1,202	5.38			35,261		563	6.39
Investment securities		46,386		295	2.54			46,462		357	3.07
Other interest-earning assets		191,362		1,368	2.86			165,700		1,560	3.77

Total		9,692,316		109,877	4.53			8,731,942		129,313	5.92

Noninterest-earning assets:
Cash		285,242						255,719
Real estate held for investment or sale		25,389						24,341
Property and equipment, net		468,404						456,886
Automobiles subject to lease, net		1,017,678						1,126,449
Goodwill and other intangible assets, net		24,519						25,546
Other assets		352,631						281,618

Total assets	$	11,866,179					$	10,902,501

Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Deposit accounts:
Demand deposits	$	1,856,236		1,211	0.26		$	1,609,251		1,224	0.30
Savings deposits		1,132,980		1,293	0.46			1,014,154		2,485	0.98
Time deposits		1,929,111		11,821	2.45			2,191,569		20,759	3.79
Money market deposits		2,141,681		5,423	1.01			1,887,787		7,741	1.64

Total deposits		7,060,008		19,748	1.12			6,702,761		32,209	1.92
Borrowings		2,710,964		30,835	4.55			2,491,604		31,027	4.98

Total liabilities		9,770,972		50,583	2.07			9,194,365		63,236	2.75

Noninterest-bearing items:
Noninterest-bearing deposits		1,112,177						840,911
Other liabilities		299,817						220,939
Minority interest		144,000						144,000
Stockholders’ equity		539,213						502,286

Total liabilities and stockholders’ equity	$	11,866,179					$	10,902,501

Net interest income			$	59,294					$	66,077

Net interest spread (2)					2.46	%					3.17	%

Net yield on interest-earning assets (3)					2.45	%					3.03	%

Interest-earning assets to interest-bearing liabilities					99.20	%					94.97	%

(1)

Includes loans held for sale and/or securitization. Interest on non-accruing loans has been included only to the extent reflected in the Condensed 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)

Equals weighted average yield on total interest-earning assets less weighted average rate on total interest-bearing liabilities.

(3)

Equals annualized net interest income divided by the average balances of total interest-earning assets.

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

(Dollars in thousands)

	Three Months Ended June 30, 2003 Compared to Three Months Ended June 30, 2002 Increase (Decrease) Due to Change in (1)
	Volume			Rate			Total Change
Interest income:
Loans (2)	$	91,944		$	(101,705	)	$	(9,761	)
Mortgage-backed securities		(7,975	)		(1,978	)		(9,953	)
Federal funds sold and securities purchased under agreements to resell		(23	)		(84	)		(107	)
Trading securities		1,225			(586	)		639
Investment securities		(1	)		(61	)		(62	)
Other interest-earning assets		1,104			(1,296	)		(192	)

Total interest income		86,274			(105,710	)		(19,436	)

Interest expense:
Deposit accounts		10,749			(23,210	)		(12,461	)
Borrowings		10,721			(10,913	)		(192	)

Total interest expense		21,470			(34,123	)		(12,653	)

Increase (decrease) in net interest income	$	64,804		$	(71,587	)	$	(6,783	)

(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.

Interest income in the 2003 quarter decreased $19.4 million (or 15.0%) from the 2002 quarter as a result of lower average yields on loans receivable, which was partially offset by increases in the average balances of loans receivable of $1.5 billion. Also contributing to the decreased income were lower average yields and lower average balances of mortgage-backed securities.

The Bank’s net interest spread decreased to 2.46% in the 2003 quarter, from 3.17% in the 2002 quarter. The average yield of interest-earning assets decreased at a rate greater than the rate of decrease in the average cost of interest-bearing liabilities. Average interest-earning assets as a percentage of average interest-bearing liabilities increased to 99.2% for the 2003 quarter, compared to 95.0% for the 2002 quarter.

Interest income on loans, the largest category of interest-earning assets, decreased $9.8 million from the 2002 quarter primarily because of lower average yields. The decreased average yield on the loan portfolio was primarily due to declines in the various indices on which interest rates on adjustable rate loans are based. The average yield on the loan portfolio decreased 146 basis points (to 4.55% from 6.01%) from the 2002 quarter. Lower average yields on single-family residential loans during the 2003 quarter resulted in a $3.1 million (or 4.8%) decrease in interest income. A $1.2 billion increase in the average balance of single-family residential loans partially offset this decrease. In addition, lower average yields and, to a lesser extent, lower average balances of automobile loans, resulted in a $7.6 million (or 35.6%) decrease in interest income.

Interest income on mortgage-backed securities decreased $10.0 million (or 56.3%) primarily because of $586.2 million of lower average balances and, to a lesser extent, a decrease in the average interest rates on those securities (to 5.29% from 6.04%).

Interest expense on deposits decreased $12.5 million (or 38.7%) during the 2003 quarter, due to decreased average rates. The 80 basis point decrease in the average rate on deposits (from 1.92% to 1.12%) resulted from a reduction in the rates paid by the Bank in response to declines in market interest rates. The Bank also had fewer higher cost brokered deposits in the 2003 quarter compared to the 2002 quarter.

Interest expense on borrowings decreased slightly in the 2003 quarter compared to the 2002 quarter. The decrease resulted from decreases in the average rate paid on securities sold under repurchase agreements and other borrowings which, combined, resulted in a decrease of $0.8 million in interest expense. An increase in the average balance on Federal Home Loan Bank advances resulted in a $0.6 million increase in interest expense which partially offset the decrease in interest expense on other borrowings.

Provision for Loan Losses. The Bank’s provision for loan losses decreased to $5.9 million in the 2003 quarter from $11.4 million in the 2002 quarter. The $5.5 million decrease largely reflects improved credit quality of the loan portfolio following the Bank’s prior decisions to stop originating indirect automobile loans. See “Financial Condition—Asset Quality—Allowances for Losses.”

Other Income. Other non-interest income increased to $139.6 million in the 2003 quarter from $131.3 million in the 2002 quarter. The $8.3 million (or 6.3%) increase was primarily attributable to an increase in the gain on trading securities and sales of loans, an increase in servicing and securitization income and an increase in deposit servicing fees. A decrease in automobile rental income partially offset the increase in other income.

Gain on trading securities and sales of loans increased $6.9 million over the 2002 quarter. The Bank sold loans amounting to $820.1 million and recognized a gain of $6.2 million during the current quarter compared to sales of $341.0 million and a gain of $2.1 million in the prior corresponding quarter. In addition, the Bank recorded a $1.3 million unrealized gain in the value of a trading security in the 2003 quarter compared to a $1.5 million unrealized loss in the 2002 quarter.

Servicing and securitization income increased to $33.0 million in the 2003 quarter, from $28.9 million in the 2002 quarter, primarily as a result of an increase in the volume of loans securitized and sold. The Bank securitized and sold $760.4 million of loans receivable in the current quarter compared to $500.5 million in the prior corresponding quarter.

Operating Expenses. Operating expenses for the 2003 quarter increased $4.6 million (or 3.0%) from the 2002 quarter. Contributing to the increase in operating expense was an increase in salaries and employee benefits of $2.9 million (or 5.8%) due to the addition of staff in the residential mortgage lending area and retail branch network. Marketing expense increased $2.7 million during the current quarter as a result of increased marketing activities.

Results of Operations

Nine Months Ended June 30, 2003, (the “2003 period”) Compared to Nine Months Ended June 30, 2002, (the “2002 period”)

Real Estate

The Real Estate Trust recorded a loss before depreciation and amortization of $1.1 million and an operating loss of $16.8 million in the nine months ended June 30, 2003 (the “2003 period”) compared to income before depreciation and amortization of $2.2 million and an operating loss of $12.4 million in the nine months ended June 30, 2002, (the “2002 period”). The changes reflect declining results in operations of hotels, (including the general economic decline and exterior renovations to the Tysons Corner Holiday Inn), higher depreciation and amortization expense, lower earnings from unconsolidated entities, and impairment losses on investments.

Income after direct operating expenses from hotels decreased $1.7 million (7.7%) in the 2003 period from the level achieved in the 2002 period. Total revenue decreased $849,000 (1.3%) and direct operating expenses increased $858,000 (2.0%).

Income after direct operating expenses from office and industrial properties increased $98,000 (0.5%) in the 2003 period from the 2002 period. The two new properties produced an increase of $787,000, while the results from the eleven office properties owned throughout both periods produced a decrease of $689,000. Gross income increased $321,000 (1.1%), and expenses increased $223,000 (2.7%). For the eleven office properties owned throughout both periods, total revenue decreased by $663,000 (2.3%) and the increase in direct operating expenses was $26,000 (0.3%) The downturn was due to leased space turning over at lower rental rates in the current period.

Other income decreased $258,000 (22.2%) in the 2003 period from the 2002 period, principally due to lower interest income in the current period.

Land parcels and other expense increased $70,000 (8.7%) in the 2003 period from the 2002 period due to higher real estate taxes and other carrying charges.

Interest expense decreased $433,000 (1.2%) in the 2003 period because of lower average interest rates on outstanding borrowings. Average balances of the Real Estate Trust’s outstanding borrowings increased to $585.2 million for the 2003 period from $583.8 million for the 2002 period. Average interest rates in the 2003 and 2002 quarters were 8.63% and 8.67%, respectively.

Capitalized interest decreased $287,000 (100.0%) in the 2003 period since there was no development activity in the current period.

Amortization of debt expense increased $180,000 (26.5%) in the 2003 period, primarily due to costs incurred in connection with obtaining and refinancing mortgage loans in recent periods.

Depreciation increased $1.0 million (7.5%) in the 2003 period, largely as a result of new income-producing assets placed in service in recent periods.

Advisory, management and leasing fees paid to related parties decreased 70,000 (0.8%) in the 2003 period from their level in the 2002 period. The monthly advisory fees were $458,000 in the 2003 period, compared to $475,000 in the 2002 period, a decrease aggregating $153,000 (3.6%).

Management and leasing fees increased $83,000 (1.6%) in the current period, reflecting increased gross revenues from properties on which fees are based.

General and administrative expense decreased $65,000 (3.7%) in the 2003 period. This decrease is attributable to decreases in legal expenses of $192,000 (23.2%), offset by increases in accounting expenses of $129,000 (55.8%). Accounting expenses increased primarily due to re-audits of prior year financial statements.

Equity in earnings of unconsolidated entities reflected net earnings of $5,990,000 in the 2003 period as compared to net earnings of $7,123,000 in the 2002 period, a decrease of $1,133,000 (15.9%). Earnings from Saul Holdings Partnership and Saul Centers were lower by $941,000 in the current period and losses from other investments were higher by $192,000 in the current period. The decrease in earnings from Saul Holdings Partnership and Saul Centers is partly attributable to a one-time gain on the sale of a property in the prior period.

Impairment loss on investments increased $484,000 in the 2003 period, due to additional write-downs of certain non-public investments accounted for under the cost method.

Banking

Overview. The Bank recorded operating income of $96.0 million for the nine months ended June 30, 2003 (the “2003 period”), compared to operating income of $87.9 million for the nine months ended June 30, 2002 (the “2002 period”). A decrease in the provision for loan losses and an increase in other income were partially offset by a decrease in net interest income and an increase in operating expenses.

Net Interest Income. Net interest income, before the provision for loan losses, decreased $16.0 million (or 7.9%) in the 2003 period compared to the 2002 period. There was no interest income recorded during the 2003 period on non-accrual assets and restructured loans. The Bank would have recorded interest income of $1.7 million for the 2003 period if non-accrual assets and restructured loans had been current in accordance with their original terms. The Bank’s net interest income in future periods will continue to be adversely affected by the Bank’s non-performing assets. See “Financial Condition—Asset Quality—Non-Performing Assets.”

Net Interest Margin Analysis

(Dollars in thousands)

	Nine Months Ended June 30,
	2003						2002
	Average Balances		Interest		Yield/ Rate		Average Balances		Interest		Yield/ Rate
Assets:
Interest-earning assets:
Loans receivable, net (1)	$	8,307,835	$	304,235	4.88	%	$	7,271,132	$	346,406	6.35	%
Mortgage-backed securities		742,873		30,573	5.49			1,284,240		58,412	6.06
Federal funds sold and securities purchased under agreements to resell		68,551		677	1.32			48,399		650	1.79
Trading securities		82,946		3,541	5.69			50,863		2,415	6.33
Investment securities		46,412		894	2.57			46,120		1,226	3.54
Other interest-earning assets		185,478		4,415	3.17			196,019		5,725	3.89

Total		9,434,095		344,335	4.87			8,896,773		414,834	6.22

Noninterest-earning assets:
Cash		300,072						235,048
Real estate held for investment or sale		24,915						28,842
Property and equipment, net		469,717						451,848
Automobiles subject to lease, net		1,069,893						1,115,475
Goodwill and other intangible assets, net		24,664						26,107
Other assets		334,407						299,121

Total assets	$	11,657,763					$	11,053,214

Liabilities and stockholders’ equity:
Interest-bearing liabilities:
Deposit accounts:
Demand deposits	$	1,753,540		3,628	0.28		$	1,504,458		3,509	0.31
Savings deposits		1,081,867		4,110	0.51			955,996		7,094	0.99
Time deposits		1,977,616		40,078	2.70			2,487,803		81,914	4.39
Money market deposits		2,072,053		17,315	1.11			1,772,102		24,030	1.81

Total deposits		6,885,076		65,131	1.26			6,720,359		116,547	2.31
Borrowings		2,747,162		93,650	4.55			2,667,212		96,780	4.84

Total liabilities		9,632,238		158,781	2.20			9,387,571		213,327	3.03

Noninterest-bearing items:
Noninterest-bearing deposits		1,057,630						817,985
Other liabilities		294,259						211,741
Minority interest		144,000						144,000
Stockholders’ equity		529,636						491,917

Total liabilities and stockholders’ equity	$	11,657,763					$	11,053,214

Net interest income			$	185,554					$	201,507

Net interest spread (2)					2.67	%					3.19	%

Net yield on interest-earning assets (3)					2.62	%					3.02	%

Interest-earning assets to interest-bearing liabilities					97.94	%					94.77	%

(1)

(2)

Equals weighted average yield on total interest-earning assets less weighted average rate on total interest-bearing liabilities.

(3)

Equals annualized net interest income divided by the average balances of total interest-earning assets.

Volume and Rate Changes in Net Interest Income

(Dollars in thousands)

	Nine Months Ended June 30, 2003 Compared to Nine Months Ended June 30, 2002 Increase (Decrease) Due to Change in (1)
	Volume			Rate			Total Change
Interest income:
Loans (2)	$	65,405		$	(107,576	)	$	(42,171	)
Mortgage-backed securities		(22,760	)		(5,079	)		(27,839	)
Federal funds sold and securities purchased under agreements to resell		296			(269	)		27
Trading securities		1,532			(406	)		1,126
Investment securities		13			(345	)		(332	)
Other interest-earning assets		(295	)		(1,015	)		(1,310	)

Total interest income		44,191			(114,690	)		(70,499	)

Interest expense:
Deposit accounts		4,590			(56,006	)		(51,416	)
Borrowings		4,115			(7,245	)		(3,130	)

Total interest expense		8,705			(63,251	)		(54,546	)

Increase (decrease) in net interest income	$	35,486		$	(51,439	)	$	(15,953	)

(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.

Interest income in the 2003 period decreased $70.5 million (17.0%) from the 2002 period as a result of lower average yields on loans receivable, which was partially offset by increases in the average balances of loans receivable of $1.0 billion. Also contributing to the decreased income were lower average yields and lower average balances of mortgage-backed securities.

The Bank’s net interest spread decreased to 2.67% in the 2003 period from 3.19% in the 2002 period. The average yield of interest-earning assets decreased at a rate greater than the rate of decrease in the average cost of interest-bearing liabilities. Average interest-earning assets as a percentage of average interest bearing liabilities increased to 97.9% for the 2003 period compared to 94.8% for the 2002 period.

Interest income on loans, the largest category of interest-earning assets, decreased $42.2 million from the 2002 period primarily because of lower average yields. The decreased average yield on the loan portfolio was primarily due to declines in the various indices on which interest rates on adjustable rate loans are based. The average yield on the loan portfolio decreased 147 basis points (from 6.35% to 4.88%) from the 2002 period. Lower average yields on single-family residential loans during the 2003 period resulted in a $20.8 million (or 10.0%) decrease in interest income. A $733.5 million increase in the average balance of single-family residential loans partially offset this decrease. In addition, lower average yields and, to a lesser extent, lower average balances of automobile loans resulted in an $23.3 million (or 33.1%) decrease in interest income.

Interest income on mortgage-backed securities decreased $27.8 million (or 47.7%) primarily because of $541.4 million of lower average balances and, to a lesser extent, a decrease in the average interest rates on those securities (from 6.06% to 5.49%).

Interest expense on deposits decreased $51.4 million (or 44.1%) during the 2003 period, due to decreased average rates. The 105 basis point decrease in the average rate on deposits (from 2.31% to 1.26%) resulted from a reduction in the rates paid by the Bank in response to declines in market interest rates. The Bank had fewer higher cost brokered deposits in the 2003 period compared to the 2002 period.

Interest expense on borrowings decreased $3.1 million (or 3.2%) in the 2003 period compared to the 2002 period. The decrease resulted from decreases in the average rate paid on securities sold under repurchase agreements and other borrowings, which, combined, resulted in a decrease of $2.7 million in interest expense. A decrease in the average yield of Federal Home Loan Bank advances (from 5.15% to 4.82%) also contributed to the decrease in interest expense on borrowings. Partially offsetting the decrease in interest expense on borrowings was an increase in the average balance of Federal Home Loan Bank advances of $113.4 million (or 6.1%).

Provision for Loan Losses. The Bank’s provision for loan losses decreased to $20.4 million in the 2003 period from $41.3 million in the 2002 period. The $20.9 million decrease largely reflects improved credit quality of the loan portfolio following the Bank’s prior decisions to stop originating indirect automobile loans. See “Financial Condition—Asset Quality—Allowances for Losses.”

Other Income. Other non-interest income increased to $398.4 million in the 2003 period from $368.0 million in the 2002 period. The $30.4 million (or 8.2%) increase resulted from an increase in servicing and securitization income, an increase in income on real estate held for investment or sale and an increase in deposit servicing fees.

Servicing and securitization income increased to $77.2 million in the 2003 period, from $65.2 million in the 2002 period, primarily as a result of an increase in the volume of loans securitized and sold. The Bank securitized and sold $1.7 billion of loans receivable during the current period compared to $1.2 billion in the prior corresponding period.

The gain on real estate held for investment or sale was $6.6 million in the 2003 period compared to $0.6 million in the prior corresponding period. The Bank sold one REO property during the quarter ended December 31, 2002 and recognized a gain of $5.5 million.

Deposit servicing fees increased $6.8 million (or 8.1%) during the 2003 period primarily due to fees generated from the continued expansion of the Bank’s branch and ATM network.

Operating Expenses. Operating expenses for the 2003 period increased $27.2 million (or 6.2%) from the 2002 period. The increase in operating expenses was primarily the result of an increase in salaries and employee benefits of $7.9 million (or 5.3%) due to the addition of staff in the residential mortgage lending area and retail branch network. Also contributing to the increase in operating expenses was an increase in servicing assets amortization and other loan expenses of $5.4 million (or 17.1%) due to an increase in the amortization of capitalized mortgage servicing rights. Depreciation and amortization also increased $18.3 million during the current period due to depreciation expense on automobiles subject to lease and, to a lesser extent, the fair market value adjustment of one office building held for sale.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Information required by this Item is included in Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Item 4. Controls and Procedures

The Trust maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Trust’s reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Trust’s management, including its Chairman and its Vice President and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure, based closely on the definition of “disclosure controls and procedures” in Rule 13a-15(e) promulgated under the Exchange Act. In designing and evaluating the disclosure controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

The Trust carried out an evaluation under the supervision and with the participation of the Trust’s management, including its Chairman and its Vice President and Chief Financial Officer, of the effectiveness of the design and operation of the Trust’s disclosure controls and procedures as of June 30, 2003. Based on the foregoing, the Trust’s Chairman and its Vice President and Chief Financial Officer concluded that the Trust’s disclosure controls and procedures were effective as of June 30, 2003.

During the three months ended June 30, 2003, there were no significant changes in the Real Estate Trust’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect the Real Estate Trust’s internal control over financial reporting.

PART II

Item 6. Exhibits and Reports on Form 8-K


	(a)	Exhibits required by Item 601 of Regulation S-K are set forth below.

	(b)	The Registrant did not file any reports on Form 8-K during the fiscal quarter covered by this report.

Exhibits
EXHIBITS		DESCRIPTION

3.		ORGANIZATIONAL DOCUMENTS

	(a)	Second Amended and Restated Declaration of Trust filed with the Maryland State Department of Assessments and Taxation on May 23, 2002 as Exhibit 3(a) to Registration Statement 333-70753 is hereby incorporated by reference.

	(b)	Second Amended and Restated By-Laws of the Trust dated as of May 23, 2002 as Exhibit 3(b) to Registration Statement 333-70753 is hereby incorporated by reference.

4.		INSTRUMENTS DEFINING THE RIGHTS OF SECURITY HOLDERS, INCLUDING INDENTURES

	(a)	Indenture dated as of March 25, 1998 between the Trust and Norwest Bank Minnesota, National Association, as Trustee, with respect to the Trust’s 9 3/4% Series B Senior Secured Notes due 2008, as filed as Exhibit 4(a) to Registration Statement 333-49937 is hereby incorporated by reference.

	(b)	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 No. 33-19909 is hereby incorporated by reference.

	(c)	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.


		(d)		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.

		(e)		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.

		(f)		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.

		(g)		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.

		(h)		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.

		(i)		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

		(j)		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.

		(k)		First Supplemental Indenture dated as of January 16, 1997 with respect to the Trust’s Notes due from One to Ten years from Date of Issue filed as Exhibit 4(b) to Registration Statement No. 33-34930 is hereby incorporated by reference.

		(l)		Second Supplemental Indenture dated as of January 13, 1999 with respect to the Trust’s Notes due from One to Ten Years from Date of Issuance as filed as Exhibit 4(l) to Registration Statement No. 333-70753 is hereby incorporated by reference.

		(m)		Indenture dated as of April 14, 2003 with respect to the Trust’s Notes due from One toTen Years from Date of Issue filed as Exhibit 4(a) to Registration Statement No. 333-104068 is hereby incorporated by reference.


10.		MATERIAL CONTRACTS

	(a)	Amended and Restated Advisory Contract dated October 1, 1982 by and among the Trust, B.F . Saul Company and B.F. Saul Advisory Company subsequently, as amended, as filed as Exhibit 10(a) to Registration Statement No 333-70753 is hereby incorporated by reference.

	(b)	Assignment and Guaranty Agreement effective May 1, 1972 by and among the Trust, B.F. Saul Company and B.F. Saul Advisory Company, as filed as Exhibit 10(b) to the Trust’s Annual Report on Form 10-K (File No. 1-7184) for the fiscal year ended September 30, 2001 is hereby incorporated by reference.

	(c)	Commercial Property Leasing and Management Agreement effective October 1, 1982 between the Trust and B.F. Saul Property Company filed as Exhibit 10(b) to Registration Statement No. 2-80831 is hereby incorporated by reference.

	(d)	Amendments to Commercial Property Leasing and Management Agreement between the Trust and B.F. Saul 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.

	(e)	Tax Sharing Agreement dated June 28, 1990 among the Trust, Chevy Chase 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.

	(f)	First Amendment to Tax Sharing Agreement effective May 16, 1995 among the Trust, Chevy Chase Bank F.S.B. and certain of their subsidiaries, as filed as Exhibit 10(f) to the Trust’s Annual Report on Form 10-K (File No. 1-7184) for the fiscal year ended September 30, 2001 is hereby incorporated by reference.

	(g)	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 Bank, F.S.B. and certain real property to the Trust in exchange for Preferred Shares of the Trust filed as Exhibit 10(d) to Registration Statement No. 33-34930 is hereby incorporated by reference.

	(h)	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.


	(i)	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, L.L.C., B.F. Saul 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.

	(j)	First Amendment to Registration Rights and Lock-Up Agreement dated September 29, 1999 by and among Saul Centers, Inc., the Trust, Westminster Investing Corporation, Van Ness Square Corporation, Dearborn Corporation, B.F. Saul Property Company and Avenel Executive Park Phase II, Inc., as filed as Exhibit 10(b) to the Trust’s Annual Report on Form 10-K (File No. 1-7184) for the fiscal year ended September 30, 2001 is hereby incorporated by reference.

	(k)	Exclusivity and Right of First Refusal Agreement dated August 26, 1993 among Saul Centers, Inc., the Trust, B.F. Saul Company, Westminster Investing Corporation, B.F. Saul 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 hereby incorporated by reference.

	(l)	Fourth Amended and Restated Reimbursement Agreement dated as of April 25, 2000 by and among Saul Centers, Inc., Saul Holdings Limited Partnership, Saul Subsidiary I Limited Partnership, Saul Subsidiary II Limited Partnership, Saul QRS, Inc., B.F. Saul Property Company, Westminster Investing Corporation, Van Ness Square Corporation, Dearborn, L.L.C., Avenel Executive Park Phase II, L.L.C., and the Trust, as filed as Exhibit 10(k) to the Trust’s Quarterly Report on Form 10-Q (File No. 1-7184) for the fiscal quarter ended March 31, 2000 is hereby incorporated by reference.

	(m)	Bank Stock Registration Rights Agreement dated as of March 25, 1998 between the Trust and Norwest Bank Minnesota, National Association, as Trustee, as filed as Exhibit 4(d) to Registration Statement No. 333-49937 is hereby incorporated by reference.

	(n)	Note Administration Fee Agreement dated as of February 8, 2002, between the Trust and B.F. Saul Advisory Company L.L.C., as filed as Exhibit 10(n) to the Trust’s Quarterly Report on Form 10-Q (File No. 1-7184) for the fiscal quarter ended December 31, 2001 is hereby incorporated by reference.

31.		Rule 13a-14(a)/15d-14(a) Certifications of Chief Executive Officer and Chief Financial Officer (filed herewith).

32.		Section 1350 Certifications of Chief Executive Officer and Chief Financial Officer (filed herewith).

SIGNATURES

Pursuant to the requirement of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

				B. F. SAUL REAL ESTATE INVESTMENT TRUST
				(Registrant)

Date: August 14, 2003				/s/ STEPHEN R. HALPIN, JR.
				Stephen R. Halpin, Jr.
				Vice President and Chief Financial Officer (principal financial officer)

Date: August 14, 2003				/s/ JOHN A. SPAIN
				John A. Spain
				Vice President and Controller (acting principal accounting officer)

SAUL B F REAL ESTATE INVESTMENT TRUST 10-Q